{"text_format":"1","workbook":"xlsx","n_sheets":51,"sheets":["Quantities","Activity-Material_Codes","Unit Rates","Equipment","1 General","2   Demo","3   Material","4   Earthwork","5   Dozer","6   Road Maint","7   Ripper","8  Excavator","9   Trucks","10   Loader Shovel","11 Scrapers","12   M'grader","13   EarthSum","14   Revegetation","15   Other","16   Sum","17a Facility Characteristics","17b Facility Characteristics","  ","18 Truck Optimization","19 Scraper Optimization","1 Full SiteVeg Maint","2 Full Site O&M","3 Full Site O&M Summ","1 BuildingDemo","2 BuildingCover","3 BuildingVeg","4 BuildingWaste ","5 BuildingSum","CashFlow"," ","RipRap_Gravel_UC","Bench Grading_UC","Bench Channel_UC","Top Channel_Type_I_UC","Top Channel_Type_II_UC","Downdrain_UC","Haul Road_UC","Pipeline_UC","Revegetation_UC","     ","Summary for QA","Activity Logic Summary","EquipmentWatch Adjustments","Annual Use Hours","References","Abbreviations"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":1,"defined_names":73,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Quantities","index":0,"n_rows":248,"n_cols":42,"rows_kept":248,"cut":false,"hidden":false,"merged":[[0,19,0,22],[0,23,0,26],[0,27,0,30]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Segment 1",null,null,null,"Segment 2",null,null,null,"Segment 3"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
["Item","Facility","Sub Area or Destination for Cover Material","Description","Area (sf)","Volume (cy)","Push Distance (ft)\nBerm Length (ft)\nor Fence Length (ft)","Current Grade (%)","Coarse Regrading and Fine Grading (%)","One-Way Scraper Haul (ft)","Scraper Grade (%)","Down Drains\n(ft)","Downdrain\nACB\n(sf)","Downdrain Dissipater (ea)","Bench \nChannels\n(ft)","Bench \nGrading\n(ft)","Top Channels (ft)","Top Area (sf)","Outslope Area (sf)","Elevation\nStart\n(ft)","Elevation\nEnd\n(ft)","Distance\n(ft)","Average Grade\n(%)","Elevation\nStart\n(ft) ","Elevation\nEnd\n(ft) ","Distance\n(ft) ","Average Grade\n(%) ","Elevation\nStart\n(ft)  ","Elevation\nEnd\n(ft)  ","Distance\n(ft)  ","Average Grade\n(%)  ","Cover Depth (In)","Swell Factor (%)","Material Factor for Coarse Regrading","Material Factor for Fine Grading Cover","Material Weight for Coarse Regrading (lb/cy)","Material Weight for Fine Grading Cover (lb/cy)","Ripping Length (ft)","Breach Dams (cy)","Start of Reclamation Year","Plug and Abandon Well (ft)","Replace Well (ft)"]
[1000,"South Waste Rock Disposal Facility","SWRDF-0","Entire Stockpile",{"$f":"SUM(E5:E8)","v":20470494.9505}]
[1001,"South Waste Rock Disposal Facility","SWRDF-1","Top",{"$f":"Quantities[[#This Row],[Top Area (sf)]]","v":4787244},666680,540,-0.01,-0.01,null,null,null,null,null,null,null,3964,{"$f":"(85.2+24.7)*43560","v":4787244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2024]
[1002,"South Waste Rock Disposal Facility","SWRDF-2","3:1  Interbench Outslope",{"$f":"Quantities[[#This Row],[Outslope Area (sf)]]","v":11133936},{"$f":"4438079*Quantities[[#This Row],[Area (sf)]]/SUM($E$6:$E$8)","v":3150704.3855195497},99,-0.27,-0.27,null,null,{"$f":"4836/(4836+3759)*4770.44","v":2684.1009703315876},null,2,14126,14126,null,null,{"$f":"(255.6*43560)-S8","v":11133936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2025]
[1003,"South Waste Rock Disposal Facility","SWRDF-3","2.5:1 Interbench Outslope",3638910.9504999998,1450500.0093663272,98.92,-0.33,-0.33,null,null,{"$f":"3759/(4836+3759)*4770.44","v":2086.339029668412},null,2,25463,25463,null,null,3638910.9504999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2024]
[1004,"South Waste Rock Disposal Facility","SWRDF-4","Laydown Yard N of SWRDF",{"$f":"20.9*43560","v":910403.99999999988},{"$f":"Quantities[[#This Row],[Area (sf)]]/27","v":33718.666666666664},99,0.01,0.01,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":910403.99999999988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2024]
[1100,"No. 3  Shaft Stockpile","N3SS-0","Entire Stockpile",{"$f":"E10+E11","v":248292.00000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2026]
[1101,"No. 3  Shaft Stockpile","N3SS-1","Top",{"$f":"1.3*43560","v":56628},5825.9259259259261,60,-0.01,-0.01,null,null,0,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":56628},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2026]
[1102,"No. 3  Shaft Stockpile","N3SS-2","Outslope",{"$f":"4.4*43560","v":191664.00000000003},19718.518518518518,128,-0.33,-0.33,null,null,0,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":191664.00000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2026]
[1200,"Low Grade Ore Waste Rock Facility","LGWRF-0","Entire Stockpile",{"$f":"27.83*43560","v":1212274.7999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2026]
[1201,"Low Grade Ore Waste Rock Facility","LGWRF-1","Top",242676.89480000001,{"$f":"Quantities[[#This Row],[Area (sf)]]/27","v":8988.0331407407411},92,-0.01,-0.01,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":242676.89480000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2026]
[1202,"Low Grade Ore Waste Rock Facility","LGWRF-2","Outslope",969597.9051999998,243350,162.9,-0.27,-0.33,null,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":969597.9051999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2026]
[1300,"Main Tailings Impoundment","MTI-0","Entire Impoundment",{"$f":"SUM(E16:E18)","v":7733206.7999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,2900,2900,1000,null,2026]
[1301,"Main Tailings Impoundment","MTI-1","Top",{"$f":"108.2*43560","v":4713192},50794.5,200,-8.0000000000000002E-3,-8.0000000000000002E-3,null,null,null,null,null,null,null,2141,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":4713192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,2900,2900,1000,null,2026]
[1302,"Main Tailings Impoundment","MTI-2","Outslope",{"$f":"36.33*43560","v":1582534.7999999998},170294,250,-0.33,-0.33,null,null,460,null,1,3894,3894,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":1582534.7999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,2900,2900,1000,null,2026]
[1303,"Main Tailings Impoundment","MTI-3","Reclaim Pond",{"$f":"33*43560","v":1437480},67765,200,-0.33,-0.33,null,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":1437480},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2026]
[1304,"Main Tailings Impoundment","MTI-4","Reclaim Pond Outlet Channel",{"$f":"50*43560","v":2178000},62226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1172,8.9999999999999993E-3,null,null,0,0,null,null,0,0,null,0.15,1,1.2,3600,2900,500,null,2026]
[1400,"Magnetite Tailings Impoundment","MGTI-0","Entire Impoundment",{"$f":"E21+E22","v":2721193.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,4185,2900,1000,null,2027]
[1401,"Magnetite Tailings Impoundment","MGTI-1","Top",2489541.12,73481.5,300,-3.5000000000000003E-2,-3.5000000000000003E-2,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":2489541.12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,4185,2900,1000,null,2027]
[1402,"Magnetite Tailings Impoundment","MGTI-2","Outslope",231652.08,69996,250,-0.33,-0.33,null,null,420,null,1,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":231652.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,4185,2900,1000,null,2027]
[1500,"Cobre Haul Road","CHR-0","Entire Road",4356000,null,120,-0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2027]
[1501,"Cobre Haul Road","CHR-1","Top",{"$f":"E23","v":4356000},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":4356000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3300,2900,1000,null,2027]
[1502,"Cobre Haul Road","CHR-2","Outslope-pushdown",{"$f":"Quantities[[#This Row],[Top Area (sf)]]/43560","v":0},24255,47,{"$f":"1/1.7","v":0.58823529411764708},{"$f":"1/2.5","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,1,1.2,3300,2900,1000,null,2027]
[1503,"Cobre Haul Road","CHR-3","Outslope-pullback Ex Only 2.5:1",{"$f":"Quantities[[#This Row],[Top Area (sf)]]/43560","v":0},28322,100,{"$f":"H25","v":0.58823529411764708},0.4,null,null,null,null,null,null,null,null,null,null,null,null,2640,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,0.15,1,1.2,3300,2900,1000,null,2027]
[1504,"Cobre Haul Road","CHR-4","Outslope-pullback LdTk 2.5:1",{"$f":"Quantities[[#This Row],[Top Area (sf)]]/43560","v":0},35986,100,{"$f":"H26","v":0.58823529411764708},0.4,null,null,null,null,null,null,null,null,null,null,null,null,2640,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,0.15,1,1.2,3300,2900,1000,null,2027]
[1505,"Cobre Haul Road","CHR-5","Outslope-pullback LdTk 2:1",{"$f":"Quantities[[#This Row],[Top Area (sf)]]/43560","v":0},67453,100,{"$f":"H26","v":0.58823529411764708},{"$f":"1/2","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,2640,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,0.15,1,1.2,3300,2900,1000,null,2027]
[1506,"Cobre Haul Road","CHR-6","Crossings - earth",{"$f":"Quantities[[#This Row],[Top Area (sf)]]/43560","v":0},5731,100,0.58499999999999996,0.4,null,null,null,null,null,null,null,null,null,null,null,null,5280,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,0.15,1,1.2,3300,2900,1000,null,2027]
[1507,"Cobre Haul Road","CHR-7","Crossings - concrete",{"$f":"Quantities[[#This Row],[Top Area (sf)]]/43560","v":0},672,100,0.58799999999999997,0.4,null,null,null,null,null,null,null,null,null,null,null,null,5280,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,0.6,1,1.2,4045,2900,1000,null,2027]
[1600,"Pearson Barnes Mine Area","PB-0","Entire Area",518364,null,200,-0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,2900,2900,1000,null,2027]
[1601,"Pearson Barnes Mine Area","PB-1","Top",518364,null,200,-0.27,null,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":518364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,2900,2900,1000,null,2027]
[1700,"Hanover Mountain Deposit","HMM-0","Top",{"$f":"93.3*43560","v":4064148},null,250,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.2,3300,2900,1000,null,2027]
[1701,"Hanover Mountain Deposit","HMM-1","Hanover Mountain Perimeter 1",{"$f":"Quantities[[#This Row],[Top Area (sf)]]/43560","v":0},null,6670,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027]
[1702,"Hanover Mountain Deposit","HMM-2","Hanover Mountain Perimeter 2",{"$f":"Quantities[[#This Row],[Top Area (sf)]]/43560","v":0},null,3286,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027]
[1800,"Continental Pit","CP-0","Reclaim Area",{"$f":"17.6*43560","v":766656.00000000012},0.1,250,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027]
[1801,"Continental Pit","CP-1","Continental Pit Perimeter 1",0.1,0.1,6635,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027]
[1802,"Continental Pit","CP-2","Continental Pit Perimeter 2",{"$f":"Quantities[[#This Row],[Top Area (sf)]]/43560","v":0},null,2453,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027]
[2000,"Containments","Cntmnt-01","All Containments",{"$f":"SUM(E40:E49)","v":235224}]
[2001,"Containments","Cntmnt-02","Blackman's Seep (Pond #2) ",435.6,null,200,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":435.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3300,2900,250,null,2027]
[2002,"Containments","Cntmnt-03","Decant Pond #4",27007.200000000001,296,200,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":27007.200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3300,2900,250,296,2027]
[2003,"Containments","Cntmnt-04","East WRF Containment",21780,40,200,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":21780},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3300,2900,250,40,2027]
[2004,"Containments","Cntmnt-05","Grape Gulch Pond #3",16552.8,296,200,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":16552.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3300,2900,250,296,2027]
[2005,"Containments","Cntmnt-06","Magnetite Seepage Pond",8712,296,200,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":8712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3300,2900,250,296,2027]
[2006,"Containments","Cntmnt-07","North Tailings Decant Pond",20037.600000000002,296,200,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":20037.600000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3300,2900,250,296,2027]
[2007,"Containments","Cntmnt-08","SWRF Dam 1",22651.200000000001,54,200,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":22651.200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1,1.2,4045,2900,250,54,2027]
[2008,"Containments","Cntmnt-09","SWRF Dam 2",14810.400000000001,30.6,200,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":14810.400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1,1.2,4045,2900,250,30.6,2027]
[2009,"Containments","Cntmnt-10","SWRF Dam 3",36590.400000000001,47,200,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":36590.400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1,1.2,4045,2900,250,47,2027]
[2010,"Containments","Cntmnt-11","Upper Creek Containment Pond 1 ",66646.8,296,200,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":66646.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3300,2900,250,296,2027]
[3000,"Miscellaneous","Misc-0","All Misc",{"$f":"SUM(E51:E55)","v":5812907.7599999998}]
[3001,"Miscellaneous","Misc-1","Unplanned Future Disturbance Areas",2178000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":2178000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,1,1.2,2900,2900,null,null,2027]
[3002,"Miscellaneous","Misc-2","Roads-Misc Haul",1960200,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":1960200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,1,1.2,2900,2900,null,null,2027]
[3003,"Miscellaneous","Misc-3","Roads-Exploration",1611720,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":1611720},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,1,1.2,2900,2900,null,null,2027]
[3004,"Miscellaneous","Misc-4","Tailings Pipeline Corridor",62987.759999999995,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":62987.759999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,1,1.2,2900,2900,null,null,2027]
[3005,"Miscellaneous","Misc-5","Wells",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Quantities[[#This Row],[Area (sf)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700]
[5000,"North Overburden Stockpile",1000,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":20470494.9505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,7312,-9.5733041575492336E-3,null,null,2937,4.0858018386108273E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5001,"North Overburden Stockpile",1001,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":4787244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,7312,-9.5733041575492336E-3,null,null,2937,4.0858018386108273E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5002,"North Overburden Stockpile",1002,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":11133936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,7312,-9.5733041575492336E-3,null,null,2937,4.0858018386108273E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5003,"North Overburden Stockpile",1003,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":3638910.9504999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,7312,-9.5733041575492336E-3,null,null,2937,4.0858018386108273E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5004,"North Overburden Stockpile",1004,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":910403.99999999988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,7312,-9.5733041575492336E-3,null,null,2937,4.0858018386108273E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5005,"North Overburden Stockpile",1100,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":248292.00000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1357,-1.7999999999999999E-2,null,null,1443,-3.3000000000000002E-2,null,null,1443,-2.1999999999999999E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5006,"North Overburden Stockpile",1101,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":56628},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1357,-1.7999999999999999E-2,null,null,1443,-3.3000000000000002E-2,null,null,1443,-2.1999999999999999E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5007,"North Overburden Stockpile",1102,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":191664.00000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1357,-1.7999999999999999E-2,null,null,1443,-3.3000000000000002E-2,null,null,1443,-2.1999999999999999E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5008,"North Overburden Stockpile",1200,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":1212274.7999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8999999999999996E-2,null,null,2310,-2.3E-2,null,null,3000,0,36,0.08,1.2,1.2,2900,2900,1000]
[5009,"North Overburden Stockpile",1201,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":242676.89480000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8999999999999996E-2,null,null,2310,-2.3E-2,null,null,3000,0,36,0.08,1.2,1.2,2900,2900,1000]
[5010,"North Overburden Stockpile",1202,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":969597.9051999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8999999999999996E-2,null,null,2310,-2.3E-2,null,null,3000,0,36,0.08,1.2,1.2,2900,2900,1000]
[5011,"North Overburden Stockpile",1300,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":7733206.7999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8700000000000001E-2,null,null,2310,1.6E-2,null,null,2943,3.5999999999999997E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5012,"North Overburden Stockpile",1301,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":4713192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8700000000000001E-2,null,null,2310,1.6E-2,null,null,2943,3.5999999999999997E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5013,"North Overburden Stockpile",1302,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":1582534.7999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8700000000000001E-2,null,null,2310,1.6E-2,null,null,2943,3.5999999999999997E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5014,"North Overburden Stockpile",1303,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":1437480},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8700000000000001E-2,null,null,2310,1.6E-2,null,null,2943,3.5999999999999997E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5015,"North Overburden Stockpile",1400,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":2721193.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8999999999999996E-2,null,null,1940,1.4999999999999999E-2,null,null,1940,-0.04,36,0.08,1.2,1.2,2900,2900,1000]
[5016,"North Overburden Stockpile",1401,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":2489541.12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8999999999999996E-2,null,null,1940,1.4999999999999999E-2,null,null,1940,-0.04,36,0.08,1.2,1.2,2900,2900,1000]
[5017,"North Overburden Stockpile",1402,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":231652.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8999999999999996E-2,null,null,1940,1.4999999999999999E-2,null,null,1940,-0.04,36,0.08,1.2,1.2,2900,2900,1000]
[5018,"North Overburden Stockpile",1600,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":518364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,7312,-9.5733041575492336E-3,null,null,2937,4.0858018386108273E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5019,"North Overburden Stockpile",1601,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":518364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,7312,-9.5733041575492336E-3,null,null,2937,4.0858018386108273E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5020,"North Overburden Stockpile",1700,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":4064148},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1759,-9.9000000000000005E-2,null,null,2466,-8.1000000000000003E-2,null,null,1482,6.7000000000000004E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5021,"North Overburden Stockpile",2001,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":435.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8700000000000001E-2,null,null,1546,-7.7600000000000002E-2,null,null,"-","-",36,0.08,1.2,1.2,2900,2900,1000]
[5022,"North Overburden Stockpile",2002,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":27007.200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,1800,-1.1111111111111112E-2,null,null,"-","-",36,0.08,1.2,1.2,2900,2900,1000]
[5023,"North Overburden Stockpile",2003,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":21780},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,1800,-1.1111111111111112E-2,null,null,"-","-",36,0.08,1.2,1.2,2900,2900,1000]
[5024,"North Overburden Stockpile",2004,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":16552.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8700000000000001E-2,null,null,1546,-7.7600000000000002E-2,null,null,"-","-",36,0.08,1.2,1.2,2900,2900,1000]
[5025,"North Overburden Stockpile",2005,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":8712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8700000000000001E-2,null,null,1940,1.55E-2,null,null,2230,-4.0399999999999998E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5026,"North Overburden Stockpile",2006,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":20037.600000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,1800,-1.1111111111111112E-2,null,null,"-","-",36,0.08,1.2,1.2,2900,2900,1000]
[5027,"North Overburden Stockpile",2007,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":22651.200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,7312,-9.5733041575492336E-3,null,null,2937,4.0858018386108273E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5028,"North Overburden Stockpile",2008,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":14810.400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,7312,-9.5733041575492336E-3,null,null,2937,4.0858018386108273E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5029,"North Overburden Stockpile",2009,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":36590.400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,7312,-9.5733041575492336E-3,null,null,2937,4.0858018386108273E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5030,"North Overburden Stockpile",2010,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":66646.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8744588744588751E-2,null,null,1546,-7.7619663648124185E-2,null,null,"-","-",36,0.08,1.2,1.2,2900,2900,1000]
[5031,"North Overburden Stockpile",3001,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":2178000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2264,-7.4999999999999997E-2,null,null,3691,-2.1999999999999999E-2,null,null,2540,2.4E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5032,"North Overburden Stockpile",3004,"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$55,$E$2)","v":62987.759999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2310,-8.8999999999999996E-2,null,null,1940,1.6E-2,null,null,2943,3.5999999999999997E-2,36,0.08,1.2,1.2,2900,2900,1000]
[5099,"North Overburden Stockpile",5099,"Cover Material",831996,null,372,0.01,0.01,null,null,null,null,null,null,null,null,null,null,null,null,375,0.01,null,null,null,null,null,null,null,null,null,null,1.2,1.2,2900,2900,1000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"site-wide weighted haul:",{"$f":"SUMPRODUCT(T211:T229,$F$211:$F$229)/SUM($F$211:$F$229)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(U211:U229,$F$211:$F$229)/SUM($F$211:$F$229)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Activity-Material_Codes","index":1,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Item","Activity","Description"]
["-","-","Place holder for item"]
["A","Grade","Rough grading original material or fine grading cover material"]
["B","Dozer Assist","Dozer is used to assist loader or shovel at cover stockpile or assist scrapers during rough grading"]
["C","Load","Cover material is loaded at borrow areas onto haul trucks"]
["D","Haul","Haul trucks transport cover material from borrow areas to destination stockpiles"]
["E","Rip","Tops of stockpiles are ripped before placing cover to compensate for compaction of soil during rough grading. Stockpiles are also ripped before rough grading with a scraper. Borrow stockpile ripped before revegetation.  MTI stormwater channel ripped before excavation"]
["F","Grade Benches","Benches are graded at stockpiles and tailings after fine grading"]
["G","Construct Downdrains","Downdrains are constructed after fine grading and consist of articulated concrete blocks (ACBs)"]
["Gb","Construct Downdrain Dissipators","Energy dissipators are specified as part of the downdrains"]
["H","Construct Bench Channels","Bench channels are constructed along benches after bench grading. Construction includes excavation and wasting, riprap production, riprap and filter placement, and final grading. "]
["I","Construct Top Channels","Top channels are constructed after final grading. Construction includes excavation, wasting, and final grading. "]
["J","Revegetate","Occurs after final grading and channel construction and includes tractor rental and maintenance, fuel, scarifying, discing, drill seeding, mulching, crimping, seed, and mulch"]
["K","Perforate Liner","Reservoir liners are perforated prior to reclamation"]
["L","Replace Infrastructure","Replacing infrastructure is not part of this RCE"]
["M","Post-Closure O&M","Includes vegetation maintenance for 12 years after reclamation and erosion control, road maintenance, and groundwater monitoring for 100 years after reclamation"]
["N","Plug and Abandon Well","Well borehole is backfilled with cement grout"]
["O","Replace Well","Includes borehole drilling, casing, and cementing"]
["P","Road Maintenance","Dust suppression and road maintenance with water truck and motor grader"]
["Q","Construct Haul Road","For shorter hauls etc."]
["R","Construct Berms","Berming for pits"]
["S","Fencing","Fencing for pits"]
[]
["Item","Material","Description"]
["-","-","Placeholder"]
["a","Existing Ground","Existing ground before rough grading"]
["b","Cover","Cover material from cover stockpiles, before being placed at destination location"]
["c","Rough Graded Material","Exisiting ground after rough grading"]
["d","Placed Cover","Cover material after being placed at destination location"]
["e","Final Grade","Facility material and cover material after rough grading and fine grading"]

{"sheet":"Unit Rates","index":2,"n_rows":49,"n_cols":7,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,"Unit Rates Worksheet"]
[null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[null,"Unit Rates"]
[]
[]
[]
[]
[]
["Code","Activity","Base Per Unit Cost","Fuel Per Unit Cost","Units","Source","Reference"]
["U1","Fuel",2.34,"-","gal","N/A","Diesel fuel cost is estimated by correlating historical local quotes with public data, as agreed upon in November 2018 discussions with the agencies. Fuel cost includes direct and indirect costs at $2.34/gal."]
["U2","Revegetation",{"$f":"Revegetation_UC!C77-UnitRates[[#This Row],[Fuel Per Unit Cost]]","v":820.12019062499996},{"$f":"Revegetation_UC!C23","v":3.8481300000000003},"ac","N/A","See unit rates calculations - Cost is based on a calculated unit rate that includes tractor rental and maintenance, fuel, scarifying, discing, drill seeding, mulching, crimping, seed, and mulch. "]
["U3a","Bench Grading Stockpile 3:1",{"$f":"'Bench Grading_UC'!Z11","v":1.7376084379473828},{"$f":"'Bench Grading_UC'!AA11","v":0.40990829254453875},"ft","N/A","See unit rates calculations"]
["U3b","Bench Grading Stockpile 2.5:1",{"$f":"'Bench Grading_UC'!Z20","v":1.6033156747432828},{"$f":"'Bench Grading_UC'!AA20","v":0.37673918329669154},"ft",null,"See unit rates calculations"]
["U4","Bench Grading Tailings Pond",{"$f":"'Bench Grading_UC'!Z30","v":1.622249125386815},{"$f":"'Bench Grading_UC'!AA30","v":0.3965988243447543},"ft","N/A","See unit rates calculations"]
["U5a","Downdrain Construction",{"$f":"Downdrain_UC!F16+Downdrain_UC!W7","v":374.33519595255143},{"$f":"Downdrain_UC!X7","v":0.19393636492208338},"ft","N/A","See unit rates calculations"]
["U5b","Dissipator Construction",{"$f":"Downdrain_UC!F35","v":14556.480000000001},"-","ea","N/A","See downdrain unit rate calculation"]
["U6a","Bench Channel Construction WR 3:1",{"$f":"SUM('Bench Channel_UC'!E12:E13)","v":8.0070208586744442},{"$f":"SUM('Bench Channel_UC'!F12:F13)","v":1.6384354065362472},"ft","N/A","See unit rates calculations"]
["U6b","Bench Channel Construction WR 2.5:1",{"$f":"SUM('Bench Channel_UC'!E26:E27)","v":7.6066698157407222},{"$f":"SUM('Bench Channel_UC'!F26:F27)","v":1.5565136362094349},"ft","N/A","See unit rates calculations"]
["U6c","Bench Channel Construction Tails 3:1",{"$f":"SUM('Bench Channel_UC'!E40:E41)","v":8.0070208586744442},{"$f":"SUM('Bench Channel_UC'!F40:F41)","v":1.6384354065362472},"ft","N/A","See unit rates calculations"]
["U7a","Top Channel Construction Type I",{"$f":"'Top Channel_Type_I_UC'!W13","v":18.425278446836693},{"$f":"'Top Channel_Type_I_UC'!X13","v":3.8359627340023912},"ft","N/A","See unit rates calculations.  Used on SWRDF"]
["U7b","Top Channel Construction Type II",{"$f":"'Top Channel_Type_II_UC'!W13","v":45.335819981587633},{"$f":"'Top Channel_Type_II_UC'!X13","v":9.4858072711829848},"ft","N/A","See unit rates calculations.  Used on MTI"]
["U8","Erosion Control",{"$f":"'2 Full Site O&M'!E134","v":2923.3627272727272},{"$f":"'2 Full Site O&M'!F134","v":382.26239999999996},"day","Modified Crew B-13A","Erosion control for O&M - includes 1 foreman, 2 laborers, 1 equipment operator, 2 truck drivers, 1 loader (4 cy), 2 dump trucks (8 cy) "]
["U9","Structure Demolition",0.25,"-","cf","Means Line Item 024116.13 0100","Building demolition, large urban projects, mixture of types, excludes foundation demolition, dump fees"]
["U10","Concrete Slab Demolition",0.62,"-","sf","Means Line Item 024116.17 0400","Buillding footings and foundations demolition, floors, concrete slab on grade, plain concrete, 6\" thick, excludes disposal costs and dump fees"]
["U11","Storage Tank Demolition",1005.97,"-","ea","Means Line Item 130505.75 0530","Selective Demolition - Storage Tanks, steel tank, single wall, above ground, not including foundations, pumps or piping, 5,000 thru 10,000 gallon"]
["U12","Power Line Demolition",0.63,"-","ft","Means Line Item 260505.10 0370","Electrical Demolition - Nonmetallic sheathed cable 3 wire; assume similar enough in cost to overhead powerlines."]
["U13","Power Pole Demolition",216.24,"-","ea","Means Line Item 024113.80 0200","Selective Demolition - wood utility poles 35-45 ft high"]
["U14","Pipeline (small HDPE pipe)",2.29,"-","ft","Means Line Item 024113.38 1700","Selective demolition water, process water HDPE piping; (6 to 8-inch diameter); excludes excavation "]
["U15","Pipeline (medium HDPE pipe)",3.82,"-","ft","Means Line Item 024113.38 1800","Selective demolition water, process water HDPE piping; (10 to 18-inch diameter); excludes excavation "]
["U16","Pipeline (large HDPE pipe)",5.72,"-","ft","Means Line Item 024113.38 1900","Selective demolition water, process water HDPE piping (20 to 36-inch diameter); excludes excavation "]
["U17","Well Plug & Abandon",{"$f":"(10000+5704.94)/(1500)","v":10.469959999999999},"-","ft","N/A","Layne Christensen Company, 7/31/18 Tyrone estimate is $10,000 mobilization and demobilization plus $5,704.94 for one 1500 ft well"]
["U18","Well Replacement",{"$f":"(173500/3000)*(1+0.02)^(2018-2011)","v":66.432321112383349},"-","ft","N/A","Wilcox Professional Services, 8/2011, est. cost for 5 ½ in bore, $173,500 for 3000 ft total ($57.83/ft). Escalated 2% 2011-2018= $66.43/ft"]
["U19","Reinforced Concrete Wall Demolition",{"$f":"1866/8*D46","v":199.19550000000001},"-","hr","Means Crew B-12C","Standard Union Crew: 1 equipment operator (crane), 1 laborer, 1 hydraulic excavator, 2 cy, approximately 40 hrs to demo 200 ft reinforced concrete dam.  "]
["U20","Disc harrow attachment, for tractor",616.33000000000004,"-","month","Means Line Item 015433.20 1500","Equipment rental costs"]
["U21","Cast-In-Place Concrete",254.97,"-","cy","Means Line Item 033053.40 6200","Structural concrete, in place, gravity retaining wall (3000 psi), includes forms and reinforcement"]
["U22","Cleanup & Disposal of Wastes Requiring Special Handling",335.2,"-","ton","Means Line Item 028120.10 1120/1130","Solid pickup; average of minimum and maximum"]
["U23","Tranport of Wastes Requiring Special Handling",4.78,"-","mile","Means Line Item 028120.10 1260/1270","Transporation to disposal site (Truckload = 80 drums or 25 cy or 18 tons); average of minimum and maximum"]
["U24","Road Maintenance",{"$f":"'2 Full Site O&M'!K132","v":4945.9595454545452},{"$f":"'2 Full Site O&M'!L132","v":1240.3200000000002},"month",null,"Road maintenance for O&M - includes one 14M motor grader and one 6,000-gal water truck"]
["U25","Groundwater Monitoring",{"$f":"'2 Full Site O&M'!R136+'2 Full Site O&M'!S136","v":3587.94},"-","day",null,"Groundwater monitoring for O&M - includes 1 foreman, 1 laborers, rental equipment, misc. field equipment, and aqueous chemistry"]
["U26","Berming",{"$f":"2.59*1.02","v":2.6417999999999999},"-","ft",null,"2018 price inflated by 2%"]
["U27","Fencing",23.05,"-","ft","Means Line Item 323113.20 0800"]
["U28","Place Holder",0.01,"-","day",null,"-"]
[]
[]
[null,null,"Location adjustment: New Mexico Las Cruces",0.85399999999999998]
[]
[null,"[1] Applied to RSM derived costs only.  EquipmentWatch items and items based on local quotes adjusted at base rate"]
[null,"RS Means Online, 2019"]

{"sheet":"Equipment","index":3,"n_rows":72,"n_cols":72,"rows_kept":72,"cut":false,"hidden":false,"merged":[[3,67,3,69],[2,13,2,14],[3,13,3,14],[3,15,3,19],[3,20,3,24],[3,47,3,51],[3,25,3,29],[3,30,3,34],[2,15,2,34]]}
[null,"EARTHWORK AND O&M EQUIPMENT"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozing Production (lcy/hr)1",null,"Haul Travel Time (min/m) = A(Eff. Grade %)4 + B(Eff. Grade %)3 + C(Eff. Grade %)2 + D(Eff. Grade %) + E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production = C(Avg. dozing distance in ft)b",null,"Loaded Uphill",null,null,null,null,"Empty Uphill",null,null,null,null,"Loaded Downhill",null,null,null,null,"Empty Downhill",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripper Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Push Cycle Time D9T"]
["Code","Equipment Description","Equipment Type","Fuel Consumption (gal/hr)","Fuel Cost ($/hr)","Lube Cost ($/hr)","Field Parts ($/hr)","Tire Cost ($/hr)","Ground Engaging Component Cost ($/hr)","Monthly Rental Rate ($/month)","Field Labor Time Cost ($/hr)","Rental Cost (w/o fuel, lube, tires, or field parts) ($/hr)5","Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($/hr)","C ","b ","A","B","C","D","E","A  ","B  ","C  ","D  ","E  ","A   ","B   ","C   ","D   ","E   ","A    ","B     ","C    ","D    ","E    ","Loaded Speed (mph)4","Empty Speed (mph)","Pass Overlap (ft)","Operator Factor: Coarse Regrading","Operator Factor: Fine Grading, Cover, Other Surfaces, and Channels","Visibility Factor","Elevation Factor","Direct Drive Trans.","Production Method/ Blade Factor: Coarse and Fine Grading","Production Method/ Blade Factor: Channels, Downdrains, Benches","Work Hour (min/hr)","Effective Blade Width (ft)","Penetration (in)","Pocket Spacing (in)","Number of Pockets","Turn Time (min/pass)","Dist. b/n Passes (in)","Net Bucket Capacity (cy)","Loader Cycle Time1 (min)","Bucket Fill Factor","Struck Capacity (cy)","Heaped Capacity (cy)","Sheepsfoot Roller Width (ft)","Max Reach at GL (in)","Swing Time (Loaded) (min)","Swing Time (Empty) (min)","Rolling Resistance (%)","Truck Exchange Time (min)","Dump/ Maneuver Time (min)","Rated Load (lb)","Load Time (min)","Maneuver & Spread Time (min)","Boost Time (min)","Return Time and Load Time (min)","Maneuver Time (min)","NMDOL Operator Group","NMDOL Total 2019 Rate ($/hr)"]
["-","-","placeholder",0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"CONCATENATE(BS29,\" & \", BS19)","v":"Truck Driver III & Equipment Operator IV"},{"$f":"BT29+BT19","v":51.680000000000007}]
["Comb1","Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal.","Combo 1",{"$f":"D29+D19","v":19.54},{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":45.723599999999998},{"$f":"F19+F29","v":12.72},{"$f":"G29+G19","v":3.75},13.46,1.1599999999999999,20078.370000000003,9.23,114.08164772727272,154.40164772727275,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"CONCATENATE(BS30,\" & \", BS20)","v":"Laborer I & Truck Driver III"},{"$f":"BT30+BT20","v":47.36}]
["Dz1","Cat D11T, U Blade","Dozer",29.75,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":69.614999999999995},26.23,13.89,0,12.22,34408.410000000003,6.6,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":195.50232954545456},{"$f":"SUM(L8,K8,H8,F8,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":254.44232954545456},155881.58792600001,-0.88995199999999997,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"AJ9","v":2.5},{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},"-",1,{"$f":"AN9","v":0.75},1,1,1,1.2,1,50,{"$f":"18+(4/12)","v":18.333333333333332},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",{"$f":"VLOOKUP(BS8,$B$54:$C$59,2)","v":27.410000000000004}]
["Dz2","Cat D11T CD","Dozer6",{"$f":"D8","v":29.75},{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":69.614999999999995},26.23,13.89,0,12.22,34408.410000000003,6.6,{"$f":"L8","v":195.50232954545456},{"$f":"M8","v":254.44232954545456},162758.75952600001,-0.86669099999999999,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},"-",1,0.75,1,1,1,1.2,1,50,22,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",27.410000000000004]
["Dz3","Cat D9T, SU Blade","Dozer",14.35,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":33.579000000000001},11.22,5.49,0,3.98,30109.48,6.6,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":171.0765909090909},{"$f":"SUM(L10,K10,H10,F10,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":198.36659090909089},52161.033408000003,-0.84553199999999995,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-",1,0.75,1,1,1,1.2,1,50,{"$f":"14 + (1/12)","v":14.083333333333334},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",27.410000000000004]
["Dz4","Cat D6T, SU Blade","Dozer",7.22,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":16.8948},4.83,2.1,0,2.1,8939.42,3.83,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":50.792159090909088},{"$f":"SUM(L11,K11,H11,F11,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":63.652159090909088},13582.453387,-0.74851000000000001,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-",1,0.75,1,1,1,1.2,1,50,{"$f":"10 + (8/12)","v":10.666666666666666},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",27.410000000000004]
["Dz5","Cat D6T XL, SU Blade","Dozer",7.8,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":18.251999999999999},5.28,2.3199999999999998,0,2.36,9104.5499999999993,3.83,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":51.730397727272724},{"$f":"SUM(L12,K12,H12,F12,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":65.520397727272723},13582.453387,-0.74851000000000001,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"AJ11","v":1},{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-",1,0.75,1,1,1,1.2,1,50,{"$f":"10 + (8/12)","v":10.666666666666666},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",27.410000000000004]
["Ex1","Cat 319D L","Excavator",5.25,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":12.285},3.47,1.19,0,0.84,7450.15,4.55,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":42.330397727272725},{"$f":"SUM(L13,K13,H13,F13,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":52.380397727272722},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-",0.875,"-",1,3,380,0.09,7.0000000000000007E-2,"-","-","-","-","-","-","-","-","-","Equipment Operator VI",27.700000000000003]
["Ld1","Cat 992K","Loader",25.63,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":59.974199999999996},22.35,4.43,35.39,4.99,25527.98,4.0199999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":145.0453409090909},{"$f":"SUM(L14,K14,H14,F14,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":216.22534090909093},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.6,12.8,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Struck Capacity (cy)]]","v":14},0.65,0.875,16,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",27.700000000000003]
["Ld2","Cat 988H","Loader",15.2,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":35.567999999999998},11.4,2.11,16.850000000000001,1.93,16272.06,4.0199999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":92.454886363636362},{"$f":"SUM(L15,K15,H15,F15,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":128.76488636363635},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.3,12.9,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Struck Capacity (cy)]]","v":7.2887500000000003},0.57499999999999996,0.875,8.33,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",27.700000000000003]
["Ld3","Cat 980H","Loader",10.8,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":25.271999999999998},6.7,1.1299999999999999,7.69,1.03,10030.76,4.0199999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":56.992954545454545},{"$f":"SUM(L16,K16,H16,F16,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":77.562954545454545},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.3,12.9,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Struck Capacity (cy)]]","v":6.5625},0.52500000000000002,0.875,7.5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",27.700000000000003]
["Ld4","Cat 966H","Loader",8.3800000000000008,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":19.609200000000001},5.33,0.84,5.71,0.75,9937.5,4.0199999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":56.46306818181818},{"$f":"SUM(L17,K17,H17,F17,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":73.113068181818178},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.8,13.7,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Struck Capacity (cy)]]","v":4.8125},0.52500000000000002,0.875,5.5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",27.700000000000003]
["Mg1","Cat 16M ","Motor Grader",9.5,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":22.229999999999997},8.69,3.26,10.130000000000001,1.76,11906.7,2.02,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":67.65170454545455},{"$f":"SUM(L18,K18,H18,F18,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":93.511704545454549},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},2,"-",0.75,1,1,1,1.2,1,50,16,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",27.410000000000004]
["Mg2","Cat 14M","Motor Grader",8.2899999999999991,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":19.398599999999998},6.57,2.27,7.04,1.1599999999999999,11906.7,2.02,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":67.65170454545455},{"$f":"SUM(L19,K19,H19,F19,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":86.711704545454538},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},2,"-",0.75,1,1,1,1.2,1,50,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",27.410000000000004]
["Mu1","Finn B260","Mulcher",4.13,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":9.6641999999999992},1.6,0.15,0.6,0,2167.9499999999998,1.25,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":12.317897727272726},{"$f":"SUM(L20,K20,H20,F20,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":15.917897727272726},null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver III",24.27]
["Rp1","Cat D11T CD Multi-shank (w/ MSR-359H)","Dozer w/ Ripper",{"$f":"D9","v":29.75},{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":69.614999999999995},26.6,14.200000000000001,{"$f":"H9","v":0},1.56,36753.560000000005,8.16,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":208.82704545454547},{"$f":"SUM(L21,K21,H21,F21,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":259.34704545454548},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-","-","-","-","-","-","-","-",50,"-",18,{"$f":"(4*12)+11","v":59},3,0.25,{"$f":"Equipment[[#This Row],[Pocket Spacing (in)]]","v":59},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",27.410000000000004]
["Rp2","MSR-189H","Ripper Attachment",0,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":0},0.15,0.16,0,0.78,898.9,0.56999999999999995,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":5.1073863636363637},{"$f":"SUM(L22,K22,H22,F22,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":6.7673863636363647},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Sc2","Cat 657G","Scraper",42.86,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":100.29239999999999},20.41,7.73,9.34,2.31,25070,12.8,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":142.44318181818181},{"$f":"SUM(L23,K23,H23,F23,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":195.03318181818182},"-","-",0.30359999999999998,-0.45119999999999999,0.21809999999999999,-3.3999999999999998E-3,1.2999999999999999E-3,0,-0.1016,7.7399999999999997E-2,-1.2999999999999999E-3,1.1999999999999999E-3,0,-0.16120000000000001,0.1031,-8.0999999999999996E-3,1.6000000000000001E-3,0,0.1668,-9.4E-2,2.07E-2,4.0000000000000002E-4,33,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":33},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",32,44,"-","-","-","-",2.5000000000000001E-2,"-","-",104000,0.85,0.65,0.1,1.19,0.15,"Equipment Operator IV",{"$f":"VLOOKUP(BS23,$B$54:$C$59,2)","v":27.410000000000004}]
["Sh1","Hitachi EX3600-5","Shovel2",82.72,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":193.56479999999999},59.15,24.25,0,16.559999999999999,69269,14.45,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":393.57386363636363},{"$f":"SUM(L24,K24,H24,F24,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":507.98386363636359},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",27.4,0.45,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",27.700000000000003]
["Tc1","Deere 7430","Tractor",5.98,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":13.9932},2.84,0.61,2.42,0,5210.05,2.5299999999999998,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":29.602556818181821},{"$f":"SUM(L25,K25,H25,F25,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":38.002556818181816},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",3,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":3},"-","-","-","-","-","-","-","-",50,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver III",24.27]
["Tk2","Cat 769D","Truck",9.74,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":22.791599999999999},8.77,1.48,13.72,0,14042.5,4.25,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":79.786931818181813},{"$f":"SUM(L26,K26,H26,F26,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":108.00693181818181},"-","-",0.54290000000000005,-0.48699999999999999,0.18229999999999999,1.5100000000000001E-2,6.9999999999999999E-4,0,2.24E-2,-7.6E-3,1.41E-2,6.9999999999999999E-4,0,0,-8.0799999999999997E-2,0.42599999999999999,-8.0000000000000004E-4,5.6146000000000003,-3.6353,0.7823,-5.3499999999999999E-2,2E-3,47,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":47},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",22.2,31.7,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver III",24.27]
["Tk3","Cat 725","Truck",6.02,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":14.086799999999998},5.74,0.94,7.11,0,9849.6,3.36,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":55.963636363636368},{"$f":"SUM(L27,K27,H27,F27,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":73.11363636363636},"-","-",0.1363,0.1636,-0.04,3.4200000000000001E-2,8.9999999999999998E-4,0,-2.4E-2,3.09E-2,9.9000000000000008E-3,1E-3,0,2.5261999999999998,-0.75619999999999998,9.5000000000000001E-2,-2E-3,0,0,0,1.03E-2,8.9999999999999998E-4,34,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":34},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",14.3,18.8,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver III",24.27]
["Tk4","Komatsu 730E","Truck3",33.479999999999997,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":78.343199999999982},20.49,1.8,21.21,0,29356.98,11.49,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":166.80102272727274},{"$f":"SUM(L28,K28,H28,F28,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":221.79102272727278},"-","-",7.5598999999999998,-2.7109999999999999,0.4209,5.0000000000000001E-3,1.1000000000000001E-3,0,-6.8900000000000003E-2,5.0099999999999999E-2,5.1999999999999998E-3,1E-3,"-",-1.1878,0.32500000000000001,4.1999999999999997E-3,1E-3,-3.4906999999999999,2.4171,-0.55000000000000004,6.4299999999999996E-2,-1.1000000000000001E-3,35.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":35.5},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",101,145,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver III",24.27]
["Tw1","Off-Hwy Water Tanker Truck,6,000-gal.","WaterTruck",11.25,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":26.324999999999999},6.15,1.48,6.42,0,8171.67,7.21,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":46.429943181818182},{"$f":"SUM(L29,K29,H29,F29,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":67.689943181818194},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver III",24.27]
["X3","1 Deck Screening Plant (5X16, 48X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":11.348999999999998},2.37,1.1399999999999999,0.39,0,5671.66,4.46,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":32.22534090909091},{"$f":"SUM(L30,K30,H30,F30,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":40.58534090909091},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.09]
["X4","3 Deck Screening Plant (5X16, 42X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$46","v":11.348999999999998},2.38,1.1599999999999999,0.37,0,5743.36,4.62,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":32.632727272727273},{"$f":"SUM(L31,K31,H31,F31,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":41.162727272727267},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.09]
[]
[null,"NOTES"]
[null,"1 Loader Cycle Time = load, dump, and maneuver time"]
[null,"2 Performance information is unavailable for the Hitachi EX3600-5; therefore, performance information for the Caterpillar 5230B FS has been used"]
[null,"3 Performance information is unavailable for the Komatsu 730E; therefore, performance information for the Caterpillar 789D has been used"]
[null,"4 Maximum loaded speed listed for trucks and scrapers"]
[null,"5 Equipment costs use 176 max work hours per month (from Bluebook)"]
[null,"6 Fuel consumption assumed to be the same for the D11T and D11T CD (fuel consumption information unavailble for the D11T CD in EquipmentWatch)"]
[]
[]
[]
[]
[null,"FUEL"]
[null,null,null,"Reference"]
[null,"Earthwork Oil Broker Quote ($/gal)",{"$f":"'Unit Rates'!C11","v":2.34},2]
[]
[]
[]
[null,"EARTHWORK AND O&M LABOR"]
[null,null,"Total 2019"]
[null,"NMDOL Type A","Rate"]
[null,"Operator Group","($/hr)","Reference"]
[null,"Equipment Operator IV",{"$f":"20.87+5.94+0.6","v":27.410000000000004},3]
[null,"Equipment Operator V",{"$f":"20.98+5.94+0.6","v":27.520000000000003},3]
[null,"Equipment Operator VI",{"$f":"21.16+5.94+0.6","v":27.700000000000003},3]
[null,"Laborer I",{"$f":"16.86+5.63+0.6","v":23.09},3]
[null,"Laborer II",{"$f":"17.61+5.63+0.6","v":23.84},3]
[null,"Truck Driver III",{"$f":"16.15+7.52+0.6","v":24.27},3]
[]
[]
[]
[]
[null,"Equipment costs use 176 max work hours per month (from Bluebook)"]
[]
[null,"References"]
[null,"1.  Equipment unit rates from EquipmentWatch Custom Cost Evaluator January 2019 (http://www.equipmentwatch.com). See attachments for rate development. Excavator capacity and maximum reach at ground level from EquipmentWatch."]
[null,"2. Diesel fuel cost is estimated based on a predictive equation developed by correlating U.S. No. 2 diesel retail prices (U.S. Energy Information Administration) and FMI local fuel quotes, as agreed upon in November 2018 discussions with the agencies. The correlation is based on a dataset for the period from 1995-2018. Fuel cost includes direct and indirect costs at $2.34/gal. "]
[null,"3. Labor rates based on New Mexico Department of Labor (NMDOL) Type H (Heavy Engineering) 2019 labor rates.  Rates include base hourly wage, fringe benefit, and apprenticeship contribution rates."]
[null,"https://www.dws.state.nm.us/Portals/0/DM/LaborRelations/Prevailing_Wage_Poster_H_2019_final.pdf"]
[null,"4. Production and Haul rates from Caterpillar Performance Handbook; Equipment paramters from Caterpillar Performance Handbook "]
[null,"5. Table 4 of \"Chino Mine Closure/Closeout Plan Earthworks and Auncillary Facilities Financial Assurance Cost Estimate Process Summary\" (Nov. 2017, Telesto) and Table 1 of \"9 Waste Rock Stockpile Earthwork Cost Estimate Process Report\" (March 2017, Telesto) list applicable equipment production factors "]

{"sheet":"1 General","index":4,"n_rows":24,"n_cols":3,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,null,"Continental Mine"]
[null,null,"Stockpile Spreadsheet Worksheet #1"]
["General Information",null,43553]
[]
["Applicant","Chino Mines Company"]
[null,"Hurley, New Mexico  88043"]
[]
[]
[]
[]
["Disturbed Surface Area (acres)",{"$f":"'1 Full SiteVeg Maint'!I280","v":912.21390060835643}]
[]
["Type of Operation","Existing/Surface/Copper"]
[]
[]
[]
["Current value of earthwork and O&M before escalation and discounting",{"$f":"'16   Sum'!D18+'3 Full Site O&M Summ'!D17","v":22821162.591591585}]
[]
[]
[]
[]
[null,null,"Stockpiles, Tailing,"]
["Based on 2014 Closure/Closeout Plan (Telesto, 2014) and",null,"Reservoirs, Haul Roads"]
["2018 Closure/Closeout Plan Update (Telesto, 2018)",null," and Disturbed Areas"]

{"sheet":"2   Demo","index":5,"n_rows":22,"n_cols":9,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #2"]
["Demolition",null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[]
["Building Demolition costs are calculated in \"1 BuildingDemo\", \"2 BuildingCover\", \"3 BuildingVeg\", and \"4BuildingHazardousWaste\" and summarized on the last line of this table.  "]
[]
[]
[]
[]
["Item","Activity","Quantity","Unit","Unit Cost1 ($/unit)","Direct Item Cost ($)","Reference","Means Line Item","Description"]
["Placeholder"]
["Placeholder"]
["Placeholder"]
["Placeholder"]
["Placeholder"]
["Buildings and Associated Facilities","Demolition","See Demo Sheets",null,null,{"$f":"'5 BuildingSum'!D13","v":1524735.2285186499}]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Direct Cost:",{"$f":"SUM(F12:F16)","v":1524735.2285186499}]

{"sheet":"3   Material","index":6,"n_rows":285,"n_cols":11,"rows_kept":285,"cut":false,"hidden":false,"merged":[[6,5,6,6],[3,5,3,6]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #3"]
[null,null,null,null,null,"Material Handling Plan Summary Sheet",null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[null,null,null,null,null,"All activities for the Continental Mine RCE are listed on this sheet and carried through the succeeding worksheets of the RCE. The column labeled ID contains the codes for the facility location, activity, material and equipment used for that particular row of work. The description lists the activity, top or outslope (if applicable), and the material. The source location lists the stockpile name (or sub-area) for the location of the activity. If borrow material is involved, it is transported from a borrow stockpile to a destination stockpile. Blank cells indicate that that column is not relevant to a particular activity. "]
[]
[null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"  1 - Haul/Push Distance based on Continental 2014 CCP or measured/assumed as shown in documentation\n  2 - Weighted Average Haul Grades based on 2018 Continental RCE Update Submittal\n  3 - Grade Factors from 2018 Continental RCE Update Submittal"]
[]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Total Haul/Push Distance (ft)1","Grade (%)2,3","Equipment"]
[{"$f":"Quantities!A40","v":2001},"K","a","Rp1",{"$f":"CONCATENATE(TEXT(A15,\"0\"),\"-\",B15,\"-\",C15,\"-\",D15)","v":"2001-K-a-Rp1"},{"$f":"IF(D15=\"Comb1\",VLOOKUP(B15,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B15,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B15=\"B\",C15=\"a\"),\n    \" Grading\",\"\"),\nIF(C15=\"b\",\"\",\"-\"),\nIF(C15=\"b\",\"\",VLOOKUP(A15,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A15,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A15,\"0\"),1)=\"5\",\"\",VLOOKUP(C15,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A15,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A15,\"0\"),1)=\"5\",$C15=\"b\"),\"\",VLOOKUP($A15,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A15,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C15=\"a\",C15=\"c\",C15=\"d\",C15=\"e\"),IF(OR(RIGHT(TEXT($A15,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A15,\"0\"),1)=\"5\"),VLOOKUP($A15,Quantities[],Quantities!$B$2),VLOOKUP($A15,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A15,\"0\"),1)=\"5\",VLOOKUP($A15,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A15,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-02"},{"$f":"IF(LEFT(TEXT(A15,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A15,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C15=\"a\",C15=\"c\",C15=\"d\",C15=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A15,\"0\"),2)=\"00\",VLOOKUP(A15,Quantities[],Quantities!$B$2),VLOOKUP(A15,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D15,2)=\"Sc\",B15=\"A\",C15=\"d\"),\nSUM(VLOOKUP($A15,Quantities[],Quantities!$V$2),VLOOKUP($A15,Quantities[],Quantities!$Z$2),\nVLOOKUP($A15,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D15,2)=\"Sc\",C15=\"a\"),\nVLOOKUP(A15,Quantities[],Quantities!$J$2),\n\nIF(AND(B15=\"D\",C15=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B15=\"D\",\n VLOOKUP(A15,Quantities[],Quantities!$V$2)+VLOOKUP(A15,Quantities[],Quantities!$Z$2)+VLOOKUP(A15,Quantities[],Quantities!$AD$2),\nIF($B15=\"Q\", SUM(VLOOKUP($A15,Quantities[],Quantities!$V$2),VLOOKUP($A15,Quantities[],Quantities!$Z$2),\nVLOOKUP($A15,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A15,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D15,2)=\"Mg\", VLOOKUP(A15,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D15,2)=\"Sc\",B15=\"A\",C15=\"d\"),\n(SUM(VLOOKUP($A15,Quantities[],Quantities!$W$2)*VLOOKUP($A15,Quantities[],Quantities!$V$2),VLOOKUP($A15,Quantities[],Quantities!$AA$2)*VLOOKUP($A15,Quantities[],Quantities!$Z$2),VLOOKUP($A15,Quantities[],Quantities!$AE$2)*VLOOKUP($A15,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A15,Quantities[],Quantities!$V$2),VLOOKUP($A15,Quantities[],Quantities!$Z$2),VLOOKUP($A15,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D15,2)=\"Sc\",C15=\"a\"),\nVLOOKUP(A15,Quantities[],Quantities!$K$2),\n\nIF(AND(B15=\"D\",C15=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A15,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A15,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B15=\"D\", (VLOOKUP(A15,Quantities[],Quantities!$V$2)+VLOOKUP(A15,Quantities[],Quantities!$Z$2)+VLOOKUP(A15,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A15,Quantities[],Quantities!$W$2)*VLOOKUP(A15,Quantities[],Quantities!$V$2)\n+VLOOKUP(A15,Quantities[],Quantities!$AA$2)*VLOOKUP(A15,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A15,Quantities[],Quantities!$AE$2)*VLOOKUP(A15,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A15,Quantities[],Quantities!$V$2)+VLOOKUP(A15,Quantities[],Quantities!$Z$2)+VLOOKUP(A15,Quantities[],Quantities!$AD$2)),\n\nIF($B15=\"Q\", (SUM(VLOOKUP($A15,Quantities[],Quantities!$W$2)*VLOOKUP($A15,Quantities[],Quantities!$V$2),VLOOKUP($A15,Quantities[],Quantities!$AA$2)*VLOOKUP($A15,Quantities[],Quantities!$Z$2),VLOOKUP($A15,Quantities[],Quantities!$AE$2)*VLOOKUP($A15,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A15,Quantities[],Quantities!$V$2),VLOOKUP($A15,Quantities[],Quantities!$Z$2),VLOOKUP($A15,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A15,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D15,1)=\"U\",\"-\",VLOOKUP(D15,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A41","v":2002},"K","a","Rp1",{"$f":"CONCATENATE(TEXT(A16,\"0\"),\"-\",B16,\"-\",C16,\"-\",D16)","v":"2002-K-a-Rp1"},{"$f":"IF(D16=\"Comb1\",VLOOKUP(B16,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B16,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B16=\"B\",C16=\"a\"),\n    \" Grading\",\"\"),\nIF(C16=\"b\",\"\",\"-\"),\nIF(C16=\"b\",\"\",VLOOKUP(A16,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A16,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A16,\"0\"),1)=\"5\",\"\",VLOOKUP(C16,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A16,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A16,\"0\"),1)=\"5\",$C16=\"b\"),\"\",VLOOKUP($A16,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A16,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C16=\"a\",C16=\"c\",C16=\"d\",C16=\"e\"),IF(OR(RIGHT(TEXT($A16,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A16,\"0\"),1)=\"5\"),VLOOKUP($A16,Quantities[],Quantities!$B$2),VLOOKUP($A16,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A16,\"0\"),1)=\"5\",VLOOKUP($A16,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A16,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-03"},{"$f":"IF(LEFT(TEXT(A16,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A16,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C16=\"a\",C16=\"c\",C16=\"d\",C16=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A16,\"0\"),2)=\"00\",VLOOKUP(A16,Quantities[],Quantities!$B$2),VLOOKUP(A16,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D16,2)=\"Sc\",B16=\"A\",C16=\"d\"),\nSUM(VLOOKUP($A16,Quantities[],Quantities!$V$2),VLOOKUP($A16,Quantities[],Quantities!$Z$2),\nVLOOKUP($A16,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D16,2)=\"Sc\",C16=\"a\"),\nVLOOKUP(A16,Quantities[],Quantities!$J$2),\n\nIF(AND(B16=\"D\",C16=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B16=\"D\",\n VLOOKUP(A16,Quantities[],Quantities!$V$2)+VLOOKUP(A16,Quantities[],Quantities!$Z$2)+VLOOKUP(A16,Quantities[],Quantities!$AD$2),\nIF($B16=\"Q\", SUM(VLOOKUP($A16,Quantities[],Quantities!$V$2),VLOOKUP($A16,Quantities[],Quantities!$Z$2),\nVLOOKUP($A16,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A16,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D16,2)=\"Mg\", VLOOKUP(A16,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D16,2)=\"Sc\",B16=\"A\",C16=\"d\"),\n(SUM(VLOOKUP($A16,Quantities[],Quantities!$W$2)*VLOOKUP($A16,Quantities[],Quantities!$V$2),VLOOKUP($A16,Quantities[],Quantities!$AA$2)*VLOOKUP($A16,Quantities[],Quantities!$Z$2),VLOOKUP($A16,Quantities[],Quantities!$AE$2)*VLOOKUP($A16,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A16,Quantities[],Quantities!$V$2),VLOOKUP($A16,Quantities[],Quantities!$Z$2),VLOOKUP($A16,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D16,2)=\"Sc\",C16=\"a\"),\nVLOOKUP(A16,Quantities[],Quantities!$K$2),\n\nIF(AND(B16=\"D\",C16=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A16,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A16,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B16=\"D\", (VLOOKUP(A16,Quantities[],Quantities!$V$2)+VLOOKUP(A16,Quantities[],Quantities!$Z$2)+VLOOKUP(A16,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A16,Quantities[],Quantities!$W$2)*VLOOKUP(A16,Quantities[],Quantities!$V$2)\n+VLOOKUP(A16,Quantities[],Quantities!$AA$2)*VLOOKUP(A16,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A16,Quantities[],Quantities!$AE$2)*VLOOKUP(A16,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A16,Quantities[],Quantities!$V$2)+VLOOKUP(A16,Quantities[],Quantities!$Z$2)+VLOOKUP(A16,Quantities[],Quantities!$AD$2)),\n\nIF($B16=\"Q\", (SUM(VLOOKUP($A16,Quantities[],Quantities!$W$2)*VLOOKUP($A16,Quantities[],Quantities!$V$2),VLOOKUP($A16,Quantities[],Quantities!$AA$2)*VLOOKUP($A16,Quantities[],Quantities!$Z$2),VLOOKUP($A16,Quantities[],Quantities!$AE$2)*VLOOKUP($A16,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A16,Quantities[],Quantities!$V$2),VLOOKUP($A16,Quantities[],Quantities!$Z$2),VLOOKUP($A16,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A16,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D16,1)=\"U\",\"-\",VLOOKUP(D16,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A43","v":2004},"K","a","Rp1","2004-K-a-Rp1",{"$f":"IF(D17=\"Comb1\",VLOOKUP(B17,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B17,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B17=\"B\",C17=\"a\"),\n    \" Grading\",\"\"),\nIF(C17=\"b\",\"\",\"-\"),\nIF(C17=\"b\",\"\",VLOOKUP(A17,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A17,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A17,\"0\"),1)=\"5\",\"\",VLOOKUP(C17,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A17,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A17,\"0\"),1)=\"5\",$C17=\"b\"),\"\",VLOOKUP($A17,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A17,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C17=\"a\",C17=\"c\",C17=\"d\",C17=\"e\"),IF(OR(RIGHT(TEXT($A17,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A17,\"0\"),1)=\"5\"),VLOOKUP($A17,Quantities[],Quantities!$B$2),VLOOKUP($A17,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A17,\"0\"),1)=\"5\",VLOOKUP($A17,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A17,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-05"},{"$f":"IF(LEFT(TEXT(A17,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A17,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C17=\"a\",C17=\"c\",C17=\"d\",C17=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A17,\"0\"),2)=\"00\",VLOOKUP(A17,Quantities[],Quantities!$B$2),VLOOKUP(A17,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D17,2)=\"Sc\",B17=\"A\",C17=\"d\"),\nSUM(VLOOKUP($A17,Quantities[],Quantities!$V$2),VLOOKUP($A17,Quantities[],Quantities!$Z$2),\nVLOOKUP($A17,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D17,2)=\"Sc\",C17=\"a\"),\nVLOOKUP(A17,Quantities[],Quantities!$J$2),\n\nIF(AND(B17=\"D\",C17=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B17=\"D\",\n VLOOKUP(A17,Quantities[],Quantities!$V$2)+VLOOKUP(A17,Quantities[],Quantities!$Z$2)+VLOOKUP(A17,Quantities[],Quantities!$AD$2),\nIF($B17=\"Q\", SUM(VLOOKUP($A17,Quantities[],Quantities!$V$2),VLOOKUP($A17,Quantities[],Quantities!$Z$2),\nVLOOKUP($A17,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A17,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D17,2)=\"Mg\", VLOOKUP(A17,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D17,2)=\"Sc\",B17=\"A\",C17=\"d\"),\n(SUM(VLOOKUP($A17,Quantities[],Quantities!$W$2)*VLOOKUP($A17,Quantities[],Quantities!$V$2),VLOOKUP($A17,Quantities[],Quantities!$AA$2)*VLOOKUP($A17,Quantities[],Quantities!$Z$2),VLOOKUP($A17,Quantities[],Quantities!$AE$2)*VLOOKUP($A17,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A17,Quantities[],Quantities!$V$2),VLOOKUP($A17,Quantities[],Quantities!$Z$2),VLOOKUP($A17,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D17,2)=\"Sc\",C17=\"a\"),\nVLOOKUP(A17,Quantities[],Quantities!$K$2),\n\nIF(AND(B17=\"D\",C17=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A17,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A17,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B17=\"D\", (VLOOKUP(A17,Quantities[],Quantities!$V$2)+VLOOKUP(A17,Quantities[],Quantities!$Z$2)+VLOOKUP(A17,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A17,Quantities[],Quantities!$W$2)*VLOOKUP(A17,Quantities[],Quantities!$V$2)\n+VLOOKUP(A17,Quantities[],Quantities!$AA$2)*VLOOKUP(A17,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A17,Quantities[],Quantities!$AE$2)*VLOOKUP(A17,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A17,Quantities[],Quantities!$V$2)+VLOOKUP(A17,Quantities[],Quantities!$Z$2)+VLOOKUP(A17,Quantities[],Quantities!$AD$2)),\n\nIF($B17=\"Q\", (SUM(VLOOKUP($A17,Quantities[],Quantities!$W$2)*VLOOKUP($A17,Quantities[],Quantities!$V$2),VLOOKUP($A17,Quantities[],Quantities!$AA$2)*VLOOKUP($A17,Quantities[],Quantities!$Z$2),VLOOKUP($A17,Quantities[],Quantities!$AE$2)*VLOOKUP($A17,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A17,Quantities[],Quantities!$V$2),VLOOKUP($A17,Quantities[],Quantities!$Z$2),VLOOKUP($A17,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A17,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D17,1)=\"U\",\"-\",VLOOKUP(D17,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A44","v":2005},"K","a","Rp1","2005-K-a-Rp1",{"$f":"IF(D18=\"Comb1\",VLOOKUP(B18,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B18,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B18=\"B\",C18=\"a\"),\n    \" Grading\",\"\"),\nIF(C18=\"b\",\"\",\"-\"),\nIF(C18=\"b\",\"\",VLOOKUP(A18,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A18,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A18,\"0\"),1)=\"5\",\"\",VLOOKUP(C18,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A18,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A18,\"0\"),1)=\"5\",$C18=\"b\"),\"\",VLOOKUP($A18,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A18,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C18=\"a\",C18=\"c\",C18=\"d\",C18=\"e\"),IF(OR(RIGHT(TEXT($A18,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A18,\"0\"),1)=\"5\"),VLOOKUP($A18,Quantities[],Quantities!$B$2),VLOOKUP($A18,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A18,\"0\"),1)=\"5\",VLOOKUP($A18,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A18,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-06"},{"$f":"IF(LEFT(TEXT(A18,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A18,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C18=\"a\",C18=\"c\",C18=\"d\",C18=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A18,\"0\"),2)=\"00\",VLOOKUP(A18,Quantities[],Quantities!$B$2),VLOOKUP(A18,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D18,2)=\"Sc\",B18=\"A\",C18=\"d\"),\nSUM(VLOOKUP($A18,Quantities[],Quantities!$V$2),VLOOKUP($A18,Quantities[],Quantities!$Z$2),\nVLOOKUP($A18,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D18,2)=\"Sc\",C18=\"a\"),\nVLOOKUP(A18,Quantities[],Quantities!$J$2),\n\nIF(AND(B18=\"D\",C18=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B18=\"D\",\n VLOOKUP(A18,Quantities[],Quantities!$V$2)+VLOOKUP(A18,Quantities[],Quantities!$Z$2)+VLOOKUP(A18,Quantities[],Quantities!$AD$2),\nIF($B18=\"Q\", SUM(VLOOKUP($A18,Quantities[],Quantities!$V$2),VLOOKUP($A18,Quantities[],Quantities!$Z$2),\nVLOOKUP($A18,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A18,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D18,2)=\"Mg\", VLOOKUP(A18,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D18,2)=\"Sc\",B18=\"A\",C18=\"d\"),\n(SUM(VLOOKUP($A18,Quantities[],Quantities!$W$2)*VLOOKUP($A18,Quantities[],Quantities!$V$2),VLOOKUP($A18,Quantities[],Quantities!$AA$2)*VLOOKUP($A18,Quantities[],Quantities!$Z$2),VLOOKUP($A18,Quantities[],Quantities!$AE$2)*VLOOKUP($A18,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A18,Quantities[],Quantities!$V$2),VLOOKUP($A18,Quantities[],Quantities!$Z$2),VLOOKUP($A18,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D18,2)=\"Sc\",C18=\"a\"),\nVLOOKUP(A18,Quantities[],Quantities!$K$2),\n\nIF(AND(B18=\"D\",C18=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A18,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A18,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B18=\"D\", (VLOOKUP(A18,Quantities[],Quantities!$V$2)+VLOOKUP(A18,Quantities[],Quantities!$Z$2)+VLOOKUP(A18,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A18,Quantities[],Quantities!$W$2)*VLOOKUP(A18,Quantities[],Quantities!$V$2)\n+VLOOKUP(A18,Quantities[],Quantities!$AA$2)*VLOOKUP(A18,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A18,Quantities[],Quantities!$AE$2)*VLOOKUP(A18,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A18,Quantities[],Quantities!$V$2)+VLOOKUP(A18,Quantities[],Quantities!$Z$2)+VLOOKUP(A18,Quantities[],Quantities!$AD$2)),\n\nIF($B18=\"Q\", (SUM(VLOOKUP($A18,Quantities[],Quantities!$W$2)*VLOOKUP($A18,Quantities[],Quantities!$V$2),VLOOKUP($A18,Quantities[],Quantities!$AA$2)*VLOOKUP($A18,Quantities[],Quantities!$Z$2),VLOOKUP($A18,Quantities[],Quantities!$AE$2)*VLOOKUP($A18,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A18,Quantities[],Quantities!$V$2),VLOOKUP($A18,Quantities[],Quantities!$Z$2),VLOOKUP($A18,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A18,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D18,1)=\"U\",\"-\",VLOOKUP(D18,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A49","v":2010},"K","a","Rp1","2010-K-a-Rp1",{"$f":"IF(D19=\"Comb1\",VLOOKUP(B19,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B19,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B19=\"B\",C19=\"a\"),\n    \" Grading\",\"\"),\nIF(C19=\"b\",\"\",\"-\"),\nIF(C19=\"b\",\"\",VLOOKUP(A19,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A19,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A19,\"0\"),1)=\"5\",\"\",VLOOKUP(C19,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A19,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A19,\"0\"),1)=\"5\",$C19=\"b\"),\"\",VLOOKUP($A19,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A19,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C19=\"a\",C19=\"c\",C19=\"d\",C19=\"e\"),IF(OR(RIGHT(TEXT($A19,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A19,\"0\"),1)=\"5\"),VLOOKUP($A19,Quantities[],Quantities!$B$2),VLOOKUP($A19,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A19,\"0\"),1)=\"5\",VLOOKUP($A19,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A19,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-11"},{"$f":"IF(LEFT(TEXT(A19,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A19,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C19=\"a\",C19=\"c\",C19=\"d\",C19=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A19,\"0\"),2)=\"00\",VLOOKUP(A19,Quantities[],Quantities!$B$2),VLOOKUP(A19,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D19,2)=\"Sc\",B19=\"A\",C19=\"d\"),\nSUM(VLOOKUP($A19,Quantities[],Quantities!$V$2),VLOOKUP($A19,Quantities[],Quantities!$Z$2),\nVLOOKUP($A19,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D19,2)=\"Sc\",C19=\"a\"),\nVLOOKUP(A19,Quantities[],Quantities!$J$2),\n\nIF(AND(B19=\"D\",C19=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B19=\"D\",\n VLOOKUP(A19,Quantities[],Quantities!$V$2)+VLOOKUP(A19,Quantities[],Quantities!$Z$2)+VLOOKUP(A19,Quantities[],Quantities!$AD$2),\nIF($B19=\"Q\", SUM(VLOOKUP($A19,Quantities[],Quantities!$V$2),VLOOKUP($A19,Quantities[],Quantities!$Z$2),\nVLOOKUP($A19,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A19,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D19,2)=\"Mg\", VLOOKUP(A19,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D19,2)=\"Sc\",B19=\"A\",C19=\"d\"),\n(SUM(VLOOKUP($A19,Quantities[],Quantities!$W$2)*VLOOKUP($A19,Quantities[],Quantities!$V$2),VLOOKUP($A19,Quantities[],Quantities!$AA$2)*VLOOKUP($A19,Quantities[],Quantities!$Z$2),VLOOKUP($A19,Quantities[],Quantities!$AE$2)*VLOOKUP($A19,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A19,Quantities[],Quantities!$V$2),VLOOKUP($A19,Quantities[],Quantities!$Z$2),VLOOKUP($A19,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D19,2)=\"Sc\",C19=\"a\"),\nVLOOKUP(A19,Quantities[],Quantities!$K$2),\n\nIF(AND(B19=\"D\",C19=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A19,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A19,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B19=\"D\", (VLOOKUP(A19,Quantities[],Quantities!$V$2)+VLOOKUP(A19,Quantities[],Quantities!$Z$2)+VLOOKUP(A19,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A19,Quantities[],Quantities!$W$2)*VLOOKUP(A19,Quantities[],Quantities!$V$2)\n+VLOOKUP(A19,Quantities[],Quantities!$AA$2)*VLOOKUP(A19,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A19,Quantities[],Quantities!$AE$2)*VLOOKUP(A19,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A19,Quantities[],Quantities!$V$2)+VLOOKUP(A19,Quantities[],Quantities!$Z$2)+VLOOKUP(A19,Quantities[],Quantities!$AD$2)),\n\nIF($B19=\"Q\", (SUM(VLOOKUP($A19,Quantities[],Quantities!$W$2)*VLOOKUP($A19,Quantities[],Quantities!$V$2),VLOOKUP($A19,Quantities[],Quantities!$AA$2)*VLOOKUP($A19,Quantities[],Quantities!$Z$2),VLOOKUP($A19,Quantities[],Quantities!$AE$2)*VLOOKUP($A19,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A19,Quantities[],Quantities!$V$2),VLOOKUP($A19,Quantities[],Quantities!$Z$2),VLOOKUP($A19,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A19,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D19,1)=\"U\",\"-\",VLOOKUP(D19,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A5","v":1001},"A","a","Dz1","1001-A-a-Dz1",{"$f":"IF(D20=\"Comb1\",VLOOKUP(B20,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B20,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B20=\"B\",C20=\"a\"),\n    \" Grading\",\"\"),\nIF(C20=\"b\",\"\",\"-\"),\nIF(C20=\"b\",\"\",VLOOKUP(A20,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A20,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A20,\"0\"),1)=\"5\",\"\",VLOOKUP(C20,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A20,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A20,\"0\"),1)=\"5\",$C20=\"b\"),\"\",VLOOKUP($A20,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A20,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C20=\"a\",C20=\"c\",C20=\"d\",C20=\"e\"),IF(OR(RIGHT(TEXT($A20,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A20,\"0\"),1)=\"5\"),VLOOKUP($A20,Quantities[],Quantities!$B$2),VLOOKUP($A20,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A20,\"0\"),1)=\"5\",VLOOKUP($A20,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A20,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"IF(LEFT(TEXT(A20,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A20,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C20=\"a\",C20=\"c\",C20=\"d\",C20=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A20,\"0\"),2)=\"00\",VLOOKUP(A20,Quantities[],Quantities!$B$2),VLOOKUP(A20,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D20,2)=\"Sc\",B20=\"A\",C20=\"d\"),\nSUM(VLOOKUP($A20,Quantities[],Quantities!$V$2),VLOOKUP($A20,Quantities[],Quantities!$Z$2),\nVLOOKUP($A20,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D20,2)=\"Sc\",C20=\"a\"),\nVLOOKUP(A20,Quantities[],Quantities!$J$2),\n\nIF(AND(B20=\"D\",C20=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B20=\"D\",\n VLOOKUP(A20,Quantities[],Quantities!$V$2)+VLOOKUP(A20,Quantities[],Quantities!$Z$2)+VLOOKUP(A20,Quantities[],Quantities!$AD$2),\nIF($B20=\"Q\", SUM(VLOOKUP($A20,Quantities[],Quantities!$V$2),VLOOKUP($A20,Quantities[],Quantities!$Z$2),\nVLOOKUP($A20,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A20,Quantities[],Quantities!$G$2)\n)))))","v":540},{"$f":"IF(LEFT(D20,2)=\"Mg\", VLOOKUP(A20,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D20,2)=\"Sc\",B20=\"A\",C20=\"d\"),\n(SUM(VLOOKUP($A20,Quantities[],Quantities!$W$2)*VLOOKUP($A20,Quantities[],Quantities!$V$2),VLOOKUP($A20,Quantities[],Quantities!$AA$2)*VLOOKUP($A20,Quantities[],Quantities!$Z$2),VLOOKUP($A20,Quantities[],Quantities!$AE$2)*VLOOKUP($A20,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A20,Quantities[],Quantities!$V$2),VLOOKUP($A20,Quantities[],Quantities!$Z$2),VLOOKUP($A20,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D20,2)=\"Sc\",C20=\"a\"),\nVLOOKUP(A20,Quantities[],Quantities!$K$2),\n\nIF(AND(B20=\"D\",C20=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A20,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A20,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B20=\"D\", (VLOOKUP(A20,Quantities[],Quantities!$V$2)+VLOOKUP(A20,Quantities[],Quantities!$Z$2)+VLOOKUP(A20,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A20,Quantities[],Quantities!$W$2)*VLOOKUP(A20,Quantities[],Quantities!$V$2)\n+VLOOKUP(A20,Quantities[],Quantities!$AA$2)*VLOOKUP(A20,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A20,Quantities[],Quantities!$AE$2)*VLOOKUP(A20,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A20,Quantities[],Quantities!$V$2)+VLOOKUP(A20,Quantities[],Quantities!$Z$2)+VLOOKUP(A20,Quantities[],Quantities!$AD$2)),\n\nIF($B20=\"Q\", (SUM(VLOOKUP($A20,Quantities[],Quantities!$W$2)*VLOOKUP($A20,Quantities[],Quantities!$V$2),VLOOKUP($A20,Quantities[],Quantities!$AA$2)*VLOOKUP($A20,Quantities[],Quantities!$Z$2),VLOOKUP($A20,Quantities[],Quantities!$AE$2)*VLOOKUP($A20,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A20,Quantities[],Quantities!$V$2),VLOOKUP($A20,Quantities[],Quantities!$Z$2),VLOOKUP($A20,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A20,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D20,1)=\"U\",\"-\",VLOOKUP(D20,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A6","v":1002},"A","a","Dz1","1002-A-a-Dz1",{"$f":"IF(D21=\"Comb1\",VLOOKUP(B21,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B21,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B21=\"B\",C21=\"a\"),\n    \" Grading\",\"\"),\nIF(C21=\"b\",\"\",\"-\"),\nIF(C21=\"b\",\"\",VLOOKUP(A21,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A21,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A21,\"0\"),1)=\"5\",\"\",VLOOKUP(C21,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A21,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A21,\"0\"),1)=\"5\",$C21=\"b\"),\"\",VLOOKUP($A21,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A21,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C21=\"a\",C21=\"c\",C21=\"d\",C21=\"e\"),IF(OR(RIGHT(TEXT($A21,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A21,\"0\"),1)=\"5\"),VLOOKUP($A21,Quantities[],Quantities!$B$2),VLOOKUP($A21,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A21,\"0\"),1)=\"5\",VLOOKUP($A21,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A21,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"IF(LEFT(TEXT(A21,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A21,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C21=\"a\",C21=\"c\",C21=\"d\",C21=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A21,\"0\"),2)=\"00\",VLOOKUP(A21,Quantities[],Quantities!$B$2),VLOOKUP(A21,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D21,2)=\"Sc\",B21=\"A\",C21=\"d\"),\nSUM(VLOOKUP($A21,Quantities[],Quantities!$V$2),VLOOKUP($A21,Quantities[],Quantities!$Z$2),\nVLOOKUP($A21,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D21,2)=\"Sc\",C21=\"a\"),\nVLOOKUP(A21,Quantities[],Quantities!$J$2),\n\nIF(AND(B21=\"D\",C21=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B21=\"D\",\n VLOOKUP(A21,Quantities[],Quantities!$V$2)+VLOOKUP(A21,Quantities[],Quantities!$Z$2)+VLOOKUP(A21,Quantities[],Quantities!$AD$2),\nIF($B21=\"Q\", SUM(VLOOKUP($A21,Quantities[],Quantities!$V$2),VLOOKUP($A21,Quantities[],Quantities!$Z$2),\nVLOOKUP($A21,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A21,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D21,2)=\"Mg\", VLOOKUP(A21,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D21,2)=\"Sc\",B21=\"A\",C21=\"d\"),\n(SUM(VLOOKUP($A21,Quantities[],Quantities!$W$2)*VLOOKUP($A21,Quantities[],Quantities!$V$2),VLOOKUP($A21,Quantities[],Quantities!$AA$2)*VLOOKUP($A21,Quantities[],Quantities!$Z$2),VLOOKUP($A21,Quantities[],Quantities!$AE$2)*VLOOKUP($A21,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A21,Quantities[],Quantities!$V$2),VLOOKUP($A21,Quantities[],Quantities!$Z$2),VLOOKUP($A21,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D21,2)=\"Sc\",C21=\"a\"),\nVLOOKUP(A21,Quantities[],Quantities!$K$2),\n\nIF(AND(B21=\"D\",C21=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A21,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A21,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B21=\"D\", (VLOOKUP(A21,Quantities[],Quantities!$V$2)+VLOOKUP(A21,Quantities[],Quantities!$Z$2)+VLOOKUP(A21,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A21,Quantities[],Quantities!$W$2)*VLOOKUP(A21,Quantities[],Quantities!$V$2)\n+VLOOKUP(A21,Quantities[],Quantities!$AA$2)*VLOOKUP(A21,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A21,Quantities[],Quantities!$AE$2)*VLOOKUP(A21,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A21,Quantities[],Quantities!$V$2)+VLOOKUP(A21,Quantities[],Quantities!$Z$2)+VLOOKUP(A21,Quantities[],Quantities!$AD$2)),\n\nIF($B21=\"Q\", (SUM(VLOOKUP($A21,Quantities[],Quantities!$W$2)*VLOOKUP($A21,Quantities[],Quantities!$V$2),VLOOKUP($A21,Quantities[],Quantities!$AA$2)*VLOOKUP($A21,Quantities[],Quantities!$Z$2),VLOOKUP($A21,Quantities[],Quantities!$AE$2)*VLOOKUP($A21,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A21,Quantities[],Quantities!$V$2),VLOOKUP($A21,Quantities[],Quantities!$Z$2),VLOOKUP($A21,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A21,Quantities[],Quantities!$I$2)\n))))))","v":-0.27},{"$f":"IF(LEFT(D21,1)=\"U\",\"-\",VLOOKUP(D21,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A7","v":1003},"A","a","Dz1","1003-A-a-Dz1",{"$f":"IF(D22=\"Comb1\",VLOOKUP(B22,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B22,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B22=\"B\",C22=\"a\"),\n    \" Grading\",\"\"),\nIF(C22=\"b\",\"\",\"-\"),\nIF(C22=\"b\",\"\",VLOOKUP(A22,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A22,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A22,\"0\"),1)=\"5\",\"\",VLOOKUP(C22,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A22,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A22,\"0\"),1)=\"5\",$C22=\"b\"),\"\",VLOOKUP($A22,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A22,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C22=\"a\",C22=\"c\",C22=\"d\",C22=\"e\"),IF(OR(RIGHT(TEXT($A22,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A22,\"0\"),1)=\"5\"),VLOOKUP($A22,Quantities[],Quantities!$B$2),VLOOKUP($A22,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A22,\"0\"),1)=\"5\",VLOOKUP($A22,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A22,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"IF(LEFT(TEXT(A22,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A22,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C22=\"a\",C22=\"c\",C22=\"d\",C22=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A22,\"0\"),2)=\"00\",VLOOKUP(A22,Quantities[],Quantities!$B$2),VLOOKUP(A22,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D22,2)=\"Sc\",B22=\"A\",C22=\"d\"),\nSUM(VLOOKUP($A22,Quantities[],Quantities!$V$2),VLOOKUP($A22,Quantities[],Quantities!$Z$2),\nVLOOKUP($A22,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D22,2)=\"Sc\",C22=\"a\"),\nVLOOKUP(A22,Quantities[],Quantities!$J$2),\n\nIF(AND(B22=\"D\",C22=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B22=\"D\",\n VLOOKUP(A22,Quantities[],Quantities!$V$2)+VLOOKUP(A22,Quantities[],Quantities!$Z$2)+VLOOKUP(A22,Quantities[],Quantities!$AD$2),\nIF($B22=\"Q\", SUM(VLOOKUP($A22,Quantities[],Quantities!$V$2),VLOOKUP($A22,Quantities[],Quantities!$Z$2),\nVLOOKUP($A22,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A22,Quantities[],Quantities!$G$2)\n)))))","v":98.92},{"$f":"IF(LEFT(D22,2)=\"Mg\", VLOOKUP(A22,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D22,2)=\"Sc\",B22=\"A\",C22=\"d\"),\n(SUM(VLOOKUP($A22,Quantities[],Quantities!$W$2)*VLOOKUP($A22,Quantities[],Quantities!$V$2),VLOOKUP($A22,Quantities[],Quantities!$AA$2)*VLOOKUP($A22,Quantities[],Quantities!$Z$2),VLOOKUP($A22,Quantities[],Quantities!$AE$2)*VLOOKUP($A22,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A22,Quantities[],Quantities!$V$2),VLOOKUP($A22,Quantities[],Quantities!$Z$2),VLOOKUP($A22,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D22,2)=\"Sc\",C22=\"a\"),\nVLOOKUP(A22,Quantities[],Quantities!$K$2),\n\nIF(AND(B22=\"D\",C22=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A22,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A22,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B22=\"D\", (VLOOKUP(A22,Quantities[],Quantities!$V$2)+VLOOKUP(A22,Quantities[],Quantities!$Z$2)+VLOOKUP(A22,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A22,Quantities[],Quantities!$W$2)*VLOOKUP(A22,Quantities[],Quantities!$V$2)\n+VLOOKUP(A22,Quantities[],Quantities!$AA$2)*VLOOKUP(A22,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A22,Quantities[],Quantities!$AE$2)*VLOOKUP(A22,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A22,Quantities[],Quantities!$V$2)+VLOOKUP(A22,Quantities[],Quantities!$Z$2)+VLOOKUP(A22,Quantities[],Quantities!$AD$2)),\n\nIF($B22=\"Q\", (SUM(VLOOKUP($A22,Quantities[],Quantities!$W$2)*VLOOKUP($A22,Quantities[],Quantities!$V$2),VLOOKUP($A22,Quantities[],Quantities!$AA$2)*VLOOKUP($A22,Quantities[],Quantities!$Z$2),VLOOKUP($A22,Quantities[],Quantities!$AE$2)*VLOOKUP($A22,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A22,Quantities[],Quantities!$V$2),VLOOKUP($A22,Quantities[],Quantities!$Z$2),VLOOKUP($A22,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A22,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D22,1)=\"U\",\"-\",VLOOKUP(D22,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A8","v":1004},"A","a","Dz1","1004-A-a-Dz1",{"$f":"IF(D23=\"Comb1\",VLOOKUP(B23,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B23,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B23=\"B\",C23=\"a\"),\n    \" Grading\",\"\"),\nIF(C23=\"b\",\"\",\"-\"),\nIF(C23=\"b\",\"\",VLOOKUP(A23,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A23,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A23,\"0\"),1)=\"5\",\"\",VLOOKUP(C23,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A23,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A23,\"0\"),1)=\"5\",$C23=\"b\"),\"\",VLOOKUP($A23,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A23,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C23=\"a\",C23=\"c\",C23=\"d\",C23=\"e\"),IF(OR(RIGHT(TEXT($A23,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A23,\"0\"),1)=\"5\"),VLOOKUP($A23,Quantities[],Quantities!$B$2),VLOOKUP($A23,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A23,\"0\"),1)=\"5\",VLOOKUP($A23,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A23,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"IF(LEFT(TEXT(A23,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A23,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C23=\"a\",C23=\"c\",C23=\"d\",C23=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A23,\"0\"),2)=\"00\",VLOOKUP(A23,Quantities[],Quantities!$B$2),VLOOKUP(A23,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D23,2)=\"Sc\",B23=\"A\",C23=\"d\"),\nSUM(VLOOKUP($A23,Quantities[],Quantities!$V$2),VLOOKUP($A23,Quantities[],Quantities!$Z$2),\nVLOOKUP($A23,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D23,2)=\"Sc\",C23=\"a\"),\nVLOOKUP(A23,Quantities[],Quantities!$J$2),\n\nIF(AND(B23=\"D\",C23=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B23=\"D\",\n VLOOKUP(A23,Quantities[],Quantities!$V$2)+VLOOKUP(A23,Quantities[],Quantities!$Z$2)+VLOOKUP(A23,Quantities[],Quantities!$AD$2),\nIF($B23=\"Q\", SUM(VLOOKUP($A23,Quantities[],Quantities!$V$2),VLOOKUP($A23,Quantities[],Quantities!$Z$2),\nVLOOKUP($A23,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A23,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D23,2)=\"Mg\", VLOOKUP(A23,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D23,2)=\"Sc\",B23=\"A\",C23=\"d\"),\n(SUM(VLOOKUP($A23,Quantities[],Quantities!$W$2)*VLOOKUP($A23,Quantities[],Quantities!$V$2),VLOOKUP($A23,Quantities[],Quantities!$AA$2)*VLOOKUP($A23,Quantities[],Quantities!$Z$2),VLOOKUP($A23,Quantities[],Quantities!$AE$2)*VLOOKUP($A23,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A23,Quantities[],Quantities!$V$2),VLOOKUP($A23,Quantities[],Quantities!$Z$2),VLOOKUP($A23,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D23,2)=\"Sc\",C23=\"a\"),\nVLOOKUP(A23,Quantities[],Quantities!$K$2),\n\nIF(AND(B23=\"D\",C23=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A23,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A23,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B23=\"D\", (VLOOKUP(A23,Quantities[],Quantities!$V$2)+VLOOKUP(A23,Quantities[],Quantities!$Z$2)+VLOOKUP(A23,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A23,Quantities[],Quantities!$W$2)*VLOOKUP(A23,Quantities[],Quantities!$V$2)\n+VLOOKUP(A23,Quantities[],Quantities!$AA$2)*VLOOKUP(A23,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A23,Quantities[],Quantities!$AE$2)*VLOOKUP(A23,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A23,Quantities[],Quantities!$V$2)+VLOOKUP(A23,Quantities[],Quantities!$Z$2)+VLOOKUP(A23,Quantities[],Quantities!$AD$2)),\n\nIF($B23=\"Q\", (SUM(VLOOKUP($A23,Quantities[],Quantities!$W$2)*VLOOKUP($A23,Quantities[],Quantities!$V$2),VLOOKUP($A23,Quantities[],Quantities!$AA$2)*VLOOKUP($A23,Quantities[],Quantities!$Z$2),VLOOKUP($A23,Quantities[],Quantities!$AE$2)*VLOOKUP($A23,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A23,Quantities[],Quantities!$V$2),VLOOKUP($A23,Quantities[],Quantities!$Z$2),VLOOKUP($A23,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A23,Quantities[],Quantities!$I$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D23,1)=\"U\",\"-\",VLOOKUP(D23,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A10","v":1101},"A","a","Dz1","1101-A-a-Dz1",{"$f":"IF(D24=\"Comb1\",VLOOKUP(B24,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B24,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B24=\"B\",C24=\"a\"),\n    \" Grading\",\"\"),\nIF(C24=\"b\",\"\",\"-\"),\nIF(C24=\"b\",\"\",VLOOKUP(A24,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A24,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A24,\"0\"),1)=\"5\",\"\",VLOOKUP(C24,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A24,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A24,\"0\"),1)=\"5\",$C24=\"b\"),\"\",VLOOKUP($A24,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A24,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C24=\"a\",C24=\"c\",C24=\"d\",C24=\"e\"),IF(OR(RIGHT(TEXT($A24,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A24,\"0\"),1)=\"5\"),VLOOKUP($A24,Quantities[],Quantities!$B$2),VLOOKUP($A24,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A24,\"0\"),1)=\"5\",VLOOKUP($A24,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A24,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"IF(LEFT(TEXT(A24,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A24,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C24=\"a\",C24=\"c\",C24=\"d\",C24=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A24,\"0\"),2)=\"00\",VLOOKUP(A24,Quantities[],Quantities!$B$2),VLOOKUP(A24,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D24,2)=\"Sc\",B24=\"A\",C24=\"d\"),\nSUM(VLOOKUP($A24,Quantities[],Quantities!$V$2),VLOOKUP($A24,Quantities[],Quantities!$Z$2),\nVLOOKUP($A24,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D24,2)=\"Sc\",C24=\"a\"),\nVLOOKUP(A24,Quantities[],Quantities!$J$2),\n\nIF(AND(B24=\"D\",C24=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B24=\"D\",\n VLOOKUP(A24,Quantities[],Quantities!$V$2)+VLOOKUP(A24,Quantities[],Quantities!$Z$2)+VLOOKUP(A24,Quantities[],Quantities!$AD$2),\nIF($B24=\"Q\", SUM(VLOOKUP($A24,Quantities[],Quantities!$V$2),VLOOKUP($A24,Quantities[],Quantities!$Z$2),\nVLOOKUP($A24,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A24,Quantities[],Quantities!$G$2)\n)))))","v":60},{"$f":"IF(LEFT(D24,2)=\"Mg\", VLOOKUP(A24,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D24,2)=\"Sc\",B24=\"A\",C24=\"d\"),\n(SUM(VLOOKUP($A24,Quantities[],Quantities!$W$2)*VLOOKUP($A24,Quantities[],Quantities!$V$2),VLOOKUP($A24,Quantities[],Quantities!$AA$2)*VLOOKUP($A24,Quantities[],Quantities!$Z$2),VLOOKUP($A24,Quantities[],Quantities!$AE$2)*VLOOKUP($A24,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A24,Quantities[],Quantities!$V$2),VLOOKUP($A24,Quantities[],Quantities!$Z$2),VLOOKUP($A24,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D24,2)=\"Sc\",C24=\"a\"),\nVLOOKUP(A24,Quantities[],Quantities!$K$2),\n\nIF(AND(B24=\"D\",C24=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A24,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A24,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B24=\"D\", (VLOOKUP(A24,Quantities[],Quantities!$V$2)+VLOOKUP(A24,Quantities[],Quantities!$Z$2)+VLOOKUP(A24,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A24,Quantities[],Quantities!$W$2)*VLOOKUP(A24,Quantities[],Quantities!$V$2)\n+VLOOKUP(A24,Quantities[],Quantities!$AA$2)*VLOOKUP(A24,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A24,Quantities[],Quantities!$AE$2)*VLOOKUP(A24,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A24,Quantities[],Quantities!$V$2)+VLOOKUP(A24,Quantities[],Quantities!$Z$2)+VLOOKUP(A24,Quantities[],Quantities!$AD$2)),\n\nIF($B24=\"Q\", (SUM(VLOOKUP($A24,Quantities[],Quantities!$W$2)*VLOOKUP($A24,Quantities[],Quantities!$V$2),VLOOKUP($A24,Quantities[],Quantities!$AA$2)*VLOOKUP($A24,Quantities[],Quantities!$Z$2),VLOOKUP($A24,Quantities[],Quantities!$AE$2)*VLOOKUP($A24,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A24,Quantities[],Quantities!$V$2),VLOOKUP($A24,Quantities[],Quantities!$Z$2),VLOOKUP($A24,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A24,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D24,1)=\"U\",\"-\",VLOOKUP(D24,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A11","v":1102},"A","a","Dz1","1102-A-a-Dz1",{"$f":"IF(D25=\"Comb1\",VLOOKUP(B25,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B25,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B25=\"B\",C25=\"a\"),\n    \" Grading\",\"\"),\nIF(C25=\"b\",\"\",\"-\"),\nIF(C25=\"b\",\"\",VLOOKUP(A25,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A25,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A25,\"0\"),1)=\"5\",\"\",VLOOKUP(C25,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Outslope-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A25,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A25,\"0\"),1)=\"5\",$C25=\"b\"),\"\",VLOOKUP($A25,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A25,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C25=\"a\",C25=\"c\",C25=\"d\",C25=\"e\"),IF(OR(RIGHT(TEXT($A25,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A25,\"0\"),1)=\"5\"),VLOOKUP($A25,Quantities[],Quantities!$B$2),VLOOKUP($A25,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A25,\"0\"),1)=\"5\",VLOOKUP($A25,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A25,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"IF(LEFT(TEXT(A25,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A25,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C25=\"a\",C25=\"c\",C25=\"d\",C25=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A25,\"0\"),2)=\"00\",VLOOKUP(A25,Quantities[],Quantities!$B$2),VLOOKUP(A25,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D25,2)=\"Sc\",B25=\"A\",C25=\"d\"),\nSUM(VLOOKUP($A25,Quantities[],Quantities!$V$2),VLOOKUP($A25,Quantities[],Quantities!$Z$2),\nVLOOKUP($A25,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D25,2)=\"Sc\",C25=\"a\"),\nVLOOKUP(A25,Quantities[],Quantities!$J$2),\n\nIF(AND(B25=\"D\",C25=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B25=\"D\",\n VLOOKUP(A25,Quantities[],Quantities!$V$2)+VLOOKUP(A25,Quantities[],Quantities!$Z$2)+VLOOKUP(A25,Quantities[],Quantities!$AD$2),\nIF($B25=\"Q\", SUM(VLOOKUP($A25,Quantities[],Quantities!$V$2),VLOOKUP($A25,Quantities[],Quantities!$Z$2),\nVLOOKUP($A25,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A25,Quantities[],Quantities!$G$2)\n)))))","v":128},{"$f":"IF(LEFT(D25,2)=\"Mg\", VLOOKUP(A25,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D25,2)=\"Sc\",B25=\"A\",C25=\"d\"),\n(SUM(VLOOKUP($A25,Quantities[],Quantities!$W$2)*VLOOKUP($A25,Quantities[],Quantities!$V$2),VLOOKUP($A25,Quantities[],Quantities!$AA$2)*VLOOKUP($A25,Quantities[],Quantities!$Z$2),VLOOKUP($A25,Quantities[],Quantities!$AE$2)*VLOOKUP($A25,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A25,Quantities[],Quantities!$V$2),VLOOKUP($A25,Quantities[],Quantities!$Z$2),VLOOKUP($A25,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D25,2)=\"Sc\",C25=\"a\"),\nVLOOKUP(A25,Quantities[],Quantities!$K$2),\n\nIF(AND(B25=\"D\",C25=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A25,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A25,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B25=\"D\", (VLOOKUP(A25,Quantities[],Quantities!$V$2)+VLOOKUP(A25,Quantities[],Quantities!$Z$2)+VLOOKUP(A25,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A25,Quantities[],Quantities!$W$2)*VLOOKUP(A25,Quantities[],Quantities!$V$2)\n+VLOOKUP(A25,Quantities[],Quantities!$AA$2)*VLOOKUP(A25,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A25,Quantities[],Quantities!$AE$2)*VLOOKUP(A25,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A25,Quantities[],Quantities!$V$2)+VLOOKUP(A25,Quantities[],Quantities!$Z$2)+VLOOKUP(A25,Quantities[],Quantities!$AD$2)),\n\nIF($B25=\"Q\", (SUM(VLOOKUP($A25,Quantities[],Quantities!$W$2)*VLOOKUP($A25,Quantities[],Quantities!$V$2),VLOOKUP($A25,Quantities[],Quantities!$AA$2)*VLOOKUP($A25,Quantities[],Quantities!$Z$2),VLOOKUP($A25,Quantities[],Quantities!$AE$2)*VLOOKUP($A25,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A25,Quantities[],Quantities!$V$2),VLOOKUP($A25,Quantities[],Quantities!$Z$2),VLOOKUP($A25,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A25,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D25,1)=\"U\",\"-\",VLOOKUP(D25,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A13","v":1201},"A","a","Dz1","1201-A-a-Dz1",{"$f":"IF(D26=\"Comb1\",VLOOKUP(B26,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B26,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B26=\"B\",C26=\"a\"),\n    \" Grading\",\"\"),\nIF(C26=\"b\",\"\",\"-\"),\nIF(C26=\"b\",\"\",VLOOKUP(A26,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A26,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A26,\"0\"),1)=\"5\",\"\",VLOOKUP(C26,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A26,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A26,\"0\"),1)=\"5\",$C26=\"b\"),\"\",VLOOKUP($A26,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A26,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C26=\"a\",C26=\"c\",C26=\"d\",C26=\"e\"),IF(OR(RIGHT(TEXT($A26,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A26,\"0\"),1)=\"5\"),VLOOKUP($A26,Quantities[],Quantities!$B$2),VLOOKUP($A26,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A26,\"0\"),1)=\"5\",VLOOKUP($A26,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A26,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"IF(LEFT(TEXT(A26,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A26,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C26=\"a\",C26=\"c\",C26=\"d\",C26=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A26,\"0\"),2)=\"00\",VLOOKUP(A26,Quantities[],Quantities!$B$2),VLOOKUP(A26,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D26,2)=\"Sc\",B26=\"A\",C26=\"d\"),\nSUM(VLOOKUP($A26,Quantities[],Quantities!$V$2),VLOOKUP($A26,Quantities[],Quantities!$Z$2),\nVLOOKUP($A26,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D26,2)=\"Sc\",C26=\"a\"),\nVLOOKUP(A26,Quantities[],Quantities!$J$2),\n\nIF(AND(B26=\"D\",C26=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B26=\"D\",\n VLOOKUP(A26,Quantities[],Quantities!$V$2)+VLOOKUP(A26,Quantities[],Quantities!$Z$2)+VLOOKUP(A26,Quantities[],Quantities!$AD$2),\nIF($B26=\"Q\", SUM(VLOOKUP($A26,Quantities[],Quantities!$V$2),VLOOKUP($A26,Quantities[],Quantities!$Z$2),\nVLOOKUP($A26,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A26,Quantities[],Quantities!$G$2)\n)))))","v":92},{"$f":"IF(LEFT(D26,2)=\"Mg\", VLOOKUP(A26,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D26,2)=\"Sc\",B26=\"A\",C26=\"d\"),\n(SUM(VLOOKUP($A26,Quantities[],Quantities!$W$2)*VLOOKUP($A26,Quantities[],Quantities!$V$2),VLOOKUP($A26,Quantities[],Quantities!$AA$2)*VLOOKUP($A26,Quantities[],Quantities!$Z$2),VLOOKUP($A26,Quantities[],Quantities!$AE$2)*VLOOKUP($A26,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A26,Quantities[],Quantities!$V$2),VLOOKUP($A26,Quantities[],Quantities!$Z$2),VLOOKUP($A26,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D26,2)=\"Sc\",C26=\"a\"),\nVLOOKUP(A26,Quantities[],Quantities!$K$2),\n\nIF(AND(B26=\"D\",C26=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A26,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A26,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B26=\"D\", (VLOOKUP(A26,Quantities[],Quantities!$V$2)+VLOOKUP(A26,Quantities[],Quantities!$Z$2)+VLOOKUP(A26,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A26,Quantities[],Quantities!$W$2)*VLOOKUP(A26,Quantities[],Quantities!$V$2)\n+VLOOKUP(A26,Quantities[],Quantities!$AA$2)*VLOOKUP(A26,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A26,Quantities[],Quantities!$AE$2)*VLOOKUP(A26,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A26,Quantities[],Quantities!$V$2)+VLOOKUP(A26,Quantities[],Quantities!$Z$2)+VLOOKUP(A26,Quantities[],Quantities!$AD$2)),\n\nIF($B26=\"Q\", (SUM(VLOOKUP($A26,Quantities[],Quantities!$W$2)*VLOOKUP($A26,Quantities[],Quantities!$V$2),VLOOKUP($A26,Quantities[],Quantities!$AA$2)*VLOOKUP($A26,Quantities[],Quantities!$Z$2),VLOOKUP($A26,Quantities[],Quantities!$AE$2)*VLOOKUP($A26,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A26,Quantities[],Quantities!$V$2),VLOOKUP($A26,Quantities[],Quantities!$Z$2),VLOOKUP($A26,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A26,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D26,1)=\"U\",\"-\",VLOOKUP(D26,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A14","v":1202},"A","a","Dz1","1202-A-a-Dz1",{"$f":"IF(D27=\"Comb1\",VLOOKUP(B27,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B27,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B27=\"B\",C27=\"a\"),\n    \" Grading\",\"\"),\nIF(C27=\"b\",\"\",\"-\"),\nIF(C27=\"b\",\"\",VLOOKUP(A27,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A27,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A27,\"0\"),1)=\"5\",\"\",VLOOKUP(C27,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Outslope-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A27,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A27,\"0\"),1)=\"5\",$C27=\"b\"),\"\",VLOOKUP($A27,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A27,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C27=\"a\",C27=\"c\",C27=\"d\",C27=\"e\"),IF(OR(RIGHT(TEXT($A27,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A27,\"0\"),1)=\"5\"),VLOOKUP($A27,Quantities[],Quantities!$B$2),VLOOKUP($A27,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A27,\"0\"),1)=\"5\",VLOOKUP($A27,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A27,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"IF(LEFT(TEXT(A27,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A27,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C27=\"a\",C27=\"c\",C27=\"d\",C27=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A27,\"0\"),2)=\"00\",VLOOKUP(A27,Quantities[],Quantities!$B$2),VLOOKUP(A27,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D27,2)=\"Sc\",B27=\"A\",C27=\"d\"),\nSUM(VLOOKUP($A27,Quantities[],Quantities!$V$2),VLOOKUP($A27,Quantities[],Quantities!$Z$2),\nVLOOKUP($A27,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D27,2)=\"Sc\",C27=\"a\"),\nVLOOKUP(A27,Quantities[],Quantities!$J$2),\n\nIF(AND(B27=\"D\",C27=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B27=\"D\",\n VLOOKUP(A27,Quantities[],Quantities!$V$2)+VLOOKUP(A27,Quantities[],Quantities!$Z$2)+VLOOKUP(A27,Quantities[],Quantities!$AD$2),\nIF($B27=\"Q\", SUM(VLOOKUP($A27,Quantities[],Quantities!$V$2),VLOOKUP($A27,Quantities[],Quantities!$Z$2),\nVLOOKUP($A27,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A27,Quantities[],Quantities!$G$2)\n)))))","v":162.9},{"$f":"IF(LEFT(D27,2)=\"Mg\", VLOOKUP(A27,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D27,2)=\"Sc\",B27=\"A\",C27=\"d\"),\n(SUM(VLOOKUP($A27,Quantities[],Quantities!$W$2)*VLOOKUP($A27,Quantities[],Quantities!$V$2),VLOOKUP($A27,Quantities[],Quantities!$AA$2)*VLOOKUP($A27,Quantities[],Quantities!$Z$2),VLOOKUP($A27,Quantities[],Quantities!$AE$2)*VLOOKUP($A27,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A27,Quantities[],Quantities!$V$2),VLOOKUP($A27,Quantities[],Quantities!$Z$2),VLOOKUP($A27,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D27,2)=\"Sc\",C27=\"a\"),\nVLOOKUP(A27,Quantities[],Quantities!$K$2),\n\nIF(AND(B27=\"D\",C27=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A27,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A27,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B27=\"D\", (VLOOKUP(A27,Quantities[],Quantities!$V$2)+VLOOKUP(A27,Quantities[],Quantities!$Z$2)+VLOOKUP(A27,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A27,Quantities[],Quantities!$W$2)*VLOOKUP(A27,Quantities[],Quantities!$V$2)\n+VLOOKUP(A27,Quantities[],Quantities!$AA$2)*VLOOKUP(A27,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A27,Quantities[],Quantities!$AE$2)*VLOOKUP(A27,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A27,Quantities[],Quantities!$V$2)+VLOOKUP(A27,Quantities[],Quantities!$Z$2)+VLOOKUP(A27,Quantities[],Quantities!$AD$2)),\n\nIF($B27=\"Q\", (SUM(VLOOKUP($A27,Quantities[],Quantities!$W$2)*VLOOKUP($A27,Quantities[],Quantities!$V$2),VLOOKUP($A27,Quantities[],Quantities!$AA$2)*VLOOKUP($A27,Quantities[],Quantities!$Z$2),VLOOKUP($A27,Quantities[],Quantities!$AE$2)*VLOOKUP($A27,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A27,Quantities[],Quantities!$V$2),VLOOKUP($A27,Quantities[],Quantities!$Z$2),VLOOKUP($A27,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A27,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D27,1)=\"U\",\"-\",VLOOKUP(D27,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A16","v":1301},"A","a","Dz1","1301-A-a-Dz1",{"$f":"IF(D28=\"Comb1\",VLOOKUP(B28,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B28,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B28=\"B\",C28=\"a\"),\n    \" Grading\",\"\"),\nIF(C28=\"b\",\"\",\"-\"),\nIF(C28=\"b\",\"\",VLOOKUP(A28,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A28,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A28,\"0\"),1)=\"5\",\"\",VLOOKUP(C28,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A28,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A28,\"0\"),1)=\"5\",$C28=\"b\"),\"\",VLOOKUP($A28,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A28,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C28=\"a\",C28=\"c\",C28=\"d\",C28=\"e\"),IF(OR(RIGHT(TEXT($A28,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A28,\"0\"),1)=\"5\"),VLOOKUP($A28,Quantities[],Quantities!$B$2),VLOOKUP($A28,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A28,\"0\"),1)=\"5\",VLOOKUP($A28,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A28,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-1"},{"$f":"IF(LEFT(TEXT(A28,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A28,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C28=\"a\",C28=\"c\",C28=\"d\",C28=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A28,\"0\"),2)=\"00\",VLOOKUP(A28,Quantities[],Quantities!$B$2),VLOOKUP(A28,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D28,2)=\"Sc\",B28=\"A\",C28=\"d\"),\nSUM(VLOOKUP($A28,Quantities[],Quantities!$V$2),VLOOKUP($A28,Quantities[],Quantities!$Z$2),\nVLOOKUP($A28,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D28,2)=\"Sc\",C28=\"a\"),\nVLOOKUP(A28,Quantities[],Quantities!$J$2),\n\nIF(AND(B28=\"D\",C28=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B28=\"D\",\n VLOOKUP(A28,Quantities[],Quantities!$V$2)+VLOOKUP(A28,Quantities[],Quantities!$Z$2)+VLOOKUP(A28,Quantities[],Quantities!$AD$2),\nIF($B28=\"Q\", SUM(VLOOKUP($A28,Quantities[],Quantities!$V$2),VLOOKUP($A28,Quantities[],Quantities!$Z$2),\nVLOOKUP($A28,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A28,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D28,2)=\"Mg\", VLOOKUP(A28,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D28,2)=\"Sc\",B28=\"A\",C28=\"d\"),\n(SUM(VLOOKUP($A28,Quantities[],Quantities!$W$2)*VLOOKUP($A28,Quantities[],Quantities!$V$2),VLOOKUP($A28,Quantities[],Quantities!$AA$2)*VLOOKUP($A28,Quantities[],Quantities!$Z$2),VLOOKUP($A28,Quantities[],Quantities!$AE$2)*VLOOKUP($A28,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A28,Quantities[],Quantities!$V$2),VLOOKUP($A28,Quantities[],Quantities!$Z$2),VLOOKUP($A28,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D28,2)=\"Sc\",C28=\"a\"),\nVLOOKUP(A28,Quantities[],Quantities!$K$2),\n\nIF(AND(B28=\"D\",C28=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A28,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A28,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B28=\"D\", (VLOOKUP(A28,Quantities[],Quantities!$V$2)+VLOOKUP(A28,Quantities[],Quantities!$Z$2)+VLOOKUP(A28,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A28,Quantities[],Quantities!$W$2)*VLOOKUP(A28,Quantities[],Quantities!$V$2)\n+VLOOKUP(A28,Quantities[],Quantities!$AA$2)*VLOOKUP(A28,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A28,Quantities[],Quantities!$AE$2)*VLOOKUP(A28,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A28,Quantities[],Quantities!$V$2)+VLOOKUP(A28,Quantities[],Quantities!$Z$2)+VLOOKUP(A28,Quantities[],Quantities!$AD$2)),\n\nIF($B28=\"Q\", (SUM(VLOOKUP($A28,Quantities[],Quantities!$W$2)*VLOOKUP($A28,Quantities[],Quantities!$V$2),VLOOKUP($A28,Quantities[],Quantities!$AA$2)*VLOOKUP($A28,Quantities[],Quantities!$Z$2),VLOOKUP($A28,Quantities[],Quantities!$AE$2)*VLOOKUP($A28,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A28,Quantities[],Quantities!$V$2),VLOOKUP($A28,Quantities[],Quantities!$Z$2),VLOOKUP($A28,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A28,Quantities[],Quantities!$I$2)\n))))))","v":-8.0000000000000002E-3},{"$f":"IF(LEFT(D28,1)=\"U\",\"-\",VLOOKUP(D28,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A17","v":1302},"A","a","Dz1","1302-A-a-Dz1",{"$f":"IF(D29=\"Comb1\",VLOOKUP(B29,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B29,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B29=\"B\",C29=\"a\"),\n    \" Grading\",\"\"),\nIF(C29=\"b\",\"\",\"-\"),\nIF(C29=\"b\",\"\",VLOOKUP(A29,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A29,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A29,\"0\"),1)=\"5\",\"\",VLOOKUP(C29,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Outslope-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A29,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A29,\"0\"),1)=\"5\",$C29=\"b\"),\"\",VLOOKUP($A29,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A29,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C29=\"a\",C29=\"c\",C29=\"d\",C29=\"e\"),IF(OR(RIGHT(TEXT($A29,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A29,\"0\"),1)=\"5\"),VLOOKUP($A29,Quantities[],Quantities!$B$2),VLOOKUP($A29,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A29,\"0\"),1)=\"5\",VLOOKUP($A29,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A29,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-2"},{"$f":"IF(LEFT(TEXT(A29,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A29,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C29=\"a\",C29=\"c\",C29=\"d\",C29=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A29,\"0\"),2)=\"00\",VLOOKUP(A29,Quantities[],Quantities!$B$2),VLOOKUP(A29,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D29,2)=\"Sc\",B29=\"A\",C29=\"d\"),\nSUM(VLOOKUP($A29,Quantities[],Quantities!$V$2),VLOOKUP($A29,Quantities[],Quantities!$Z$2),\nVLOOKUP($A29,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D29,2)=\"Sc\",C29=\"a\"),\nVLOOKUP(A29,Quantities[],Quantities!$J$2),\n\nIF(AND(B29=\"D\",C29=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B29=\"D\",\n VLOOKUP(A29,Quantities[],Quantities!$V$2)+VLOOKUP(A29,Quantities[],Quantities!$Z$2)+VLOOKUP(A29,Quantities[],Quantities!$AD$2),\nIF($B29=\"Q\", SUM(VLOOKUP($A29,Quantities[],Quantities!$V$2),VLOOKUP($A29,Quantities[],Quantities!$Z$2),\nVLOOKUP($A29,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A29,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D29,2)=\"Mg\", VLOOKUP(A29,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D29,2)=\"Sc\",B29=\"A\",C29=\"d\"),\n(SUM(VLOOKUP($A29,Quantities[],Quantities!$W$2)*VLOOKUP($A29,Quantities[],Quantities!$V$2),VLOOKUP($A29,Quantities[],Quantities!$AA$2)*VLOOKUP($A29,Quantities[],Quantities!$Z$2),VLOOKUP($A29,Quantities[],Quantities!$AE$2)*VLOOKUP($A29,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A29,Quantities[],Quantities!$V$2),VLOOKUP($A29,Quantities[],Quantities!$Z$2),VLOOKUP($A29,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D29,2)=\"Sc\",C29=\"a\"),\nVLOOKUP(A29,Quantities[],Quantities!$K$2),\n\nIF(AND(B29=\"D\",C29=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A29,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A29,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B29=\"D\", (VLOOKUP(A29,Quantities[],Quantities!$V$2)+VLOOKUP(A29,Quantities[],Quantities!$Z$2)+VLOOKUP(A29,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A29,Quantities[],Quantities!$W$2)*VLOOKUP(A29,Quantities[],Quantities!$V$2)\n+VLOOKUP(A29,Quantities[],Quantities!$AA$2)*VLOOKUP(A29,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A29,Quantities[],Quantities!$AE$2)*VLOOKUP(A29,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A29,Quantities[],Quantities!$V$2)+VLOOKUP(A29,Quantities[],Quantities!$Z$2)+VLOOKUP(A29,Quantities[],Quantities!$AD$2)),\n\nIF($B29=\"Q\", (SUM(VLOOKUP($A29,Quantities[],Quantities!$W$2)*VLOOKUP($A29,Quantities[],Quantities!$V$2),VLOOKUP($A29,Quantities[],Quantities!$AA$2)*VLOOKUP($A29,Quantities[],Quantities!$Z$2),VLOOKUP($A29,Quantities[],Quantities!$AE$2)*VLOOKUP($A29,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A29,Quantities[],Quantities!$V$2),VLOOKUP($A29,Quantities[],Quantities!$Z$2),VLOOKUP($A29,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A29,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D29,1)=\"U\",\"-\",VLOOKUP(D29,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A18","v":1303},"A","a","Dz1","1303-A-a-Dz1",{"$f":"IF(D30=\"Comb1\",VLOOKUP(B30,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B30,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B30=\"B\",C30=\"a\"),\n    \" Grading\",\"\"),\nIF(C30=\"b\",\"\",\"-\"),\nIF(C30=\"b\",\"\",VLOOKUP(A30,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A30,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A30,\"0\"),1)=\"5\",\"\",VLOOKUP(C30,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A30,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A30,\"0\"),1)=\"5\",$C30=\"b\"),\"\",VLOOKUP($A30,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A30,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C30=\"a\",C30=\"c\",C30=\"d\",C30=\"e\"),IF(OR(RIGHT(TEXT($A30,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A30,\"0\"),1)=\"5\"),VLOOKUP($A30,Quantities[],Quantities!$B$2),VLOOKUP($A30,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A30,\"0\"),1)=\"5\",VLOOKUP($A30,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A30,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-3"},{"$f":"IF(LEFT(TEXT(A30,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A30,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C30=\"a\",C30=\"c\",C30=\"d\",C30=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A30,\"0\"),2)=\"00\",VLOOKUP(A30,Quantities[],Quantities!$B$2),VLOOKUP(A30,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D30,2)=\"Sc\",B30=\"A\",C30=\"d\"),\nSUM(VLOOKUP($A30,Quantities[],Quantities!$V$2),VLOOKUP($A30,Quantities[],Quantities!$Z$2),\nVLOOKUP($A30,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D30,2)=\"Sc\",C30=\"a\"),\nVLOOKUP(A30,Quantities[],Quantities!$J$2),\n\nIF(AND(B30=\"D\",C30=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B30=\"D\",\n VLOOKUP(A30,Quantities[],Quantities!$V$2)+VLOOKUP(A30,Quantities[],Quantities!$Z$2)+VLOOKUP(A30,Quantities[],Quantities!$AD$2),\nIF($B30=\"Q\", SUM(VLOOKUP($A30,Quantities[],Quantities!$V$2),VLOOKUP($A30,Quantities[],Quantities!$Z$2),\nVLOOKUP($A30,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A30,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D30,2)=\"Mg\", VLOOKUP(A30,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D30,2)=\"Sc\",B30=\"A\",C30=\"d\"),\n(SUM(VLOOKUP($A30,Quantities[],Quantities!$W$2)*VLOOKUP($A30,Quantities[],Quantities!$V$2),VLOOKUP($A30,Quantities[],Quantities!$AA$2)*VLOOKUP($A30,Quantities[],Quantities!$Z$2),VLOOKUP($A30,Quantities[],Quantities!$AE$2)*VLOOKUP($A30,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A30,Quantities[],Quantities!$V$2),VLOOKUP($A30,Quantities[],Quantities!$Z$2),VLOOKUP($A30,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D30,2)=\"Sc\",C30=\"a\"),\nVLOOKUP(A30,Quantities[],Quantities!$K$2),\n\nIF(AND(B30=\"D\",C30=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A30,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A30,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B30=\"D\", (VLOOKUP(A30,Quantities[],Quantities!$V$2)+VLOOKUP(A30,Quantities[],Quantities!$Z$2)+VLOOKUP(A30,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A30,Quantities[],Quantities!$W$2)*VLOOKUP(A30,Quantities[],Quantities!$V$2)\n+VLOOKUP(A30,Quantities[],Quantities!$AA$2)*VLOOKUP(A30,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A30,Quantities[],Quantities!$AE$2)*VLOOKUP(A30,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A30,Quantities[],Quantities!$V$2)+VLOOKUP(A30,Quantities[],Quantities!$Z$2)+VLOOKUP(A30,Quantities[],Quantities!$AD$2)),\n\nIF($B30=\"Q\", (SUM(VLOOKUP($A30,Quantities[],Quantities!$W$2)*VLOOKUP($A30,Quantities[],Quantities!$V$2),VLOOKUP($A30,Quantities[],Quantities!$AA$2)*VLOOKUP($A30,Quantities[],Quantities!$Z$2),VLOOKUP($A30,Quantities[],Quantities!$AE$2)*VLOOKUP($A30,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A30,Quantities[],Quantities!$V$2),VLOOKUP($A30,Quantities[],Quantities!$Z$2),VLOOKUP($A30,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A30,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D30,1)=\"U\",\"-\",VLOOKUP(D30,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A19","v":1304},"E","a","Rp1","1304-E-a-Rp1",{"$f":"IF(D31=\"Comb1\",VLOOKUP(B31,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B31,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B31=\"B\",C31=\"a\"),\n    \" Grading\",\"\"),\nIF(C31=\"b\",\"\",\"-\"),\nIF(C31=\"b\",\"\",VLOOKUP(A31,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A31,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A31,\"0\"),1)=\"5\",\"\",VLOOKUP(C31,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A31,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A31,\"0\"),1)=\"5\",$C31=\"b\"),\"\",VLOOKUP($A31,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A31,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C31=\"a\",C31=\"c\",C31=\"d\",C31=\"e\"),IF(OR(RIGHT(TEXT($A31,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A31,\"0\"),1)=\"5\"),VLOOKUP($A31,Quantities[],Quantities!$B$2),VLOOKUP($A31,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A31,\"0\"),1)=\"5\",VLOOKUP($A31,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A31,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-4"},{"$f":"IF(LEFT(TEXT(A31,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A31,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C31=\"a\",C31=\"c\",C31=\"d\",C31=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A31,\"0\"),2)=\"00\",VLOOKUP(A31,Quantities[],Quantities!$B$2),VLOOKUP(A31,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D31,2)=\"Sc\",B31=\"A\",C31=\"d\"),\nSUM(VLOOKUP($A31,Quantities[],Quantities!$V$2),VLOOKUP($A31,Quantities[],Quantities!$Z$2),\nVLOOKUP($A31,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D31,2)=\"Sc\",C31=\"a\"),\nVLOOKUP(A31,Quantities[],Quantities!$J$2),\n\nIF(AND(B31=\"D\",C31=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B31=\"D\",\n VLOOKUP(A31,Quantities[],Quantities!$V$2)+VLOOKUP(A31,Quantities[],Quantities!$Z$2)+VLOOKUP(A31,Quantities[],Quantities!$AD$2),\nIF($B31=\"Q\", SUM(VLOOKUP($A31,Quantities[],Quantities!$V$2),VLOOKUP($A31,Quantities[],Quantities!$Z$2),\nVLOOKUP($A31,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A31,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\", VLOOKUP(A31,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D31,2)=\"Sc\",B31=\"A\",C31=\"d\"),\n(SUM(VLOOKUP($A31,Quantities[],Quantities!$W$2)*VLOOKUP($A31,Quantities[],Quantities!$V$2),VLOOKUP($A31,Quantities[],Quantities!$AA$2)*VLOOKUP($A31,Quantities[],Quantities!$Z$2),VLOOKUP($A31,Quantities[],Quantities!$AE$2)*VLOOKUP($A31,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A31,Quantities[],Quantities!$V$2),VLOOKUP($A31,Quantities[],Quantities!$Z$2),VLOOKUP($A31,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D31,2)=\"Sc\",C31=\"a\"),\nVLOOKUP(A31,Quantities[],Quantities!$K$2),\n\nIF(AND(B31=\"D\",C31=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A31,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A31,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B31=\"D\", (VLOOKUP(A31,Quantities[],Quantities!$V$2)+VLOOKUP(A31,Quantities[],Quantities!$Z$2)+VLOOKUP(A31,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A31,Quantities[],Quantities!$W$2)*VLOOKUP(A31,Quantities[],Quantities!$V$2)\n+VLOOKUP(A31,Quantities[],Quantities!$AA$2)*VLOOKUP(A31,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A31,Quantities[],Quantities!$AE$2)*VLOOKUP(A31,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A31,Quantities[],Quantities!$V$2)+VLOOKUP(A31,Quantities[],Quantities!$Z$2)+VLOOKUP(A31,Quantities[],Quantities!$AD$2)),\n\nIF($B31=\"Q\", (SUM(VLOOKUP($A31,Quantities[],Quantities!$W$2)*VLOOKUP($A31,Quantities[],Quantities!$V$2),VLOOKUP($A31,Quantities[],Quantities!$AA$2)*VLOOKUP($A31,Quantities[],Quantities!$Z$2),VLOOKUP($A31,Quantities[],Quantities!$AE$2)*VLOOKUP($A31,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A31,Quantities[],Quantities!$V$2),VLOOKUP($A31,Quantities[],Quantities!$Z$2),VLOOKUP($A31,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A31,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D31,1)=\"U\",\"-\",VLOOKUP(D31,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A19","v":1304},"C","a","Ld1","1304-C-a-Ld1",{"$f":"IF(D32=\"Comb1\",VLOOKUP(B32,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B32,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B32=\"B\",C32=\"a\"),\n    \" Grading\",\"\"),\nIF(C32=\"b\",\"\",\"-\"),\nIF(C32=\"b\",\"\",VLOOKUP(A32,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A32,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A32,\"0\"),1)=\"5\",\"\",VLOOKUP(C32,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A32,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A32,\"0\"),1)=\"5\",$C32=\"b\"),\"\",VLOOKUP($A32,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A32,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C32=\"a\",C32=\"c\",C32=\"d\",C32=\"e\"),IF(OR(RIGHT(TEXT($A32,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A32,\"0\"),1)=\"5\"),VLOOKUP($A32,Quantities[],Quantities!$B$2),VLOOKUP($A32,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A32,\"0\"),1)=\"5\",VLOOKUP($A32,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A32,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-4"},{"$f":"IF(LEFT(TEXT(A32,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A32,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C32=\"a\",C32=\"c\",C32=\"d\",C32=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A32,\"0\"),2)=\"00\",VLOOKUP(A32,Quantities[],Quantities!$B$2),VLOOKUP(A32,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D32,2)=\"Sc\",B32=\"A\",C32=\"d\"),\nSUM(VLOOKUP($A32,Quantities[],Quantities!$V$2),VLOOKUP($A32,Quantities[],Quantities!$Z$2),\nVLOOKUP($A32,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D32,2)=\"Sc\",C32=\"a\"),\nVLOOKUP(A32,Quantities[],Quantities!$J$2),\n\nIF(AND(B32=\"D\",C32=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B32=\"D\",\n VLOOKUP(A32,Quantities[],Quantities!$V$2)+VLOOKUP(A32,Quantities[],Quantities!$Z$2)+VLOOKUP(A32,Quantities[],Quantities!$AD$2),\nIF($B32=\"Q\", SUM(VLOOKUP($A32,Quantities[],Quantities!$V$2),VLOOKUP($A32,Quantities[],Quantities!$Z$2),\nVLOOKUP($A32,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A32,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\", VLOOKUP(A32,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D32,2)=\"Sc\",B32=\"A\",C32=\"d\"),\n(SUM(VLOOKUP($A32,Quantities[],Quantities!$W$2)*VLOOKUP($A32,Quantities[],Quantities!$V$2),VLOOKUP($A32,Quantities[],Quantities!$AA$2)*VLOOKUP($A32,Quantities[],Quantities!$Z$2),VLOOKUP($A32,Quantities[],Quantities!$AE$2)*VLOOKUP($A32,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A32,Quantities[],Quantities!$V$2),VLOOKUP($A32,Quantities[],Quantities!$Z$2),VLOOKUP($A32,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D32,2)=\"Sc\",C32=\"a\"),\nVLOOKUP(A32,Quantities[],Quantities!$K$2),\n\nIF(AND(B32=\"D\",C32=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A32,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A32,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B32=\"D\", (VLOOKUP(A32,Quantities[],Quantities!$V$2)+VLOOKUP(A32,Quantities[],Quantities!$Z$2)+VLOOKUP(A32,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A32,Quantities[],Quantities!$W$2)*VLOOKUP(A32,Quantities[],Quantities!$V$2)\n+VLOOKUP(A32,Quantities[],Quantities!$AA$2)*VLOOKUP(A32,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A32,Quantities[],Quantities!$AE$2)*VLOOKUP(A32,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A32,Quantities[],Quantities!$V$2)+VLOOKUP(A32,Quantities[],Quantities!$Z$2)+VLOOKUP(A32,Quantities[],Quantities!$AD$2)),\n\nIF($B32=\"Q\", (SUM(VLOOKUP($A32,Quantities[],Quantities!$W$2)*VLOOKUP($A32,Quantities[],Quantities!$V$2),VLOOKUP($A32,Quantities[],Quantities!$AA$2)*VLOOKUP($A32,Quantities[],Quantities!$Z$2),VLOOKUP($A32,Quantities[],Quantities!$AE$2)*VLOOKUP($A32,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A32,Quantities[],Quantities!$V$2),VLOOKUP($A32,Quantities[],Quantities!$Z$2),VLOOKUP($A32,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A32,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D32,1)=\"U\",\"-\",VLOOKUP(D32,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A19","v":1304},"D","a","Tk4","1304-D-a-Tk4",{"$f":"IF(D33=\"Comb1\",VLOOKUP(B33,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B33,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B33=\"B\",C33=\"a\"),\n    \" Grading\",\"\"),\nIF(C33=\"b\",\"\",\"-\"),\nIF(C33=\"b\",\"\",VLOOKUP(A33,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A33,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A33,\"0\"),1)=\"5\",\"\",VLOOKUP(C33,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A33,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A33,\"0\"),1)=\"5\",$C33=\"b\"),\"\",VLOOKUP($A33,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A33,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C33=\"a\",C33=\"c\",C33=\"d\",C33=\"e\"),IF(OR(RIGHT(TEXT($A33,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A33,\"0\"),1)=\"5\"),VLOOKUP($A33,Quantities[],Quantities!$B$2),VLOOKUP($A33,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A33,\"0\"),1)=\"5\",VLOOKUP($A33,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A33,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-4"},{"$f":"IF(LEFT(TEXT(A33,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A33,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C33=\"a\",C33=\"c\",C33=\"d\",C33=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A33,\"0\"),2)=\"00\",VLOOKUP(A33,Quantities[],Quantities!$B$2),VLOOKUP(A33,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D33,2)=\"Sc\",B33=\"A\",C33=\"d\"),\nSUM(VLOOKUP($A33,Quantities[],Quantities!$V$2),VLOOKUP($A33,Quantities[],Quantities!$Z$2),\nVLOOKUP($A33,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D33,2)=\"Sc\",C33=\"a\"),\nVLOOKUP(A33,Quantities[],Quantities!$J$2),\n\nIF(AND(B33=\"D\",C33=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B33=\"D\",\n VLOOKUP(A33,Quantities[],Quantities!$V$2)+VLOOKUP(A33,Quantities[],Quantities!$Z$2)+VLOOKUP(A33,Quantities[],Quantities!$AD$2),\nIF($B33=\"Q\", SUM(VLOOKUP($A33,Quantities[],Quantities!$V$2),VLOOKUP($A33,Quantities[],Quantities!$Z$2),\nVLOOKUP($A33,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A33,Quantities[],Quantities!$G$2)\n)))))","v":1172},{"$f":"IF(LEFT(D33,2)=\"Mg\", VLOOKUP(A33,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D33,2)=\"Sc\",B33=\"A\",C33=\"d\"),\n(SUM(VLOOKUP($A33,Quantities[],Quantities!$W$2)*VLOOKUP($A33,Quantities[],Quantities!$V$2),VLOOKUP($A33,Quantities[],Quantities!$AA$2)*VLOOKUP($A33,Quantities[],Quantities!$Z$2),VLOOKUP($A33,Quantities[],Quantities!$AE$2)*VLOOKUP($A33,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A33,Quantities[],Quantities!$V$2),VLOOKUP($A33,Quantities[],Quantities!$Z$2),VLOOKUP($A33,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D33,2)=\"Sc\",C33=\"a\"),\nVLOOKUP(A33,Quantities[],Quantities!$K$2),\n\nIF(AND(B33=\"D\",C33=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A33,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A33,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B33=\"D\", (VLOOKUP(A33,Quantities[],Quantities!$V$2)+VLOOKUP(A33,Quantities[],Quantities!$Z$2)+VLOOKUP(A33,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A33,Quantities[],Quantities!$W$2)*VLOOKUP(A33,Quantities[],Quantities!$V$2)\n+VLOOKUP(A33,Quantities[],Quantities!$AA$2)*VLOOKUP(A33,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A33,Quantities[],Quantities!$AE$2)*VLOOKUP(A33,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A33,Quantities[],Quantities!$V$2)+VLOOKUP(A33,Quantities[],Quantities!$Z$2)+VLOOKUP(A33,Quantities[],Quantities!$AD$2)),\n\nIF($B33=\"Q\", (SUM(VLOOKUP($A33,Quantities[],Quantities!$W$2)*VLOOKUP($A33,Quantities[],Quantities!$V$2),VLOOKUP($A33,Quantities[],Quantities!$AA$2)*VLOOKUP($A33,Quantities[],Quantities!$Z$2),VLOOKUP($A33,Quantities[],Quantities!$AE$2)*VLOOKUP($A33,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A33,Quantities[],Quantities!$V$2),VLOOKUP($A33,Quantities[],Quantities!$Z$2),VLOOKUP($A33,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A33,Quantities[],Quantities!$I$2)\n))))))","v":8.9999999999999993E-3},{"$f":"IF(LEFT(D33,1)=\"U\",\"-\",VLOOKUP(D33,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A21","v":1401},"A","a","Dz1","1401-A-a-Dz1",{"$f":"IF(D34=\"Comb1\",VLOOKUP(B34,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B34,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B34=\"B\",C34=\"a\"),\n    \" Grading\",\"\"),\nIF(C34=\"b\",\"\",\"-\"),\nIF(C34=\"b\",\"\",VLOOKUP(A34,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A34,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A34,\"0\"),1)=\"5\",\"\",VLOOKUP(C34,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A34,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A34,\"0\"),1)=\"5\",$C34=\"b\"),\"\",VLOOKUP($A34,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A34,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C34=\"a\",C34=\"c\",C34=\"d\",C34=\"e\"),IF(OR(RIGHT(TEXT($A34,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A34,\"0\"),1)=\"5\"),VLOOKUP($A34,Quantities[],Quantities!$B$2),VLOOKUP($A34,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A34,\"0\"),1)=\"5\",VLOOKUP($A34,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A34,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"IF(LEFT(TEXT(A34,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A34,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C34=\"a\",C34=\"c\",C34=\"d\",C34=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A34,\"0\"),2)=\"00\",VLOOKUP(A34,Quantities[],Quantities!$B$2),VLOOKUP(A34,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D34,2)=\"Sc\",B34=\"A\",C34=\"d\"),\nSUM(VLOOKUP($A34,Quantities[],Quantities!$V$2),VLOOKUP($A34,Quantities[],Quantities!$Z$2),\nVLOOKUP($A34,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D34,2)=\"Sc\",C34=\"a\"),\nVLOOKUP(A34,Quantities[],Quantities!$J$2),\n\nIF(AND(B34=\"D\",C34=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B34=\"D\",\n VLOOKUP(A34,Quantities[],Quantities!$V$2)+VLOOKUP(A34,Quantities[],Quantities!$Z$2)+VLOOKUP(A34,Quantities[],Quantities!$AD$2),\nIF($B34=\"Q\", SUM(VLOOKUP($A34,Quantities[],Quantities!$V$2),VLOOKUP($A34,Quantities[],Quantities!$Z$2),\nVLOOKUP($A34,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A34,Quantities[],Quantities!$G$2)\n)))))","v":300},{"$f":"IF(LEFT(D34,2)=\"Mg\", VLOOKUP(A34,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D34,2)=\"Sc\",B34=\"A\",C34=\"d\"),\n(SUM(VLOOKUP($A34,Quantities[],Quantities!$W$2)*VLOOKUP($A34,Quantities[],Quantities!$V$2),VLOOKUP($A34,Quantities[],Quantities!$AA$2)*VLOOKUP($A34,Quantities[],Quantities!$Z$2),VLOOKUP($A34,Quantities[],Quantities!$AE$2)*VLOOKUP($A34,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A34,Quantities[],Quantities!$V$2),VLOOKUP($A34,Quantities[],Quantities!$Z$2),VLOOKUP($A34,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D34,2)=\"Sc\",C34=\"a\"),\nVLOOKUP(A34,Quantities[],Quantities!$K$2),\n\nIF(AND(B34=\"D\",C34=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A34,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A34,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B34=\"D\", (VLOOKUP(A34,Quantities[],Quantities!$V$2)+VLOOKUP(A34,Quantities[],Quantities!$Z$2)+VLOOKUP(A34,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A34,Quantities[],Quantities!$W$2)*VLOOKUP(A34,Quantities[],Quantities!$V$2)\n+VLOOKUP(A34,Quantities[],Quantities!$AA$2)*VLOOKUP(A34,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A34,Quantities[],Quantities!$AE$2)*VLOOKUP(A34,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A34,Quantities[],Quantities!$V$2)+VLOOKUP(A34,Quantities[],Quantities!$Z$2)+VLOOKUP(A34,Quantities[],Quantities!$AD$2)),\n\nIF($B34=\"Q\", (SUM(VLOOKUP($A34,Quantities[],Quantities!$W$2)*VLOOKUP($A34,Quantities[],Quantities!$V$2),VLOOKUP($A34,Quantities[],Quantities!$AA$2)*VLOOKUP($A34,Quantities[],Quantities!$Z$2),VLOOKUP($A34,Quantities[],Quantities!$AE$2)*VLOOKUP($A34,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A34,Quantities[],Quantities!$V$2),VLOOKUP($A34,Quantities[],Quantities!$Z$2),VLOOKUP($A34,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A34,Quantities[],Quantities!$I$2)\n))))))","v":-3.5000000000000003E-2},{"$f":"IF(LEFT(D34,1)=\"U\",\"-\",VLOOKUP(D34,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A22","v":1402},"A","a","Dz1","1402-A-a-Dz1",{"$f":"IF(D35=\"Comb1\",VLOOKUP(B35,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B35,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B35=\"B\",C35=\"a\"),\n    \" Grading\",\"\"),\nIF(C35=\"b\",\"\",\"-\"),\nIF(C35=\"b\",\"\",VLOOKUP(A35,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A35,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A35,\"0\"),1)=\"5\",\"\",VLOOKUP(C35,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Outslope-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A35,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A35,\"0\"),1)=\"5\",$C35=\"b\"),\"\",VLOOKUP($A35,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A35,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C35=\"a\",C35=\"c\",C35=\"d\",C35=\"e\"),IF(OR(RIGHT(TEXT($A35,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A35,\"0\"),1)=\"5\"),VLOOKUP($A35,Quantities[],Quantities!$B$2),VLOOKUP($A35,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A35,\"0\"),1)=\"5\",VLOOKUP($A35,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A35,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"IF(LEFT(TEXT(A35,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A35,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C35=\"a\",C35=\"c\",C35=\"d\",C35=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A35,\"0\"),2)=\"00\",VLOOKUP(A35,Quantities[],Quantities!$B$2),VLOOKUP(A35,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D35,2)=\"Sc\",B35=\"A\",C35=\"d\"),\nSUM(VLOOKUP($A35,Quantities[],Quantities!$V$2),VLOOKUP($A35,Quantities[],Quantities!$Z$2),\nVLOOKUP($A35,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D35,2)=\"Sc\",C35=\"a\"),\nVLOOKUP(A35,Quantities[],Quantities!$J$2),\n\nIF(AND(B35=\"D\",C35=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B35=\"D\",\n VLOOKUP(A35,Quantities[],Quantities!$V$2)+VLOOKUP(A35,Quantities[],Quantities!$Z$2)+VLOOKUP(A35,Quantities[],Quantities!$AD$2),\nIF($B35=\"Q\", SUM(VLOOKUP($A35,Quantities[],Quantities!$V$2),VLOOKUP($A35,Quantities[],Quantities!$Z$2),\nVLOOKUP($A35,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A35,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D35,2)=\"Mg\", VLOOKUP(A35,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D35,2)=\"Sc\",B35=\"A\",C35=\"d\"),\n(SUM(VLOOKUP($A35,Quantities[],Quantities!$W$2)*VLOOKUP($A35,Quantities[],Quantities!$V$2),VLOOKUP($A35,Quantities[],Quantities!$AA$2)*VLOOKUP($A35,Quantities[],Quantities!$Z$2),VLOOKUP($A35,Quantities[],Quantities!$AE$2)*VLOOKUP($A35,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A35,Quantities[],Quantities!$V$2),VLOOKUP($A35,Quantities[],Quantities!$Z$2),VLOOKUP($A35,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D35,2)=\"Sc\",C35=\"a\"),\nVLOOKUP(A35,Quantities[],Quantities!$K$2),\n\nIF(AND(B35=\"D\",C35=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A35,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A35,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B35=\"D\", (VLOOKUP(A35,Quantities[],Quantities!$V$2)+VLOOKUP(A35,Quantities[],Quantities!$Z$2)+VLOOKUP(A35,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A35,Quantities[],Quantities!$W$2)*VLOOKUP(A35,Quantities[],Quantities!$V$2)\n+VLOOKUP(A35,Quantities[],Quantities!$AA$2)*VLOOKUP(A35,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A35,Quantities[],Quantities!$AE$2)*VLOOKUP(A35,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A35,Quantities[],Quantities!$V$2)+VLOOKUP(A35,Quantities[],Quantities!$Z$2)+VLOOKUP(A35,Quantities[],Quantities!$AD$2)),\n\nIF($B35=\"Q\", (SUM(VLOOKUP($A35,Quantities[],Quantities!$W$2)*VLOOKUP($A35,Quantities[],Quantities!$V$2),VLOOKUP($A35,Quantities[],Quantities!$AA$2)*VLOOKUP($A35,Quantities[],Quantities!$Z$2),VLOOKUP($A35,Quantities[],Quantities!$AE$2)*VLOOKUP($A35,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A35,Quantities[],Quantities!$V$2),VLOOKUP($A35,Quantities[],Quantities!$Z$2),VLOOKUP($A35,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A35,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D35,1)=\"U\",\"-\",VLOOKUP(D35,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A25","v":1502},"A","a","Dz1","1502-A-a-Dz1",{"$f":"IF(D36=\"Comb1\",VLOOKUP(B36,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B36,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B36=\"B\",C36=\"a\"),\n    \" Grading\",\"\"),\nIF(C36=\"b\",\"\",\"-\"),\nIF(C36=\"b\",\"\",VLOOKUP(A36,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A36,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A36,\"0\"),1)=\"5\",\"\",VLOOKUP(C36,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A36,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A36,\"0\"),1)=\"5\",$C36=\"b\"),\"\",VLOOKUP($A36,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A36,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C36=\"a\",C36=\"c\",C36=\"d\",C36=\"e\"),IF(OR(RIGHT(TEXT($A36,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A36,\"0\"),1)=\"5\"),VLOOKUP($A36,Quantities[],Quantities!$B$2),VLOOKUP($A36,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A36,\"0\"),1)=\"5\",VLOOKUP($A36,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A36,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-2"},{"$f":"IF(LEFT(TEXT(A36,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A36,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C36=\"a\",C36=\"c\",C36=\"d\",C36=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A36,\"0\"),2)=\"00\",VLOOKUP(A36,Quantities[],Quantities!$B$2),VLOOKUP(A36,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D36,2)=\"Sc\",B36=\"A\",C36=\"d\"),\nSUM(VLOOKUP($A36,Quantities[],Quantities!$V$2),VLOOKUP($A36,Quantities[],Quantities!$Z$2),\nVLOOKUP($A36,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D36,2)=\"Sc\",C36=\"a\"),\nVLOOKUP(A36,Quantities[],Quantities!$J$2),\n\nIF(AND(B36=\"D\",C36=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B36=\"D\",\n VLOOKUP(A36,Quantities[],Quantities!$V$2)+VLOOKUP(A36,Quantities[],Quantities!$Z$2)+VLOOKUP(A36,Quantities[],Quantities!$AD$2),\nIF($B36=\"Q\", SUM(VLOOKUP($A36,Quantities[],Quantities!$V$2),VLOOKUP($A36,Quantities[],Quantities!$Z$2),\nVLOOKUP($A36,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A36,Quantities[],Quantities!$G$2)\n)))))","v":47},{"$f":"IF(LEFT(D36,2)=\"Mg\", VLOOKUP(A36,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D36,2)=\"Sc\",B36=\"A\",C36=\"d\"),\n(SUM(VLOOKUP($A36,Quantities[],Quantities!$W$2)*VLOOKUP($A36,Quantities[],Quantities!$V$2),VLOOKUP($A36,Quantities[],Quantities!$AA$2)*VLOOKUP($A36,Quantities[],Quantities!$Z$2),VLOOKUP($A36,Quantities[],Quantities!$AE$2)*VLOOKUP($A36,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A36,Quantities[],Quantities!$V$2),VLOOKUP($A36,Quantities[],Quantities!$Z$2),VLOOKUP($A36,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D36,2)=\"Sc\",C36=\"a\"),\nVLOOKUP(A36,Quantities[],Quantities!$K$2),\n\nIF(AND(B36=\"D\",C36=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A36,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A36,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B36=\"D\", (VLOOKUP(A36,Quantities[],Quantities!$V$2)+VLOOKUP(A36,Quantities[],Quantities!$Z$2)+VLOOKUP(A36,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A36,Quantities[],Quantities!$W$2)*VLOOKUP(A36,Quantities[],Quantities!$V$2)\n+VLOOKUP(A36,Quantities[],Quantities!$AA$2)*VLOOKUP(A36,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A36,Quantities[],Quantities!$AE$2)*VLOOKUP(A36,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A36,Quantities[],Quantities!$V$2)+VLOOKUP(A36,Quantities[],Quantities!$Z$2)+VLOOKUP(A36,Quantities[],Quantities!$AD$2)),\n\nIF($B36=\"Q\", (SUM(VLOOKUP($A36,Quantities[],Quantities!$W$2)*VLOOKUP($A36,Quantities[],Quantities!$V$2),VLOOKUP($A36,Quantities[],Quantities!$AA$2)*VLOOKUP($A36,Quantities[],Quantities!$Z$2),VLOOKUP($A36,Quantities[],Quantities!$AE$2)*VLOOKUP($A36,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A36,Quantities[],Quantities!$V$2),VLOOKUP($A36,Quantities[],Quantities!$Z$2),VLOOKUP($A36,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A36,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D36,1)=\"U\",\"-\",VLOOKUP(D36,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A26","v":1503},"A","a","Ex1","1503-A-a-Ex1",{"$f":"IF(D37=\"Comb1\",VLOOKUP(B37,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B37,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B37=\"B\",C37=\"a\"),\n    \" Grading\",\"\"),\nIF(C37=\"b\",\"\",\"-\"),\nIF(C37=\"b\",\"\",VLOOKUP(A37,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A37,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A37,\"0\"),1)=\"5\",\"\",VLOOKUP(C37,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A37,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A37,\"0\"),1)=\"5\",$C37=\"b\"),\"\",VLOOKUP($A37,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A37,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C37=\"a\",C37=\"c\",C37=\"d\",C37=\"e\"),IF(OR(RIGHT(TEXT($A37,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A37,\"0\"),1)=\"5\"),VLOOKUP($A37,Quantities[],Quantities!$B$2),VLOOKUP($A37,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A37,\"0\"),1)=\"5\",VLOOKUP($A37,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A37,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-3"},{"$f":"IF(LEFT(TEXT(A37,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A37,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C37=\"a\",C37=\"c\",C37=\"d\",C37=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A37,\"0\"),2)=\"00\",VLOOKUP(A37,Quantities[],Quantities!$B$2),VLOOKUP(A37,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D37,2)=\"Sc\",B37=\"A\",C37=\"d\"),\nSUM(VLOOKUP($A37,Quantities[],Quantities!$V$2),VLOOKUP($A37,Quantities[],Quantities!$Z$2),\nVLOOKUP($A37,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D37,2)=\"Sc\",C37=\"a\"),\nVLOOKUP(A37,Quantities[],Quantities!$J$2),\n\nIF(AND(B37=\"D\",C37=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B37=\"D\",\n VLOOKUP(A37,Quantities[],Quantities!$V$2)+VLOOKUP(A37,Quantities[],Quantities!$Z$2)+VLOOKUP(A37,Quantities[],Quantities!$AD$2),\nIF($B37=\"Q\", SUM(VLOOKUP($A37,Quantities[],Quantities!$V$2),VLOOKUP($A37,Quantities[],Quantities!$Z$2),\nVLOOKUP($A37,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A37,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D37,2)=\"Mg\", VLOOKUP(A37,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D37,2)=\"Sc\",B37=\"A\",C37=\"d\"),\n(SUM(VLOOKUP($A37,Quantities[],Quantities!$W$2)*VLOOKUP($A37,Quantities[],Quantities!$V$2),VLOOKUP($A37,Quantities[],Quantities!$AA$2)*VLOOKUP($A37,Quantities[],Quantities!$Z$2),VLOOKUP($A37,Quantities[],Quantities!$AE$2)*VLOOKUP($A37,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A37,Quantities[],Quantities!$V$2),VLOOKUP($A37,Quantities[],Quantities!$Z$2),VLOOKUP($A37,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D37,2)=\"Sc\",C37=\"a\"),\nVLOOKUP(A37,Quantities[],Quantities!$K$2),\n\nIF(AND(B37=\"D\",C37=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A37,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A37,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B37=\"D\", (VLOOKUP(A37,Quantities[],Quantities!$V$2)+VLOOKUP(A37,Quantities[],Quantities!$Z$2)+VLOOKUP(A37,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A37,Quantities[],Quantities!$W$2)*VLOOKUP(A37,Quantities[],Quantities!$V$2)\n+VLOOKUP(A37,Quantities[],Quantities!$AA$2)*VLOOKUP(A37,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A37,Quantities[],Quantities!$AE$2)*VLOOKUP(A37,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A37,Quantities[],Quantities!$V$2)+VLOOKUP(A37,Quantities[],Quantities!$Z$2)+VLOOKUP(A37,Quantities[],Quantities!$AD$2)),\n\nIF($B37=\"Q\", (SUM(VLOOKUP($A37,Quantities[],Quantities!$W$2)*VLOOKUP($A37,Quantities[],Quantities!$V$2),VLOOKUP($A37,Quantities[],Quantities!$AA$2)*VLOOKUP($A37,Quantities[],Quantities!$Z$2),VLOOKUP($A37,Quantities[],Quantities!$AE$2)*VLOOKUP($A37,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A37,Quantities[],Quantities!$V$2),VLOOKUP($A37,Quantities[],Quantities!$Z$2),VLOOKUP($A37,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A37,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D37,1)=\"U\",\"-\",VLOOKUP(D37,Equipment[],Equipment!$B$2))","v":"Cat 319D L"}]
[{"$f":"Quantities!A26","v":1503},"B","a","Dz1","1503-B-a-Dz1",{"$f":"IF(D38=\"Comb1\",VLOOKUP(B38,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B38,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B38=\"B\",C38=\"a\"),\n    \" Grading\",\"\"),\nIF(C38=\"b\",\"\",\"-\"),\nIF(C38=\"b\",\"\",VLOOKUP(A38,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A38,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A38,\"0\"),1)=\"5\",\"\",VLOOKUP(C38,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A38,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A38,\"0\"),1)=\"5\",$C38=\"b\"),\"\",VLOOKUP($A38,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A38,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C38=\"a\",C38=\"c\",C38=\"d\",C38=\"e\"),IF(OR(RIGHT(TEXT($A38,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A38,\"0\"),1)=\"5\"),VLOOKUP($A38,Quantities[],Quantities!$B$2),VLOOKUP($A38,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A38,\"0\"),1)=\"5\",VLOOKUP($A38,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A38,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-3"},{"$f":"IF(LEFT(TEXT(A38,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A38,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C38=\"a\",C38=\"c\",C38=\"d\",C38=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A38,\"0\"),2)=\"00\",VLOOKUP(A38,Quantities[],Quantities!$B$2),VLOOKUP(A38,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D38,2)=\"Sc\",B38=\"A\",C38=\"d\"),\nSUM(VLOOKUP($A38,Quantities[],Quantities!$V$2),VLOOKUP($A38,Quantities[],Quantities!$Z$2),\nVLOOKUP($A38,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D38,2)=\"Sc\",C38=\"a\"),\nVLOOKUP(A38,Quantities[],Quantities!$J$2),\n\nIF(AND(B38=\"D\",C38=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B38=\"D\",\n VLOOKUP(A38,Quantities[],Quantities!$V$2)+VLOOKUP(A38,Quantities[],Quantities!$Z$2)+VLOOKUP(A38,Quantities[],Quantities!$AD$2),\nIF($B38=\"Q\", SUM(VLOOKUP($A38,Quantities[],Quantities!$V$2),VLOOKUP($A38,Quantities[],Quantities!$Z$2),\nVLOOKUP($A38,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A38,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D38,2)=\"Mg\", VLOOKUP(A38,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D38,2)=\"Sc\",B38=\"A\",C38=\"d\"),\n(SUM(VLOOKUP($A38,Quantities[],Quantities!$W$2)*VLOOKUP($A38,Quantities[],Quantities!$V$2),VLOOKUP($A38,Quantities[],Quantities!$AA$2)*VLOOKUP($A38,Quantities[],Quantities!$Z$2),VLOOKUP($A38,Quantities[],Quantities!$AE$2)*VLOOKUP($A38,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A38,Quantities[],Quantities!$V$2),VLOOKUP($A38,Quantities[],Quantities!$Z$2),VLOOKUP($A38,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D38,2)=\"Sc\",C38=\"a\"),\nVLOOKUP(A38,Quantities[],Quantities!$K$2),\n\nIF(AND(B38=\"D\",C38=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A38,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A38,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B38=\"D\", (VLOOKUP(A38,Quantities[],Quantities!$V$2)+VLOOKUP(A38,Quantities[],Quantities!$Z$2)+VLOOKUP(A38,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A38,Quantities[],Quantities!$W$2)*VLOOKUP(A38,Quantities[],Quantities!$V$2)\n+VLOOKUP(A38,Quantities[],Quantities!$AA$2)*VLOOKUP(A38,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A38,Quantities[],Quantities!$AE$2)*VLOOKUP(A38,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A38,Quantities[],Quantities!$V$2)+VLOOKUP(A38,Quantities[],Quantities!$Z$2)+VLOOKUP(A38,Quantities[],Quantities!$AD$2)),\n\nIF($B38=\"Q\", (SUM(VLOOKUP($A38,Quantities[],Quantities!$W$2)*VLOOKUP($A38,Quantities[],Quantities!$V$2),VLOOKUP($A38,Quantities[],Quantities!$AA$2)*VLOOKUP($A38,Quantities[],Quantities!$Z$2),VLOOKUP($A38,Quantities[],Quantities!$AE$2)*VLOOKUP($A38,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A38,Quantities[],Quantities!$V$2),VLOOKUP($A38,Quantities[],Quantities!$Z$2),VLOOKUP($A38,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A38,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D38,1)=\"U\",\"-\",VLOOKUP(D38,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[1504,"C","a","Ld1","1504-C-a-Ld1",{"$f":"IF(D39=\"Comb1\",VLOOKUP(B39,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B39,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B39=\"B\",C39=\"a\"),\n    \" Grading\",\"\"),\nIF(C39=\"b\",\"\",\"-\"),\nIF(C39=\"b\",\"\",VLOOKUP(A39,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A39,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A39,\"0\"),1)=\"5\",\"\",VLOOKUP(C39,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A39,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A39,\"0\"),1)=\"5\",$C39=\"b\"),\"\",VLOOKUP($A39,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A39,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C39=\"a\",C39=\"c\",C39=\"d\",C39=\"e\"),IF(OR(RIGHT(TEXT($A39,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A39,\"0\"),1)=\"5\"),VLOOKUP($A39,Quantities[],Quantities!$B$2),VLOOKUP($A39,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A39,\"0\"),1)=\"5\",VLOOKUP($A39,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A39,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-4"},{"$f":"IF(LEFT(TEXT(A39,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A39,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C39=\"a\",C39=\"c\",C39=\"d\",C39=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A39,\"0\"),2)=\"00\",VLOOKUP(A39,Quantities[],Quantities!$B$2),VLOOKUP(A39,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D39,2)=\"Sc\",B39=\"A\",C39=\"d\"),\nSUM(VLOOKUP($A39,Quantities[],Quantities!$V$2),VLOOKUP($A39,Quantities[],Quantities!$Z$2),\nVLOOKUP($A39,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D39,2)=\"Sc\",C39=\"a\"),\nVLOOKUP(A39,Quantities[],Quantities!$J$2),\n\nIF(AND(B39=\"D\",C39=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B39=\"D\",\n VLOOKUP(A39,Quantities[],Quantities!$V$2)+VLOOKUP(A39,Quantities[],Quantities!$Z$2)+VLOOKUP(A39,Quantities[],Quantities!$AD$2),\nIF($B39=\"Q\", SUM(VLOOKUP($A39,Quantities[],Quantities!$V$2),VLOOKUP($A39,Quantities[],Quantities!$Z$2),\nVLOOKUP($A39,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A39,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D39,2)=\"Mg\", VLOOKUP(A39,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D39,2)=\"Sc\",B39=\"A\",C39=\"d\"),\n(SUM(VLOOKUP($A39,Quantities[],Quantities!$W$2)*VLOOKUP($A39,Quantities[],Quantities!$V$2),VLOOKUP($A39,Quantities[],Quantities!$AA$2)*VLOOKUP($A39,Quantities[],Quantities!$Z$2),VLOOKUP($A39,Quantities[],Quantities!$AE$2)*VLOOKUP($A39,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A39,Quantities[],Quantities!$V$2),VLOOKUP($A39,Quantities[],Quantities!$Z$2),VLOOKUP($A39,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D39,2)=\"Sc\",C39=\"a\"),\nVLOOKUP(A39,Quantities[],Quantities!$K$2),\n\nIF(AND(B39=\"D\",C39=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A39,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A39,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B39=\"D\", (VLOOKUP(A39,Quantities[],Quantities!$V$2)+VLOOKUP(A39,Quantities[],Quantities!$Z$2)+VLOOKUP(A39,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A39,Quantities[],Quantities!$W$2)*VLOOKUP(A39,Quantities[],Quantities!$V$2)\n+VLOOKUP(A39,Quantities[],Quantities!$AA$2)*VLOOKUP(A39,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A39,Quantities[],Quantities!$AE$2)*VLOOKUP(A39,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A39,Quantities[],Quantities!$V$2)+VLOOKUP(A39,Quantities[],Quantities!$Z$2)+VLOOKUP(A39,Quantities[],Quantities!$AD$2)),\n\nIF($B39=\"Q\", (SUM(VLOOKUP($A39,Quantities[],Quantities!$W$2)*VLOOKUP($A39,Quantities[],Quantities!$V$2),VLOOKUP($A39,Quantities[],Quantities!$AA$2)*VLOOKUP($A39,Quantities[],Quantities!$Z$2),VLOOKUP($A39,Quantities[],Quantities!$AE$2)*VLOOKUP($A39,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A39,Quantities[],Quantities!$V$2),VLOOKUP($A39,Quantities[],Quantities!$Z$2),VLOOKUP($A39,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A39,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D39,1)=\"U\",\"-\",VLOOKUP(D39,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[1504,"B","a","Dz1","1504-B-a-Dz1",{"$f":"IF(D40=\"Comb1\",VLOOKUP(B40,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B40,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B40=\"B\",C40=\"a\"),\n    \" Grading\",\"\"),\nIF(C40=\"b\",\"\",\"-\"),\nIF(C40=\"b\",\"\",VLOOKUP(A40,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A40,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A40,\"0\"),1)=\"5\",\"\",VLOOKUP(C40,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A40,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A40,\"0\"),1)=\"5\",$C40=\"b\"),\"\",VLOOKUP($A40,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A40,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C40=\"a\",C40=\"c\",C40=\"d\",C40=\"e\"),IF(OR(RIGHT(TEXT($A40,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A40,\"0\"),1)=\"5\"),VLOOKUP($A40,Quantities[],Quantities!$B$2),VLOOKUP($A40,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A40,\"0\"),1)=\"5\",VLOOKUP($A40,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A40,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-4"},{"$f":"IF(LEFT(TEXT(A40,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A40,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C40=\"a\",C40=\"c\",C40=\"d\",C40=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A40,\"0\"),2)=\"00\",VLOOKUP(A40,Quantities[],Quantities!$B$2),VLOOKUP(A40,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D40,2)=\"Sc\",B40=\"A\",C40=\"d\"),\nSUM(VLOOKUP($A40,Quantities[],Quantities!$V$2),VLOOKUP($A40,Quantities[],Quantities!$Z$2),\nVLOOKUP($A40,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D40,2)=\"Sc\",C40=\"a\"),\nVLOOKUP(A40,Quantities[],Quantities!$J$2),\n\nIF(AND(B40=\"D\",C40=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B40=\"D\",\n VLOOKUP(A40,Quantities[],Quantities!$V$2)+VLOOKUP(A40,Quantities[],Quantities!$Z$2)+VLOOKUP(A40,Quantities[],Quantities!$AD$2),\nIF($B40=\"Q\", SUM(VLOOKUP($A40,Quantities[],Quantities!$V$2),VLOOKUP($A40,Quantities[],Quantities!$Z$2),\nVLOOKUP($A40,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A40,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D40,2)=\"Mg\", VLOOKUP(A40,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D40,2)=\"Sc\",B40=\"A\",C40=\"d\"),\n(SUM(VLOOKUP($A40,Quantities[],Quantities!$W$2)*VLOOKUP($A40,Quantities[],Quantities!$V$2),VLOOKUP($A40,Quantities[],Quantities!$AA$2)*VLOOKUP($A40,Quantities[],Quantities!$Z$2),VLOOKUP($A40,Quantities[],Quantities!$AE$2)*VLOOKUP($A40,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A40,Quantities[],Quantities!$V$2),VLOOKUP($A40,Quantities[],Quantities!$Z$2),VLOOKUP($A40,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D40,2)=\"Sc\",C40=\"a\"),\nVLOOKUP(A40,Quantities[],Quantities!$K$2),\n\nIF(AND(B40=\"D\",C40=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A40,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A40,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B40=\"D\", (VLOOKUP(A40,Quantities[],Quantities!$V$2)+VLOOKUP(A40,Quantities[],Quantities!$Z$2)+VLOOKUP(A40,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A40,Quantities[],Quantities!$W$2)*VLOOKUP(A40,Quantities[],Quantities!$V$2)\n+VLOOKUP(A40,Quantities[],Quantities!$AA$2)*VLOOKUP(A40,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A40,Quantities[],Quantities!$AE$2)*VLOOKUP(A40,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A40,Quantities[],Quantities!$V$2)+VLOOKUP(A40,Quantities[],Quantities!$Z$2)+VLOOKUP(A40,Quantities[],Quantities!$AD$2)),\n\nIF($B40=\"Q\", (SUM(VLOOKUP($A40,Quantities[],Quantities!$W$2)*VLOOKUP($A40,Quantities[],Quantities!$V$2),VLOOKUP($A40,Quantities[],Quantities!$AA$2)*VLOOKUP($A40,Quantities[],Quantities!$Z$2),VLOOKUP($A40,Quantities[],Quantities!$AE$2)*VLOOKUP($A40,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A40,Quantities[],Quantities!$V$2),VLOOKUP($A40,Quantities[],Quantities!$Z$2),VLOOKUP($A40,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A40,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D40,1)=\"U\",\"-\",VLOOKUP(D40,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[1504,"D","a","Tk3","1504-D-a-Tk3",{"$f":"IF(D41=\"Comb1\",VLOOKUP(B41,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B41,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B41=\"B\",C41=\"a\"),\n    \" Grading\",\"\"),\nIF(C41=\"b\",\"\",\"-\"),\nIF(C41=\"b\",\"\",VLOOKUP(A41,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A41,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A41,\"0\"),1)=\"5\",\"\",VLOOKUP(C41,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A41,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A41,\"0\"),1)=\"5\",$C41=\"b\"),\"\",VLOOKUP($A41,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A41,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C41=\"a\",C41=\"c\",C41=\"d\",C41=\"e\"),IF(OR(RIGHT(TEXT($A41,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A41,\"0\"),1)=\"5\"),VLOOKUP($A41,Quantities[],Quantities!$B$2),VLOOKUP($A41,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A41,\"0\"),1)=\"5\",VLOOKUP($A41,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A41,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-4"},{"$f":"IF(LEFT(TEXT(A41,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A41,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C41=\"a\",C41=\"c\",C41=\"d\",C41=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A41,\"0\"),2)=\"00\",VLOOKUP(A41,Quantities[],Quantities!$B$2),VLOOKUP(A41,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D41,2)=\"Sc\",B41=\"A\",C41=\"d\"),\nSUM(VLOOKUP($A41,Quantities[],Quantities!$V$2),VLOOKUP($A41,Quantities[],Quantities!$Z$2),\nVLOOKUP($A41,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D41,2)=\"Sc\",C41=\"a\"),\nVLOOKUP(A41,Quantities[],Quantities!$J$2),\n\nIF(AND(B41=\"D\",C41=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B41=\"D\",\n VLOOKUP(A41,Quantities[],Quantities!$V$2)+VLOOKUP(A41,Quantities[],Quantities!$Z$2)+VLOOKUP(A41,Quantities[],Quantities!$AD$2),\nIF($B41=\"Q\", SUM(VLOOKUP($A41,Quantities[],Quantities!$V$2),VLOOKUP($A41,Quantities[],Quantities!$Z$2),\nVLOOKUP($A41,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A41,Quantities[],Quantities!$G$2)\n)))))","v":2640},{"$f":"IF(LEFT(D41,2)=\"Mg\", VLOOKUP(A41,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D41,2)=\"Sc\",B41=\"A\",C41=\"d\"),\n(SUM(VLOOKUP($A41,Quantities[],Quantities!$W$2)*VLOOKUP($A41,Quantities[],Quantities!$V$2),VLOOKUP($A41,Quantities[],Quantities!$AA$2)*VLOOKUP($A41,Quantities[],Quantities!$Z$2),VLOOKUP($A41,Quantities[],Quantities!$AE$2)*VLOOKUP($A41,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A41,Quantities[],Quantities!$V$2),VLOOKUP($A41,Quantities[],Quantities!$Z$2),VLOOKUP($A41,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D41,2)=\"Sc\",C41=\"a\"),\nVLOOKUP(A41,Quantities[],Quantities!$K$2),\n\nIF(AND(B41=\"D\",C41=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A41,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A41,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B41=\"D\", (VLOOKUP(A41,Quantities[],Quantities!$V$2)+VLOOKUP(A41,Quantities[],Quantities!$Z$2)+VLOOKUP(A41,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A41,Quantities[],Quantities!$W$2)*VLOOKUP(A41,Quantities[],Quantities!$V$2)\n+VLOOKUP(A41,Quantities[],Quantities!$AA$2)*VLOOKUP(A41,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A41,Quantities[],Quantities!$AE$2)*VLOOKUP(A41,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A41,Quantities[],Quantities!$V$2)+VLOOKUP(A41,Quantities[],Quantities!$Z$2)+VLOOKUP(A41,Quantities[],Quantities!$AD$2)),\n\nIF($B41=\"Q\", (SUM(VLOOKUP($A41,Quantities[],Quantities!$W$2)*VLOOKUP($A41,Quantities[],Quantities!$V$2),VLOOKUP($A41,Quantities[],Quantities!$AA$2)*VLOOKUP($A41,Quantities[],Quantities!$Z$2),VLOOKUP($A41,Quantities[],Quantities!$AE$2)*VLOOKUP($A41,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A41,Quantities[],Quantities!$V$2),VLOOKUP($A41,Quantities[],Quantities!$Z$2),VLOOKUP($A41,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A41,Quantities[],Quantities!$I$2)\n))))))","v":7.0000000000000007E-2},{"$f":"IF(LEFT(D41,1)=\"U\",\"-\",VLOOKUP(D41,Equipment[],Equipment!$B$2))","v":"Cat 725"}]
[{"$f":"Quantities!A28","v":1505},"C","a","Ld1","1505-C-a-Ld1",{"$f":"IF(D42=\"Comb1\",VLOOKUP(B42,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B42,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B42=\"B\",C42=\"a\"),\n    \" Grading\",\"\"),\nIF(C42=\"b\",\"\",\"-\"),\nIF(C42=\"b\",\"\",VLOOKUP(A42,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A42,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A42,\"0\"),1)=\"5\",\"\",VLOOKUP(C42,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A42,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A42,\"0\"),1)=\"5\",$C42=\"b\"),\"\",VLOOKUP($A42,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A42,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C42=\"a\",C42=\"c\",C42=\"d\",C42=\"e\"),IF(OR(RIGHT(TEXT($A42,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A42,\"0\"),1)=\"5\"),VLOOKUP($A42,Quantities[],Quantities!$B$2),VLOOKUP($A42,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A42,\"0\"),1)=\"5\",VLOOKUP($A42,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A42,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-5"},{"$f":"IF(LEFT(TEXT(A42,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A42,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C42=\"a\",C42=\"c\",C42=\"d\",C42=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A42,\"0\"),2)=\"00\",VLOOKUP(A42,Quantities[],Quantities!$B$2),VLOOKUP(A42,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D42,2)=\"Sc\",B42=\"A\",C42=\"d\"),\nSUM(VLOOKUP($A42,Quantities[],Quantities!$V$2),VLOOKUP($A42,Quantities[],Quantities!$Z$2),\nVLOOKUP($A42,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D42,2)=\"Sc\",C42=\"a\"),\nVLOOKUP(A42,Quantities[],Quantities!$J$2),\n\nIF(AND(B42=\"D\",C42=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B42=\"D\",\n VLOOKUP(A42,Quantities[],Quantities!$V$2)+VLOOKUP(A42,Quantities[],Quantities!$Z$2)+VLOOKUP(A42,Quantities[],Quantities!$AD$2),\nIF($B42=\"Q\", SUM(VLOOKUP($A42,Quantities[],Quantities!$V$2),VLOOKUP($A42,Quantities[],Quantities!$Z$2),\nVLOOKUP($A42,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A42,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D42,2)=\"Mg\", VLOOKUP(A42,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D42,2)=\"Sc\",B42=\"A\",C42=\"d\"),\n(SUM(VLOOKUP($A42,Quantities[],Quantities!$W$2)*VLOOKUP($A42,Quantities[],Quantities!$V$2),VLOOKUP($A42,Quantities[],Quantities!$AA$2)*VLOOKUP($A42,Quantities[],Quantities!$Z$2),VLOOKUP($A42,Quantities[],Quantities!$AE$2)*VLOOKUP($A42,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A42,Quantities[],Quantities!$V$2),VLOOKUP($A42,Quantities[],Quantities!$Z$2),VLOOKUP($A42,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D42,2)=\"Sc\",C42=\"a\"),\nVLOOKUP(A42,Quantities[],Quantities!$K$2),\n\nIF(AND(B42=\"D\",C42=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A42,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A42,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B42=\"D\", (VLOOKUP(A42,Quantities[],Quantities!$V$2)+VLOOKUP(A42,Quantities[],Quantities!$Z$2)+VLOOKUP(A42,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A42,Quantities[],Quantities!$W$2)*VLOOKUP(A42,Quantities[],Quantities!$V$2)\n+VLOOKUP(A42,Quantities[],Quantities!$AA$2)*VLOOKUP(A42,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A42,Quantities[],Quantities!$AE$2)*VLOOKUP(A42,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A42,Quantities[],Quantities!$V$2)+VLOOKUP(A42,Quantities[],Quantities!$Z$2)+VLOOKUP(A42,Quantities[],Quantities!$AD$2)),\n\nIF($B42=\"Q\", (SUM(VLOOKUP($A42,Quantities[],Quantities!$W$2)*VLOOKUP($A42,Quantities[],Quantities!$V$2),VLOOKUP($A42,Quantities[],Quantities!$AA$2)*VLOOKUP($A42,Quantities[],Quantities!$Z$2),VLOOKUP($A42,Quantities[],Quantities!$AE$2)*VLOOKUP($A42,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A42,Quantities[],Quantities!$V$2),VLOOKUP($A42,Quantities[],Quantities!$Z$2),VLOOKUP($A42,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A42,Quantities[],Quantities!$I$2)\n))))))","v":0.5},{"$f":"IF(LEFT(D42,1)=\"U\",\"-\",VLOOKUP(D42,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[1505,"B","a","Dz1","1505-B-a-Dz1",{"$f":"IF(D43=\"Comb1\",VLOOKUP(B43,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B43,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B43=\"B\",C43=\"a\"),\n    \" Grading\",\"\"),\nIF(C43=\"b\",\"\",\"-\"),\nIF(C43=\"b\",\"\",VLOOKUP(A43,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A43,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A43,\"0\"),1)=\"5\",\"\",VLOOKUP(C43,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A43,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A43,\"0\"),1)=\"5\",$C43=\"b\"),\"\",VLOOKUP($A43,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A43,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C43=\"a\",C43=\"c\",C43=\"d\",C43=\"e\"),IF(OR(RIGHT(TEXT($A43,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A43,\"0\"),1)=\"5\"),VLOOKUP($A43,Quantities[],Quantities!$B$2),VLOOKUP($A43,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A43,\"0\"),1)=\"5\",VLOOKUP($A43,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A43,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-5"},{"$f":"IF(LEFT(TEXT(A43,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A43,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C43=\"a\",C43=\"c\",C43=\"d\",C43=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A43,\"0\"),2)=\"00\",VLOOKUP(A43,Quantities[],Quantities!$B$2),VLOOKUP(A43,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D43,2)=\"Sc\",B43=\"A\",C43=\"d\"),\nSUM(VLOOKUP($A43,Quantities[],Quantities!$V$2),VLOOKUP($A43,Quantities[],Quantities!$Z$2),\nVLOOKUP($A43,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D43,2)=\"Sc\",C43=\"a\"),\nVLOOKUP(A43,Quantities[],Quantities!$J$2),\n\nIF(AND(B43=\"D\",C43=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B43=\"D\",\n VLOOKUP(A43,Quantities[],Quantities!$V$2)+VLOOKUP(A43,Quantities[],Quantities!$Z$2)+VLOOKUP(A43,Quantities[],Quantities!$AD$2),\nIF($B43=\"Q\", SUM(VLOOKUP($A43,Quantities[],Quantities!$V$2),VLOOKUP($A43,Quantities[],Quantities!$Z$2),\nVLOOKUP($A43,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A43,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D43,2)=\"Mg\", VLOOKUP(A43,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D43,2)=\"Sc\",B43=\"A\",C43=\"d\"),\n(SUM(VLOOKUP($A43,Quantities[],Quantities!$W$2)*VLOOKUP($A43,Quantities[],Quantities!$V$2),VLOOKUP($A43,Quantities[],Quantities!$AA$2)*VLOOKUP($A43,Quantities[],Quantities!$Z$2),VLOOKUP($A43,Quantities[],Quantities!$AE$2)*VLOOKUP($A43,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A43,Quantities[],Quantities!$V$2),VLOOKUP($A43,Quantities[],Quantities!$Z$2),VLOOKUP($A43,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D43,2)=\"Sc\",C43=\"a\"),\nVLOOKUP(A43,Quantities[],Quantities!$K$2),\n\nIF(AND(B43=\"D\",C43=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A43,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A43,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B43=\"D\", (VLOOKUP(A43,Quantities[],Quantities!$V$2)+VLOOKUP(A43,Quantities[],Quantities!$Z$2)+VLOOKUP(A43,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A43,Quantities[],Quantities!$W$2)*VLOOKUP(A43,Quantities[],Quantities!$V$2)\n+VLOOKUP(A43,Quantities[],Quantities!$AA$2)*VLOOKUP(A43,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A43,Quantities[],Quantities!$AE$2)*VLOOKUP(A43,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A43,Quantities[],Quantities!$V$2)+VLOOKUP(A43,Quantities[],Quantities!$Z$2)+VLOOKUP(A43,Quantities[],Quantities!$AD$2)),\n\nIF($B43=\"Q\", (SUM(VLOOKUP($A43,Quantities[],Quantities!$W$2)*VLOOKUP($A43,Quantities[],Quantities!$V$2),VLOOKUP($A43,Quantities[],Quantities!$AA$2)*VLOOKUP($A43,Quantities[],Quantities!$Z$2),VLOOKUP($A43,Quantities[],Quantities!$AE$2)*VLOOKUP($A43,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A43,Quantities[],Quantities!$V$2),VLOOKUP($A43,Quantities[],Quantities!$Z$2),VLOOKUP($A43,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A43,Quantities[],Quantities!$I$2)\n))))))","v":0.5},{"$f":"IF(LEFT(D43,1)=\"U\",\"-\",VLOOKUP(D43,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A28","v":1505},"D","a","Tk3","1505-D-a-Tk3",{"$f":"IF(D44=\"Comb1\",VLOOKUP(B44,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B44,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B44=\"B\",C44=\"a\"),\n    \" Grading\",\"\"),\nIF(C44=\"b\",\"\",\"-\"),\nIF(C44=\"b\",\"\",VLOOKUP(A44,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A44,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A44,\"0\"),1)=\"5\",\"\",VLOOKUP(C44,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A44,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A44,\"0\"),1)=\"5\",$C44=\"b\"),\"\",VLOOKUP($A44,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A44,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C44=\"a\",C44=\"c\",C44=\"d\",C44=\"e\"),IF(OR(RIGHT(TEXT($A44,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A44,\"0\"),1)=\"5\"),VLOOKUP($A44,Quantities[],Quantities!$B$2),VLOOKUP($A44,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A44,\"0\"),1)=\"5\",VLOOKUP($A44,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A44,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-5"},{"$f":"IF(LEFT(TEXT(A44,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A44,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C44=\"a\",C44=\"c\",C44=\"d\",C44=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A44,\"0\"),2)=\"00\",VLOOKUP(A44,Quantities[],Quantities!$B$2),VLOOKUP(A44,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D44,2)=\"Sc\",B44=\"A\",C44=\"d\"),\nSUM(VLOOKUP($A44,Quantities[],Quantities!$V$2),VLOOKUP($A44,Quantities[],Quantities!$Z$2),\nVLOOKUP($A44,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D44,2)=\"Sc\",C44=\"a\"),\nVLOOKUP(A44,Quantities[],Quantities!$J$2),\n\nIF(AND(B44=\"D\",C44=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B44=\"D\",\n VLOOKUP(A44,Quantities[],Quantities!$V$2)+VLOOKUP(A44,Quantities[],Quantities!$Z$2)+VLOOKUP(A44,Quantities[],Quantities!$AD$2),\nIF($B44=\"Q\", SUM(VLOOKUP($A44,Quantities[],Quantities!$V$2),VLOOKUP($A44,Quantities[],Quantities!$Z$2),\nVLOOKUP($A44,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A44,Quantities[],Quantities!$G$2)\n)))))","v":2640},{"$f":"IF(LEFT(D44,2)=\"Mg\", VLOOKUP(A44,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D44,2)=\"Sc\",B44=\"A\",C44=\"d\"),\n(SUM(VLOOKUP($A44,Quantities[],Quantities!$W$2)*VLOOKUP($A44,Quantities[],Quantities!$V$2),VLOOKUP($A44,Quantities[],Quantities!$AA$2)*VLOOKUP($A44,Quantities[],Quantities!$Z$2),VLOOKUP($A44,Quantities[],Quantities!$AE$2)*VLOOKUP($A44,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A44,Quantities[],Quantities!$V$2),VLOOKUP($A44,Quantities[],Quantities!$Z$2),VLOOKUP($A44,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D44,2)=\"Sc\",C44=\"a\"),\nVLOOKUP(A44,Quantities[],Quantities!$K$2),\n\nIF(AND(B44=\"D\",C44=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A44,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A44,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B44=\"D\", (VLOOKUP(A44,Quantities[],Quantities!$V$2)+VLOOKUP(A44,Quantities[],Quantities!$Z$2)+VLOOKUP(A44,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A44,Quantities[],Quantities!$W$2)*VLOOKUP(A44,Quantities[],Quantities!$V$2)\n+VLOOKUP(A44,Quantities[],Quantities!$AA$2)*VLOOKUP(A44,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A44,Quantities[],Quantities!$AE$2)*VLOOKUP(A44,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A44,Quantities[],Quantities!$V$2)+VLOOKUP(A44,Quantities[],Quantities!$Z$2)+VLOOKUP(A44,Quantities[],Quantities!$AD$2)),\n\nIF($B44=\"Q\", (SUM(VLOOKUP($A44,Quantities[],Quantities!$W$2)*VLOOKUP($A44,Quantities[],Quantities!$V$2),VLOOKUP($A44,Quantities[],Quantities!$AA$2)*VLOOKUP($A44,Quantities[],Quantities!$Z$2),VLOOKUP($A44,Quantities[],Quantities!$AE$2)*VLOOKUP($A44,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A44,Quantities[],Quantities!$V$2),VLOOKUP($A44,Quantities[],Quantities!$Z$2),VLOOKUP($A44,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A44,Quantities[],Quantities!$I$2)\n))))))","v":7.0000000000000007E-2},{"$f":"IF(LEFT(D44,1)=\"U\",\"-\",VLOOKUP(D44,Equipment[],Equipment!$B$2))","v":"Cat 725"}]
[{"$f":"Quantities!A29","v":1506},"C","a","Ex1","1506-C-a-Ex1",{"$f":"IF(D45=\"Comb1\",VLOOKUP(B45,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B45,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B45=\"B\",C45=\"a\"),\n    \" Grading\",\"\"),\nIF(C45=\"b\",\"\",\"-\"),\nIF(C45=\"b\",\"\",VLOOKUP(A45,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A45,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A45,\"0\"),1)=\"5\",\"\",VLOOKUP(C45,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Crossings - earth-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A45,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A45,\"0\"),1)=\"5\",$C45=\"b\"),\"\",VLOOKUP($A45,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A45,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C45=\"a\",C45=\"c\",C45=\"d\",C45=\"e\"),IF(OR(RIGHT(TEXT($A45,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A45,\"0\"),1)=\"5\"),VLOOKUP($A45,Quantities[],Quantities!$B$2),VLOOKUP($A45,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A45,\"0\"),1)=\"5\",VLOOKUP($A45,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A45,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-6"},{"$f":"IF(LEFT(TEXT(A45,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A45,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C45=\"a\",C45=\"c\",C45=\"d\",C45=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A45,\"0\"),2)=\"00\",VLOOKUP(A45,Quantities[],Quantities!$B$2),VLOOKUP(A45,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D45,2)=\"Sc\",B45=\"A\",C45=\"d\"),\nSUM(VLOOKUP($A45,Quantities[],Quantities!$V$2),VLOOKUP($A45,Quantities[],Quantities!$Z$2),\nVLOOKUP($A45,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D45,2)=\"Sc\",C45=\"a\"),\nVLOOKUP(A45,Quantities[],Quantities!$J$2),\n\nIF(AND(B45=\"D\",C45=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B45=\"D\",\n VLOOKUP(A45,Quantities[],Quantities!$V$2)+VLOOKUP(A45,Quantities[],Quantities!$Z$2)+VLOOKUP(A45,Quantities[],Quantities!$AD$2),\nIF($B45=\"Q\", SUM(VLOOKUP($A45,Quantities[],Quantities!$V$2),VLOOKUP($A45,Quantities[],Quantities!$Z$2),\nVLOOKUP($A45,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A45,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D45,2)=\"Mg\", VLOOKUP(A45,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D45,2)=\"Sc\",B45=\"A\",C45=\"d\"),\n(SUM(VLOOKUP($A45,Quantities[],Quantities!$W$2)*VLOOKUP($A45,Quantities[],Quantities!$V$2),VLOOKUP($A45,Quantities[],Quantities!$AA$2)*VLOOKUP($A45,Quantities[],Quantities!$Z$2),VLOOKUP($A45,Quantities[],Quantities!$AE$2)*VLOOKUP($A45,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A45,Quantities[],Quantities!$V$2),VLOOKUP($A45,Quantities[],Quantities!$Z$2),VLOOKUP($A45,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D45,2)=\"Sc\",C45=\"a\"),\nVLOOKUP(A45,Quantities[],Quantities!$K$2),\n\nIF(AND(B45=\"D\",C45=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A45,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A45,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B45=\"D\", (VLOOKUP(A45,Quantities[],Quantities!$V$2)+VLOOKUP(A45,Quantities[],Quantities!$Z$2)+VLOOKUP(A45,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A45,Quantities[],Quantities!$W$2)*VLOOKUP(A45,Quantities[],Quantities!$V$2)\n+VLOOKUP(A45,Quantities[],Quantities!$AA$2)*VLOOKUP(A45,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A45,Quantities[],Quantities!$AE$2)*VLOOKUP(A45,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A45,Quantities[],Quantities!$V$2)+VLOOKUP(A45,Quantities[],Quantities!$Z$2)+VLOOKUP(A45,Quantities[],Quantities!$AD$2)),\n\nIF($B45=\"Q\", (SUM(VLOOKUP($A45,Quantities[],Quantities!$W$2)*VLOOKUP($A45,Quantities[],Quantities!$V$2),VLOOKUP($A45,Quantities[],Quantities!$AA$2)*VLOOKUP($A45,Quantities[],Quantities!$Z$2),VLOOKUP($A45,Quantities[],Quantities!$AE$2)*VLOOKUP($A45,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A45,Quantities[],Quantities!$V$2),VLOOKUP($A45,Quantities[],Quantities!$Z$2),VLOOKUP($A45,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A45,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D45,1)=\"U\",\"-\",VLOOKUP(D45,Equipment[],Equipment!$B$2))","v":"Cat 319D L"}]
[{"$f":"Quantities!A29","v":1506},"D","a","Tk3","1506-D-a-Tk3",{"$f":"IF(D46=\"Comb1\",VLOOKUP(B46,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B46,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B46=\"B\",C46=\"a\"),\n    \" Grading\",\"\"),\nIF(C46=\"b\",\"\",\"-\"),\nIF(C46=\"b\",\"\",VLOOKUP(A46,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A46,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A46,\"0\"),1)=\"5\",\"\",VLOOKUP(C46,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A46,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A46,\"0\"),1)=\"5\",$C46=\"b\"),\"\",VLOOKUP($A46,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A46,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C46=\"a\",C46=\"c\",C46=\"d\",C46=\"e\"),IF(OR(RIGHT(TEXT($A46,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A46,\"0\"),1)=\"5\"),VLOOKUP($A46,Quantities[],Quantities!$B$2),VLOOKUP($A46,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A46,\"0\"),1)=\"5\",VLOOKUP($A46,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A46,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-6"},{"$f":"IF(LEFT(TEXT(A46,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A46,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C46=\"a\",C46=\"c\",C46=\"d\",C46=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A46,\"0\"),2)=\"00\",VLOOKUP(A46,Quantities[],Quantities!$B$2),VLOOKUP(A46,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D46,2)=\"Sc\",B46=\"A\",C46=\"d\"),\nSUM(VLOOKUP($A46,Quantities[],Quantities!$V$2),VLOOKUP($A46,Quantities[],Quantities!$Z$2),\nVLOOKUP($A46,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D46,2)=\"Sc\",C46=\"a\"),\nVLOOKUP(A46,Quantities[],Quantities!$J$2),\n\nIF(AND(B46=\"D\",C46=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B46=\"D\",\n VLOOKUP(A46,Quantities[],Quantities!$V$2)+VLOOKUP(A46,Quantities[],Quantities!$Z$2)+VLOOKUP(A46,Quantities[],Quantities!$AD$2),\nIF($B46=\"Q\", SUM(VLOOKUP($A46,Quantities[],Quantities!$V$2),VLOOKUP($A46,Quantities[],Quantities!$Z$2),\nVLOOKUP($A46,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A46,Quantities[],Quantities!$G$2)\n)))))","v":5280},{"$f":"IF(LEFT(D46,2)=\"Mg\", VLOOKUP(A46,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D46,2)=\"Sc\",B46=\"A\",C46=\"d\"),\n(SUM(VLOOKUP($A46,Quantities[],Quantities!$W$2)*VLOOKUP($A46,Quantities[],Quantities!$V$2),VLOOKUP($A46,Quantities[],Quantities!$AA$2)*VLOOKUP($A46,Quantities[],Quantities!$Z$2),VLOOKUP($A46,Quantities[],Quantities!$AE$2)*VLOOKUP($A46,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A46,Quantities[],Quantities!$V$2),VLOOKUP($A46,Quantities[],Quantities!$Z$2),VLOOKUP($A46,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D46,2)=\"Sc\",C46=\"a\"),\nVLOOKUP(A46,Quantities[],Quantities!$K$2),\n\nIF(AND(B46=\"D\",C46=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A46,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A46,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B46=\"D\", (VLOOKUP(A46,Quantities[],Quantities!$V$2)+VLOOKUP(A46,Quantities[],Quantities!$Z$2)+VLOOKUP(A46,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A46,Quantities[],Quantities!$W$2)*VLOOKUP(A46,Quantities[],Quantities!$V$2)\n+VLOOKUP(A46,Quantities[],Quantities!$AA$2)*VLOOKUP(A46,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A46,Quantities[],Quantities!$AE$2)*VLOOKUP(A46,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A46,Quantities[],Quantities!$V$2)+VLOOKUP(A46,Quantities[],Quantities!$Z$2)+VLOOKUP(A46,Quantities[],Quantities!$AD$2)),\n\nIF($B46=\"Q\", (SUM(VLOOKUP($A46,Quantities[],Quantities!$W$2)*VLOOKUP($A46,Quantities[],Quantities!$V$2),VLOOKUP($A46,Quantities[],Quantities!$AA$2)*VLOOKUP($A46,Quantities[],Quantities!$Z$2),VLOOKUP($A46,Quantities[],Quantities!$AE$2)*VLOOKUP($A46,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A46,Quantities[],Quantities!$V$2),VLOOKUP($A46,Quantities[],Quantities!$Z$2),VLOOKUP($A46,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A46,Quantities[],Quantities!$I$2)\n))))))","v":7.0000000000000007E-2},{"$f":"IF(LEFT(D46,1)=\"U\",\"-\",VLOOKUP(D46,Equipment[],Equipment!$B$2))","v":"Cat 725"}]
[{"$f":"Quantities!A30","v":1507},"C","a","Ex1","1507-C-a-Ex1",{"$f":"IF(D47=\"Comb1\",VLOOKUP(B47,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B47,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B47=\"B\",C47=\"a\"),\n    \" Grading\",\"\"),\nIF(C47=\"b\",\"\",\"-\"),\nIF(C47=\"b\",\"\",VLOOKUP(A47,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A47,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A47,\"0\"),1)=\"5\",\"\",VLOOKUP(C47,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A47,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A47,\"0\"),1)=\"5\",$C47=\"b\"),\"\",VLOOKUP($A47,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A47,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C47=\"a\",C47=\"c\",C47=\"d\",C47=\"e\"),IF(OR(RIGHT(TEXT($A47,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A47,\"0\"),1)=\"5\"),VLOOKUP($A47,Quantities[],Quantities!$B$2),VLOOKUP($A47,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A47,\"0\"),1)=\"5\",VLOOKUP($A47,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A47,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-7"},{"$f":"IF(LEFT(TEXT(A47,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A47,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C47=\"a\",C47=\"c\",C47=\"d\",C47=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A47,\"0\"),2)=\"00\",VLOOKUP(A47,Quantities[],Quantities!$B$2),VLOOKUP(A47,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D47,2)=\"Sc\",B47=\"A\",C47=\"d\"),\nSUM(VLOOKUP($A47,Quantities[],Quantities!$V$2),VLOOKUP($A47,Quantities[],Quantities!$Z$2),\nVLOOKUP($A47,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D47,2)=\"Sc\",C47=\"a\"),\nVLOOKUP(A47,Quantities[],Quantities!$J$2),\n\nIF(AND(B47=\"D\",C47=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B47=\"D\",\n VLOOKUP(A47,Quantities[],Quantities!$V$2)+VLOOKUP(A47,Quantities[],Quantities!$Z$2)+VLOOKUP(A47,Quantities[],Quantities!$AD$2),\nIF($B47=\"Q\", SUM(VLOOKUP($A47,Quantities[],Quantities!$V$2),VLOOKUP($A47,Quantities[],Quantities!$Z$2),\nVLOOKUP($A47,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A47,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D47,2)=\"Mg\", VLOOKUP(A47,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D47,2)=\"Sc\",B47=\"A\",C47=\"d\"),\n(SUM(VLOOKUP($A47,Quantities[],Quantities!$W$2)*VLOOKUP($A47,Quantities[],Quantities!$V$2),VLOOKUP($A47,Quantities[],Quantities!$AA$2)*VLOOKUP($A47,Quantities[],Quantities!$Z$2),VLOOKUP($A47,Quantities[],Quantities!$AE$2)*VLOOKUP($A47,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A47,Quantities[],Quantities!$V$2),VLOOKUP($A47,Quantities[],Quantities!$Z$2),VLOOKUP($A47,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D47,2)=\"Sc\",C47=\"a\"),\nVLOOKUP(A47,Quantities[],Quantities!$K$2),\n\nIF(AND(B47=\"D\",C47=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A47,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A47,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B47=\"D\", (VLOOKUP(A47,Quantities[],Quantities!$V$2)+VLOOKUP(A47,Quantities[],Quantities!$Z$2)+VLOOKUP(A47,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A47,Quantities[],Quantities!$W$2)*VLOOKUP(A47,Quantities[],Quantities!$V$2)\n+VLOOKUP(A47,Quantities[],Quantities!$AA$2)*VLOOKUP(A47,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A47,Quantities[],Quantities!$AE$2)*VLOOKUP(A47,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A47,Quantities[],Quantities!$V$2)+VLOOKUP(A47,Quantities[],Quantities!$Z$2)+VLOOKUP(A47,Quantities[],Quantities!$AD$2)),\n\nIF($B47=\"Q\", (SUM(VLOOKUP($A47,Quantities[],Quantities!$W$2)*VLOOKUP($A47,Quantities[],Quantities!$V$2),VLOOKUP($A47,Quantities[],Quantities!$AA$2)*VLOOKUP($A47,Quantities[],Quantities!$Z$2),VLOOKUP($A47,Quantities[],Quantities!$AE$2)*VLOOKUP($A47,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A47,Quantities[],Quantities!$V$2),VLOOKUP($A47,Quantities[],Quantities!$Z$2),VLOOKUP($A47,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A47,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D47,1)=\"U\",\"-\",VLOOKUP(D47,Equipment[],Equipment!$B$2))","v":"Cat 319D L"}]
[{"$f":"Quantities!A30","v":1507},"D","a","Tk3","1507-D-a-Tk3",{"$f":"IF(D48=\"Comb1\",VLOOKUP(B48,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B48,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B48=\"B\",C48=\"a\"),\n    \" Grading\",\"\"),\nIF(C48=\"b\",\"\",\"-\"),\nIF(C48=\"b\",\"\",VLOOKUP(A48,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A48,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A48,\"0\"),1)=\"5\",\"\",VLOOKUP(C48,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A48,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A48,\"0\"),1)=\"5\",$C48=\"b\"),\"\",VLOOKUP($A48,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A48,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C48=\"a\",C48=\"c\",C48=\"d\",C48=\"e\"),IF(OR(RIGHT(TEXT($A48,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A48,\"0\"),1)=\"5\"),VLOOKUP($A48,Quantities[],Quantities!$B$2),VLOOKUP($A48,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A48,\"0\"),1)=\"5\",VLOOKUP($A48,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A48,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-7"},{"$f":"IF(LEFT(TEXT(A48,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A48,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C48=\"a\",C48=\"c\",C48=\"d\",C48=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A48,\"0\"),2)=\"00\",VLOOKUP(A48,Quantities[],Quantities!$B$2),VLOOKUP(A48,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D48,2)=\"Sc\",B48=\"A\",C48=\"d\"),\nSUM(VLOOKUP($A48,Quantities[],Quantities!$V$2),VLOOKUP($A48,Quantities[],Quantities!$Z$2),\nVLOOKUP($A48,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D48,2)=\"Sc\",C48=\"a\"),\nVLOOKUP(A48,Quantities[],Quantities!$J$2),\n\nIF(AND(B48=\"D\",C48=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B48=\"D\",\n VLOOKUP(A48,Quantities[],Quantities!$V$2)+VLOOKUP(A48,Quantities[],Quantities!$Z$2)+VLOOKUP(A48,Quantities[],Quantities!$AD$2),\nIF($B48=\"Q\", SUM(VLOOKUP($A48,Quantities[],Quantities!$V$2),VLOOKUP($A48,Quantities[],Quantities!$Z$2),\nVLOOKUP($A48,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A48,Quantities[],Quantities!$G$2)\n)))))","v":5280},{"$f":"IF(LEFT(D48,2)=\"Mg\", VLOOKUP(A48,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D48,2)=\"Sc\",B48=\"A\",C48=\"d\"),\n(SUM(VLOOKUP($A48,Quantities[],Quantities!$W$2)*VLOOKUP($A48,Quantities[],Quantities!$V$2),VLOOKUP($A48,Quantities[],Quantities!$AA$2)*VLOOKUP($A48,Quantities[],Quantities!$Z$2),VLOOKUP($A48,Quantities[],Quantities!$AE$2)*VLOOKUP($A48,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A48,Quantities[],Quantities!$V$2),VLOOKUP($A48,Quantities[],Quantities!$Z$2),VLOOKUP($A48,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D48,2)=\"Sc\",C48=\"a\"),\nVLOOKUP(A48,Quantities[],Quantities!$K$2),\n\nIF(AND(B48=\"D\",C48=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A48,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A48,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B48=\"D\", (VLOOKUP(A48,Quantities[],Quantities!$V$2)+VLOOKUP(A48,Quantities[],Quantities!$Z$2)+VLOOKUP(A48,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A48,Quantities[],Quantities!$W$2)*VLOOKUP(A48,Quantities[],Quantities!$V$2)\n+VLOOKUP(A48,Quantities[],Quantities!$AA$2)*VLOOKUP(A48,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A48,Quantities[],Quantities!$AE$2)*VLOOKUP(A48,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A48,Quantities[],Quantities!$V$2)+VLOOKUP(A48,Quantities[],Quantities!$Z$2)+VLOOKUP(A48,Quantities[],Quantities!$AD$2)),\n\nIF($B48=\"Q\", (SUM(VLOOKUP($A48,Quantities[],Quantities!$W$2)*VLOOKUP($A48,Quantities[],Quantities!$V$2),VLOOKUP($A48,Quantities[],Quantities!$AA$2)*VLOOKUP($A48,Quantities[],Quantities!$Z$2),VLOOKUP($A48,Quantities[],Quantities!$AE$2)*VLOOKUP($A48,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A48,Quantities[],Quantities!$V$2),VLOOKUP($A48,Quantities[],Quantities!$Z$2),VLOOKUP($A48,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A48,Quantities[],Quantities!$I$2)\n))))))","v":7.0000000000000007E-2},{"$f":"IF(LEFT(D48,1)=\"U\",\"-\",VLOOKUP(D48,Equipment[],Equipment!$B$2))","v":"Cat 725"}]
[{"$f":"Quantities!A5","v":1001},"E","c","Rp1","1001-E-c-Rp1",{"$f":"IF(D49=\"Comb1\",VLOOKUP(B49,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B49,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B49=\"B\",C49=\"a\"),\n    \" Grading\",\"\"),\nIF(C49=\"b\",\"\",\"-\"),\nIF(C49=\"b\",\"\",VLOOKUP(A49,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A49,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A49,\"0\"),1)=\"5\",\"\",VLOOKUP(C49,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A49,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A49,\"0\"),1)=\"5\",$C49=\"b\"),\"\",VLOOKUP($A49,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A49,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C49=\"a\",C49=\"c\",C49=\"d\",C49=\"e\"),IF(OR(RIGHT(TEXT($A49,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A49,\"0\"),1)=\"5\"),VLOOKUP($A49,Quantities[],Quantities!$B$2),VLOOKUP($A49,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A49,\"0\"),1)=\"5\",VLOOKUP($A49,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A49,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"IF(LEFT(TEXT(A49,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A49,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C49=\"a\",C49=\"c\",C49=\"d\",C49=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A49,\"0\"),2)=\"00\",VLOOKUP(A49,Quantities[],Quantities!$B$2),VLOOKUP(A49,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D49,2)=\"Sc\",B49=\"A\",C49=\"d\"),\nSUM(VLOOKUP($A49,Quantities[],Quantities!$V$2),VLOOKUP($A49,Quantities[],Quantities!$Z$2),\nVLOOKUP($A49,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D49,2)=\"Sc\",C49=\"a\"),\nVLOOKUP(A49,Quantities[],Quantities!$J$2),\n\nIF(AND(B49=\"D\",C49=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B49=\"D\",\n VLOOKUP(A49,Quantities[],Quantities!$V$2)+VLOOKUP(A49,Quantities[],Quantities!$Z$2)+VLOOKUP(A49,Quantities[],Quantities!$AD$2),\nIF($B49=\"Q\", SUM(VLOOKUP($A49,Quantities[],Quantities!$V$2),VLOOKUP($A49,Quantities[],Quantities!$Z$2),\nVLOOKUP($A49,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A49,Quantities[],Quantities!$G$2)\n)))))","v":540},{"$f":"IF(LEFT(D49,2)=\"Mg\", VLOOKUP(A49,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D49,2)=\"Sc\",B49=\"A\",C49=\"d\"),\n(SUM(VLOOKUP($A49,Quantities[],Quantities!$W$2)*VLOOKUP($A49,Quantities[],Quantities!$V$2),VLOOKUP($A49,Quantities[],Quantities!$AA$2)*VLOOKUP($A49,Quantities[],Quantities!$Z$2),VLOOKUP($A49,Quantities[],Quantities!$AE$2)*VLOOKUP($A49,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A49,Quantities[],Quantities!$V$2),VLOOKUP($A49,Quantities[],Quantities!$Z$2),VLOOKUP($A49,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D49,2)=\"Sc\",C49=\"a\"),\nVLOOKUP(A49,Quantities[],Quantities!$K$2),\n\nIF(AND(B49=\"D\",C49=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A49,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A49,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B49=\"D\", (VLOOKUP(A49,Quantities[],Quantities!$V$2)+VLOOKUP(A49,Quantities[],Quantities!$Z$2)+VLOOKUP(A49,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A49,Quantities[],Quantities!$W$2)*VLOOKUP(A49,Quantities[],Quantities!$V$2)\n+VLOOKUP(A49,Quantities[],Quantities!$AA$2)*VLOOKUP(A49,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A49,Quantities[],Quantities!$AE$2)*VLOOKUP(A49,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A49,Quantities[],Quantities!$V$2)+VLOOKUP(A49,Quantities[],Quantities!$Z$2)+VLOOKUP(A49,Quantities[],Quantities!$AD$2)),\n\nIF($B49=\"Q\", (SUM(VLOOKUP($A49,Quantities[],Quantities!$W$2)*VLOOKUP($A49,Quantities[],Quantities!$V$2),VLOOKUP($A49,Quantities[],Quantities!$AA$2)*VLOOKUP($A49,Quantities[],Quantities!$Z$2),VLOOKUP($A49,Quantities[],Quantities!$AE$2)*VLOOKUP($A49,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A49,Quantities[],Quantities!$V$2),VLOOKUP($A49,Quantities[],Quantities!$Z$2),VLOOKUP($A49,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A49,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D49,1)=\"U\",\"-\",VLOOKUP(D49,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A10","v":1101},"E","c","Rp1","1101-E-c-Rp1",{"$f":"IF(D50=\"Comb1\",VLOOKUP(B50,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B50,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B50=\"B\",C50=\"a\"),\n    \" Grading\",\"\"),\nIF(C50=\"b\",\"\",\"-\"),\nIF(C50=\"b\",\"\",VLOOKUP(A50,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A50,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A50,\"0\"),1)=\"5\",\"\",VLOOKUP(C50,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A50,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A50,\"0\"),1)=\"5\",$C50=\"b\"),\"\",VLOOKUP($A50,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A50,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C50=\"a\",C50=\"c\",C50=\"d\",C50=\"e\"),IF(OR(RIGHT(TEXT($A50,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A50,\"0\"),1)=\"5\"),VLOOKUP($A50,Quantities[],Quantities!$B$2),VLOOKUP($A50,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A50,\"0\"),1)=\"5\",VLOOKUP($A50,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A50,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"IF(LEFT(TEXT(A50,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A50,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C50=\"a\",C50=\"c\",C50=\"d\",C50=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A50,\"0\"),2)=\"00\",VLOOKUP(A50,Quantities[],Quantities!$B$2),VLOOKUP(A50,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D50,2)=\"Sc\",B50=\"A\",C50=\"d\"),\nSUM(VLOOKUP($A50,Quantities[],Quantities!$V$2),VLOOKUP($A50,Quantities[],Quantities!$Z$2),\nVLOOKUP($A50,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D50,2)=\"Sc\",C50=\"a\"),\nVLOOKUP(A50,Quantities[],Quantities!$J$2),\n\nIF(AND(B50=\"D\",C50=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B50=\"D\",\n VLOOKUP(A50,Quantities[],Quantities!$V$2)+VLOOKUP(A50,Quantities[],Quantities!$Z$2)+VLOOKUP(A50,Quantities[],Quantities!$AD$2),\nIF($B50=\"Q\", SUM(VLOOKUP($A50,Quantities[],Quantities!$V$2),VLOOKUP($A50,Quantities[],Quantities!$Z$2),\nVLOOKUP($A50,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A50,Quantities[],Quantities!$G$2)\n)))))","v":60},{"$f":"IF(LEFT(D50,2)=\"Mg\", VLOOKUP(A50,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D50,2)=\"Sc\",B50=\"A\",C50=\"d\"),\n(SUM(VLOOKUP($A50,Quantities[],Quantities!$W$2)*VLOOKUP($A50,Quantities[],Quantities!$V$2),VLOOKUP($A50,Quantities[],Quantities!$AA$2)*VLOOKUP($A50,Quantities[],Quantities!$Z$2),VLOOKUP($A50,Quantities[],Quantities!$AE$2)*VLOOKUP($A50,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A50,Quantities[],Quantities!$V$2),VLOOKUP($A50,Quantities[],Quantities!$Z$2),VLOOKUP($A50,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D50,2)=\"Sc\",C50=\"a\"),\nVLOOKUP(A50,Quantities[],Quantities!$K$2),\n\nIF(AND(B50=\"D\",C50=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A50,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A50,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B50=\"D\", (VLOOKUP(A50,Quantities[],Quantities!$V$2)+VLOOKUP(A50,Quantities[],Quantities!$Z$2)+VLOOKUP(A50,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A50,Quantities[],Quantities!$W$2)*VLOOKUP(A50,Quantities[],Quantities!$V$2)\n+VLOOKUP(A50,Quantities[],Quantities!$AA$2)*VLOOKUP(A50,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A50,Quantities[],Quantities!$AE$2)*VLOOKUP(A50,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A50,Quantities[],Quantities!$V$2)+VLOOKUP(A50,Quantities[],Quantities!$Z$2)+VLOOKUP(A50,Quantities[],Quantities!$AD$2)),\n\nIF($B50=\"Q\", (SUM(VLOOKUP($A50,Quantities[],Quantities!$W$2)*VLOOKUP($A50,Quantities[],Quantities!$V$2),VLOOKUP($A50,Quantities[],Quantities!$AA$2)*VLOOKUP($A50,Quantities[],Quantities!$Z$2),VLOOKUP($A50,Quantities[],Quantities!$AE$2)*VLOOKUP($A50,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A50,Quantities[],Quantities!$V$2),VLOOKUP($A50,Quantities[],Quantities!$Z$2),VLOOKUP($A50,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A50,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D50,1)=\"U\",\"-\",VLOOKUP(D50,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A13","v":1201},"E","c","Rp1","1201-E-c-Rp1",{"$f":"IF(D51=\"Comb1\",VLOOKUP(B51,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B51,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B51=\"B\",C51=\"a\"),\n    \" Grading\",\"\"),\nIF(C51=\"b\",\"\",\"-\"),\nIF(C51=\"b\",\"\",VLOOKUP(A51,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A51,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A51,\"0\"),1)=\"5\",\"\",VLOOKUP(C51,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A51,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A51,\"0\"),1)=\"5\",$C51=\"b\"),\"\",VLOOKUP($A51,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A51,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C51=\"a\",C51=\"c\",C51=\"d\",C51=\"e\"),IF(OR(RIGHT(TEXT($A51,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A51,\"0\"),1)=\"5\"),VLOOKUP($A51,Quantities[],Quantities!$B$2),VLOOKUP($A51,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A51,\"0\"),1)=\"5\",VLOOKUP($A51,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A51,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"IF(LEFT(TEXT(A51,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A51,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C51=\"a\",C51=\"c\",C51=\"d\",C51=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A51,\"0\"),2)=\"00\",VLOOKUP(A51,Quantities[],Quantities!$B$2),VLOOKUP(A51,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D51,2)=\"Sc\",B51=\"A\",C51=\"d\"),\nSUM(VLOOKUP($A51,Quantities[],Quantities!$V$2),VLOOKUP($A51,Quantities[],Quantities!$Z$2),\nVLOOKUP($A51,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D51,2)=\"Sc\",C51=\"a\"),\nVLOOKUP(A51,Quantities[],Quantities!$J$2),\n\nIF(AND(B51=\"D\",C51=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B51=\"D\",\n VLOOKUP(A51,Quantities[],Quantities!$V$2)+VLOOKUP(A51,Quantities[],Quantities!$Z$2)+VLOOKUP(A51,Quantities[],Quantities!$AD$2),\nIF($B51=\"Q\", SUM(VLOOKUP($A51,Quantities[],Quantities!$V$2),VLOOKUP($A51,Quantities[],Quantities!$Z$2),\nVLOOKUP($A51,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A51,Quantities[],Quantities!$G$2)\n)))))","v":92},{"$f":"IF(LEFT(D51,2)=\"Mg\", VLOOKUP(A51,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D51,2)=\"Sc\",B51=\"A\",C51=\"d\"),\n(SUM(VLOOKUP($A51,Quantities[],Quantities!$W$2)*VLOOKUP($A51,Quantities[],Quantities!$V$2),VLOOKUP($A51,Quantities[],Quantities!$AA$2)*VLOOKUP($A51,Quantities[],Quantities!$Z$2),VLOOKUP($A51,Quantities[],Quantities!$AE$2)*VLOOKUP($A51,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A51,Quantities[],Quantities!$V$2),VLOOKUP($A51,Quantities[],Quantities!$Z$2),VLOOKUP($A51,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D51,2)=\"Sc\",C51=\"a\"),\nVLOOKUP(A51,Quantities[],Quantities!$K$2),\n\nIF(AND(B51=\"D\",C51=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A51,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A51,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B51=\"D\", (VLOOKUP(A51,Quantities[],Quantities!$V$2)+VLOOKUP(A51,Quantities[],Quantities!$Z$2)+VLOOKUP(A51,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A51,Quantities[],Quantities!$W$2)*VLOOKUP(A51,Quantities[],Quantities!$V$2)\n+VLOOKUP(A51,Quantities[],Quantities!$AA$2)*VLOOKUP(A51,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A51,Quantities[],Quantities!$AE$2)*VLOOKUP(A51,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A51,Quantities[],Quantities!$V$2)+VLOOKUP(A51,Quantities[],Quantities!$Z$2)+VLOOKUP(A51,Quantities[],Quantities!$AD$2)),\n\nIF($B51=\"Q\", (SUM(VLOOKUP($A51,Quantities[],Quantities!$W$2)*VLOOKUP($A51,Quantities[],Quantities!$V$2),VLOOKUP($A51,Quantities[],Quantities!$AA$2)*VLOOKUP($A51,Quantities[],Quantities!$Z$2),VLOOKUP($A51,Quantities[],Quantities!$AE$2)*VLOOKUP($A51,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A51,Quantities[],Quantities!$V$2),VLOOKUP($A51,Quantities[],Quantities!$Z$2),VLOOKUP($A51,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A51,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D51,1)=\"U\",\"-\",VLOOKUP(D51,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A16","v":1301},"E","c","Rp1","1301-E-c-Rp1",{"$f":"IF(D52=\"Comb1\",VLOOKUP(B52,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B52,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B52=\"B\",C52=\"a\"),\n    \" Grading\",\"\"),\nIF(C52=\"b\",\"\",\"-\"),\nIF(C52=\"b\",\"\",VLOOKUP(A52,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A52,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A52,\"0\"),1)=\"5\",\"\",VLOOKUP(C52,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A52,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A52,\"0\"),1)=\"5\",$C52=\"b\"),\"\",VLOOKUP($A52,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A52,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C52=\"a\",C52=\"c\",C52=\"d\",C52=\"e\"),IF(OR(RIGHT(TEXT($A52,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A52,\"0\"),1)=\"5\"),VLOOKUP($A52,Quantities[],Quantities!$B$2),VLOOKUP($A52,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A52,\"0\"),1)=\"5\",VLOOKUP($A52,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A52,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-1"},{"$f":"IF(LEFT(TEXT(A52,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A52,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C52=\"a\",C52=\"c\",C52=\"d\",C52=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A52,\"0\"),2)=\"00\",VLOOKUP(A52,Quantities[],Quantities!$B$2),VLOOKUP(A52,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D52,2)=\"Sc\",B52=\"A\",C52=\"d\"),\nSUM(VLOOKUP($A52,Quantities[],Quantities!$V$2),VLOOKUP($A52,Quantities[],Quantities!$Z$2),\nVLOOKUP($A52,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D52,2)=\"Sc\",C52=\"a\"),\nVLOOKUP(A52,Quantities[],Quantities!$J$2),\n\nIF(AND(B52=\"D\",C52=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B52=\"D\",\n VLOOKUP(A52,Quantities[],Quantities!$V$2)+VLOOKUP(A52,Quantities[],Quantities!$Z$2)+VLOOKUP(A52,Quantities[],Quantities!$AD$2),\nIF($B52=\"Q\", SUM(VLOOKUP($A52,Quantities[],Quantities!$V$2),VLOOKUP($A52,Quantities[],Quantities!$Z$2),\nVLOOKUP($A52,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A52,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D52,2)=\"Mg\", VLOOKUP(A52,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D52,2)=\"Sc\",B52=\"A\",C52=\"d\"),\n(SUM(VLOOKUP($A52,Quantities[],Quantities!$W$2)*VLOOKUP($A52,Quantities[],Quantities!$V$2),VLOOKUP($A52,Quantities[],Quantities!$AA$2)*VLOOKUP($A52,Quantities[],Quantities!$Z$2),VLOOKUP($A52,Quantities[],Quantities!$AE$2)*VLOOKUP($A52,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A52,Quantities[],Quantities!$V$2),VLOOKUP($A52,Quantities[],Quantities!$Z$2),VLOOKUP($A52,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D52,2)=\"Sc\",C52=\"a\"),\nVLOOKUP(A52,Quantities[],Quantities!$K$2),\n\nIF(AND(B52=\"D\",C52=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A52,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A52,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B52=\"D\", (VLOOKUP(A52,Quantities[],Quantities!$V$2)+VLOOKUP(A52,Quantities[],Quantities!$Z$2)+VLOOKUP(A52,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A52,Quantities[],Quantities!$W$2)*VLOOKUP(A52,Quantities[],Quantities!$V$2)\n+VLOOKUP(A52,Quantities[],Quantities!$AA$2)*VLOOKUP(A52,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A52,Quantities[],Quantities!$AE$2)*VLOOKUP(A52,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A52,Quantities[],Quantities!$V$2)+VLOOKUP(A52,Quantities[],Quantities!$Z$2)+VLOOKUP(A52,Quantities[],Quantities!$AD$2)),\n\nIF($B52=\"Q\", (SUM(VLOOKUP($A52,Quantities[],Quantities!$W$2)*VLOOKUP($A52,Quantities[],Quantities!$V$2),VLOOKUP($A52,Quantities[],Quantities!$AA$2)*VLOOKUP($A52,Quantities[],Quantities!$Z$2),VLOOKUP($A52,Quantities[],Quantities!$AE$2)*VLOOKUP($A52,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A52,Quantities[],Quantities!$V$2),VLOOKUP($A52,Quantities[],Quantities!$Z$2),VLOOKUP($A52,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A52,Quantities[],Quantities!$I$2)\n))))))","v":-8.0000000000000002E-3},{"$f":"IF(LEFT(D52,1)=\"U\",\"-\",VLOOKUP(D52,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[1401,"E","c","Rp1","1401-E-c-Rp1",{"$f":"IF(D53=\"Comb1\",VLOOKUP(B53,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B53,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B53=\"B\",C53=\"a\"),\n    \" Grading\",\"\"),\nIF(C53=\"b\",\"\",\"-\"),\nIF(C53=\"b\",\"\",VLOOKUP(A53,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A53,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A53,\"0\"),1)=\"5\",\"\",VLOOKUP(C53,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A53,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A53,\"0\"),1)=\"5\",$C53=\"b\"),\"\",VLOOKUP($A53,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A53,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C53=\"a\",C53=\"c\",C53=\"d\",C53=\"e\"),IF(OR(RIGHT(TEXT($A53,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A53,\"0\"),1)=\"5\"),VLOOKUP($A53,Quantities[],Quantities!$B$2),VLOOKUP($A53,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A53,\"0\"),1)=\"5\",VLOOKUP($A53,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A53,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"IF(LEFT(TEXT(A53,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A53,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C53=\"a\",C53=\"c\",C53=\"d\",C53=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A53,\"0\"),2)=\"00\",VLOOKUP(A53,Quantities[],Quantities!$B$2),VLOOKUP(A53,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D53,2)=\"Sc\",B53=\"A\",C53=\"d\"),\nSUM(VLOOKUP($A53,Quantities[],Quantities!$V$2),VLOOKUP($A53,Quantities[],Quantities!$Z$2),\nVLOOKUP($A53,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D53,2)=\"Sc\",C53=\"a\"),\nVLOOKUP(A53,Quantities[],Quantities!$J$2),\n\nIF(AND(B53=\"D\",C53=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B53=\"D\",\n VLOOKUP(A53,Quantities[],Quantities!$V$2)+VLOOKUP(A53,Quantities[],Quantities!$Z$2)+VLOOKUP(A53,Quantities[],Quantities!$AD$2),\nIF($B53=\"Q\", SUM(VLOOKUP($A53,Quantities[],Quantities!$V$2),VLOOKUP($A53,Quantities[],Quantities!$Z$2),\nVLOOKUP($A53,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A53,Quantities[],Quantities!$G$2)\n)))))","v":300},{"$f":"IF(LEFT(D53,2)=\"Mg\", VLOOKUP(A53,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D53,2)=\"Sc\",B53=\"A\",C53=\"d\"),\n(SUM(VLOOKUP($A53,Quantities[],Quantities!$W$2)*VLOOKUP($A53,Quantities[],Quantities!$V$2),VLOOKUP($A53,Quantities[],Quantities!$AA$2)*VLOOKUP($A53,Quantities[],Quantities!$Z$2),VLOOKUP($A53,Quantities[],Quantities!$AE$2)*VLOOKUP($A53,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A53,Quantities[],Quantities!$V$2),VLOOKUP($A53,Quantities[],Quantities!$Z$2),VLOOKUP($A53,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D53,2)=\"Sc\",C53=\"a\"),\nVLOOKUP(A53,Quantities[],Quantities!$K$2),\n\nIF(AND(B53=\"D\",C53=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A53,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A53,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B53=\"D\", (VLOOKUP(A53,Quantities[],Quantities!$V$2)+VLOOKUP(A53,Quantities[],Quantities!$Z$2)+VLOOKUP(A53,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A53,Quantities[],Quantities!$W$2)*VLOOKUP(A53,Quantities[],Quantities!$V$2)\n+VLOOKUP(A53,Quantities[],Quantities!$AA$2)*VLOOKUP(A53,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A53,Quantities[],Quantities!$AE$2)*VLOOKUP(A53,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A53,Quantities[],Quantities!$V$2)+VLOOKUP(A53,Quantities[],Quantities!$Z$2)+VLOOKUP(A53,Quantities[],Quantities!$AD$2)),\n\nIF($B53=\"Q\", (SUM(VLOOKUP($A53,Quantities[],Quantities!$W$2)*VLOOKUP($A53,Quantities[],Quantities!$V$2),VLOOKUP($A53,Quantities[],Quantities!$AA$2)*VLOOKUP($A53,Quantities[],Quantities!$Z$2),VLOOKUP($A53,Quantities[],Quantities!$AE$2)*VLOOKUP($A53,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A53,Quantities[],Quantities!$V$2),VLOOKUP($A53,Quantities[],Quantities!$Z$2),VLOOKUP($A53,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A53,Quantities[],Quantities!$I$2)\n))))))","v":-3.5000000000000003E-2},{"$f":"IF(LEFT(D53,1)=\"U\",\"-\",VLOOKUP(D53,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A5","v":1001},"B","b","Dz1","1001-B-b-Dz1",{"$f":"IF(D54=\"Comb1\",VLOOKUP(B54,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B54,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B54=\"B\",C54=\"a\"),\n    \" Grading\",\"\"),\nIF(C54=\"b\",\"\",\"-\"),\nIF(C54=\"b\",\"\",VLOOKUP(A54,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A54,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A54,\"0\"),1)=\"5\",\"\",VLOOKUP(C54,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A54,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A54,\"0\"),1)=\"5\",$C54=\"b\"),\"\",VLOOKUP($A54,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A54,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C54=\"a\",C54=\"c\",C54=\"d\",C54=\"e\"),IF(OR(RIGHT(TEXT($A54,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A54,\"0\"),1)=\"5\"),VLOOKUP($A54,Quantities[],Quantities!$B$2),VLOOKUP($A54,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A54,\"0\"),1)=\"5\",VLOOKUP($A54,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A54,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A54,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A54,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C54=\"a\",C54=\"c\",C54=\"d\",C54=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A54,\"0\"),2)=\"00\",VLOOKUP(A54,Quantities[],Quantities!$B$2),VLOOKUP(A54,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-1"},{"$f":"IF(AND(LEFT(D54,2)=\"Sc\",B54=\"A\",C54=\"d\"),\nSUM(VLOOKUP($A54,Quantities[],Quantities!$V$2),VLOOKUP($A54,Quantities[],Quantities!$Z$2),\nVLOOKUP($A54,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D54,2)=\"Sc\",C54=\"a\"),\nVLOOKUP(A54,Quantities[],Quantities!$J$2),\n\nIF(AND(B54=\"D\",C54=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B54=\"D\",\n VLOOKUP(A54,Quantities[],Quantities!$V$2)+VLOOKUP(A54,Quantities[],Quantities!$Z$2)+VLOOKUP(A54,Quantities[],Quantities!$AD$2),\nIF($B54=\"Q\", SUM(VLOOKUP($A54,Quantities[],Quantities!$V$2),VLOOKUP($A54,Quantities[],Quantities!$Z$2),\nVLOOKUP($A54,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A54,Quantities[],Quantities!$G$2)\n)))))","v":540},{"$f":"IF(LEFT(D54,2)=\"Mg\", VLOOKUP(A54,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D54,2)=\"Sc\",B54=\"A\",C54=\"d\"),\n(SUM(VLOOKUP($A54,Quantities[],Quantities!$W$2)*VLOOKUP($A54,Quantities[],Quantities!$V$2),VLOOKUP($A54,Quantities[],Quantities!$AA$2)*VLOOKUP($A54,Quantities[],Quantities!$Z$2),VLOOKUP($A54,Quantities[],Quantities!$AE$2)*VLOOKUP($A54,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A54,Quantities[],Quantities!$V$2),VLOOKUP($A54,Quantities[],Quantities!$Z$2),VLOOKUP($A54,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D54,2)=\"Sc\",C54=\"a\"),\nVLOOKUP(A54,Quantities[],Quantities!$K$2),\n\nIF(AND(B54=\"D\",C54=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A54,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A54,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B54=\"D\", (VLOOKUP(A54,Quantities[],Quantities!$V$2)+VLOOKUP(A54,Quantities[],Quantities!$Z$2)+VLOOKUP(A54,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A54,Quantities[],Quantities!$W$2)*VLOOKUP(A54,Quantities[],Quantities!$V$2)\n+VLOOKUP(A54,Quantities[],Quantities!$AA$2)*VLOOKUP(A54,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A54,Quantities[],Quantities!$AE$2)*VLOOKUP(A54,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A54,Quantities[],Quantities!$V$2)+VLOOKUP(A54,Quantities[],Quantities!$Z$2)+VLOOKUP(A54,Quantities[],Quantities!$AD$2)),\n\nIF($B54=\"Q\", (SUM(VLOOKUP($A54,Quantities[],Quantities!$W$2)*VLOOKUP($A54,Quantities[],Quantities!$V$2),VLOOKUP($A54,Quantities[],Quantities!$AA$2)*VLOOKUP($A54,Quantities[],Quantities!$Z$2),VLOOKUP($A54,Quantities[],Quantities!$AE$2)*VLOOKUP($A54,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A54,Quantities[],Quantities!$V$2),VLOOKUP($A54,Quantities[],Quantities!$Z$2),VLOOKUP($A54,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A54,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D54,1)=\"U\",\"-\",VLOOKUP(D54,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A6","v":1002},"B","b","Dz1","1002-B-b-Dz1",{"$f":"IF(D55=\"Comb1\",VLOOKUP(B55,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B55,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B55=\"B\",C55=\"a\"),\n    \" Grading\",\"\"),\nIF(C55=\"b\",\"\",\"-\"),\nIF(C55=\"b\",\"\",VLOOKUP(A55,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A55,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A55,\"0\"),1)=\"5\",\"\",VLOOKUP(C55,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A55,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A55,\"0\"),1)=\"5\",$C55=\"b\"),\"\",VLOOKUP($A55,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A55,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C55=\"a\",C55=\"c\",C55=\"d\",C55=\"e\"),IF(OR(RIGHT(TEXT($A55,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A55,\"0\"),1)=\"5\"),VLOOKUP($A55,Quantities[],Quantities!$B$2),VLOOKUP($A55,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A55,\"0\"),1)=\"5\",VLOOKUP($A55,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A55,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A55,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A55,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C55=\"a\",C55=\"c\",C55=\"d\",C55=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A55,\"0\"),2)=\"00\",VLOOKUP(A55,Quantities[],Quantities!$B$2),VLOOKUP(A55,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-2"},{"$f":"IF(AND(LEFT(D55,2)=\"Sc\",B55=\"A\",C55=\"d\"),\nSUM(VLOOKUP($A55,Quantities[],Quantities!$V$2),VLOOKUP($A55,Quantities[],Quantities!$Z$2),\nVLOOKUP($A55,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D55,2)=\"Sc\",C55=\"a\"),\nVLOOKUP(A55,Quantities[],Quantities!$J$2),\n\nIF(AND(B55=\"D\",C55=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B55=\"D\",\n VLOOKUP(A55,Quantities[],Quantities!$V$2)+VLOOKUP(A55,Quantities[],Quantities!$Z$2)+VLOOKUP(A55,Quantities[],Quantities!$AD$2),\nIF($B55=\"Q\", SUM(VLOOKUP($A55,Quantities[],Quantities!$V$2),VLOOKUP($A55,Quantities[],Quantities!$Z$2),\nVLOOKUP($A55,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A55,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D55,2)=\"Mg\", VLOOKUP(A55,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D55,2)=\"Sc\",B55=\"A\",C55=\"d\"),\n(SUM(VLOOKUP($A55,Quantities[],Quantities!$W$2)*VLOOKUP($A55,Quantities[],Quantities!$V$2),VLOOKUP($A55,Quantities[],Quantities!$AA$2)*VLOOKUP($A55,Quantities[],Quantities!$Z$2),VLOOKUP($A55,Quantities[],Quantities!$AE$2)*VLOOKUP($A55,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A55,Quantities[],Quantities!$V$2),VLOOKUP($A55,Quantities[],Quantities!$Z$2),VLOOKUP($A55,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D55,2)=\"Sc\",C55=\"a\"),\nVLOOKUP(A55,Quantities[],Quantities!$K$2),\n\nIF(AND(B55=\"D\",C55=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A55,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A55,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B55=\"D\", (VLOOKUP(A55,Quantities[],Quantities!$V$2)+VLOOKUP(A55,Quantities[],Quantities!$Z$2)+VLOOKUP(A55,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A55,Quantities[],Quantities!$W$2)*VLOOKUP(A55,Quantities[],Quantities!$V$2)\n+VLOOKUP(A55,Quantities[],Quantities!$AA$2)*VLOOKUP(A55,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A55,Quantities[],Quantities!$AE$2)*VLOOKUP(A55,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A55,Quantities[],Quantities!$V$2)+VLOOKUP(A55,Quantities[],Quantities!$Z$2)+VLOOKUP(A55,Quantities[],Quantities!$AD$2)),\n\nIF($B55=\"Q\", (SUM(VLOOKUP($A55,Quantities[],Quantities!$W$2)*VLOOKUP($A55,Quantities[],Quantities!$V$2),VLOOKUP($A55,Quantities[],Quantities!$AA$2)*VLOOKUP($A55,Quantities[],Quantities!$Z$2),VLOOKUP($A55,Quantities[],Quantities!$AE$2)*VLOOKUP($A55,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A55,Quantities[],Quantities!$V$2),VLOOKUP($A55,Quantities[],Quantities!$Z$2),VLOOKUP($A55,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A55,Quantities[],Quantities!$I$2)\n))))))","v":-0.27},{"$f":"IF(LEFT(D55,1)=\"U\",\"-\",VLOOKUP(D55,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A7","v":1003},"B","b","Dz1","1003-B-b-Dz1",{"$f":"IF(D56=\"Comb1\",VLOOKUP(B56,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B56,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B56=\"B\",C56=\"a\"),\n    \" Grading\",\"\"),\nIF(C56=\"b\",\"\",\"-\"),\nIF(C56=\"b\",\"\",VLOOKUP(A56,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A56,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A56,\"0\"),1)=\"5\",\"\",VLOOKUP(C56,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A56,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A56,\"0\"),1)=\"5\",$C56=\"b\"),\"\",VLOOKUP($A56,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A56,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C56=\"a\",C56=\"c\",C56=\"d\",C56=\"e\"),IF(OR(RIGHT(TEXT($A56,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A56,\"0\"),1)=\"5\"),VLOOKUP($A56,Quantities[],Quantities!$B$2),VLOOKUP($A56,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A56,\"0\"),1)=\"5\",VLOOKUP($A56,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A56,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A56,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A56,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C56=\"a\",C56=\"c\",C56=\"d\",C56=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A56,\"0\"),2)=\"00\",VLOOKUP(A56,Quantities[],Quantities!$B$2),VLOOKUP(A56,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-3"},{"$f":"IF(AND(LEFT(D56,2)=\"Sc\",B56=\"A\",C56=\"d\"),\nSUM(VLOOKUP($A56,Quantities[],Quantities!$V$2),VLOOKUP($A56,Quantities[],Quantities!$Z$2),\nVLOOKUP($A56,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D56,2)=\"Sc\",C56=\"a\"),\nVLOOKUP(A56,Quantities[],Quantities!$J$2),\n\nIF(AND(B56=\"D\",C56=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B56=\"D\",\n VLOOKUP(A56,Quantities[],Quantities!$V$2)+VLOOKUP(A56,Quantities[],Quantities!$Z$2)+VLOOKUP(A56,Quantities[],Quantities!$AD$2),\nIF($B56=\"Q\", SUM(VLOOKUP($A56,Quantities[],Quantities!$V$2),VLOOKUP($A56,Quantities[],Quantities!$Z$2),\nVLOOKUP($A56,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A56,Quantities[],Quantities!$G$2)\n)))))","v":98.92},{"$f":"IF(LEFT(D56,2)=\"Mg\", VLOOKUP(A56,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D56,2)=\"Sc\",B56=\"A\",C56=\"d\"),\n(SUM(VLOOKUP($A56,Quantities[],Quantities!$W$2)*VLOOKUP($A56,Quantities[],Quantities!$V$2),VLOOKUP($A56,Quantities[],Quantities!$AA$2)*VLOOKUP($A56,Quantities[],Quantities!$Z$2),VLOOKUP($A56,Quantities[],Quantities!$AE$2)*VLOOKUP($A56,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A56,Quantities[],Quantities!$V$2),VLOOKUP($A56,Quantities[],Quantities!$Z$2),VLOOKUP($A56,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D56,2)=\"Sc\",C56=\"a\"),\nVLOOKUP(A56,Quantities[],Quantities!$K$2),\n\nIF(AND(B56=\"D\",C56=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A56,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A56,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B56=\"D\", (VLOOKUP(A56,Quantities[],Quantities!$V$2)+VLOOKUP(A56,Quantities[],Quantities!$Z$2)+VLOOKUP(A56,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A56,Quantities[],Quantities!$W$2)*VLOOKUP(A56,Quantities[],Quantities!$V$2)\n+VLOOKUP(A56,Quantities[],Quantities!$AA$2)*VLOOKUP(A56,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A56,Quantities[],Quantities!$AE$2)*VLOOKUP(A56,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A56,Quantities[],Quantities!$V$2)+VLOOKUP(A56,Quantities[],Quantities!$Z$2)+VLOOKUP(A56,Quantities[],Quantities!$AD$2)),\n\nIF($B56=\"Q\", (SUM(VLOOKUP($A56,Quantities[],Quantities!$W$2)*VLOOKUP($A56,Quantities[],Quantities!$V$2),VLOOKUP($A56,Quantities[],Quantities!$AA$2)*VLOOKUP($A56,Quantities[],Quantities!$Z$2),VLOOKUP($A56,Quantities[],Quantities!$AE$2)*VLOOKUP($A56,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A56,Quantities[],Quantities!$V$2),VLOOKUP($A56,Quantities[],Quantities!$Z$2),VLOOKUP($A56,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A56,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D56,1)=\"U\",\"-\",VLOOKUP(D56,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A8","v":1004},"B","b","Dz1","1004-B-b-Dz1",{"$f":"IF(D57=\"Comb1\",VLOOKUP(B57,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B57,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B57=\"B\",C57=\"a\"),\n    \" Grading\",\"\"),\nIF(C57=\"b\",\"\",\"-\"),\nIF(C57=\"b\",\"\",VLOOKUP(A57,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A57,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A57,\"0\"),1)=\"5\",\"\",VLOOKUP(C57,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A57,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A57,\"0\"),1)=\"5\",$C57=\"b\"),\"\",VLOOKUP($A57,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A57,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C57=\"a\",C57=\"c\",C57=\"d\",C57=\"e\"),IF(OR(RIGHT(TEXT($A57,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A57,\"0\"),1)=\"5\"),VLOOKUP($A57,Quantities[],Quantities!$B$2),VLOOKUP($A57,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A57,\"0\"),1)=\"5\",VLOOKUP($A57,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A57,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A57,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A57,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C57=\"a\",C57=\"c\",C57=\"d\",C57=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A57,\"0\"),2)=\"00\",VLOOKUP(A57,Quantities[],Quantities!$B$2),VLOOKUP(A57,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-4"},{"$f":"IF(AND(LEFT(D57,2)=\"Sc\",B57=\"A\",C57=\"d\"),\nSUM(VLOOKUP($A57,Quantities[],Quantities!$V$2),VLOOKUP($A57,Quantities[],Quantities!$Z$2),\nVLOOKUP($A57,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D57,2)=\"Sc\",C57=\"a\"),\nVLOOKUP(A57,Quantities[],Quantities!$J$2),\n\nIF(AND(B57=\"D\",C57=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B57=\"D\",\n VLOOKUP(A57,Quantities[],Quantities!$V$2)+VLOOKUP(A57,Quantities[],Quantities!$Z$2)+VLOOKUP(A57,Quantities[],Quantities!$AD$2),\nIF($B57=\"Q\", SUM(VLOOKUP($A57,Quantities[],Quantities!$V$2),VLOOKUP($A57,Quantities[],Quantities!$Z$2),\nVLOOKUP($A57,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A57,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D57,2)=\"Mg\", VLOOKUP(A57,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D57,2)=\"Sc\",B57=\"A\",C57=\"d\"),\n(SUM(VLOOKUP($A57,Quantities[],Quantities!$W$2)*VLOOKUP($A57,Quantities[],Quantities!$V$2),VLOOKUP($A57,Quantities[],Quantities!$AA$2)*VLOOKUP($A57,Quantities[],Quantities!$Z$2),VLOOKUP($A57,Quantities[],Quantities!$AE$2)*VLOOKUP($A57,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A57,Quantities[],Quantities!$V$2),VLOOKUP($A57,Quantities[],Quantities!$Z$2),VLOOKUP($A57,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D57,2)=\"Sc\",C57=\"a\"),\nVLOOKUP(A57,Quantities[],Quantities!$K$2),\n\nIF(AND(B57=\"D\",C57=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A57,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A57,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B57=\"D\", (VLOOKUP(A57,Quantities[],Quantities!$V$2)+VLOOKUP(A57,Quantities[],Quantities!$Z$2)+VLOOKUP(A57,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A57,Quantities[],Quantities!$W$2)*VLOOKUP(A57,Quantities[],Quantities!$V$2)\n+VLOOKUP(A57,Quantities[],Quantities!$AA$2)*VLOOKUP(A57,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A57,Quantities[],Quantities!$AE$2)*VLOOKUP(A57,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A57,Quantities[],Quantities!$V$2)+VLOOKUP(A57,Quantities[],Quantities!$Z$2)+VLOOKUP(A57,Quantities[],Quantities!$AD$2)),\n\nIF($B57=\"Q\", (SUM(VLOOKUP($A57,Quantities[],Quantities!$W$2)*VLOOKUP($A57,Quantities[],Quantities!$V$2),VLOOKUP($A57,Quantities[],Quantities!$AA$2)*VLOOKUP($A57,Quantities[],Quantities!$Z$2),VLOOKUP($A57,Quantities[],Quantities!$AE$2)*VLOOKUP($A57,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A57,Quantities[],Quantities!$V$2),VLOOKUP($A57,Quantities[],Quantities!$Z$2),VLOOKUP($A57,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A57,Quantities[],Quantities!$I$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D57,1)=\"U\",\"-\",VLOOKUP(D57,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A10","v":1101},"B","b","Dz1","1101-B-b-Dz1",{"$f":"IF(D58=\"Comb1\",VLOOKUP(B58,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B58,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B58=\"B\",C58=\"a\"),\n    \" Grading\",\"\"),\nIF(C58=\"b\",\"\",\"-\"),\nIF(C58=\"b\",\"\",VLOOKUP(A58,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A58,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A58,\"0\"),1)=\"5\",\"\",VLOOKUP(C58,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A58,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A58,\"0\"),1)=\"5\",$C58=\"b\"),\"\",VLOOKUP($A58,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A58,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C58=\"a\",C58=\"c\",C58=\"d\",C58=\"e\"),IF(OR(RIGHT(TEXT($A58,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A58,\"0\"),1)=\"5\"),VLOOKUP($A58,Quantities[],Quantities!$B$2),VLOOKUP($A58,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A58,\"0\"),1)=\"5\",VLOOKUP($A58,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A58,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A58,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A58,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C58=\"a\",C58=\"c\",C58=\"d\",C58=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A58,\"0\"),2)=\"00\",VLOOKUP(A58,Quantities[],Quantities!$B$2),VLOOKUP(A58,Quantities[],Quantities!$C$2))\n))","v":"N3SS-1"},{"$f":"IF(AND(LEFT(D58,2)=\"Sc\",B58=\"A\",C58=\"d\"),\nSUM(VLOOKUP($A58,Quantities[],Quantities!$V$2),VLOOKUP($A58,Quantities[],Quantities!$Z$2),\nVLOOKUP($A58,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D58,2)=\"Sc\",C58=\"a\"),\nVLOOKUP(A58,Quantities[],Quantities!$J$2),\n\nIF(AND(B58=\"D\",C58=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B58=\"D\",\n VLOOKUP(A58,Quantities[],Quantities!$V$2)+VLOOKUP(A58,Quantities[],Quantities!$Z$2)+VLOOKUP(A58,Quantities[],Quantities!$AD$2),\nIF($B58=\"Q\", SUM(VLOOKUP($A58,Quantities[],Quantities!$V$2),VLOOKUP($A58,Quantities[],Quantities!$Z$2),\nVLOOKUP($A58,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A58,Quantities[],Quantities!$G$2)\n)))))","v":60},{"$f":"IF(LEFT(D58,2)=\"Mg\", VLOOKUP(A58,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D58,2)=\"Sc\",B58=\"A\",C58=\"d\"),\n(SUM(VLOOKUP($A58,Quantities[],Quantities!$W$2)*VLOOKUP($A58,Quantities[],Quantities!$V$2),VLOOKUP($A58,Quantities[],Quantities!$AA$2)*VLOOKUP($A58,Quantities[],Quantities!$Z$2),VLOOKUP($A58,Quantities[],Quantities!$AE$2)*VLOOKUP($A58,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A58,Quantities[],Quantities!$V$2),VLOOKUP($A58,Quantities[],Quantities!$Z$2),VLOOKUP($A58,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D58,2)=\"Sc\",C58=\"a\"),\nVLOOKUP(A58,Quantities[],Quantities!$K$2),\n\nIF(AND(B58=\"D\",C58=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A58,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A58,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B58=\"D\", (VLOOKUP(A58,Quantities[],Quantities!$V$2)+VLOOKUP(A58,Quantities[],Quantities!$Z$2)+VLOOKUP(A58,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A58,Quantities[],Quantities!$W$2)*VLOOKUP(A58,Quantities[],Quantities!$V$2)\n+VLOOKUP(A58,Quantities[],Quantities!$AA$2)*VLOOKUP(A58,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A58,Quantities[],Quantities!$AE$2)*VLOOKUP(A58,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A58,Quantities[],Quantities!$V$2)+VLOOKUP(A58,Quantities[],Quantities!$Z$2)+VLOOKUP(A58,Quantities[],Quantities!$AD$2)),\n\nIF($B58=\"Q\", (SUM(VLOOKUP($A58,Quantities[],Quantities!$W$2)*VLOOKUP($A58,Quantities[],Quantities!$V$2),VLOOKUP($A58,Quantities[],Quantities!$AA$2)*VLOOKUP($A58,Quantities[],Quantities!$Z$2),VLOOKUP($A58,Quantities[],Quantities!$AE$2)*VLOOKUP($A58,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A58,Quantities[],Quantities!$V$2),VLOOKUP($A58,Quantities[],Quantities!$Z$2),VLOOKUP($A58,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A58,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D58,1)=\"U\",\"-\",VLOOKUP(D58,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A11","v":1102},"B","b","Dz1","1102-B-b-Dz1",{"$f":"IF(D59=\"Comb1\",VLOOKUP(B59,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B59,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B59=\"B\",C59=\"a\"),\n    \" Grading\",\"\"),\nIF(C59=\"b\",\"\",\"-\"),\nIF(C59=\"b\",\"\",VLOOKUP(A59,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A59,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A59,\"0\"),1)=\"5\",\"\",VLOOKUP(C59,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A59,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A59,\"0\"),1)=\"5\",$C59=\"b\"),\"\",VLOOKUP($A59,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A59,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C59=\"a\",C59=\"c\",C59=\"d\",C59=\"e\"),IF(OR(RIGHT(TEXT($A59,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A59,\"0\"),1)=\"5\"),VLOOKUP($A59,Quantities[],Quantities!$B$2),VLOOKUP($A59,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A59,\"0\"),1)=\"5\",VLOOKUP($A59,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A59,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A59,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A59,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C59=\"a\",C59=\"c\",C59=\"d\",C59=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A59,\"0\"),2)=\"00\",VLOOKUP(A59,Quantities[],Quantities!$B$2),VLOOKUP(A59,Quantities[],Quantities!$C$2))\n))","v":"N3SS-2"},{"$f":"IF(AND(LEFT(D59,2)=\"Sc\",B59=\"A\",C59=\"d\"),\nSUM(VLOOKUP($A59,Quantities[],Quantities!$V$2),VLOOKUP($A59,Quantities[],Quantities!$Z$2),\nVLOOKUP($A59,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D59,2)=\"Sc\",C59=\"a\"),\nVLOOKUP(A59,Quantities[],Quantities!$J$2),\n\nIF(AND(B59=\"D\",C59=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B59=\"D\",\n VLOOKUP(A59,Quantities[],Quantities!$V$2)+VLOOKUP(A59,Quantities[],Quantities!$Z$2)+VLOOKUP(A59,Quantities[],Quantities!$AD$2),\nIF($B59=\"Q\", SUM(VLOOKUP($A59,Quantities[],Quantities!$V$2),VLOOKUP($A59,Quantities[],Quantities!$Z$2),\nVLOOKUP($A59,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A59,Quantities[],Quantities!$G$2)\n)))))","v":128},{"$f":"IF(LEFT(D59,2)=\"Mg\", VLOOKUP(A59,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D59,2)=\"Sc\",B59=\"A\",C59=\"d\"),\n(SUM(VLOOKUP($A59,Quantities[],Quantities!$W$2)*VLOOKUP($A59,Quantities[],Quantities!$V$2),VLOOKUP($A59,Quantities[],Quantities!$AA$2)*VLOOKUP($A59,Quantities[],Quantities!$Z$2),VLOOKUP($A59,Quantities[],Quantities!$AE$2)*VLOOKUP($A59,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A59,Quantities[],Quantities!$V$2),VLOOKUP($A59,Quantities[],Quantities!$Z$2),VLOOKUP($A59,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D59,2)=\"Sc\",C59=\"a\"),\nVLOOKUP(A59,Quantities[],Quantities!$K$2),\n\nIF(AND(B59=\"D\",C59=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A59,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A59,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B59=\"D\", (VLOOKUP(A59,Quantities[],Quantities!$V$2)+VLOOKUP(A59,Quantities[],Quantities!$Z$2)+VLOOKUP(A59,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A59,Quantities[],Quantities!$W$2)*VLOOKUP(A59,Quantities[],Quantities!$V$2)\n+VLOOKUP(A59,Quantities[],Quantities!$AA$2)*VLOOKUP(A59,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A59,Quantities[],Quantities!$AE$2)*VLOOKUP(A59,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A59,Quantities[],Quantities!$V$2)+VLOOKUP(A59,Quantities[],Quantities!$Z$2)+VLOOKUP(A59,Quantities[],Quantities!$AD$2)),\n\nIF($B59=\"Q\", (SUM(VLOOKUP($A59,Quantities[],Quantities!$W$2)*VLOOKUP($A59,Quantities[],Quantities!$V$2),VLOOKUP($A59,Quantities[],Quantities!$AA$2)*VLOOKUP($A59,Quantities[],Quantities!$Z$2),VLOOKUP($A59,Quantities[],Quantities!$AE$2)*VLOOKUP($A59,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A59,Quantities[],Quantities!$V$2),VLOOKUP($A59,Quantities[],Quantities!$Z$2),VLOOKUP($A59,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A59,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D59,1)=\"U\",\"-\",VLOOKUP(D59,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A13","v":1201},"B","b","Dz1","1201-B-b-Dz1",{"$f":"IF(D60=\"Comb1\",VLOOKUP(B60,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B60,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B60=\"B\",C60=\"a\"),\n    \" Grading\",\"\"),\nIF(C60=\"b\",\"\",\"-\"),\nIF(C60=\"b\",\"\",VLOOKUP(A60,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A60,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A60,\"0\"),1)=\"5\",\"\",VLOOKUP(C60,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A60,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A60,\"0\"),1)=\"5\",$C60=\"b\"),\"\",VLOOKUP($A60,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A60,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C60=\"a\",C60=\"c\",C60=\"d\",C60=\"e\"),IF(OR(RIGHT(TEXT($A60,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A60,\"0\"),1)=\"5\"),VLOOKUP($A60,Quantities[],Quantities!$B$2),VLOOKUP($A60,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A60,\"0\"),1)=\"5\",VLOOKUP($A60,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A60,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A60,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A60,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C60=\"a\",C60=\"c\",C60=\"d\",C60=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A60,\"0\"),2)=\"00\",VLOOKUP(A60,Quantities[],Quantities!$B$2),VLOOKUP(A60,Quantities[],Quantities!$C$2))\n))","v":"LGWRF-1"},{"$f":"IF(AND(LEFT(D60,2)=\"Sc\",B60=\"A\",C60=\"d\"),\nSUM(VLOOKUP($A60,Quantities[],Quantities!$V$2),VLOOKUP($A60,Quantities[],Quantities!$Z$2),\nVLOOKUP($A60,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D60,2)=\"Sc\",C60=\"a\"),\nVLOOKUP(A60,Quantities[],Quantities!$J$2),\n\nIF(AND(B60=\"D\",C60=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B60=\"D\",\n VLOOKUP(A60,Quantities[],Quantities!$V$2)+VLOOKUP(A60,Quantities[],Quantities!$Z$2)+VLOOKUP(A60,Quantities[],Quantities!$AD$2),\nIF($B60=\"Q\", SUM(VLOOKUP($A60,Quantities[],Quantities!$V$2),VLOOKUP($A60,Quantities[],Quantities!$Z$2),\nVLOOKUP($A60,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A60,Quantities[],Quantities!$G$2)\n)))))","v":92},{"$f":"IF(LEFT(D60,2)=\"Mg\", VLOOKUP(A60,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D60,2)=\"Sc\",B60=\"A\",C60=\"d\"),\n(SUM(VLOOKUP($A60,Quantities[],Quantities!$W$2)*VLOOKUP($A60,Quantities[],Quantities!$V$2),VLOOKUP($A60,Quantities[],Quantities!$AA$2)*VLOOKUP($A60,Quantities[],Quantities!$Z$2),VLOOKUP($A60,Quantities[],Quantities!$AE$2)*VLOOKUP($A60,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A60,Quantities[],Quantities!$V$2),VLOOKUP($A60,Quantities[],Quantities!$Z$2),VLOOKUP($A60,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D60,2)=\"Sc\",C60=\"a\"),\nVLOOKUP(A60,Quantities[],Quantities!$K$2),\n\nIF(AND(B60=\"D\",C60=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A60,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A60,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B60=\"D\", (VLOOKUP(A60,Quantities[],Quantities!$V$2)+VLOOKUP(A60,Quantities[],Quantities!$Z$2)+VLOOKUP(A60,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A60,Quantities[],Quantities!$W$2)*VLOOKUP(A60,Quantities[],Quantities!$V$2)\n+VLOOKUP(A60,Quantities[],Quantities!$AA$2)*VLOOKUP(A60,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A60,Quantities[],Quantities!$AE$2)*VLOOKUP(A60,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A60,Quantities[],Quantities!$V$2)+VLOOKUP(A60,Quantities[],Quantities!$Z$2)+VLOOKUP(A60,Quantities[],Quantities!$AD$2)),\n\nIF($B60=\"Q\", (SUM(VLOOKUP($A60,Quantities[],Quantities!$W$2)*VLOOKUP($A60,Quantities[],Quantities!$V$2),VLOOKUP($A60,Quantities[],Quantities!$AA$2)*VLOOKUP($A60,Quantities[],Quantities!$Z$2),VLOOKUP($A60,Quantities[],Quantities!$AE$2)*VLOOKUP($A60,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A60,Quantities[],Quantities!$V$2),VLOOKUP($A60,Quantities[],Quantities!$Z$2),VLOOKUP($A60,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A60,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D60,1)=\"U\",\"-\",VLOOKUP(D60,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A14","v":1202},"B","b","Dz1","1202-B-b-Dz1",{"$f":"IF(D61=\"Comb1\",VLOOKUP(B61,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B61,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B61=\"B\",C61=\"a\"),\n    \" Grading\",\"\"),\nIF(C61=\"b\",\"\",\"-\"),\nIF(C61=\"b\",\"\",VLOOKUP(A61,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A61,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A61,\"0\"),1)=\"5\",\"\",VLOOKUP(C61,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A61,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A61,\"0\"),1)=\"5\",$C61=\"b\"),\"\",VLOOKUP($A61,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A61,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C61=\"a\",C61=\"c\",C61=\"d\",C61=\"e\"),IF(OR(RIGHT(TEXT($A61,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A61,\"0\"),1)=\"5\"),VLOOKUP($A61,Quantities[],Quantities!$B$2),VLOOKUP($A61,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A61,\"0\"),1)=\"5\",VLOOKUP($A61,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A61,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A61,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A61,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C61=\"a\",C61=\"c\",C61=\"d\",C61=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A61,\"0\"),2)=\"00\",VLOOKUP(A61,Quantities[],Quantities!$B$2),VLOOKUP(A61,Quantities[],Quantities!$C$2))\n))","v":"LGWRF-2"},{"$f":"IF(AND(LEFT(D61,2)=\"Sc\",B61=\"A\",C61=\"d\"),\nSUM(VLOOKUP($A61,Quantities[],Quantities!$V$2),VLOOKUP($A61,Quantities[],Quantities!$Z$2),\nVLOOKUP($A61,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D61,2)=\"Sc\",C61=\"a\"),\nVLOOKUP(A61,Quantities[],Quantities!$J$2),\n\nIF(AND(B61=\"D\",C61=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B61=\"D\",\n VLOOKUP(A61,Quantities[],Quantities!$V$2)+VLOOKUP(A61,Quantities[],Quantities!$Z$2)+VLOOKUP(A61,Quantities[],Quantities!$AD$2),\nIF($B61=\"Q\", SUM(VLOOKUP($A61,Quantities[],Quantities!$V$2),VLOOKUP($A61,Quantities[],Quantities!$Z$2),\nVLOOKUP($A61,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A61,Quantities[],Quantities!$G$2)\n)))))","v":162.9},{"$f":"IF(LEFT(D61,2)=\"Mg\", VLOOKUP(A61,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D61,2)=\"Sc\",B61=\"A\",C61=\"d\"),\n(SUM(VLOOKUP($A61,Quantities[],Quantities!$W$2)*VLOOKUP($A61,Quantities[],Quantities!$V$2),VLOOKUP($A61,Quantities[],Quantities!$AA$2)*VLOOKUP($A61,Quantities[],Quantities!$Z$2),VLOOKUP($A61,Quantities[],Quantities!$AE$2)*VLOOKUP($A61,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A61,Quantities[],Quantities!$V$2),VLOOKUP($A61,Quantities[],Quantities!$Z$2),VLOOKUP($A61,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D61,2)=\"Sc\",C61=\"a\"),\nVLOOKUP(A61,Quantities[],Quantities!$K$2),\n\nIF(AND(B61=\"D\",C61=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A61,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A61,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B61=\"D\", (VLOOKUP(A61,Quantities[],Quantities!$V$2)+VLOOKUP(A61,Quantities[],Quantities!$Z$2)+VLOOKUP(A61,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A61,Quantities[],Quantities!$W$2)*VLOOKUP(A61,Quantities[],Quantities!$V$2)\n+VLOOKUP(A61,Quantities[],Quantities!$AA$2)*VLOOKUP(A61,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A61,Quantities[],Quantities!$AE$2)*VLOOKUP(A61,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A61,Quantities[],Quantities!$V$2)+VLOOKUP(A61,Quantities[],Quantities!$Z$2)+VLOOKUP(A61,Quantities[],Quantities!$AD$2)),\n\nIF($B61=\"Q\", (SUM(VLOOKUP($A61,Quantities[],Quantities!$W$2)*VLOOKUP($A61,Quantities[],Quantities!$V$2),VLOOKUP($A61,Quantities[],Quantities!$AA$2)*VLOOKUP($A61,Quantities[],Quantities!$Z$2),VLOOKUP($A61,Quantities[],Quantities!$AE$2)*VLOOKUP($A61,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A61,Quantities[],Quantities!$V$2),VLOOKUP($A61,Quantities[],Quantities!$Z$2),VLOOKUP($A61,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A61,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D61,1)=\"U\",\"-\",VLOOKUP(D61,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A16","v":1301},"B","b","Dz1","1301-B-b-Dz1",{"$f":"IF(D62=\"Comb1\",VLOOKUP(B62,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B62,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B62=\"B\",C62=\"a\"),\n    \" Grading\",\"\"),\nIF(C62=\"b\",\"\",\"-\"),\nIF(C62=\"b\",\"\",VLOOKUP(A62,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A62,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A62,\"0\"),1)=\"5\",\"\",VLOOKUP(C62,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A62,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A62,\"0\"),1)=\"5\",$C62=\"b\"),\"\",VLOOKUP($A62,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A62,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C62=\"a\",C62=\"c\",C62=\"d\",C62=\"e\"),IF(OR(RIGHT(TEXT($A62,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A62,\"0\"),1)=\"5\"),VLOOKUP($A62,Quantities[],Quantities!$B$2),VLOOKUP($A62,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A62,\"0\"),1)=\"5\",VLOOKUP($A62,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A62,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A62,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A62,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C62=\"a\",C62=\"c\",C62=\"d\",C62=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A62,\"0\"),2)=\"00\",VLOOKUP(A62,Quantities[],Quantities!$B$2),VLOOKUP(A62,Quantities[],Quantities!$C$2))\n))","v":"MTI-1"},{"$f":"IF(AND(LEFT(D62,2)=\"Sc\",B62=\"A\",C62=\"d\"),\nSUM(VLOOKUP($A62,Quantities[],Quantities!$V$2),VLOOKUP($A62,Quantities[],Quantities!$Z$2),\nVLOOKUP($A62,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D62,2)=\"Sc\",C62=\"a\"),\nVLOOKUP(A62,Quantities[],Quantities!$J$2),\n\nIF(AND(B62=\"D\",C62=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B62=\"D\",\n VLOOKUP(A62,Quantities[],Quantities!$V$2)+VLOOKUP(A62,Quantities[],Quantities!$Z$2)+VLOOKUP(A62,Quantities[],Quantities!$AD$2),\nIF($B62=\"Q\", SUM(VLOOKUP($A62,Quantities[],Quantities!$V$2),VLOOKUP($A62,Quantities[],Quantities!$Z$2),\nVLOOKUP($A62,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A62,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D62,2)=\"Mg\", VLOOKUP(A62,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D62,2)=\"Sc\",B62=\"A\",C62=\"d\"),\n(SUM(VLOOKUP($A62,Quantities[],Quantities!$W$2)*VLOOKUP($A62,Quantities[],Quantities!$V$2),VLOOKUP($A62,Quantities[],Quantities!$AA$2)*VLOOKUP($A62,Quantities[],Quantities!$Z$2),VLOOKUP($A62,Quantities[],Quantities!$AE$2)*VLOOKUP($A62,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A62,Quantities[],Quantities!$V$2),VLOOKUP($A62,Quantities[],Quantities!$Z$2),VLOOKUP($A62,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D62,2)=\"Sc\",C62=\"a\"),\nVLOOKUP(A62,Quantities[],Quantities!$K$2),\n\nIF(AND(B62=\"D\",C62=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A62,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A62,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B62=\"D\", (VLOOKUP(A62,Quantities[],Quantities!$V$2)+VLOOKUP(A62,Quantities[],Quantities!$Z$2)+VLOOKUP(A62,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A62,Quantities[],Quantities!$W$2)*VLOOKUP(A62,Quantities[],Quantities!$V$2)\n+VLOOKUP(A62,Quantities[],Quantities!$AA$2)*VLOOKUP(A62,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A62,Quantities[],Quantities!$AE$2)*VLOOKUP(A62,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A62,Quantities[],Quantities!$V$2)+VLOOKUP(A62,Quantities[],Quantities!$Z$2)+VLOOKUP(A62,Quantities[],Quantities!$AD$2)),\n\nIF($B62=\"Q\", (SUM(VLOOKUP($A62,Quantities[],Quantities!$W$2)*VLOOKUP($A62,Quantities[],Quantities!$V$2),VLOOKUP($A62,Quantities[],Quantities!$AA$2)*VLOOKUP($A62,Quantities[],Quantities!$Z$2),VLOOKUP($A62,Quantities[],Quantities!$AE$2)*VLOOKUP($A62,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A62,Quantities[],Quantities!$V$2),VLOOKUP($A62,Quantities[],Quantities!$Z$2),VLOOKUP($A62,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A62,Quantities[],Quantities!$I$2)\n))))))","v":-8.0000000000000002E-3},{"$f":"IF(LEFT(D62,1)=\"U\",\"-\",VLOOKUP(D62,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A17","v":1302},"B","b","Dz1","1302-B-b-Dz1",{"$f":"IF(D63=\"Comb1\",VLOOKUP(B63,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B63,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B63=\"B\",C63=\"a\"),\n    \" Grading\",\"\"),\nIF(C63=\"b\",\"\",\"-\"),\nIF(C63=\"b\",\"\",VLOOKUP(A63,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A63,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A63,\"0\"),1)=\"5\",\"\",VLOOKUP(C63,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A63,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A63,\"0\"),1)=\"5\",$C63=\"b\"),\"\",VLOOKUP($A63,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A63,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C63=\"a\",C63=\"c\",C63=\"d\",C63=\"e\"),IF(OR(RIGHT(TEXT($A63,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A63,\"0\"),1)=\"5\"),VLOOKUP($A63,Quantities[],Quantities!$B$2),VLOOKUP($A63,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A63,\"0\"),1)=\"5\",VLOOKUP($A63,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A63,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A63,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A63,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C63=\"a\",C63=\"c\",C63=\"d\",C63=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A63,\"0\"),2)=\"00\",VLOOKUP(A63,Quantities[],Quantities!$B$2),VLOOKUP(A63,Quantities[],Quantities!$C$2))\n))","v":"MTI-2"},{"$f":"IF(AND(LEFT(D63,2)=\"Sc\",B63=\"A\",C63=\"d\"),\nSUM(VLOOKUP($A63,Quantities[],Quantities!$V$2),VLOOKUP($A63,Quantities[],Quantities!$Z$2),\nVLOOKUP($A63,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D63,2)=\"Sc\",C63=\"a\"),\nVLOOKUP(A63,Quantities[],Quantities!$J$2),\n\nIF(AND(B63=\"D\",C63=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B63=\"D\",\n VLOOKUP(A63,Quantities[],Quantities!$V$2)+VLOOKUP(A63,Quantities[],Quantities!$Z$2)+VLOOKUP(A63,Quantities[],Quantities!$AD$2),\nIF($B63=\"Q\", SUM(VLOOKUP($A63,Quantities[],Quantities!$V$2),VLOOKUP($A63,Quantities[],Quantities!$Z$2),\nVLOOKUP($A63,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A63,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D63,2)=\"Mg\", VLOOKUP(A63,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D63,2)=\"Sc\",B63=\"A\",C63=\"d\"),\n(SUM(VLOOKUP($A63,Quantities[],Quantities!$W$2)*VLOOKUP($A63,Quantities[],Quantities!$V$2),VLOOKUP($A63,Quantities[],Quantities!$AA$2)*VLOOKUP($A63,Quantities[],Quantities!$Z$2),VLOOKUP($A63,Quantities[],Quantities!$AE$2)*VLOOKUP($A63,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A63,Quantities[],Quantities!$V$2),VLOOKUP($A63,Quantities[],Quantities!$Z$2),VLOOKUP($A63,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D63,2)=\"Sc\",C63=\"a\"),\nVLOOKUP(A63,Quantities[],Quantities!$K$2),\n\nIF(AND(B63=\"D\",C63=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A63,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A63,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B63=\"D\", (VLOOKUP(A63,Quantities[],Quantities!$V$2)+VLOOKUP(A63,Quantities[],Quantities!$Z$2)+VLOOKUP(A63,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A63,Quantities[],Quantities!$W$2)*VLOOKUP(A63,Quantities[],Quantities!$V$2)\n+VLOOKUP(A63,Quantities[],Quantities!$AA$2)*VLOOKUP(A63,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A63,Quantities[],Quantities!$AE$2)*VLOOKUP(A63,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A63,Quantities[],Quantities!$V$2)+VLOOKUP(A63,Quantities[],Quantities!$Z$2)+VLOOKUP(A63,Quantities[],Quantities!$AD$2)),\n\nIF($B63=\"Q\", (SUM(VLOOKUP($A63,Quantities[],Quantities!$W$2)*VLOOKUP($A63,Quantities[],Quantities!$V$2),VLOOKUP($A63,Quantities[],Quantities!$AA$2)*VLOOKUP($A63,Quantities[],Quantities!$Z$2),VLOOKUP($A63,Quantities[],Quantities!$AE$2)*VLOOKUP($A63,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A63,Quantities[],Quantities!$V$2),VLOOKUP($A63,Quantities[],Quantities!$Z$2),VLOOKUP($A63,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A63,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D63,1)=\"U\",\"-\",VLOOKUP(D63,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A18","v":1303},"B","b","Dz1","1303-B-b-Dz1",{"$f":"IF(D64=\"Comb1\",VLOOKUP(B64,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B64,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B64=\"B\",C64=\"a\"),\n    \" Grading\",\"\"),\nIF(C64=\"b\",\"\",\"-\"),\nIF(C64=\"b\",\"\",VLOOKUP(A64,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A64,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A64,\"0\"),1)=\"5\",\"\",VLOOKUP(C64,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A64,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A64,\"0\"),1)=\"5\",$C64=\"b\"),\"\",VLOOKUP($A64,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A64,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C64=\"a\",C64=\"c\",C64=\"d\",C64=\"e\"),IF(OR(RIGHT(TEXT($A64,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A64,\"0\"),1)=\"5\"),VLOOKUP($A64,Quantities[],Quantities!$B$2),VLOOKUP($A64,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A64,\"0\"),1)=\"5\",VLOOKUP($A64,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A64,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A64,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A64,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C64=\"a\",C64=\"c\",C64=\"d\",C64=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A64,\"0\"),2)=\"00\",VLOOKUP(A64,Quantities[],Quantities!$B$2),VLOOKUP(A64,Quantities[],Quantities!$C$2))\n))","v":"MTI-3"},{"$f":"IF(AND(LEFT(D64,2)=\"Sc\",B64=\"A\",C64=\"d\"),\nSUM(VLOOKUP($A64,Quantities[],Quantities!$V$2),VLOOKUP($A64,Quantities[],Quantities!$Z$2),\nVLOOKUP($A64,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D64,2)=\"Sc\",C64=\"a\"),\nVLOOKUP(A64,Quantities[],Quantities!$J$2),\n\nIF(AND(B64=\"D\",C64=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B64=\"D\",\n VLOOKUP(A64,Quantities[],Quantities!$V$2)+VLOOKUP(A64,Quantities[],Quantities!$Z$2)+VLOOKUP(A64,Quantities[],Quantities!$AD$2),\nIF($B64=\"Q\", SUM(VLOOKUP($A64,Quantities[],Quantities!$V$2),VLOOKUP($A64,Quantities[],Quantities!$Z$2),\nVLOOKUP($A64,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A64,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D64,2)=\"Mg\", VLOOKUP(A64,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D64,2)=\"Sc\",B64=\"A\",C64=\"d\"),\n(SUM(VLOOKUP($A64,Quantities[],Quantities!$W$2)*VLOOKUP($A64,Quantities[],Quantities!$V$2),VLOOKUP($A64,Quantities[],Quantities!$AA$2)*VLOOKUP($A64,Quantities[],Quantities!$Z$2),VLOOKUP($A64,Quantities[],Quantities!$AE$2)*VLOOKUP($A64,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A64,Quantities[],Quantities!$V$2),VLOOKUP($A64,Quantities[],Quantities!$Z$2),VLOOKUP($A64,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D64,2)=\"Sc\",C64=\"a\"),\nVLOOKUP(A64,Quantities[],Quantities!$K$2),\n\nIF(AND(B64=\"D\",C64=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A64,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A64,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B64=\"D\", (VLOOKUP(A64,Quantities[],Quantities!$V$2)+VLOOKUP(A64,Quantities[],Quantities!$Z$2)+VLOOKUP(A64,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A64,Quantities[],Quantities!$W$2)*VLOOKUP(A64,Quantities[],Quantities!$V$2)\n+VLOOKUP(A64,Quantities[],Quantities!$AA$2)*VLOOKUP(A64,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A64,Quantities[],Quantities!$AE$2)*VLOOKUP(A64,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A64,Quantities[],Quantities!$V$2)+VLOOKUP(A64,Quantities[],Quantities!$Z$2)+VLOOKUP(A64,Quantities[],Quantities!$AD$2)),\n\nIF($B64=\"Q\", (SUM(VLOOKUP($A64,Quantities[],Quantities!$W$2)*VLOOKUP($A64,Quantities[],Quantities!$V$2),VLOOKUP($A64,Quantities[],Quantities!$AA$2)*VLOOKUP($A64,Quantities[],Quantities!$Z$2),VLOOKUP($A64,Quantities[],Quantities!$AE$2)*VLOOKUP($A64,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A64,Quantities[],Quantities!$V$2),VLOOKUP($A64,Quantities[],Quantities!$Z$2),VLOOKUP($A64,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A64,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D64,1)=\"U\",\"-\",VLOOKUP(D64,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A21","v":1401},"B","b","Dz1","1401-B-b-Dz1",{"$f":"IF(D65=\"Comb1\",VLOOKUP(B65,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B65,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B65=\"B\",C65=\"a\"),\n    \" Grading\",\"\"),\nIF(C65=\"b\",\"\",\"-\"),\nIF(C65=\"b\",\"\",VLOOKUP(A65,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A65,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A65,\"0\"),1)=\"5\",\"\",VLOOKUP(C65,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A65,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A65,\"0\"),1)=\"5\",$C65=\"b\"),\"\",VLOOKUP($A65,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A65,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C65=\"a\",C65=\"c\",C65=\"d\",C65=\"e\"),IF(OR(RIGHT(TEXT($A65,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A65,\"0\"),1)=\"5\"),VLOOKUP($A65,Quantities[],Quantities!$B$2),VLOOKUP($A65,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A65,\"0\"),1)=\"5\",VLOOKUP($A65,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A65,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A65,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A65,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C65=\"a\",C65=\"c\",C65=\"d\",C65=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A65,\"0\"),2)=\"00\",VLOOKUP(A65,Quantities[],Quantities!$B$2),VLOOKUP(A65,Quantities[],Quantities!$C$2))\n))","v":"MGTI-1"},{"$f":"IF(AND(LEFT(D65,2)=\"Sc\",B65=\"A\",C65=\"d\"),\nSUM(VLOOKUP($A65,Quantities[],Quantities!$V$2),VLOOKUP($A65,Quantities[],Quantities!$Z$2),\nVLOOKUP($A65,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D65,2)=\"Sc\",C65=\"a\"),\nVLOOKUP(A65,Quantities[],Quantities!$J$2),\n\nIF(AND(B65=\"D\",C65=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B65=\"D\",\n VLOOKUP(A65,Quantities[],Quantities!$V$2)+VLOOKUP(A65,Quantities[],Quantities!$Z$2)+VLOOKUP(A65,Quantities[],Quantities!$AD$2),\nIF($B65=\"Q\", SUM(VLOOKUP($A65,Quantities[],Quantities!$V$2),VLOOKUP($A65,Quantities[],Quantities!$Z$2),\nVLOOKUP($A65,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A65,Quantities[],Quantities!$G$2)\n)))))","v":300},{"$f":"IF(LEFT(D65,2)=\"Mg\", VLOOKUP(A65,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D65,2)=\"Sc\",B65=\"A\",C65=\"d\"),\n(SUM(VLOOKUP($A65,Quantities[],Quantities!$W$2)*VLOOKUP($A65,Quantities[],Quantities!$V$2),VLOOKUP($A65,Quantities[],Quantities!$AA$2)*VLOOKUP($A65,Quantities[],Quantities!$Z$2),VLOOKUP($A65,Quantities[],Quantities!$AE$2)*VLOOKUP($A65,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A65,Quantities[],Quantities!$V$2),VLOOKUP($A65,Quantities[],Quantities!$Z$2),VLOOKUP($A65,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D65,2)=\"Sc\",C65=\"a\"),\nVLOOKUP(A65,Quantities[],Quantities!$K$2),\n\nIF(AND(B65=\"D\",C65=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A65,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A65,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B65=\"D\", (VLOOKUP(A65,Quantities[],Quantities!$V$2)+VLOOKUP(A65,Quantities[],Quantities!$Z$2)+VLOOKUP(A65,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A65,Quantities[],Quantities!$W$2)*VLOOKUP(A65,Quantities[],Quantities!$V$2)\n+VLOOKUP(A65,Quantities[],Quantities!$AA$2)*VLOOKUP(A65,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A65,Quantities[],Quantities!$AE$2)*VLOOKUP(A65,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A65,Quantities[],Quantities!$V$2)+VLOOKUP(A65,Quantities[],Quantities!$Z$2)+VLOOKUP(A65,Quantities[],Quantities!$AD$2)),\n\nIF($B65=\"Q\", (SUM(VLOOKUP($A65,Quantities[],Quantities!$W$2)*VLOOKUP($A65,Quantities[],Quantities!$V$2),VLOOKUP($A65,Quantities[],Quantities!$AA$2)*VLOOKUP($A65,Quantities[],Quantities!$Z$2),VLOOKUP($A65,Quantities[],Quantities!$AE$2)*VLOOKUP($A65,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A65,Quantities[],Quantities!$V$2),VLOOKUP($A65,Quantities[],Quantities!$Z$2),VLOOKUP($A65,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A65,Quantities[],Quantities!$I$2)\n))))))","v":-3.5000000000000003E-2},{"$f":"IF(LEFT(D65,1)=\"U\",\"-\",VLOOKUP(D65,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A22","v":1402},"B","b","Dz1","1402-B-b-Dz1",{"$f":"IF(D66=\"Comb1\",VLOOKUP(B66,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B66,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B66=\"B\",C66=\"a\"),\n    \" Grading\",\"\"),\nIF(C66=\"b\",\"\",\"-\"),\nIF(C66=\"b\",\"\",VLOOKUP(A66,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A66,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A66,\"0\"),1)=\"5\",\"\",VLOOKUP(C66,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A66,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A66,\"0\"),1)=\"5\",$C66=\"b\"),\"\",VLOOKUP($A66,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A66,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C66=\"a\",C66=\"c\",C66=\"d\",C66=\"e\"),IF(OR(RIGHT(TEXT($A66,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A66,\"0\"),1)=\"5\"),VLOOKUP($A66,Quantities[],Quantities!$B$2),VLOOKUP($A66,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A66,\"0\"),1)=\"5\",VLOOKUP($A66,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A66,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A66,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A66,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C66=\"a\",C66=\"c\",C66=\"d\",C66=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A66,\"0\"),2)=\"00\",VLOOKUP(A66,Quantities[],Quantities!$B$2),VLOOKUP(A66,Quantities[],Quantities!$C$2))\n))","v":"MGTI-2"},{"$f":"IF(AND(LEFT(D66,2)=\"Sc\",B66=\"A\",C66=\"d\"),\nSUM(VLOOKUP($A66,Quantities[],Quantities!$V$2),VLOOKUP($A66,Quantities[],Quantities!$Z$2),\nVLOOKUP($A66,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D66,2)=\"Sc\",C66=\"a\"),\nVLOOKUP(A66,Quantities[],Quantities!$J$2),\n\nIF(AND(B66=\"D\",C66=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B66=\"D\",\n VLOOKUP(A66,Quantities[],Quantities!$V$2)+VLOOKUP(A66,Quantities[],Quantities!$Z$2)+VLOOKUP(A66,Quantities[],Quantities!$AD$2),\nIF($B66=\"Q\", SUM(VLOOKUP($A66,Quantities[],Quantities!$V$2),VLOOKUP($A66,Quantities[],Quantities!$Z$2),\nVLOOKUP($A66,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A66,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D66,2)=\"Mg\", VLOOKUP(A66,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D66,2)=\"Sc\",B66=\"A\",C66=\"d\"),\n(SUM(VLOOKUP($A66,Quantities[],Quantities!$W$2)*VLOOKUP($A66,Quantities[],Quantities!$V$2),VLOOKUP($A66,Quantities[],Quantities!$AA$2)*VLOOKUP($A66,Quantities[],Quantities!$Z$2),VLOOKUP($A66,Quantities[],Quantities!$AE$2)*VLOOKUP($A66,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A66,Quantities[],Quantities!$V$2),VLOOKUP($A66,Quantities[],Quantities!$Z$2),VLOOKUP($A66,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D66,2)=\"Sc\",C66=\"a\"),\nVLOOKUP(A66,Quantities[],Quantities!$K$2),\n\nIF(AND(B66=\"D\",C66=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A66,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A66,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B66=\"D\", (VLOOKUP(A66,Quantities[],Quantities!$V$2)+VLOOKUP(A66,Quantities[],Quantities!$Z$2)+VLOOKUP(A66,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A66,Quantities[],Quantities!$W$2)*VLOOKUP(A66,Quantities[],Quantities!$V$2)\n+VLOOKUP(A66,Quantities[],Quantities!$AA$2)*VLOOKUP(A66,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A66,Quantities[],Quantities!$AE$2)*VLOOKUP(A66,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A66,Quantities[],Quantities!$V$2)+VLOOKUP(A66,Quantities[],Quantities!$Z$2)+VLOOKUP(A66,Quantities[],Quantities!$AD$2)),\n\nIF($B66=\"Q\", (SUM(VLOOKUP($A66,Quantities[],Quantities!$W$2)*VLOOKUP($A66,Quantities[],Quantities!$V$2),VLOOKUP($A66,Quantities[],Quantities!$AA$2)*VLOOKUP($A66,Quantities[],Quantities!$Z$2),VLOOKUP($A66,Quantities[],Quantities!$AE$2)*VLOOKUP($A66,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A66,Quantities[],Quantities!$V$2),VLOOKUP($A66,Quantities[],Quantities!$Z$2),VLOOKUP($A66,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A66,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D66,1)=\"U\",\"-\",VLOOKUP(D66,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A32","v":1601},"B","b","Dz1","1601-B-b-Dz1",{"$f":"IF(D67=\"Comb1\",VLOOKUP(B67,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B67,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B67=\"B\",C67=\"a\"),\n    \" Grading\",\"\"),\nIF(C67=\"b\",\"\",\"-\"),\nIF(C67=\"b\",\"\",VLOOKUP(A67,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A67,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A67,\"0\"),1)=\"5\",\"\",VLOOKUP(C67,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A67,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A67,\"0\"),1)=\"5\",$C67=\"b\"),\"\",VLOOKUP($A67,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A67,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C67=\"a\",C67=\"c\",C67=\"d\",C67=\"e\"),IF(OR(RIGHT(TEXT($A67,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A67,\"0\"),1)=\"5\"),VLOOKUP($A67,Quantities[],Quantities!$B$2),VLOOKUP($A67,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A67,\"0\"),1)=\"5\",VLOOKUP($A67,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A67,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A67,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A67,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C67=\"a\",C67=\"c\",C67=\"d\",C67=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A67,\"0\"),2)=\"00\",VLOOKUP(A67,Quantities[],Quantities!$B$2),VLOOKUP(A67,Quantities[],Quantities!$C$2))\n))","v":"PB-1"},{"$f":"IF(AND(LEFT(D67,2)=\"Sc\",B67=\"A\",C67=\"d\"),\nSUM(VLOOKUP($A67,Quantities[],Quantities!$V$2),VLOOKUP($A67,Quantities[],Quantities!$Z$2),\nVLOOKUP($A67,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D67,2)=\"Sc\",C67=\"a\"),\nVLOOKUP(A67,Quantities[],Quantities!$J$2),\n\nIF(AND(B67=\"D\",C67=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B67=\"D\",\n VLOOKUP(A67,Quantities[],Quantities!$V$2)+VLOOKUP(A67,Quantities[],Quantities!$Z$2)+VLOOKUP(A67,Quantities[],Quantities!$AD$2),\nIF($B67=\"Q\", SUM(VLOOKUP($A67,Quantities[],Quantities!$V$2),VLOOKUP($A67,Quantities[],Quantities!$Z$2),\nVLOOKUP($A67,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A67,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D67,2)=\"Mg\", VLOOKUP(A67,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D67,2)=\"Sc\",B67=\"A\",C67=\"d\"),\n(SUM(VLOOKUP($A67,Quantities[],Quantities!$W$2)*VLOOKUP($A67,Quantities[],Quantities!$V$2),VLOOKUP($A67,Quantities[],Quantities!$AA$2)*VLOOKUP($A67,Quantities[],Quantities!$Z$2),VLOOKUP($A67,Quantities[],Quantities!$AE$2)*VLOOKUP($A67,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A67,Quantities[],Quantities!$V$2),VLOOKUP($A67,Quantities[],Quantities!$Z$2),VLOOKUP($A67,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D67,2)=\"Sc\",C67=\"a\"),\nVLOOKUP(A67,Quantities[],Quantities!$K$2),\n\nIF(AND(B67=\"D\",C67=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A67,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A67,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B67=\"D\", (VLOOKUP(A67,Quantities[],Quantities!$V$2)+VLOOKUP(A67,Quantities[],Quantities!$Z$2)+VLOOKUP(A67,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A67,Quantities[],Quantities!$W$2)*VLOOKUP(A67,Quantities[],Quantities!$V$2)\n+VLOOKUP(A67,Quantities[],Quantities!$AA$2)*VLOOKUP(A67,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A67,Quantities[],Quantities!$AE$2)*VLOOKUP(A67,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A67,Quantities[],Quantities!$V$2)+VLOOKUP(A67,Quantities[],Quantities!$Z$2)+VLOOKUP(A67,Quantities[],Quantities!$AD$2)),\n\nIF($B67=\"Q\", (SUM(VLOOKUP($A67,Quantities[],Quantities!$W$2)*VLOOKUP($A67,Quantities[],Quantities!$V$2),VLOOKUP($A67,Quantities[],Quantities!$AA$2)*VLOOKUP($A67,Quantities[],Quantities!$Z$2),VLOOKUP($A67,Quantities[],Quantities!$AE$2)*VLOOKUP($A67,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A67,Quantities[],Quantities!$V$2),VLOOKUP($A67,Quantities[],Quantities!$Z$2),VLOOKUP($A67,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A67,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D67,1)=\"U\",\"-\",VLOOKUP(D67,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[1700,"B","b","Dz1","1700-B-b-Dz1",{"$f":"IF(D68=\"Comb1\",VLOOKUP(B68,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B68,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B68=\"B\",C68=\"a\"),\n    \" Grading\",\"\"),\nIF(C68=\"b\",\"\",\"-\"),\nIF(C68=\"b\",\"\",VLOOKUP(A68,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A68,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A68,\"0\"),1)=\"5\",\"\",VLOOKUP(C68,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A68,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A68,\"0\"),1)=\"5\",$C68=\"b\"),\"\",VLOOKUP($A68,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A68,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C68=\"a\",C68=\"c\",C68=\"d\",C68=\"e\"),IF(OR(RIGHT(TEXT($A68,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A68,\"0\"),1)=\"5\"),VLOOKUP($A68,Quantities[],Quantities!$B$2),VLOOKUP($A68,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A68,\"0\"),1)=\"5\",VLOOKUP($A68,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A68,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A68,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A68,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C68=\"a\",C68=\"c\",C68=\"d\",C68=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A68,\"0\"),2)=\"00\",VLOOKUP(A68,Quantities[],Quantities!$B$2),VLOOKUP(A68,Quantities[],Quantities!$C$2))\n))","v":"Hanover Mountain Deposit"},{"$f":"IF(AND(LEFT(D68,2)=\"Sc\",B68=\"A\",C68=\"d\"),\nSUM(VLOOKUP($A68,Quantities[],Quantities!$V$2),VLOOKUP($A68,Quantities[],Quantities!$Z$2),\nVLOOKUP($A68,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D68,2)=\"Sc\",C68=\"a\"),\nVLOOKUP(A68,Quantities[],Quantities!$J$2),\n\nIF(AND(B68=\"D\",C68=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B68=\"D\",\n VLOOKUP(A68,Quantities[],Quantities!$V$2)+VLOOKUP(A68,Quantities[],Quantities!$Z$2)+VLOOKUP(A68,Quantities[],Quantities!$AD$2),\nIF($B68=\"Q\", SUM(VLOOKUP($A68,Quantities[],Quantities!$V$2),VLOOKUP($A68,Quantities[],Quantities!$Z$2),\nVLOOKUP($A68,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A68,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D68,2)=\"Mg\", VLOOKUP(A68,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D68,2)=\"Sc\",B68=\"A\",C68=\"d\"),\n(SUM(VLOOKUP($A68,Quantities[],Quantities!$W$2)*VLOOKUP($A68,Quantities[],Quantities!$V$2),VLOOKUP($A68,Quantities[],Quantities!$AA$2)*VLOOKUP($A68,Quantities[],Quantities!$Z$2),VLOOKUP($A68,Quantities[],Quantities!$AE$2)*VLOOKUP($A68,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A68,Quantities[],Quantities!$V$2),VLOOKUP($A68,Quantities[],Quantities!$Z$2),VLOOKUP($A68,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D68,2)=\"Sc\",C68=\"a\"),\nVLOOKUP(A68,Quantities[],Quantities!$K$2),\n\nIF(AND(B68=\"D\",C68=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A68,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A68,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B68=\"D\", (VLOOKUP(A68,Quantities[],Quantities!$V$2)+VLOOKUP(A68,Quantities[],Quantities!$Z$2)+VLOOKUP(A68,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A68,Quantities[],Quantities!$W$2)*VLOOKUP(A68,Quantities[],Quantities!$V$2)\n+VLOOKUP(A68,Quantities[],Quantities!$AA$2)*VLOOKUP(A68,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A68,Quantities[],Quantities!$AE$2)*VLOOKUP(A68,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A68,Quantities[],Quantities!$V$2)+VLOOKUP(A68,Quantities[],Quantities!$Z$2)+VLOOKUP(A68,Quantities[],Quantities!$AD$2)),\n\nIF($B68=\"Q\", (SUM(VLOOKUP($A68,Quantities[],Quantities!$W$2)*VLOOKUP($A68,Quantities[],Quantities!$V$2),VLOOKUP($A68,Quantities[],Quantities!$AA$2)*VLOOKUP($A68,Quantities[],Quantities!$Z$2),VLOOKUP($A68,Quantities[],Quantities!$AE$2)*VLOOKUP($A68,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A68,Quantities[],Quantities!$V$2),VLOOKUP($A68,Quantities[],Quantities!$Z$2),VLOOKUP($A68,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A68,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D68,1)=\"U\",\"-\",VLOOKUP(D68,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A40","v":2001},"B","b","Dz1","2001-B-b-Dz1",{"$f":"IF(D69=\"Comb1\",VLOOKUP(B69,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B69,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B69=\"B\",C69=\"a\"),\n    \" Grading\",\"\"),\nIF(C69=\"b\",\"\",\"-\"),\nIF(C69=\"b\",\"\",VLOOKUP(A69,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A69,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A69,\"0\"),1)=\"5\",\"\",VLOOKUP(C69,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A69,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A69,\"0\"),1)=\"5\",$C69=\"b\"),\"\",VLOOKUP($A69,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A69,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C69=\"a\",C69=\"c\",C69=\"d\",C69=\"e\"),IF(OR(RIGHT(TEXT($A69,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A69,\"0\"),1)=\"5\"),VLOOKUP($A69,Quantities[],Quantities!$B$2),VLOOKUP($A69,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A69,\"0\"),1)=\"5\",VLOOKUP($A69,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A69,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A69,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A69,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C69=\"a\",C69=\"c\",C69=\"d\",C69=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A69,\"0\"),2)=\"00\",VLOOKUP(A69,Quantities[],Quantities!$B$2),VLOOKUP(A69,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-02"},{"$f":"IF(AND(LEFT(D69,2)=\"Sc\",B69=\"A\",C69=\"d\"),\nSUM(VLOOKUP($A69,Quantities[],Quantities!$V$2),VLOOKUP($A69,Quantities[],Quantities!$Z$2),\nVLOOKUP($A69,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D69,2)=\"Sc\",C69=\"a\"),\nVLOOKUP(A69,Quantities[],Quantities!$J$2),\n\nIF(AND(B69=\"D\",C69=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B69=\"D\",\n VLOOKUP(A69,Quantities[],Quantities!$V$2)+VLOOKUP(A69,Quantities[],Quantities!$Z$2)+VLOOKUP(A69,Quantities[],Quantities!$AD$2),\nIF($B69=\"Q\", SUM(VLOOKUP($A69,Quantities[],Quantities!$V$2),VLOOKUP($A69,Quantities[],Quantities!$Z$2),\nVLOOKUP($A69,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A69,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D69,2)=\"Mg\", VLOOKUP(A69,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D69,2)=\"Sc\",B69=\"A\",C69=\"d\"),\n(SUM(VLOOKUP($A69,Quantities[],Quantities!$W$2)*VLOOKUP($A69,Quantities[],Quantities!$V$2),VLOOKUP($A69,Quantities[],Quantities!$AA$2)*VLOOKUP($A69,Quantities[],Quantities!$Z$2),VLOOKUP($A69,Quantities[],Quantities!$AE$2)*VLOOKUP($A69,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A69,Quantities[],Quantities!$V$2),VLOOKUP($A69,Quantities[],Quantities!$Z$2),VLOOKUP($A69,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D69,2)=\"Sc\",C69=\"a\"),\nVLOOKUP(A69,Quantities[],Quantities!$K$2),\n\nIF(AND(B69=\"D\",C69=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A69,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A69,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B69=\"D\", (VLOOKUP(A69,Quantities[],Quantities!$V$2)+VLOOKUP(A69,Quantities[],Quantities!$Z$2)+VLOOKUP(A69,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A69,Quantities[],Quantities!$W$2)*VLOOKUP(A69,Quantities[],Quantities!$V$2)\n+VLOOKUP(A69,Quantities[],Quantities!$AA$2)*VLOOKUP(A69,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A69,Quantities[],Quantities!$AE$2)*VLOOKUP(A69,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A69,Quantities[],Quantities!$V$2)+VLOOKUP(A69,Quantities[],Quantities!$Z$2)+VLOOKUP(A69,Quantities[],Quantities!$AD$2)),\n\nIF($B69=\"Q\", (SUM(VLOOKUP($A69,Quantities[],Quantities!$W$2)*VLOOKUP($A69,Quantities[],Quantities!$V$2),VLOOKUP($A69,Quantities[],Quantities!$AA$2)*VLOOKUP($A69,Quantities[],Quantities!$Z$2),VLOOKUP($A69,Quantities[],Quantities!$AE$2)*VLOOKUP($A69,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A69,Quantities[],Quantities!$V$2),VLOOKUP($A69,Quantities[],Quantities!$Z$2),VLOOKUP($A69,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A69,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D69,1)=\"U\",\"-\",VLOOKUP(D69,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A41","v":2002},"B","b","Dz1","2002-B-b-Dz1",{"$f":"IF(D70=\"Comb1\",VLOOKUP(B70,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B70,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B70=\"B\",C70=\"a\"),\n    \" Grading\",\"\"),\nIF(C70=\"b\",\"\",\"-\"),\nIF(C70=\"b\",\"\",VLOOKUP(A70,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A70,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A70,\"0\"),1)=\"5\",\"\",VLOOKUP(C70,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A70,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A70,\"0\"),1)=\"5\",$C70=\"b\"),\"\",VLOOKUP($A70,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A70,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C70=\"a\",C70=\"c\",C70=\"d\",C70=\"e\"),IF(OR(RIGHT(TEXT($A70,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A70,\"0\"),1)=\"5\"),VLOOKUP($A70,Quantities[],Quantities!$B$2),VLOOKUP($A70,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A70,\"0\"),1)=\"5\",VLOOKUP($A70,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A70,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A70,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A70,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C70=\"a\",C70=\"c\",C70=\"d\",C70=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A70,\"0\"),2)=\"00\",VLOOKUP(A70,Quantities[],Quantities!$B$2),VLOOKUP(A70,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-03"},{"$f":"IF(AND(LEFT(D70,2)=\"Sc\",B70=\"A\",C70=\"d\"),\nSUM(VLOOKUP($A70,Quantities[],Quantities!$V$2),VLOOKUP($A70,Quantities[],Quantities!$Z$2),\nVLOOKUP($A70,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D70,2)=\"Sc\",C70=\"a\"),\nVLOOKUP(A70,Quantities[],Quantities!$J$2),\n\nIF(AND(B70=\"D\",C70=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B70=\"D\",\n VLOOKUP(A70,Quantities[],Quantities!$V$2)+VLOOKUP(A70,Quantities[],Quantities!$Z$2)+VLOOKUP(A70,Quantities[],Quantities!$AD$2),\nIF($B70=\"Q\", SUM(VLOOKUP($A70,Quantities[],Quantities!$V$2),VLOOKUP($A70,Quantities[],Quantities!$Z$2),\nVLOOKUP($A70,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A70,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D70,2)=\"Mg\", VLOOKUP(A70,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D70,2)=\"Sc\",B70=\"A\",C70=\"d\"),\n(SUM(VLOOKUP($A70,Quantities[],Quantities!$W$2)*VLOOKUP($A70,Quantities[],Quantities!$V$2),VLOOKUP($A70,Quantities[],Quantities!$AA$2)*VLOOKUP($A70,Quantities[],Quantities!$Z$2),VLOOKUP($A70,Quantities[],Quantities!$AE$2)*VLOOKUP($A70,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A70,Quantities[],Quantities!$V$2),VLOOKUP($A70,Quantities[],Quantities!$Z$2),VLOOKUP($A70,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D70,2)=\"Sc\",C70=\"a\"),\nVLOOKUP(A70,Quantities[],Quantities!$K$2),\n\nIF(AND(B70=\"D\",C70=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A70,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A70,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B70=\"D\", (VLOOKUP(A70,Quantities[],Quantities!$V$2)+VLOOKUP(A70,Quantities[],Quantities!$Z$2)+VLOOKUP(A70,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A70,Quantities[],Quantities!$W$2)*VLOOKUP(A70,Quantities[],Quantities!$V$2)\n+VLOOKUP(A70,Quantities[],Quantities!$AA$2)*VLOOKUP(A70,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A70,Quantities[],Quantities!$AE$2)*VLOOKUP(A70,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A70,Quantities[],Quantities!$V$2)+VLOOKUP(A70,Quantities[],Quantities!$Z$2)+VLOOKUP(A70,Quantities[],Quantities!$AD$2)),\n\nIF($B70=\"Q\", (SUM(VLOOKUP($A70,Quantities[],Quantities!$W$2)*VLOOKUP($A70,Quantities[],Quantities!$V$2),VLOOKUP($A70,Quantities[],Quantities!$AA$2)*VLOOKUP($A70,Quantities[],Quantities!$Z$2),VLOOKUP($A70,Quantities[],Quantities!$AE$2)*VLOOKUP($A70,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A70,Quantities[],Quantities!$V$2),VLOOKUP($A70,Quantities[],Quantities!$Z$2),VLOOKUP($A70,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A70,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D70,1)=\"U\",\"-\",VLOOKUP(D70,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A42","v":2003},"B","b","Dz1","2003-B-b-Dz1",{"$f":"IF(D71=\"Comb1\",VLOOKUP(B71,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B71,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B71=\"B\",C71=\"a\"),\n    \" Grading\",\"\"),\nIF(C71=\"b\",\"\",\"-\"),\nIF(C71=\"b\",\"\",VLOOKUP(A71,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A71,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A71,\"0\"),1)=\"5\",\"\",VLOOKUP(C71,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A71,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A71,\"0\"),1)=\"5\",$C71=\"b\"),\"\",VLOOKUP($A71,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A71,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C71=\"a\",C71=\"c\",C71=\"d\",C71=\"e\"),IF(OR(RIGHT(TEXT($A71,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A71,\"0\"),1)=\"5\"),VLOOKUP($A71,Quantities[],Quantities!$B$2),VLOOKUP($A71,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A71,\"0\"),1)=\"5\",VLOOKUP($A71,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A71,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A71,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A71,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C71=\"a\",C71=\"c\",C71=\"d\",C71=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A71,\"0\"),2)=\"00\",VLOOKUP(A71,Quantities[],Quantities!$B$2),VLOOKUP(A71,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-04"},{"$f":"IF(AND(LEFT(D71,2)=\"Sc\",B71=\"A\",C71=\"d\"),\nSUM(VLOOKUP($A71,Quantities[],Quantities!$V$2),VLOOKUP($A71,Quantities[],Quantities!$Z$2),\nVLOOKUP($A71,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D71,2)=\"Sc\",C71=\"a\"),\nVLOOKUP(A71,Quantities[],Quantities!$J$2),\n\nIF(AND(B71=\"D\",C71=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B71=\"D\",\n VLOOKUP(A71,Quantities[],Quantities!$V$2)+VLOOKUP(A71,Quantities[],Quantities!$Z$2)+VLOOKUP(A71,Quantities[],Quantities!$AD$2),\nIF($B71=\"Q\", SUM(VLOOKUP($A71,Quantities[],Quantities!$V$2),VLOOKUP($A71,Quantities[],Quantities!$Z$2),\nVLOOKUP($A71,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A71,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D71,2)=\"Mg\", VLOOKUP(A71,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D71,2)=\"Sc\",B71=\"A\",C71=\"d\"),\n(SUM(VLOOKUP($A71,Quantities[],Quantities!$W$2)*VLOOKUP($A71,Quantities[],Quantities!$V$2),VLOOKUP($A71,Quantities[],Quantities!$AA$2)*VLOOKUP($A71,Quantities[],Quantities!$Z$2),VLOOKUP($A71,Quantities[],Quantities!$AE$2)*VLOOKUP($A71,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A71,Quantities[],Quantities!$V$2),VLOOKUP($A71,Quantities[],Quantities!$Z$2),VLOOKUP($A71,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D71,2)=\"Sc\",C71=\"a\"),\nVLOOKUP(A71,Quantities[],Quantities!$K$2),\n\nIF(AND(B71=\"D\",C71=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A71,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A71,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B71=\"D\", (VLOOKUP(A71,Quantities[],Quantities!$V$2)+VLOOKUP(A71,Quantities[],Quantities!$Z$2)+VLOOKUP(A71,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A71,Quantities[],Quantities!$W$2)*VLOOKUP(A71,Quantities[],Quantities!$V$2)\n+VLOOKUP(A71,Quantities[],Quantities!$AA$2)*VLOOKUP(A71,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A71,Quantities[],Quantities!$AE$2)*VLOOKUP(A71,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A71,Quantities[],Quantities!$V$2)+VLOOKUP(A71,Quantities[],Quantities!$Z$2)+VLOOKUP(A71,Quantities[],Quantities!$AD$2)),\n\nIF($B71=\"Q\", (SUM(VLOOKUP($A71,Quantities[],Quantities!$W$2)*VLOOKUP($A71,Quantities[],Quantities!$V$2),VLOOKUP($A71,Quantities[],Quantities!$AA$2)*VLOOKUP($A71,Quantities[],Quantities!$Z$2),VLOOKUP($A71,Quantities[],Quantities!$AE$2)*VLOOKUP($A71,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A71,Quantities[],Quantities!$V$2),VLOOKUP($A71,Quantities[],Quantities!$Z$2),VLOOKUP($A71,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A71,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D71,1)=\"U\",\"-\",VLOOKUP(D71,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A43","v":2004},"B","b","Dz1","2004-B-b-Dz1",{"$f":"IF(D72=\"Comb1\",VLOOKUP(B72,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B72,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B72=\"B\",C72=\"a\"),\n    \" Grading\",\"\"),\nIF(C72=\"b\",\"\",\"-\"),\nIF(C72=\"b\",\"\",VLOOKUP(A72,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A72,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A72,\"0\"),1)=\"5\",\"\",VLOOKUP(C72,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A72,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A72,\"0\"),1)=\"5\",$C72=\"b\"),\"\",VLOOKUP($A72,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A72,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C72=\"a\",C72=\"c\",C72=\"d\",C72=\"e\"),IF(OR(RIGHT(TEXT($A72,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A72,\"0\"),1)=\"5\"),VLOOKUP($A72,Quantities[],Quantities!$B$2),VLOOKUP($A72,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A72,\"0\"),1)=\"5\",VLOOKUP($A72,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A72,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A72,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A72,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C72=\"a\",C72=\"c\",C72=\"d\",C72=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A72,\"0\"),2)=\"00\",VLOOKUP(A72,Quantities[],Quantities!$B$2),VLOOKUP(A72,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-05"},{"$f":"IF(AND(LEFT(D72,2)=\"Sc\",B72=\"A\",C72=\"d\"),\nSUM(VLOOKUP($A72,Quantities[],Quantities!$V$2),VLOOKUP($A72,Quantities[],Quantities!$Z$2),\nVLOOKUP($A72,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D72,2)=\"Sc\",C72=\"a\"),\nVLOOKUP(A72,Quantities[],Quantities!$J$2),\n\nIF(AND(B72=\"D\",C72=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B72=\"D\",\n VLOOKUP(A72,Quantities[],Quantities!$V$2)+VLOOKUP(A72,Quantities[],Quantities!$Z$2)+VLOOKUP(A72,Quantities[],Quantities!$AD$2),\nIF($B72=\"Q\", SUM(VLOOKUP($A72,Quantities[],Quantities!$V$2),VLOOKUP($A72,Quantities[],Quantities!$Z$2),\nVLOOKUP($A72,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A72,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D72,2)=\"Mg\", VLOOKUP(A72,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D72,2)=\"Sc\",B72=\"A\",C72=\"d\"),\n(SUM(VLOOKUP($A72,Quantities[],Quantities!$W$2)*VLOOKUP($A72,Quantities[],Quantities!$V$2),VLOOKUP($A72,Quantities[],Quantities!$AA$2)*VLOOKUP($A72,Quantities[],Quantities!$Z$2),VLOOKUP($A72,Quantities[],Quantities!$AE$2)*VLOOKUP($A72,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A72,Quantities[],Quantities!$V$2),VLOOKUP($A72,Quantities[],Quantities!$Z$2),VLOOKUP($A72,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D72,2)=\"Sc\",C72=\"a\"),\nVLOOKUP(A72,Quantities[],Quantities!$K$2),\n\nIF(AND(B72=\"D\",C72=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A72,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A72,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B72=\"D\", (VLOOKUP(A72,Quantities[],Quantities!$V$2)+VLOOKUP(A72,Quantities[],Quantities!$Z$2)+VLOOKUP(A72,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A72,Quantities[],Quantities!$W$2)*VLOOKUP(A72,Quantities[],Quantities!$V$2)\n+VLOOKUP(A72,Quantities[],Quantities!$AA$2)*VLOOKUP(A72,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A72,Quantities[],Quantities!$AE$2)*VLOOKUP(A72,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A72,Quantities[],Quantities!$V$2)+VLOOKUP(A72,Quantities[],Quantities!$Z$2)+VLOOKUP(A72,Quantities[],Quantities!$AD$2)),\n\nIF($B72=\"Q\", (SUM(VLOOKUP($A72,Quantities[],Quantities!$W$2)*VLOOKUP($A72,Quantities[],Quantities!$V$2),VLOOKUP($A72,Quantities[],Quantities!$AA$2)*VLOOKUP($A72,Quantities[],Quantities!$Z$2),VLOOKUP($A72,Quantities[],Quantities!$AE$2)*VLOOKUP($A72,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A72,Quantities[],Quantities!$V$2),VLOOKUP($A72,Quantities[],Quantities!$Z$2),VLOOKUP($A72,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A72,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D72,1)=\"U\",\"-\",VLOOKUP(D72,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A44","v":2005},"B","b","Dz1","2005-B-b-Dz1",{"$f":"IF(D73=\"Comb1\",VLOOKUP(B73,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B73,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B73=\"B\",C73=\"a\"),\n    \" Grading\",\"\"),\nIF(C73=\"b\",\"\",\"-\"),\nIF(C73=\"b\",\"\",VLOOKUP(A73,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A73,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A73,\"0\"),1)=\"5\",\"\",VLOOKUP(C73,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A73,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A73,\"0\"),1)=\"5\",$C73=\"b\"),\"\",VLOOKUP($A73,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A73,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C73=\"a\",C73=\"c\",C73=\"d\",C73=\"e\"),IF(OR(RIGHT(TEXT($A73,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A73,\"0\"),1)=\"5\"),VLOOKUP($A73,Quantities[],Quantities!$B$2),VLOOKUP($A73,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A73,\"0\"),1)=\"5\",VLOOKUP($A73,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A73,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A73,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A73,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C73=\"a\",C73=\"c\",C73=\"d\",C73=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A73,\"0\"),2)=\"00\",VLOOKUP(A73,Quantities[],Quantities!$B$2),VLOOKUP(A73,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-06"},{"$f":"IF(AND(LEFT(D73,2)=\"Sc\",B73=\"A\",C73=\"d\"),\nSUM(VLOOKUP($A73,Quantities[],Quantities!$V$2),VLOOKUP($A73,Quantities[],Quantities!$Z$2),\nVLOOKUP($A73,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D73,2)=\"Sc\",C73=\"a\"),\nVLOOKUP(A73,Quantities[],Quantities!$J$2),\n\nIF(AND(B73=\"D\",C73=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B73=\"D\",\n VLOOKUP(A73,Quantities[],Quantities!$V$2)+VLOOKUP(A73,Quantities[],Quantities!$Z$2)+VLOOKUP(A73,Quantities[],Quantities!$AD$2),\nIF($B73=\"Q\", SUM(VLOOKUP($A73,Quantities[],Quantities!$V$2),VLOOKUP($A73,Quantities[],Quantities!$Z$2),\nVLOOKUP($A73,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A73,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D73,2)=\"Mg\", VLOOKUP(A73,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D73,2)=\"Sc\",B73=\"A\",C73=\"d\"),\n(SUM(VLOOKUP($A73,Quantities[],Quantities!$W$2)*VLOOKUP($A73,Quantities[],Quantities!$V$2),VLOOKUP($A73,Quantities[],Quantities!$AA$2)*VLOOKUP($A73,Quantities[],Quantities!$Z$2),VLOOKUP($A73,Quantities[],Quantities!$AE$2)*VLOOKUP($A73,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A73,Quantities[],Quantities!$V$2),VLOOKUP($A73,Quantities[],Quantities!$Z$2),VLOOKUP($A73,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D73,2)=\"Sc\",C73=\"a\"),\nVLOOKUP(A73,Quantities[],Quantities!$K$2),\n\nIF(AND(B73=\"D\",C73=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A73,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A73,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B73=\"D\", (VLOOKUP(A73,Quantities[],Quantities!$V$2)+VLOOKUP(A73,Quantities[],Quantities!$Z$2)+VLOOKUP(A73,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A73,Quantities[],Quantities!$W$2)*VLOOKUP(A73,Quantities[],Quantities!$V$2)\n+VLOOKUP(A73,Quantities[],Quantities!$AA$2)*VLOOKUP(A73,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A73,Quantities[],Quantities!$AE$2)*VLOOKUP(A73,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A73,Quantities[],Quantities!$V$2)+VLOOKUP(A73,Quantities[],Quantities!$Z$2)+VLOOKUP(A73,Quantities[],Quantities!$AD$2)),\n\nIF($B73=\"Q\", (SUM(VLOOKUP($A73,Quantities[],Quantities!$W$2)*VLOOKUP($A73,Quantities[],Quantities!$V$2),VLOOKUP($A73,Quantities[],Quantities!$AA$2)*VLOOKUP($A73,Quantities[],Quantities!$Z$2),VLOOKUP($A73,Quantities[],Quantities!$AE$2)*VLOOKUP($A73,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A73,Quantities[],Quantities!$V$2),VLOOKUP($A73,Quantities[],Quantities!$Z$2),VLOOKUP($A73,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A73,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D73,1)=\"U\",\"-\",VLOOKUP(D73,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A45","v":2006},"B","b","Dz1","2006-B-b-Dz1",{"$f":"IF(D74=\"Comb1\",VLOOKUP(B74,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B74,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B74=\"B\",C74=\"a\"),\n    \" Grading\",\"\"),\nIF(C74=\"b\",\"\",\"-\"),\nIF(C74=\"b\",\"\",VLOOKUP(A74,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A74,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A74,\"0\"),1)=\"5\",\"\",VLOOKUP(C74,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A74,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A74,\"0\"),1)=\"5\",$C74=\"b\"),\"\",VLOOKUP($A74,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A74,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C74=\"a\",C74=\"c\",C74=\"d\",C74=\"e\"),IF(OR(RIGHT(TEXT($A74,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A74,\"0\"),1)=\"5\"),VLOOKUP($A74,Quantities[],Quantities!$B$2),VLOOKUP($A74,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A74,\"0\"),1)=\"5\",VLOOKUP($A74,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A74,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A74,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A74,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C74=\"a\",C74=\"c\",C74=\"d\",C74=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A74,\"0\"),2)=\"00\",VLOOKUP(A74,Quantities[],Quantities!$B$2),VLOOKUP(A74,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-07"},{"$f":"IF(AND(LEFT(D74,2)=\"Sc\",B74=\"A\",C74=\"d\"),\nSUM(VLOOKUP($A74,Quantities[],Quantities!$V$2),VLOOKUP($A74,Quantities[],Quantities!$Z$2),\nVLOOKUP($A74,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D74,2)=\"Sc\",C74=\"a\"),\nVLOOKUP(A74,Quantities[],Quantities!$J$2),\n\nIF(AND(B74=\"D\",C74=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B74=\"D\",\n VLOOKUP(A74,Quantities[],Quantities!$V$2)+VLOOKUP(A74,Quantities[],Quantities!$Z$2)+VLOOKUP(A74,Quantities[],Quantities!$AD$2),\nIF($B74=\"Q\", SUM(VLOOKUP($A74,Quantities[],Quantities!$V$2),VLOOKUP($A74,Quantities[],Quantities!$Z$2),\nVLOOKUP($A74,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A74,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D74,2)=\"Mg\", VLOOKUP(A74,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D74,2)=\"Sc\",B74=\"A\",C74=\"d\"),\n(SUM(VLOOKUP($A74,Quantities[],Quantities!$W$2)*VLOOKUP($A74,Quantities[],Quantities!$V$2),VLOOKUP($A74,Quantities[],Quantities!$AA$2)*VLOOKUP($A74,Quantities[],Quantities!$Z$2),VLOOKUP($A74,Quantities[],Quantities!$AE$2)*VLOOKUP($A74,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A74,Quantities[],Quantities!$V$2),VLOOKUP($A74,Quantities[],Quantities!$Z$2),VLOOKUP($A74,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D74,2)=\"Sc\",C74=\"a\"),\nVLOOKUP(A74,Quantities[],Quantities!$K$2),\n\nIF(AND(B74=\"D\",C74=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A74,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A74,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B74=\"D\", (VLOOKUP(A74,Quantities[],Quantities!$V$2)+VLOOKUP(A74,Quantities[],Quantities!$Z$2)+VLOOKUP(A74,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A74,Quantities[],Quantities!$W$2)*VLOOKUP(A74,Quantities[],Quantities!$V$2)\n+VLOOKUP(A74,Quantities[],Quantities!$AA$2)*VLOOKUP(A74,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A74,Quantities[],Quantities!$AE$2)*VLOOKUP(A74,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A74,Quantities[],Quantities!$V$2)+VLOOKUP(A74,Quantities[],Quantities!$Z$2)+VLOOKUP(A74,Quantities[],Quantities!$AD$2)),\n\nIF($B74=\"Q\", (SUM(VLOOKUP($A74,Quantities[],Quantities!$W$2)*VLOOKUP($A74,Quantities[],Quantities!$V$2),VLOOKUP($A74,Quantities[],Quantities!$AA$2)*VLOOKUP($A74,Quantities[],Quantities!$Z$2),VLOOKUP($A74,Quantities[],Quantities!$AE$2)*VLOOKUP($A74,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A74,Quantities[],Quantities!$V$2),VLOOKUP($A74,Quantities[],Quantities!$Z$2),VLOOKUP($A74,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A74,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D74,1)=\"U\",\"-\",VLOOKUP(D74,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A46","v":2007},"B","b","Dz1","2007-B-b-Dz1",{"$f":"IF(D75=\"Comb1\",VLOOKUP(B75,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B75,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B75=\"B\",C75=\"a\"),\n    \" Grading\",\"\"),\nIF(C75=\"b\",\"\",\"-\"),\nIF(C75=\"b\",\"\",VLOOKUP(A75,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A75,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A75,\"0\"),1)=\"5\",\"\",VLOOKUP(C75,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A75,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A75,\"0\"),1)=\"5\",$C75=\"b\"),\"\",VLOOKUP($A75,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A75,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C75=\"a\",C75=\"c\",C75=\"d\",C75=\"e\"),IF(OR(RIGHT(TEXT($A75,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A75,\"0\"),1)=\"5\"),VLOOKUP($A75,Quantities[],Quantities!$B$2),VLOOKUP($A75,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A75,\"0\"),1)=\"5\",VLOOKUP($A75,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A75,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A75,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A75,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C75=\"a\",C75=\"c\",C75=\"d\",C75=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A75,\"0\"),2)=\"00\",VLOOKUP(A75,Quantities[],Quantities!$B$2),VLOOKUP(A75,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-08"},{"$f":"IF(AND(LEFT(D75,2)=\"Sc\",B75=\"A\",C75=\"d\"),\nSUM(VLOOKUP($A75,Quantities[],Quantities!$V$2),VLOOKUP($A75,Quantities[],Quantities!$Z$2),\nVLOOKUP($A75,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D75,2)=\"Sc\",C75=\"a\"),\nVLOOKUP(A75,Quantities[],Quantities!$J$2),\n\nIF(AND(B75=\"D\",C75=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B75=\"D\",\n VLOOKUP(A75,Quantities[],Quantities!$V$2)+VLOOKUP(A75,Quantities[],Quantities!$Z$2)+VLOOKUP(A75,Quantities[],Quantities!$AD$2),\nIF($B75=\"Q\", SUM(VLOOKUP($A75,Quantities[],Quantities!$V$2),VLOOKUP($A75,Quantities[],Quantities!$Z$2),\nVLOOKUP($A75,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A75,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D75,2)=\"Mg\", VLOOKUP(A75,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D75,2)=\"Sc\",B75=\"A\",C75=\"d\"),\n(SUM(VLOOKUP($A75,Quantities[],Quantities!$W$2)*VLOOKUP($A75,Quantities[],Quantities!$V$2),VLOOKUP($A75,Quantities[],Quantities!$AA$2)*VLOOKUP($A75,Quantities[],Quantities!$Z$2),VLOOKUP($A75,Quantities[],Quantities!$AE$2)*VLOOKUP($A75,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A75,Quantities[],Quantities!$V$2),VLOOKUP($A75,Quantities[],Quantities!$Z$2),VLOOKUP($A75,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D75,2)=\"Sc\",C75=\"a\"),\nVLOOKUP(A75,Quantities[],Quantities!$K$2),\n\nIF(AND(B75=\"D\",C75=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A75,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A75,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B75=\"D\", (VLOOKUP(A75,Quantities[],Quantities!$V$2)+VLOOKUP(A75,Quantities[],Quantities!$Z$2)+VLOOKUP(A75,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A75,Quantities[],Quantities!$W$2)*VLOOKUP(A75,Quantities[],Quantities!$V$2)\n+VLOOKUP(A75,Quantities[],Quantities!$AA$2)*VLOOKUP(A75,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A75,Quantities[],Quantities!$AE$2)*VLOOKUP(A75,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A75,Quantities[],Quantities!$V$2)+VLOOKUP(A75,Quantities[],Quantities!$Z$2)+VLOOKUP(A75,Quantities[],Quantities!$AD$2)),\n\nIF($B75=\"Q\", (SUM(VLOOKUP($A75,Quantities[],Quantities!$W$2)*VLOOKUP($A75,Quantities[],Quantities!$V$2),VLOOKUP($A75,Quantities[],Quantities!$AA$2)*VLOOKUP($A75,Quantities[],Quantities!$Z$2),VLOOKUP($A75,Quantities[],Quantities!$AE$2)*VLOOKUP($A75,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A75,Quantities[],Quantities!$V$2),VLOOKUP($A75,Quantities[],Quantities!$Z$2),VLOOKUP($A75,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A75,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D75,1)=\"U\",\"-\",VLOOKUP(D75,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A47","v":2008},"B","b","Dz1","2008-B-b-Dz1",{"$f":"IF(D76=\"Comb1\",VLOOKUP(B76,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B76,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B76=\"B\",C76=\"a\"),\n    \" Grading\",\"\"),\nIF(C76=\"b\",\"\",\"-\"),\nIF(C76=\"b\",\"\",VLOOKUP(A76,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A76,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A76,\"0\"),1)=\"5\",\"\",VLOOKUP(C76,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A76,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A76,\"0\"),1)=\"5\",$C76=\"b\"),\"\",VLOOKUP($A76,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A76,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C76=\"a\",C76=\"c\",C76=\"d\",C76=\"e\"),IF(OR(RIGHT(TEXT($A76,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A76,\"0\"),1)=\"5\"),VLOOKUP($A76,Quantities[],Quantities!$B$2),VLOOKUP($A76,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A76,\"0\"),1)=\"5\",VLOOKUP($A76,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A76,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A76,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A76,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C76=\"a\",C76=\"c\",C76=\"d\",C76=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A76,\"0\"),2)=\"00\",VLOOKUP(A76,Quantities[],Quantities!$B$2),VLOOKUP(A76,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-09"},{"$f":"IF(AND(LEFT(D76,2)=\"Sc\",B76=\"A\",C76=\"d\"),\nSUM(VLOOKUP($A76,Quantities[],Quantities!$V$2),VLOOKUP($A76,Quantities[],Quantities!$Z$2),\nVLOOKUP($A76,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D76,2)=\"Sc\",C76=\"a\"),\nVLOOKUP(A76,Quantities[],Quantities!$J$2),\n\nIF(AND(B76=\"D\",C76=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B76=\"D\",\n VLOOKUP(A76,Quantities[],Quantities!$V$2)+VLOOKUP(A76,Quantities[],Quantities!$Z$2)+VLOOKUP(A76,Quantities[],Quantities!$AD$2),\nIF($B76=\"Q\", SUM(VLOOKUP($A76,Quantities[],Quantities!$V$2),VLOOKUP($A76,Quantities[],Quantities!$Z$2),\nVLOOKUP($A76,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A76,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D76,2)=\"Mg\", VLOOKUP(A76,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D76,2)=\"Sc\",B76=\"A\",C76=\"d\"),\n(SUM(VLOOKUP($A76,Quantities[],Quantities!$W$2)*VLOOKUP($A76,Quantities[],Quantities!$V$2),VLOOKUP($A76,Quantities[],Quantities!$AA$2)*VLOOKUP($A76,Quantities[],Quantities!$Z$2),VLOOKUP($A76,Quantities[],Quantities!$AE$2)*VLOOKUP($A76,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A76,Quantities[],Quantities!$V$2),VLOOKUP($A76,Quantities[],Quantities!$Z$2),VLOOKUP($A76,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D76,2)=\"Sc\",C76=\"a\"),\nVLOOKUP(A76,Quantities[],Quantities!$K$2),\n\nIF(AND(B76=\"D\",C76=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A76,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A76,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B76=\"D\", (VLOOKUP(A76,Quantities[],Quantities!$V$2)+VLOOKUP(A76,Quantities[],Quantities!$Z$2)+VLOOKUP(A76,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A76,Quantities[],Quantities!$W$2)*VLOOKUP(A76,Quantities[],Quantities!$V$2)\n+VLOOKUP(A76,Quantities[],Quantities!$AA$2)*VLOOKUP(A76,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A76,Quantities[],Quantities!$AE$2)*VLOOKUP(A76,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A76,Quantities[],Quantities!$V$2)+VLOOKUP(A76,Quantities[],Quantities!$Z$2)+VLOOKUP(A76,Quantities[],Quantities!$AD$2)),\n\nIF($B76=\"Q\", (SUM(VLOOKUP($A76,Quantities[],Quantities!$W$2)*VLOOKUP($A76,Quantities[],Quantities!$V$2),VLOOKUP($A76,Quantities[],Quantities!$AA$2)*VLOOKUP($A76,Quantities[],Quantities!$Z$2),VLOOKUP($A76,Quantities[],Quantities!$AE$2)*VLOOKUP($A76,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A76,Quantities[],Quantities!$V$2),VLOOKUP($A76,Quantities[],Quantities!$Z$2),VLOOKUP($A76,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A76,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D76,1)=\"U\",\"-\",VLOOKUP(D76,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A48","v":2009},"B","b","Dz1","2009-B-b-Dz1",{"$f":"IF(D77=\"Comb1\",VLOOKUP(B77,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B77,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B77=\"B\",C77=\"a\"),\n    \" Grading\",\"\"),\nIF(C77=\"b\",\"\",\"-\"),\nIF(C77=\"b\",\"\",VLOOKUP(A77,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A77,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A77,\"0\"),1)=\"5\",\"\",VLOOKUP(C77,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A77,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A77,\"0\"),1)=\"5\",$C77=\"b\"),\"\",VLOOKUP($A77,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A77,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C77=\"a\",C77=\"c\",C77=\"d\",C77=\"e\"),IF(OR(RIGHT(TEXT($A77,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A77,\"0\"),1)=\"5\"),VLOOKUP($A77,Quantities[],Quantities!$B$2),VLOOKUP($A77,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A77,\"0\"),1)=\"5\",VLOOKUP($A77,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A77,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A77,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A77,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C77=\"a\",C77=\"c\",C77=\"d\",C77=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A77,\"0\"),2)=\"00\",VLOOKUP(A77,Quantities[],Quantities!$B$2),VLOOKUP(A77,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-10"},{"$f":"IF(AND(LEFT(D77,2)=\"Sc\",B77=\"A\",C77=\"d\"),\nSUM(VLOOKUP($A77,Quantities[],Quantities!$V$2),VLOOKUP($A77,Quantities[],Quantities!$Z$2),\nVLOOKUP($A77,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D77,2)=\"Sc\",C77=\"a\"),\nVLOOKUP(A77,Quantities[],Quantities!$J$2),\n\nIF(AND(B77=\"D\",C77=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B77=\"D\",\n VLOOKUP(A77,Quantities[],Quantities!$V$2)+VLOOKUP(A77,Quantities[],Quantities!$Z$2)+VLOOKUP(A77,Quantities[],Quantities!$AD$2),\nIF($B77=\"Q\", SUM(VLOOKUP($A77,Quantities[],Quantities!$V$2),VLOOKUP($A77,Quantities[],Quantities!$Z$2),\nVLOOKUP($A77,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A77,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D77,2)=\"Mg\", VLOOKUP(A77,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D77,2)=\"Sc\",B77=\"A\",C77=\"d\"),\n(SUM(VLOOKUP($A77,Quantities[],Quantities!$W$2)*VLOOKUP($A77,Quantities[],Quantities!$V$2),VLOOKUP($A77,Quantities[],Quantities!$AA$2)*VLOOKUP($A77,Quantities[],Quantities!$Z$2),VLOOKUP($A77,Quantities[],Quantities!$AE$2)*VLOOKUP($A77,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A77,Quantities[],Quantities!$V$2),VLOOKUP($A77,Quantities[],Quantities!$Z$2),VLOOKUP($A77,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D77,2)=\"Sc\",C77=\"a\"),\nVLOOKUP(A77,Quantities[],Quantities!$K$2),\n\nIF(AND(B77=\"D\",C77=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A77,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A77,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B77=\"D\", (VLOOKUP(A77,Quantities[],Quantities!$V$2)+VLOOKUP(A77,Quantities[],Quantities!$Z$2)+VLOOKUP(A77,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A77,Quantities[],Quantities!$W$2)*VLOOKUP(A77,Quantities[],Quantities!$V$2)\n+VLOOKUP(A77,Quantities[],Quantities!$AA$2)*VLOOKUP(A77,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A77,Quantities[],Quantities!$AE$2)*VLOOKUP(A77,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A77,Quantities[],Quantities!$V$2)+VLOOKUP(A77,Quantities[],Quantities!$Z$2)+VLOOKUP(A77,Quantities[],Quantities!$AD$2)),\n\nIF($B77=\"Q\", (SUM(VLOOKUP($A77,Quantities[],Quantities!$W$2)*VLOOKUP($A77,Quantities[],Quantities!$V$2),VLOOKUP($A77,Quantities[],Quantities!$AA$2)*VLOOKUP($A77,Quantities[],Quantities!$Z$2),VLOOKUP($A77,Quantities[],Quantities!$AE$2)*VLOOKUP($A77,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A77,Quantities[],Quantities!$V$2),VLOOKUP($A77,Quantities[],Quantities!$Z$2),VLOOKUP($A77,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A77,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D77,1)=\"U\",\"-\",VLOOKUP(D77,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A49","v":2010},"B","b","Dz1","2010-B-b-Dz1",{"$f":"IF(D78=\"Comb1\",VLOOKUP(B78,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B78,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B78=\"B\",C78=\"a\"),\n    \" Grading\",\"\"),\nIF(C78=\"b\",\"\",\"-\"),\nIF(C78=\"b\",\"\",VLOOKUP(A78,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A78,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A78,\"0\"),1)=\"5\",\"\",VLOOKUP(C78,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A78,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A78,\"0\"),1)=\"5\",$C78=\"b\"),\"\",VLOOKUP($A78,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A78,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C78=\"a\",C78=\"c\",C78=\"d\",C78=\"e\"),IF(OR(RIGHT(TEXT($A78,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A78,\"0\"),1)=\"5\"),VLOOKUP($A78,Quantities[],Quantities!$B$2),VLOOKUP($A78,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A78,\"0\"),1)=\"5\",VLOOKUP($A78,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A78,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A78,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A78,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C78=\"a\",C78=\"c\",C78=\"d\",C78=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A78,\"0\"),2)=\"00\",VLOOKUP(A78,Quantities[],Quantities!$B$2),VLOOKUP(A78,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-11"},{"$f":"IF(AND(LEFT(D78,2)=\"Sc\",B78=\"A\",C78=\"d\"),\nSUM(VLOOKUP($A78,Quantities[],Quantities!$V$2),VLOOKUP($A78,Quantities[],Quantities!$Z$2),\nVLOOKUP($A78,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D78,2)=\"Sc\",C78=\"a\"),\nVLOOKUP(A78,Quantities[],Quantities!$J$2),\n\nIF(AND(B78=\"D\",C78=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B78=\"D\",\n VLOOKUP(A78,Quantities[],Quantities!$V$2)+VLOOKUP(A78,Quantities[],Quantities!$Z$2)+VLOOKUP(A78,Quantities[],Quantities!$AD$2),\nIF($B78=\"Q\", SUM(VLOOKUP($A78,Quantities[],Quantities!$V$2),VLOOKUP($A78,Quantities[],Quantities!$Z$2),\nVLOOKUP($A78,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A78,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D78,2)=\"Mg\", VLOOKUP(A78,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D78,2)=\"Sc\",B78=\"A\",C78=\"d\"),\n(SUM(VLOOKUP($A78,Quantities[],Quantities!$W$2)*VLOOKUP($A78,Quantities[],Quantities!$V$2),VLOOKUP($A78,Quantities[],Quantities!$AA$2)*VLOOKUP($A78,Quantities[],Quantities!$Z$2),VLOOKUP($A78,Quantities[],Quantities!$AE$2)*VLOOKUP($A78,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A78,Quantities[],Quantities!$V$2),VLOOKUP($A78,Quantities[],Quantities!$Z$2),VLOOKUP($A78,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D78,2)=\"Sc\",C78=\"a\"),\nVLOOKUP(A78,Quantities[],Quantities!$K$2),\n\nIF(AND(B78=\"D\",C78=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A78,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A78,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B78=\"D\", (VLOOKUP(A78,Quantities[],Quantities!$V$2)+VLOOKUP(A78,Quantities[],Quantities!$Z$2)+VLOOKUP(A78,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A78,Quantities[],Quantities!$W$2)*VLOOKUP(A78,Quantities[],Quantities!$V$2)\n+VLOOKUP(A78,Quantities[],Quantities!$AA$2)*VLOOKUP(A78,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A78,Quantities[],Quantities!$AE$2)*VLOOKUP(A78,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A78,Quantities[],Quantities!$V$2)+VLOOKUP(A78,Quantities[],Quantities!$Z$2)+VLOOKUP(A78,Quantities[],Quantities!$AD$2)),\n\nIF($B78=\"Q\", (SUM(VLOOKUP($A78,Quantities[],Quantities!$W$2)*VLOOKUP($A78,Quantities[],Quantities!$V$2),VLOOKUP($A78,Quantities[],Quantities!$AA$2)*VLOOKUP($A78,Quantities[],Quantities!$Z$2),VLOOKUP($A78,Quantities[],Quantities!$AE$2)*VLOOKUP($A78,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A78,Quantities[],Quantities!$V$2),VLOOKUP($A78,Quantities[],Quantities!$Z$2),VLOOKUP($A78,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A78,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D78,1)=\"U\",\"-\",VLOOKUP(D78,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A51","v":3001},"B","b","Dz1","3001-B-b-Dz1",{"$f":"IF(D79=\"Comb1\",VLOOKUP(B79,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B79,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B79=\"B\",C79=\"a\"),\n    \" Grading\",\"\"),\nIF(C79=\"b\",\"\",\"-\"),\nIF(C79=\"b\",\"\",VLOOKUP(A79,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A79,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A79,\"0\"),1)=\"5\",\"\",VLOOKUP(C79,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A79,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A79,\"0\"),1)=\"5\",$C79=\"b\"),\"\",VLOOKUP($A79,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A79,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C79=\"a\",C79=\"c\",C79=\"d\",C79=\"e\"),IF(OR(RIGHT(TEXT($A79,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A79,\"0\"),1)=\"5\"),VLOOKUP($A79,Quantities[],Quantities!$B$2),VLOOKUP($A79,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A79,\"0\"),1)=\"5\",VLOOKUP($A79,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A79,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A79,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A79,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C79=\"a\",C79=\"c\",C79=\"d\",C79=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A79,\"0\"),2)=\"00\",VLOOKUP(A79,Quantities[],Quantities!$B$2),VLOOKUP(A79,Quantities[],Quantities!$C$2))\n))","v":"Misc-1"},{"$f":"IF(AND(LEFT(D79,2)=\"Sc\",B79=\"A\",C79=\"d\"),\nSUM(VLOOKUP($A79,Quantities[],Quantities!$V$2),VLOOKUP($A79,Quantities[],Quantities!$Z$2),\nVLOOKUP($A79,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D79,2)=\"Sc\",C79=\"a\"),\nVLOOKUP(A79,Quantities[],Quantities!$J$2),\n\nIF(AND(B79=\"D\",C79=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B79=\"D\",\n VLOOKUP(A79,Quantities[],Quantities!$V$2)+VLOOKUP(A79,Quantities[],Quantities!$Z$2)+VLOOKUP(A79,Quantities[],Quantities!$AD$2),\nIF($B79=\"Q\", SUM(VLOOKUP($A79,Quantities[],Quantities!$V$2),VLOOKUP($A79,Quantities[],Quantities!$Z$2),\nVLOOKUP($A79,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A79,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\", VLOOKUP(A79,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D79,2)=\"Sc\",B79=\"A\",C79=\"d\"),\n(SUM(VLOOKUP($A79,Quantities[],Quantities!$W$2)*VLOOKUP($A79,Quantities[],Quantities!$V$2),VLOOKUP($A79,Quantities[],Quantities!$AA$2)*VLOOKUP($A79,Quantities[],Quantities!$Z$2),VLOOKUP($A79,Quantities[],Quantities!$AE$2)*VLOOKUP($A79,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A79,Quantities[],Quantities!$V$2),VLOOKUP($A79,Quantities[],Quantities!$Z$2),VLOOKUP($A79,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D79,2)=\"Sc\",C79=\"a\"),\nVLOOKUP(A79,Quantities[],Quantities!$K$2),\n\nIF(AND(B79=\"D\",C79=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A79,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A79,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B79=\"D\", (VLOOKUP(A79,Quantities[],Quantities!$V$2)+VLOOKUP(A79,Quantities[],Quantities!$Z$2)+VLOOKUP(A79,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A79,Quantities[],Quantities!$W$2)*VLOOKUP(A79,Quantities[],Quantities!$V$2)\n+VLOOKUP(A79,Quantities[],Quantities!$AA$2)*VLOOKUP(A79,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A79,Quantities[],Quantities!$AE$2)*VLOOKUP(A79,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A79,Quantities[],Quantities!$V$2)+VLOOKUP(A79,Quantities[],Quantities!$Z$2)+VLOOKUP(A79,Quantities[],Quantities!$AD$2)),\n\nIF($B79=\"Q\", (SUM(VLOOKUP($A79,Quantities[],Quantities!$W$2)*VLOOKUP($A79,Quantities[],Quantities!$V$2),VLOOKUP($A79,Quantities[],Quantities!$AA$2)*VLOOKUP($A79,Quantities[],Quantities!$Z$2),VLOOKUP($A79,Quantities[],Quantities!$AE$2)*VLOOKUP($A79,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A79,Quantities[],Quantities!$V$2),VLOOKUP($A79,Quantities[],Quantities!$Z$2),VLOOKUP($A79,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A79,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D79,1)=\"U\",\"-\",VLOOKUP(D79,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A54","v":3004},"B","b","Dz1",{"$f":"CONCATENATE(TEXT(A80,\"0\"),\"-\",B80,\"-\",C80,\"-\",D80)","v":"3004-B-b-Dz1"},{"$f":"IF(D80=\"Comb1\",VLOOKUP(B80,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B80,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B80=\"B\",C80=\"a\"),\n    \" Grading\",\"\"),\nIF(C80=\"b\",\"\",\"-\"),\nIF(C80=\"b\",\"\",VLOOKUP(A80,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A80,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A80,\"0\"),1)=\"5\",\"\",VLOOKUP(C80,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A80,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A80,\"0\"),1)=\"5\",$C80=\"b\"),\"\",VLOOKUP($A80,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A80,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C80=\"a\",C80=\"c\",C80=\"d\",C80=\"e\"),IF(OR(RIGHT(TEXT($A80,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A80,\"0\"),1)=\"5\"),VLOOKUP($A80,Quantities[],Quantities!$B$2),VLOOKUP($A80,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A80,\"0\"),1)=\"5\",VLOOKUP($A80,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A80,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A80,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A80,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C80=\"a\",C80=\"c\",C80=\"d\",C80=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A80,\"0\"),2)=\"00\",VLOOKUP(A80,Quantities[],Quantities!$B$2),VLOOKUP(A80,Quantities[],Quantities!$C$2))\n))","v":"Misc-4"},{"$f":"IF(AND(LEFT(D80,2)=\"Sc\",B80=\"A\",C80=\"d\"),\nSUM(VLOOKUP($A80,Quantities[],Quantities!$V$2),VLOOKUP($A80,Quantities[],Quantities!$Z$2),\nVLOOKUP($A80,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D80,2)=\"Sc\",C80=\"a\"),\nVLOOKUP(A80,Quantities[],Quantities!$J$2),\n\nIF(AND(B80=\"D\",C80=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B80=\"D\",\n VLOOKUP(A80,Quantities[],Quantities!$V$2)+VLOOKUP(A80,Quantities[],Quantities!$Z$2)+VLOOKUP(A80,Quantities[],Quantities!$AD$2),\nIF($B80=\"Q\", SUM(VLOOKUP($A80,Quantities[],Quantities!$V$2),VLOOKUP($A80,Quantities[],Quantities!$Z$2),\nVLOOKUP($A80,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A80,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\", VLOOKUP(A80,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D80,2)=\"Sc\",B80=\"A\",C80=\"d\"),\n(SUM(VLOOKUP($A80,Quantities[],Quantities!$W$2)*VLOOKUP($A80,Quantities[],Quantities!$V$2),VLOOKUP($A80,Quantities[],Quantities!$AA$2)*VLOOKUP($A80,Quantities[],Quantities!$Z$2),VLOOKUP($A80,Quantities[],Quantities!$AE$2)*VLOOKUP($A80,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A80,Quantities[],Quantities!$V$2),VLOOKUP($A80,Quantities[],Quantities!$Z$2),VLOOKUP($A80,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D80,2)=\"Sc\",C80=\"a\"),\nVLOOKUP(A80,Quantities[],Quantities!$K$2),\n\nIF(AND(B80=\"D\",C80=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A80,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A80,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B80=\"D\", (VLOOKUP(A80,Quantities[],Quantities!$V$2)+VLOOKUP(A80,Quantities[],Quantities!$Z$2)+VLOOKUP(A80,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A80,Quantities[],Quantities!$W$2)*VLOOKUP(A80,Quantities[],Quantities!$V$2)\n+VLOOKUP(A80,Quantities[],Quantities!$AA$2)*VLOOKUP(A80,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A80,Quantities[],Quantities!$AE$2)*VLOOKUP(A80,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A80,Quantities[],Quantities!$V$2)+VLOOKUP(A80,Quantities[],Quantities!$Z$2)+VLOOKUP(A80,Quantities[],Quantities!$AD$2)),\n\nIF($B80=\"Q\", (SUM(VLOOKUP($A80,Quantities[],Quantities!$W$2)*VLOOKUP($A80,Quantities[],Quantities!$V$2),VLOOKUP($A80,Quantities[],Quantities!$AA$2)*VLOOKUP($A80,Quantities[],Quantities!$Z$2),VLOOKUP($A80,Quantities[],Quantities!$AE$2)*VLOOKUP($A80,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A80,Quantities[],Quantities!$V$2),VLOOKUP($A80,Quantities[],Quantities!$Z$2),VLOOKUP($A80,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A80,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D80,1)=\"U\",\"-\",VLOOKUP(D80,Equipment[],Equipment!$B$2))","v":"Cat D11T, U Blade"}]
[{"$f":"Quantities!A5","v":1001},"C","b","Ld1","1001-C-b-Ld1",{"$f":"IF(D81=\"Comb1\",VLOOKUP(B81,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B81,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B81=\"B\",C81=\"a\"),\n    \" Grading\",\"\"),\nIF(C81=\"b\",\"\",\"-\"),\nIF(C81=\"b\",\"\",VLOOKUP(A81,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A81,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A81,\"0\"),1)=\"5\",\"\",VLOOKUP(C81,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A81,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A81,\"0\"),1)=\"5\",$C81=\"b\"),\"\",VLOOKUP($A81,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A81,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C81=\"a\",C81=\"c\",C81=\"d\",C81=\"e\"),IF(OR(RIGHT(TEXT($A81,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A81,\"0\"),1)=\"5\"),VLOOKUP($A81,Quantities[],Quantities!$B$2),VLOOKUP($A81,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A81,\"0\"),1)=\"5\",VLOOKUP($A81,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A81,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A81,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A81,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C81=\"a\",C81=\"c\",C81=\"d\",C81=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A81,\"0\"),2)=\"00\",VLOOKUP(A81,Quantities[],Quantities!$B$2),VLOOKUP(A81,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-1"},{"$f":"IF(AND(LEFT(D81,2)=\"Sc\",B81=\"A\",C81=\"d\"),\nSUM(VLOOKUP($A81,Quantities[],Quantities!$V$2),VLOOKUP($A81,Quantities[],Quantities!$Z$2),\nVLOOKUP($A81,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D81,2)=\"Sc\",C81=\"a\"),\nVLOOKUP(A81,Quantities[],Quantities!$J$2),\n\nIF(AND(B81=\"D\",C81=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B81=\"D\",\n VLOOKUP(A81,Quantities[],Quantities!$V$2)+VLOOKUP(A81,Quantities[],Quantities!$Z$2)+VLOOKUP(A81,Quantities[],Quantities!$AD$2),\nIF($B81=\"Q\", SUM(VLOOKUP($A81,Quantities[],Quantities!$V$2),VLOOKUP($A81,Quantities[],Quantities!$Z$2),\nVLOOKUP($A81,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A81,Quantities[],Quantities!$G$2)\n)))))","v":540},{"$f":"IF(LEFT(D81,2)=\"Mg\", VLOOKUP(A81,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D81,2)=\"Sc\",B81=\"A\",C81=\"d\"),\n(SUM(VLOOKUP($A81,Quantities[],Quantities!$W$2)*VLOOKUP($A81,Quantities[],Quantities!$V$2),VLOOKUP($A81,Quantities[],Quantities!$AA$2)*VLOOKUP($A81,Quantities[],Quantities!$Z$2),VLOOKUP($A81,Quantities[],Quantities!$AE$2)*VLOOKUP($A81,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A81,Quantities[],Quantities!$V$2),VLOOKUP($A81,Quantities[],Quantities!$Z$2),VLOOKUP($A81,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D81,2)=\"Sc\",C81=\"a\"),\nVLOOKUP(A81,Quantities[],Quantities!$K$2),\n\nIF(AND(B81=\"D\",C81=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A81,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A81,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B81=\"D\", (VLOOKUP(A81,Quantities[],Quantities!$V$2)+VLOOKUP(A81,Quantities[],Quantities!$Z$2)+VLOOKUP(A81,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A81,Quantities[],Quantities!$W$2)*VLOOKUP(A81,Quantities[],Quantities!$V$2)\n+VLOOKUP(A81,Quantities[],Quantities!$AA$2)*VLOOKUP(A81,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A81,Quantities[],Quantities!$AE$2)*VLOOKUP(A81,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A81,Quantities[],Quantities!$V$2)+VLOOKUP(A81,Quantities[],Quantities!$Z$2)+VLOOKUP(A81,Quantities[],Quantities!$AD$2)),\n\nIF($B81=\"Q\", (SUM(VLOOKUP($A81,Quantities[],Quantities!$W$2)*VLOOKUP($A81,Quantities[],Quantities!$V$2),VLOOKUP($A81,Quantities[],Quantities!$AA$2)*VLOOKUP($A81,Quantities[],Quantities!$Z$2),VLOOKUP($A81,Quantities[],Quantities!$AE$2)*VLOOKUP($A81,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A81,Quantities[],Quantities!$V$2),VLOOKUP($A81,Quantities[],Quantities!$Z$2),VLOOKUP($A81,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A81,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D81,1)=\"U\",\"-\",VLOOKUP(D81,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A6","v":1002},"C","b","Ld1","1002-C-b-Ld1",{"$f":"IF(D82=\"Comb1\",VLOOKUP(B82,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B82,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B82=\"B\",C82=\"a\"),\n    \" Grading\",\"\"),\nIF(C82=\"b\",\"\",\"-\"),\nIF(C82=\"b\",\"\",VLOOKUP(A82,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A82,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A82,\"0\"),1)=\"5\",\"\",VLOOKUP(C82,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A82,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A82,\"0\"),1)=\"5\",$C82=\"b\"),\"\",VLOOKUP($A82,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A82,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C82=\"a\",C82=\"c\",C82=\"d\",C82=\"e\"),IF(OR(RIGHT(TEXT($A82,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A82,\"0\"),1)=\"5\"),VLOOKUP($A82,Quantities[],Quantities!$B$2),VLOOKUP($A82,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A82,\"0\"),1)=\"5\",VLOOKUP($A82,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A82,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A82,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A82,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C82=\"a\",C82=\"c\",C82=\"d\",C82=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A82,\"0\"),2)=\"00\",VLOOKUP(A82,Quantities[],Quantities!$B$2),VLOOKUP(A82,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-2"},{"$f":"IF(AND(LEFT(D82,2)=\"Sc\",B82=\"A\",C82=\"d\"),\nSUM(VLOOKUP($A82,Quantities[],Quantities!$V$2),VLOOKUP($A82,Quantities[],Quantities!$Z$2),\nVLOOKUP($A82,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D82,2)=\"Sc\",C82=\"a\"),\nVLOOKUP(A82,Quantities[],Quantities!$J$2),\n\nIF(AND(B82=\"D\",C82=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B82=\"D\",\n VLOOKUP(A82,Quantities[],Quantities!$V$2)+VLOOKUP(A82,Quantities[],Quantities!$Z$2)+VLOOKUP(A82,Quantities[],Quantities!$AD$2),\nIF($B82=\"Q\", SUM(VLOOKUP($A82,Quantities[],Quantities!$V$2),VLOOKUP($A82,Quantities[],Quantities!$Z$2),\nVLOOKUP($A82,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A82,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D82,2)=\"Mg\", VLOOKUP(A82,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D82,2)=\"Sc\",B82=\"A\",C82=\"d\"),\n(SUM(VLOOKUP($A82,Quantities[],Quantities!$W$2)*VLOOKUP($A82,Quantities[],Quantities!$V$2),VLOOKUP($A82,Quantities[],Quantities!$AA$2)*VLOOKUP($A82,Quantities[],Quantities!$Z$2),VLOOKUP($A82,Quantities[],Quantities!$AE$2)*VLOOKUP($A82,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A82,Quantities[],Quantities!$V$2),VLOOKUP($A82,Quantities[],Quantities!$Z$2),VLOOKUP($A82,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D82,2)=\"Sc\",C82=\"a\"),\nVLOOKUP(A82,Quantities[],Quantities!$K$2),\n\nIF(AND(B82=\"D\",C82=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A82,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A82,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B82=\"D\", (VLOOKUP(A82,Quantities[],Quantities!$V$2)+VLOOKUP(A82,Quantities[],Quantities!$Z$2)+VLOOKUP(A82,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A82,Quantities[],Quantities!$W$2)*VLOOKUP(A82,Quantities[],Quantities!$V$2)\n+VLOOKUP(A82,Quantities[],Quantities!$AA$2)*VLOOKUP(A82,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A82,Quantities[],Quantities!$AE$2)*VLOOKUP(A82,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A82,Quantities[],Quantities!$V$2)+VLOOKUP(A82,Quantities[],Quantities!$Z$2)+VLOOKUP(A82,Quantities[],Quantities!$AD$2)),\n\nIF($B82=\"Q\", (SUM(VLOOKUP($A82,Quantities[],Quantities!$W$2)*VLOOKUP($A82,Quantities[],Quantities!$V$2),VLOOKUP($A82,Quantities[],Quantities!$AA$2)*VLOOKUP($A82,Quantities[],Quantities!$Z$2),VLOOKUP($A82,Quantities[],Quantities!$AE$2)*VLOOKUP($A82,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A82,Quantities[],Quantities!$V$2),VLOOKUP($A82,Quantities[],Quantities!$Z$2),VLOOKUP($A82,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A82,Quantities[],Quantities!$I$2)\n))))))","v":-0.27},{"$f":"IF(LEFT(D82,1)=\"U\",\"-\",VLOOKUP(D82,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A7","v":1003},"C","b","Ld1","1003-C-b-Ld1",{"$f":"IF(D83=\"Comb1\",VLOOKUP(B83,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B83,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B83=\"B\",C83=\"a\"),\n    \" Grading\",\"\"),\nIF(C83=\"b\",\"\",\"-\"),\nIF(C83=\"b\",\"\",VLOOKUP(A83,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A83,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A83,\"0\"),1)=\"5\",\"\",VLOOKUP(C83,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A83,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A83,\"0\"),1)=\"5\",$C83=\"b\"),\"\",VLOOKUP($A83,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A83,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C83=\"a\",C83=\"c\",C83=\"d\",C83=\"e\"),IF(OR(RIGHT(TEXT($A83,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A83,\"0\"),1)=\"5\"),VLOOKUP($A83,Quantities[],Quantities!$B$2),VLOOKUP($A83,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A83,\"0\"),1)=\"5\",VLOOKUP($A83,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A83,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A83,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A83,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C83=\"a\",C83=\"c\",C83=\"d\",C83=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A83,\"0\"),2)=\"00\",VLOOKUP(A83,Quantities[],Quantities!$B$2),VLOOKUP(A83,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-3"},{"$f":"IF(AND(LEFT(D83,2)=\"Sc\",B83=\"A\",C83=\"d\"),\nSUM(VLOOKUP($A83,Quantities[],Quantities!$V$2),VLOOKUP($A83,Quantities[],Quantities!$Z$2),\nVLOOKUP($A83,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D83,2)=\"Sc\",C83=\"a\"),\nVLOOKUP(A83,Quantities[],Quantities!$J$2),\n\nIF(AND(B83=\"D\",C83=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B83=\"D\",\n VLOOKUP(A83,Quantities[],Quantities!$V$2)+VLOOKUP(A83,Quantities[],Quantities!$Z$2)+VLOOKUP(A83,Quantities[],Quantities!$AD$2),\nIF($B83=\"Q\", SUM(VLOOKUP($A83,Quantities[],Quantities!$V$2),VLOOKUP($A83,Quantities[],Quantities!$Z$2),\nVLOOKUP($A83,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A83,Quantities[],Quantities!$G$2)\n)))))","v":98.92},{"$f":"IF(LEFT(D83,2)=\"Mg\", VLOOKUP(A83,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D83,2)=\"Sc\",B83=\"A\",C83=\"d\"),\n(SUM(VLOOKUP($A83,Quantities[],Quantities!$W$2)*VLOOKUP($A83,Quantities[],Quantities!$V$2),VLOOKUP($A83,Quantities[],Quantities!$AA$2)*VLOOKUP($A83,Quantities[],Quantities!$Z$2),VLOOKUP($A83,Quantities[],Quantities!$AE$2)*VLOOKUP($A83,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A83,Quantities[],Quantities!$V$2),VLOOKUP($A83,Quantities[],Quantities!$Z$2),VLOOKUP($A83,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D83,2)=\"Sc\",C83=\"a\"),\nVLOOKUP(A83,Quantities[],Quantities!$K$2),\n\nIF(AND(B83=\"D\",C83=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A83,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A83,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B83=\"D\", (VLOOKUP(A83,Quantities[],Quantities!$V$2)+VLOOKUP(A83,Quantities[],Quantities!$Z$2)+VLOOKUP(A83,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A83,Quantities[],Quantities!$W$2)*VLOOKUP(A83,Quantities[],Quantities!$V$2)\n+VLOOKUP(A83,Quantities[],Quantities!$AA$2)*VLOOKUP(A83,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A83,Quantities[],Quantities!$AE$2)*VLOOKUP(A83,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A83,Quantities[],Quantities!$V$2)+VLOOKUP(A83,Quantities[],Quantities!$Z$2)+VLOOKUP(A83,Quantities[],Quantities!$AD$2)),\n\nIF($B83=\"Q\", (SUM(VLOOKUP($A83,Quantities[],Quantities!$W$2)*VLOOKUP($A83,Quantities[],Quantities!$V$2),VLOOKUP($A83,Quantities[],Quantities!$AA$2)*VLOOKUP($A83,Quantities[],Quantities!$Z$2),VLOOKUP($A83,Quantities[],Quantities!$AE$2)*VLOOKUP($A83,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A83,Quantities[],Quantities!$V$2),VLOOKUP($A83,Quantities[],Quantities!$Z$2),VLOOKUP($A83,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A83,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D83,1)=\"U\",\"-\",VLOOKUP(D83,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A8","v":1004},"C","b","Ld1","1004-C-b-Ld1",{"$f":"IF(D84=\"Comb1\",VLOOKUP(B84,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B84,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B84=\"B\",C84=\"a\"),\n    \" Grading\",\"\"),\nIF(C84=\"b\",\"\",\"-\"),\nIF(C84=\"b\",\"\",VLOOKUP(A84,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A84,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A84,\"0\"),1)=\"5\",\"\",VLOOKUP(C84,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A84,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A84,\"0\"),1)=\"5\",$C84=\"b\"),\"\",VLOOKUP($A84,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A84,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C84=\"a\",C84=\"c\",C84=\"d\",C84=\"e\"),IF(OR(RIGHT(TEXT($A84,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A84,\"0\"),1)=\"5\"),VLOOKUP($A84,Quantities[],Quantities!$B$2),VLOOKUP($A84,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A84,\"0\"),1)=\"5\",VLOOKUP($A84,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A84,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A84,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A84,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C84=\"a\",C84=\"c\",C84=\"d\",C84=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A84,\"0\"),2)=\"00\",VLOOKUP(A84,Quantities[],Quantities!$B$2),VLOOKUP(A84,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-4"},{"$f":"IF(AND(LEFT(D84,2)=\"Sc\",B84=\"A\",C84=\"d\"),\nSUM(VLOOKUP($A84,Quantities[],Quantities!$V$2),VLOOKUP($A84,Quantities[],Quantities!$Z$2),\nVLOOKUP($A84,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D84,2)=\"Sc\",C84=\"a\"),\nVLOOKUP(A84,Quantities[],Quantities!$J$2),\n\nIF(AND(B84=\"D\",C84=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B84=\"D\",\n VLOOKUP(A84,Quantities[],Quantities!$V$2)+VLOOKUP(A84,Quantities[],Quantities!$Z$2)+VLOOKUP(A84,Quantities[],Quantities!$AD$2),\nIF($B84=\"Q\", SUM(VLOOKUP($A84,Quantities[],Quantities!$V$2),VLOOKUP($A84,Quantities[],Quantities!$Z$2),\nVLOOKUP($A84,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A84,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D84,2)=\"Mg\", VLOOKUP(A84,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D84,2)=\"Sc\",B84=\"A\",C84=\"d\"),\n(SUM(VLOOKUP($A84,Quantities[],Quantities!$W$2)*VLOOKUP($A84,Quantities[],Quantities!$V$2),VLOOKUP($A84,Quantities[],Quantities!$AA$2)*VLOOKUP($A84,Quantities[],Quantities!$Z$2),VLOOKUP($A84,Quantities[],Quantities!$AE$2)*VLOOKUP($A84,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A84,Quantities[],Quantities!$V$2),VLOOKUP($A84,Quantities[],Quantities!$Z$2),VLOOKUP($A84,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D84,2)=\"Sc\",C84=\"a\"),\nVLOOKUP(A84,Quantities[],Quantities!$K$2),\n\nIF(AND(B84=\"D\",C84=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A84,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A84,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B84=\"D\", (VLOOKUP(A84,Quantities[],Quantities!$V$2)+VLOOKUP(A84,Quantities[],Quantities!$Z$2)+VLOOKUP(A84,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A84,Quantities[],Quantities!$W$2)*VLOOKUP(A84,Quantities[],Quantities!$V$2)\n+VLOOKUP(A84,Quantities[],Quantities!$AA$2)*VLOOKUP(A84,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A84,Quantities[],Quantities!$AE$2)*VLOOKUP(A84,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A84,Quantities[],Quantities!$V$2)+VLOOKUP(A84,Quantities[],Quantities!$Z$2)+VLOOKUP(A84,Quantities[],Quantities!$AD$2)),\n\nIF($B84=\"Q\", (SUM(VLOOKUP($A84,Quantities[],Quantities!$W$2)*VLOOKUP($A84,Quantities[],Quantities!$V$2),VLOOKUP($A84,Quantities[],Quantities!$AA$2)*VLOOKUP($A84,Quantities[],Quantities!$Z$2),VLOOKUP($A84,Quantities[],Quantities!$AE$2)*VLOOKUP($A84,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A84,Quantities[],Quantities!$V$2),VLOOKUP($A84,Quantities[],Quantities!$Z$2),VLOOKUP($A84,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A84,Quantities[],Quantities!$I$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D84,1)=\"U\",\"-\",VLOOKUP(D84,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A10","v":1101},"C","b","Ld1","1101-C-b-Ld1",{"$f":"IF(D85=\"Comb1\",VLOOKUP(B85,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B85,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B85=\"B\",C85=\"a\"),\n    \" Grading\",\"\"),\nIF(C85=\"b\",\"\",\"-\"),\nIF(C85=\"b\",\"\",VLOOKUP(A85,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A85,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A85,\"0\"),1)=\"5\",\"\",VLOOKUP(C85,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A85,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A85,\"0\"),1)=\"5\",$C85=\"b\"),\"\",VLOOKUP($A85,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A85,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C85=\"a\",C85=\"c\",C85=\"d\",C85=\"e\"),IF(OR(RIGHT(TEXT($A85,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A85,\"0\"),1)=\"5\"),VLOOKUP($A85,Quantities[],Quantities!$B$2),VLOOKUP($A85,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A85,\"0\"),1)=\"5\",VLOOKUP($A85,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A85,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A85,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A85,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C85=\"a\",C85=\"c\",C85=\"d\",C85=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A85,\"0\"),2)=\"00\",VLOOKUP(A85,Quantities[],Quantities!$B$2),VLOOKUP(A85,Quantities[],Quantities!$C$2))\n))","v":"N3SS-1"},{"$f":"IF(AND(LEFT(D85,2)=\"Sc\",B85=\"A\",C85=\"d\"),\nSUM(VLOOKUP($A85,Quantities[],Quantities!$V$2),VLOOKUP($A85,Quantities[],Quantities!$Z$2),\nVLOOKUP($A85,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D85,2)=\"Sc\",C85=\"a\"),\nVLOOKUP(A85,Quantities[],Quantities!$J$2),\n\nIF(AND(B85=\"D\",C85=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B85=\"D\",\n VLOOKUP(A85,Quantities[],Quantities!$V$2)+VLOOKUP(A85,Quantities[],Quantities!$Z$2)+VLOOKUP(A85,Quantities[],Quantities!$AD$2),\nIF($B85=\"Q\", SUM(VLOOKUP($A85,Quantities[],Quantities!$V$2),VLOOKUP($A85,Quantities[],Quantities!$Z$2),\nVLOOKUP($A85,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A85,Quantities[],Quantities!$G$2)\n)))))","v":60},{"$f":"IF(LEFT(D85,2)=\"Mg\", VLOOKUP(A85,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D85,2)=\"Sc\",B85=\"A\",C85=\"d\"),\n(SUM(VLOOKUP($A85,Quantities[],Quantities!$W$2)*VLOOKUP($A85,Quantities[],Quantities!$V$2),VLOOKUP($A85,Quantities[],Quantities!$AA$2)*VLOOKUP($A85,Quantities[],Quantities!$Z$2),VLOOKUP($A85,Quantities[],Quantities!$AE$2)*VLOOKUP($A85,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A85,Quantities[],Quantities!$V$2),VLOOKUP($A85,Quantities[],Quantities!$Z$2),VLOOKUP($A85,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D85,2)=\"Sc\",C85=\"a\"),\nVLOOKUP(A85,Quantities[],Quantities!$K$2),\n\nIF(AND(B85=\"D\",C85=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A85,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A85,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B85=\"D\", (VLOOKUP(A85,Quantities[],Quantities!$V$2)+VLOOKUP(A85,Quantities[],Quantities!$Z$2)+VLOOKUP(A85,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A85,Quantities[],Quantities!$W$2)*VLOOKUP(A85,Quantities[],Quantities!$V$2)\n+VLOOKUP(A85,Quantities[],Quantities!$AA$2)*VLOOKUP(A85,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A85,Quantities[],Quantities!$AE$2)*VLOOKUP(A85,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A85,Quantities[],Quantities!$V$2)+VLOOKUP(A85,Quantities[],Quantities!$Z$2)+VLOOKUP(A85,Quantities[],Quantities!$AD$2)),\n\nIF($B85=\"Q\", (SUM(VLOOKUP($A85,Quantities[],Quantities!$W$2)*VLOOKUP($A85,Quantities[],Quantities!$V$2),VLOOKUP($A85,Quantities[],Quantities!$AA$2)*VLOOKUP($A85,Quantities[],Quantities!$Z$2),VLOOKUP($A85,Quantities[],Quantities!$AE$2)*VLOOKUP($A85,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A85,Quantities[],Quantities!$V$2),VLOOKUP($A85,Quantities[],Quantities!$Z$2),VLOOKUP($A85,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A85,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D85,1)=\"U\",\"-\",VLOOKUP(D85,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A11","v":1102},"C","b","Ld1","1102-C-b-Ld1",{"$f":"IF(D86=\"Comb1\",VLOOKUP(B86,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B86,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B86=\"B\",C86=\"a\"),\n    \" Grading\",\"\"),\nIF(C86=\"b\",\"\",\"-\"),\nIF(C86=\"b\",\"\",VLOOKUP(A86,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A86,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A86,\"0\"),1)=\"5\",\"\",VLOOKUP(C86,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A86,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A86,\"0\"),1)=\"5\",$C86=\"b\"),\"\",VLOOKUP($A86,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A86,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C86=\"a\",C86=\"c\",C86=\"d\",C86=\"e\"),IF(OR(RIGHT(TEXT($A86,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A86,\"0\"),1)=\"5\"),VLOOKUP($A86,Quantities[],Quantities!$B$2),VLOOKUP($A86,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A86,\"0\"),1)=\"5\",VLOOKUP($A86,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A86,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A86,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A86,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C86=\"a\",C86=\"c\",C86=\"d\",C86=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A86,\"0\"),2)=\"00\",VLOOKUP(A86,Quantities[],Quantities!$B$2),VLOOKUP(A86,Quantities[],Quantities!$C$2))\n))","v":"N3SS-2"},{"$f":"IF(AND(LEFT(D86,2)=\"Sc\",B86=\"A\",C86=\"d\"),\nSUM(VLOOKUP($A86,Quantities[],Quantities!$V$2),VLOOKUP($A86,Quantities[],Quantities!$Z$2),\nVLOOKUP($A86,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D86,2)=\"Sc\",C86=\"a\"),\nVLOOKUP(A86,Quantities[],Quantities!$J$2),\n\nIF(AND(B86=\"D\",C86=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B86=\"D\",\n VLOOKUP(A86,Quantities[],Quantities!$V$2)+VLOOKUP(A86,Quantities[],Quantities!$Z$2)+VLOOKUP(A86,Quantities[],Quantities!$AD$2),\nIF($B86=\"Q\", SUM(VLOOKUP($A86,Quantities[],Quantities!$V$2),VLOOKUP($A86,Quantities[],Quantities!$Z$2),\nVLOOKUP($A86,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A86,Quantities[],Quantities!$G$2)\n)))))","v":128},{"$f":"IF(LEFT(D86,2)=\"Mg\", VLOOKUP(A86,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D86,2)=\"Sc\",B86=\"A\",C86=\"d\"),\n(SUM(VLOOKUP($A86,Quantities[],Quantities!$W$2)*VLOOKUP($A86,Quantities[],Quantities!$V$2),VLOOKUP($A86,Quantities[],Quantities!$AA$2)*VLOOKUP($A86,Quantities[],Quantities!$Z$2),VLOOKUP($A86,Quantities[],Quantities!$AE$2)*VLOOKUP($A86,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A86,Quantities[],Quantities!$V$2),VLOOKUP($A86,Quantities[],Quantities!$Z$2),VLOOKUP($A86,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D86,2)=\"Sc\",C86=\"a\"),\nVLOOKUP(A86,Quantities[],Quantities!$K$2),\n\nIF(AND(B86=\"D\",C86=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A86,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A86,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B86=\"D\", (VLOOKUP(A86,Quantities[],Quantities!$V$2)+VLOOKUP(A86,Quantities[],Quantities!$Z$2)+VLOOKUP(A86,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A86,Quantities[],Quantities!$W$2)*VLOOKUP(A86,Quantities[],Quantities!$V$2)\n+VLOOKUP(A86,Quantities[],Quantities!$AA$2)*VLOOKUP(A86,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A86,Quantities[],Quantities!$AE$2)*VLOOKUP(A86,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A86,Quantities[],Quantities!$V$2)+VLOOKUP(A86,Quantities[],Quantities!$Z$2)+VLOOKUP(A86,Quantities[],Quantities!$AD$2)),\n\nIF($B86=\"Q\", (SUM(VLOOKUP($A86,Quantities[],Quantities!$W$2)*VLOOKUP($A86,Quantities[],Quantities!$V$2),VLOOKUP($A86,Quantities[],Quantities!$AA$2)*VLOOKUP($A86,Quantities[],Quantities!$Z$2),VLOOKUP($A86,Quantities[],Quantities!$AE$2)*VLOOKUP($A86,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A86,Quantities[],Quantities!$V$2),VLOOKUP($A86,Quantities[],Quantities!$Z$2),VLOOKUP($A86,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A86,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D86,1)=\"U\",\"-\",VLOOKUP(D86,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A13","v":1201},"C","b","Ld1","1201-C-b-Ld1",{"$f":"IF(D87=\"Comb1\",VLOOKUP(B87,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B87,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B87=\"B\",C87=\"a\"),\n    \" Grading\",\"\"),\nIF(C87=\"b\",\"\",\"-\"),\nIF(C87=\"b\",\"\",VLOOKUP(A87,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A87,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A87,\"0\"),1)=\"5\",\"\",VLOOKUP(C87,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A87,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A87,\"0\"),1)=\"5\",$C87=\"b\"),\"\",VLOOKUP($A87,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A87,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C87=\"a\",C87=\"c\",C87=\"d\",C87=\"e\"),IF(OR(RIGHT(TEXT($A87,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A87,\"0\"),1)=\"5\"),VLOOKUP($A87,Quantities[],Quantities!$B$2),VLOOKUP($A87,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A87,\"0\"),1)=\"5\",VLOOKUP($A87,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A87,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A87,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A87,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C87=\"a\",C87=\"c\",C87=\"d\",C87=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A87,\"0\"),2)=\"00\",VLOOKUP(A87,Quantities[],Quantities!$B$2),VLOOKUP(A87,Quantities[],Quantities!$C$2))\n))","v":"LGWRF-1"},{"$f":"IF(AND(LEFT(D87,2)=\"Sc\",B87=\"A\",C87=\"d\"),\nSUM(VLOOKUP($A87,Quantities[],Quantities!$V$2),VLOOKUP($A87,Quantities[],Quantities!$Z$2),\nVLOOKUP($A87,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D87,2)=\"Sc\",C87=\"a\"),\nVLOOKUP(A87,Quantities[],Quantities!$J$2),\n\nIF(AND(B87=\"D\",C87=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B87=\"D\",\n VLOOKUP(A87,Quantities[],Quantities!$V$2)+VLOOKUP(A87,Quantities[],Quantities!$Z$2)+VLOOKUP(A87,Quantities[],Quantities!$AD$2),\nIF($B87=\"Q\", SUM(VLOOKUP($A87,Quantities[],Quantities!$V$2),VLOOKUP($A87,Quantities[],Quantities!$Z$2),\nVLOOKUP($A87,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A87,Quantities[],Quantities!$G$2)\n)))))","v":92},{"$f":"IF(LEFT(D87,2)=\"Mg\", VLOOKUP(A87,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D87,2)=\"Sc\",B87=\"A\",C87=\"d\"),\n(SUM(VLOOKUP($A87,Quantities[],Quantities!$W$2)*VLOOKUP($A87,Quantities[],Quantities!$V$2),VLOOKUP($A87,Quantities[],Quantities!$AA$2)*VLOOKUP($A87,Quantities[],Quantities!$Z$2),VLOOKUP($A87,Quantities[],Quantities!$AE$2)*VLOOKUP($A87,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A87,Quantities[],Quantities!$V$2),VLOOKUP($A87,Quantities[],Quantities!$Z$2),VLOOKUP($A87,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D87,2)=\"Sc\",C87=\"a\"),\nVLOOKUP(A87,Quantities[],Quantities!$K$2),\n\nIF(AND(B87=\"D\",C87=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A87,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A87,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B87=\"D\", (VLOOKUP(A87,Quantities[],Quantities!$V$2)+VLOOKUP(A87,Quantities[],Quantities!$Z$2)+VLOOKUP(A87,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A87,Quantities[],Quantities!$W$2)*VLOOKUP(A87,Quantities[],Quantities!$V$2)\n+VLOOKUP(A87,Quantities[],Quantities!$AA$2)*VLOOKUP(A87,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A87,Quantities[],Quantities!$AE$2)*VLOOKUP(A87,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A87,Quantities[],Quantities!$V$2)+VLOOKUP(A87,Quantities[],Quantities!$Z$2)+VLOOKUP(A87,Quantities[],Quantities!$AD$2)),\n\nIF($B87=\"Q\", (SUM(VLOOKUP($A87,Quantities[],Quantities!$W$2)*VLOOKUP($A87,Quantities[],Quantities!$V$2),VLOOKUP($A87,Quantities[],Quantities!$AA$2)*VLOOKUP($A87,Quantities[],Quantities!$Z$2),VLOOKUP($A87,Quantities[],Quantities!$AE$2)*VLOOKUP($A87,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A87,Quantities[],Quantities!$V$2),VLOOKUP($A87,Quantities[],Quantities!$Z$2),VLOOKUP($A87,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A87,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D87,1)=\"U\",\"-\",VLOOKUP(D87,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A14","v":1202},"C","b","Ld1","1202-C-b-Ld1",{"$f":"IF(D88=\"Comb1\",VLOOKUP(B88,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B88,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B88=\"B\",C88=\"a\"),\n    \" Grading\",\"\"),\nIF(C88=\"b\",\"\",\"-\"),\nIF(C88=\"b\",\"\",VLOOKUP(A88,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A88,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A88,\"0\"),1)=\"5\",\"\",VLOOKUP(C88,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A88,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A88,\"0\"),1)=\"5\",$C88=\"b\"),\"\",VLOOKUP($A88,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A88,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C88=\"a\",C88=\"c\",C88=\"d\",C88=\"e\"),IF(OR(RIGHT(TEXT($A88,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A88,\"0\"),1)=\"5\"),VLOOKUP($A88,Quantities[],Quantities!$B$2),VLOOKUP($A88,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A88,\"0\"),1)=\"5\",VLOOKUP($A88,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A88,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A88,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A88,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C88=\"a\",C88=\"c\",C88=\"d\",C88=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A88,\"0\"),2)=\"00\",VLOOKUP(A88,Quantities[],Quantities!$B$2),VLOOKUP(A88,Quantities[],Quantities!$C$2))\n))","v":"LGWRF-2"},{"$f":"IF(AND(LEFT(D88,2)=\"Sc\",B88=\"A\",C88=\"d\"),\nSUM(VLOOKUP($A88,Quantities[],Quantities!$V$2),VLOOKUP($A88,Quantities[],Quantities!$Z$2),\nVLOOKUP($A88,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D88,2)=\"Sc\",C88=\"a\"),\nVLOOKUP(A88,Quantities[],Quantities!$J$2),\n\nIF(AND(B88=\"D\",C88=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B88=\"D\",\n VLOOKUP(A88,Quantities[],Quantities!$V$2)+VLOOKUP(A88,Quantities[],Quantities!$Z$2)+VLOOKUP(A88,Quantities[],Quantities!$AD$2),\nIF($B88=\"Q\", SUM(VLOOKUP($A88,Quantities[],Quantities!$V$2),VLOOKUP($A88,Quantities[],Quantities!$Z$2),\nVLOOKUP($A88,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A88,Quantities[],Quantities!$G$2)\n)))))","v":162.9},{"$f":"IF(LEFT(D88,2)=\"Mg\", VLOOKUP(A88,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D88,2)=\"Sc\",B88=\"A\",C88=\"d\"),\n(SUM(VLOOKUP($A88,Quantities[],Quantities!$W$2)*VLOOKUP($A88,Quantities[],Quantities!$V$2),VLOOKUP($A88,Quantities[],Quantities!$AA$2)*VLOOKUP($A88,Quantities[],Quantities!$Z$2),VLOOKUP($A88,Quantities[],Quantities!$AE$2)*VLOOKUP($A88,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A88,Quantities[],Quantities!$V$2),VLOOKUP($A88,Quantities[],Quantities!$Z$2),VLOOKUP($A88,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D88,2)=\"Sc\",C88=\"a\"),\nVLOOKUP(A88,Quantities[],Quantities!$K$2),\n\nIF(AND(B88=\"D\",C88=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A88,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A88,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B88=\"D\", (VLOOKUP(A88,Quantities[],Quantities!$V$2)+VLOOKUP(A88,Quantities[],Quantities!$Z$2)+VLOOKUP(A88,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A88,Quantities[],Quantities!$W$2)*VLOOKUP(A88,Quantities[],Quantities!$V$2)\n+VLOOKUP(A88,Quantities[],Quantities!$AA$2)*VLOOKUP(A88,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A88,Quantities[],Quantities!$AE$2)*VLOOKUP(A88,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A88,Quantities[],Quantities!$V$2)+VLOOKUP(A88,Quantities[],Quantities!$Z$2)+VLOOKUP(A88,Quantities[],Quantities!$AD$2)),\n\nIF($B88=\"Q\", (SUM(VLOOKUP($A88,Quantities[],Quantities!$W$2)*VLOOKUP($A88,Quantities[],Quantities!$V$2),VLOOKUP($A88,Quantities[],Quantities!$AA$2)*VLOOKUP($A88,Quantities[],Quantities!$Z$2),VLOOKUP($A88,Quantities[],Quantities!$AE$2)*VLOOKUP($A88,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A88,Quantities[],Quantities!$V$2),VLOOKUP($A88,Quantities[],Quantities!$Z$2),VLOOKUP($A88,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A88,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D88,1)=\"U\",\"-\",VLOOKUP(D88,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A16","v":1301},"C","b","Ld1","1301-C-b-Ld1",{"$f":"IF(D89=\"Comb1\",VLOOKUP(B89,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B89,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B89=\"B\",C89=\"a\"),\n    \" Grading\",\"\"),\nIF(C89=\"b\",\"\",\"-\"),\nIF(C89=\"b\",\"\",VLOOKUP(A89,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A89,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A89,\"0\"),1)=\"5\",\"\",VLOOKUP(C89,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A89,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A89,\"0\"),1)=\"5\",$C89=\"b\"),\"\",VLOOKUP($A89,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A89,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C89=\"a\",C89=\"c\",C89=\"d\",C89=\"e\"),IF(OR(RIGHT(TEXT($A89,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A89,\"0\"),1)=\"5\"),VLOOKUP($A89,Quantities[],Quantities!$B$2),VLOOKUP($A89,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A89,\"0\"),1)=\"5\",VLOOKUP($A89,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A89,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A89,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A89,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C89=\"a\",C89=\"c\",C89=\"d\",C89=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A89,\"0\"),2)=\"00\",VLOOKUP(A89,Quantities[],Quantities!$B$2),VLOOKUP(A89,Quantities[],Quantities!$C$2))\n))","v":"MTI-1"},{"$f":"IF(AND(LEFT(D89,2)=\"Sc\",B89=\"A\",C89=\"d\"),\nSUM(VLOOKUP($A89,Quantities[],Quantities!$V$2),VLOOKUP($A89,Quantities[],Quantities!$Z$2),\nVLOOKUP($A89,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D89,2)=\"Sc\",C89=\"a\"),\nVLOOKUP(A89,Quantities[],Quantities!$J$2),\n\nIF(AND(B89=\"D\",C89=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B89=\"D\",\n VLOOKUP(A89,Quantities[],Quantities!$V$2)+VLOOKUP(A89,Quantities[],Quantities!$Z$2)+VLOOKUP(A89,Quantities[],Quantities!$AD$2),\nIF($B89=\"Q\", SUM(VLOOKUP($A89,Quantities[],Quantities!$V$2),VLOOKUP($A89,Quantities[],Quantities!$Z$2),\nVLOOKUP($A89,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A89,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D89,2)=\"Mg\", VLOOKUP(A89,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D89,2)=\"Sc\",B89=\"A\",C89=\"d\"),\n(SUM(VLOOKUP($A89,Quantities[],Quantities!$W$2)*VLOOKUP($A89,Quantities[],Quantities!$V$2),VLOOKUP($A89,Quantities[],Quantities!$AA$2)*VLOOKUP($A89,Quantities[],Quantities!$Z$2),VLOOKUP($A89,Quantities[],Quantities!$AE$2)*VLOOKUP($A89,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A89,Quantities[],Quantities!$V$2),VLOOKUP($A89,Quantities[],Quantities!$Z$2),VLOOKUP($A89,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D89,2)=\"Sc\",C89=\"a\"),\nVLOOKUP(A89,Quantities[],Quantities!$K$2),\n\nIF(AND(B89=\"D\",C89=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A89,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A89,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B89=\"D\", (VLOOKUP(A89,Quantities[],Quantities!$V$2)+VLOOKUP(A89,Quantities[],Quantities!$Z$2)+VLOOKUP(A89,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A89,Quantities[],Quantities!$W$2)*VLOOKUP(A89,Quantities[],Quantities!$V$2)\n+VLOOKUP(A89,Quantities[],Quantities!$AA$2)*VLOOKUP(A89,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A89,Quantities[],Quantities!$AE$2)*VLOOKUP(A89,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A89,Quantities[],Quantities!$V$2)+VLOOKUP(A89,Quantities[],Quantities!$Z$2)+VLOOKUP(A89,Quantities[],Quantities!$AD$2)),\n\nIF($B89=\"Q\", (SUM(VLOOKUP($A89,Quantities[],Quantities!$W$2)*VLOOKUP($A89,Quantities[],Quantities!$V$2),VLOOKUP($A89,Quantities[],Quantities!$AA$2)*VLOOKUP($A89,Quantities[],Quantities!$Z$2),VLOOKUP($A89,Quantities[],Quantities!$AE$2)*VLOOKUP($A89,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A89,Quantities[],Quantities!$V$2),VLOOKUP($A89,Quantities[],Quantities!$Z$2),VLOOKUP($A89,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A89,Quantities[],Quantities!$I$2)\n))))))","v":-8.0000000000000002E-3},{"$f":"IF(LEFT(D89,1)=\"U\",\"-\",VLOOKUP(D89,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A17","v":1302},"C","b","Ld1","1302-C-b-Ld1",{"$f":"IF(D90=\"Comb1\",VLOOKUP(B90,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B90,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B90=\"B\",C90=\"a\"),\n    \" Grading\",\"\"),\nIF(C90=\"b\",\"\",\"-\"),\nIF(C90=\"b\",\"\",VLOOKUP(A90,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A90,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A90,\"0\"),1)=\"5\",\"\",VLOOKUP(C90,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A90,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A90,\"0\"),1)=\"5\",$C90=\"b\"),\"\",VLOOKUP($A90,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A90,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C90=\"a\",C90=\"c\",C90=\"d\",C90=\"e\"),IF(OR(RIGHT(TEXT($A90,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A90,\"0\"),1)=\"5\"),VLOOKUP($A90,Quantities[],Quantities!$B$2),VLOOKUP($A90,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A90,\"0\"),1)=\"5\",VLOOKUP($A90,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A90,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A90,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A90,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C90=\"a\",C90=\"c\",C90=\"d\",C90=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A90,\"0\"),2)=\"00\",VLOOKUP(A90,Quantities[],Quantities!$B$2),VLOOKUP(A90,Quantities[],Quantities!$C$2))\n))","v":"MTI-2"},{"$f":"IF(AND(LEFT(D90,2)=\"Sc\",B90=\"A\",C90=\"d\"),\nSUM(VLOOKUP($A90,Quantities[],Quantities!$V$2),VLOOKUP($A90,Quantities[],Quantities!$Z$2),\nVLOOKUP($A90,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D90,2)=\"Sc\",C90=\"a\"),\nVLOOKUP(A90,Quantities[],Quantities!$J$2),\n\nIF(AND(B90=\"D\",C90=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B90=\"D\",\n VLOOKUP(A90,Quantities[],Quantities!$V$2)+VLOOKUP(A90,Quantities[],Quantities!$Z$2)+VLOOKUP(A90,Quantities[],Quantities!$AD$2),\nIF($B90=\"Q\", SUM(VLOOKUP($A90,Quantities[],Quantities!$V$2),VLOOKUP($A90,Quantities[],Quantities!$Z$2),\nVLOOKUP($A90,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A90,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D90,2)=\"Mg\", VLOOKUP(A90,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D90,2)=\"Sc\",B90=\"A\",C90=\"d\"),\n(SUM(VLOOKUP($A90,Quantities[],Quantities!$W$2)*VLOOKUP($A90,Quantities[],Quantities!$V$2),VLOOKUP($A90,Quantities[],Quantities!$AA$2)*VLOOKUP($A90,Quantities[],Quantities!$Z$2),VLOOKUP($A90,Quantities[],Quantities!$AE$2)*VLOOKUP($A90,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A90,Quantities[],Quantities!$V$2),VLOOKUP($A90,Quantities[],Quantities!$Z$2),VLOOKUP($A90,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D90,2)=\"Sc\",C90=\"a\"),\nVLOOKUP(A90,Quantities[],Quantities!$K$2),\n\nIF(AND(B90=\"D\",C90=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A90,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A90,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B90=\"D\", (VLOOKUP(A90,Quantities[],Quantities!$V$2)+VLOOKUP(A90,Quantities[],Quantities!$Z$2)+VLOOKUP(A90,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A90,Quantities[],Quantities!$W$2)*VLOOKUP(A90,Quantities[],Quantities!$V$2)\n+VLOOKUP(A90,Quantities[],Quantities!$AA$2)*VLOOKUP(A90,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A90,Quantities[],Quantities!$AE$2)*VLOOKUP(A90,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A90,Quantities[],Quantities!$V$2)+VLOOKUP(A90,Quantities[],Quantities!$Z$2)+VLOOKUP(A90,Quantities[],Quantities!$AD$2)),\n\nIF($B90=\"Q\", (SUM(VLOOKUP($A90,Quantities[],Quantities!$W$2)*VLOOKUP($A90,Quantities[],Quantities!$V$2),VLOOKUP($A90,Quantities[],Quantities!$AA$2)*VLOOKUP($A90,Quantities[],Quantities!$Z$2),VLOOKUP($A90,Quantities[],Quantities!$AE$2)*VLOOKUP($A90,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A90,Quantities[],Quantities!$V$2),VLOOKUP($A90,Quantities[],Quantities!$Z$2),VLOOKUP($A90,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A90,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D90,1)=\"U\",\"-\",VLOOKUP(D90,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A18","v":1303},"C","b","Ld1","1303-C-b-Ld1",{"$f":"IF(D91=\"Comb1\",VLOOKUP(B91,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B91,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B91=\"B\",C91=\"a\"),\n    \" Grading\",\"\"),\nIF(C91=\"b\",\"\",\"-\"),\nIF(C91=\"b\",\"\",VLOOKUP(A91,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A91,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A91,\"0\"),1)=\"5\",\"\",VLOOKUP(C91,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A91,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A91,\"0\"),1)=\"5\",$C91=\"b\"),\"\",VLOOKUP($A91,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A91,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C91=\"a\",C91=\"c\",C91=\"d\",C91=\"e\"),IF(OR(RIGHT(TEXT($A91,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A91,\"0\"),1)=\"5\"),VLOOKUP($A91,Quantities[],Quantities!$B$2),VLOOKUP($A91,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A91,\"0\"),1)=\"5\",VLOOKUP($A91,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A91,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A91,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A91,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C91=\"a\",C91=\"c\",C91=\"d\",C91=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A91,\"0\"),2)=\"00\",VLOOKUP(A91,Quantities[],Quantities!$B$2),VLOOKUP(A91,Quantities[],Quantities!$C$2))\n))","v":"MTI-3"},{"$f":"IF(AND(LEFT(D91,2)=\"Sc\",B91=\"A\",C91=\"d\"),\nSUM(VLOOKUP($A91,Quantities[],Quantities!$V$2),VLOOKUP($A91,Quantities[],Quantities!$Z$2),\nVLOOKUP($A91,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D91,2)=\"Sc\",C91=\"a\"),\nVLOOKUP(A91,Quantities[],Quantities!$J$2),\n\nIF(AND(B91=\"D\",C91=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B91=\"D\",\n VLOOKUP(A91,Quantities[],Quantities!$V$2)+VLOOKUP(A91,Quantities[],Quantities!$Z$2)+VLOOKUP(A91,Quantities[],Quantities!$AD$2),\nIF($B91=\"Q\", SUM(VLOOKUP($A91,Quantities[],Quantities!$V$2),VLOOKUP($A91,Quantities[],Quantities!$Z$2),\nVLOOKUP($A91,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A91,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D91,2)=\"Mg\", VLOOKUP(A91,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D91,2)=\"Sc\",B91=\"A\",C91=\"d\"),\n(SUM(VLOOKUP($A91,Quantities[],Quantities!$W$2)*VLOOKUP($A91,Quantities[],Quantities!$V$2),VLOOKUP($A91,Quantities[],Quantities!$AA$2)*VLOOKUP($A91,Quantities[],Quantities!$Z$2),VLOOKUP($A91,Quantities[],Quantities!$AE$2)*VLOOKUP($A91,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A91,Quantities[],Quantities!$V$2),VLOOKUP($A91,Quantities[],Quantities!$Z$2),VLOOKUP($A91,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D91,2)=\"Sc\",C91=\"a\"),\nVLOOKUP(A91,Quantities[],Quantities!$K$2),\n\nIF(AND(B91=\"D\",C91=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A91,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A91,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B91=\"D\", (VLOOKUP(A91,Quantities[],Quantities!$V$2)+VLOOKUP(A91,Quantities[],Quantities!$Z$2)+VLOOKUP(A91,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A91,Quantities[],Quantities!$W$2)*VLOOKUP(A91,Quantities[],Quantities!$V$2)\n+VLOOKUP(A91,Quantities[],Quantities!$AA$2)*VLOOKUP(A91,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A91,Quantities[],Quantities!$AE$2)*VLOOKUP(A91,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A91,Quantities[],Quantities!$V$2)+VLOOKUP(A91,Quantities[],Quantities!$Z$2)+VLOOKUP(A91,Quantities[],Quantities!$AD$2)),\n\nIF($B91=\"Q\", (SUM(VLOOKUP($A91,Quantities[],Quantities!$W$2)*VLOOKUP($A91,Quantities[],Quantities!$V$2),VLOOKUP($A91,Quantities[],Quantities!$AA$2)*VLOOKUP($A91,Quantities[],Quantities!$Z$2),VLOOKUP($A91,Quantities[],Quantities!$AE$2)*VLOOKUP($A91,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A91,Quantities[],Quantities!$V$2),VLOOKUP($A91,Quantities[],Quantities!$Z$2),VLOOKUP($A91,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A91,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D91,1)=\"U\",\"-\",VLOOKUP(D91,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A21","v":1401},"C","b","Ld1","1401-C-b-Ld1",{"$f":"IF(D92=\"Comb1\",VLOOKUP(B92,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B92,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B92=\"B\",C92=\"a\"),\n    \" Grading\",\"\"),\nIF(C92=\"b\",\"\",\"-\"),\nIF(C92=\"b\",\"\",VLOOKUP(A92,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A92,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A92,\"0\"),1)=\"5\",\"\",VLOOKUP(C92,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A92,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A92,\"0\"),1)=\"5\",$C92=\"b\"),\"\",VLOOKUP($A92,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A92,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C92=\"a\",C92=\"c\",C92=\"d\",C92=\"e\"),IF(OR(RIGHT(TEXT($A92,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A92,\"0\"),1)=\"5\"),VLOOKUP($A92,Quantities[],Quantities!$B$2),VLOOKUP($A92,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A92,\"0\"),1)=\"5\",VLOOKUP($A92,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A92,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A92,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A92,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C92=\"a\",C92=\"c\",C92=\"d\",C92=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A92,\"0\"),2)=\"00\",VLOOKUP(A92,Quantities[],Quantities!$B$2),VLOOKUP(A92,Quantities[],Quantities!$C$2))\n))","v":"MGTI-1"},{"$f":"IF(AND(LEFT(D92,2)=\"Sc\",B92=\"A\",C92=\"d\"),\nSUM(VLOOKUP($A92,Quantities[],Quantities!$V$2),VLOOKUP($A92,Quantities[],Quantities!$Z$2),\nVLOOKUP($A92,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D92,2)=\"Sc\",C92=\"a\"),\nVLOOKUP(A92,Quantities[],Quantities!$J$2),\n\nIF(AND(B92=\"D\",C92=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B92=\"D\",\n VLOOKUP(A92,Quantities[],Quantities!$V$2)+VLOOKUP(A92,Quantities[],Quantities!$Z$2)+VLOOKUP(A92,Quantities[],Quantities!$AD$2),\nIF($B92=\"Q\", SUM(VLOOKUP($A92,Quantities[],Quantities!$V$2),VLOOKUP($A92,Quantities[],Quantities!$Z$2),\nVLOOKUP($A92,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A92,Quantities[],Quantities!$G$2)\n)))))","v":300},{"$f":"IF(LEFT(D92,2)=\"Mg\", VLOOKUP(A92,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D92,2)=\"Sc\",B92=\"A\",C92=\"d\"),\n(SUM(VLOOKUP($A92,Quantities[],Quantities!$W$2)*VLOOKUP($A92,Quantities[],Quantities!$V$2),VLOOKUP($A92,Quantities[],Quantities!$AA$2)*VLOOKUP($A92,Quantities[],Quantities!$Z$2),VLOOKUP($A92,Quantities[],Quantities!$AE$2)*VLOOKUP($A92,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A92,Quantities[],Quantities!$V$2),VLOOKUP($A92,Quantities[],Quantities!$Z$2),VLOOKUP($A92,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D92,2)=\"Sc\",C92=\"a\"),\nVLOOKUP(A92,Quantities[],Quantities!$K$2),\n\nIF(AND(B92=\"D\",C92=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A92,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A92,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B92=\"D\", (VLOOKUP(A92,Quantities[],Quantities!$V$2)+VLOOKUP(A92,Quantities[],Quantities!$Z$2)+VLOOKUP(A92,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A92,Quantities[],Quantities!$W$2)*VLOOKUP(A92,Quantities[],Quantities!$V$2)\n+VLOOKUP(A92,Quantities[],Quantities!$AA$2)*VLOOKUP(A92,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A92,Quantities[],Quantities!$AE$2)*VLOOKUP(A92,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A92,Quantities[],Quantities!$V$2)+VLOOKUP(A92,Quantities[],Quantities!$Z$2)+VLOOKUP(A92,Quantities[],Quantities!$AD$2)),\n\nIF($B92=\"Q\", (SUM(VLOOKUP($A92,Quantities[],Quantities!$W$2)*VLOOKUP($A92,Quantities[],Quantities!$V$2),VLOOKUP($A92,Quantities[],Quantities!$AA$2)*VLOOKUP($A92,Quantities[],Quantities!$Z$2),VLOOKUP($A92,Quantities[],Quantities!$AE$2)*VLOOKUP($A92,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A92,Quantities[],Quantities!$V$2),VLOOKUP($A92,Quantities[],Quantities!$Z$2),VLOOKUP($A92,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A92,Quantities[],Quantities!$I$2)\n))))))","v":-3.5000000000000003E-2},{"$f":"IF(LEFT(D92,1)=\"U\",\"-\",VLOOKUP(D92,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A22","v":1402},"C","b","Ld1","1402-C-b-Ld1",{"$f":"IF(D93=\"Comb1\",VLOOKUP(B93,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B93,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B93=\"B\",C93=\"a\"),\n    \" Grading\",\"\"),\nIF(C93=\"b\",\"\",\"-\"),\nIF(C93=\"b\",\"\",VLOOKUP(A93,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A93,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A93,\"0\"),1)=\"5\",\"\",VLOOKUP(C93,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A93,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A93,\"0\"),1)=\"5\",$C93=\"b\"),\"\",VLOOKUP($A93,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A93,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C93=\"a\",C93=\"c\",C93=\"d\",C93=\"e\"),IF(OR(RIGHT(TEXT($A93,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A93,\"0\"),1)=\"5\"),VLOOKUP($A93,Quantities[],Quantities!$B$2),VLOOKUP($A93,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A93,\"0\"),1)=\"5\",VLOOKUP($A93,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A93,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A93,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A93,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C93=\"a\",C93=\"c\",C93=\"d\",C93=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A93,\"0\"),2)=\"00\",VLOOKUP(A93,Quantities[],Quantities!$B$2),VLOOKUP(A93,Quantities[],Quantities!$C$2))\n))","v":"MGTI-2"},{"$f":"IF(AND(LEFT(D93,2)=\"Sc\",B93=\"A\",C93=\"d\"),\nSUM(VLOOKUP($A93,Quantities[],Quantities!$V$2),VLOOKUP($A93,Quantities[],Quantities!$Z$2),\nVLOOKUP($A93,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D93,2)=\"Sc\",C93=\"a\"),\nVLOOKUP(A93,Quantities[],Quantities!$J$2),\n\nIF(AND(B93=\"D\",C93=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B93=\"D\",\n VLOOKUP(A93,Quantities[],Quantities!$V$2)+VLOOKUP(A93,Quantities[],Quantities!$Z$2)+VLOOKUP(A93,Quantities[],Quantities!$AD$2),\nIF($B93=\"Q\", SUM(VLOOKUP($A93,Quantities[],Quantities!$V$2),VLOOKUP($A93,Quantities[],Quantities!$Z$2),\nVLOOKUP($A93,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A93,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D93,2)=\"Mg\", VLOOKUP(A93,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D93,2)=\"Sc\",B93=\"A\",C93=\"d\"),\n(SUM(VLOOKUP($A93,Quantities[],Quantities!$W$2)*VLOOKUP($A93,Quantities[],Quantities!$V$2),VLOOKUP($A93,Quantities[],Quantities!$AA$2)*VLOOKUP($A93,Quantities[],Quantities!$Z$2),VLOOKUP($A93,Quantities[],Quantities!$AE$2)*VLOOKUP($A93,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A93,Quantities[],Quantities!$V$2),VLOOKUP($A93,Quantities[],Quantities!$Z$2),VLOOKUP($A93,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D93,2)=\"Sc\",C93=\"a\"),\nVLOOKUP(A93,Quantities[],Quantities!$K$2),\n\nIF(AND(B93=\"D\",C93=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A93,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A93,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B93=\"D\", (VLOOKUP(A93,Quantities[],Quantities!$V$2)+VLOOKUP(A93,Quantities[],Quantities!$Z$2)+VLOOKUP(A93,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A93,Quantities[],Quantities!$W$2)*VLOOKUP(A93,Quantities[],Quantities!$V$2)\n+VLOOKUP(A93,Quantities[],Quantities!$AA$2)*VLOOKUP(A93,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A93,Quantities[],Quantities!$AE$2)*VLOOKUP(A93,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A93,Quantities[],Quantities!$V$2)+VLOOKUP(A93,Quantities[],Quantities!$Z$2)+VLOOKUP(A93,Quantities[],Quantities!$AD$2)),\n\nIF($B93=\"Q\", (SUM(VLOOKUP($A93,Quantities[],Quantities!$W$2)*VLOOKUP($A93,Quantities[],Quantities!$V$2),VLOOKUP($A93,Quantities[],Quantities!$AA$2)*VLOOKUP($A93,Quantities[],Quantities!$Z$2),VLOOKUP($A93,Quantities[],Quantities!$AE$2)*VLOOKUP($A93,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A93,Quantities[],Quantities!$V$2),VLOOKUP($A93,Quantities[],Quantities!$Z$2),VLOOKUP($A93,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A93,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D93,1)=\"U\",\"-\",VLOOKUP(D93,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A32","v":1601},"C","b","Ld1","1601-C-b-Ld1",{"$f":"IF(D94=\"Comb1\",VLOOKUP(B94,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B94,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B94=\"B\",C94=\"a\"),\n    \" Grading\",\"\"),\nIF(C94=\"b\",\"\",\"-\"),\nIF(C94=\"b\",\"\",VLOOKUP(A94,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A94,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A94,\"0\"),1)=\"5\",\"\",VLOOKUP(C94,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A94,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A94,\"0\"),1)=\"5\",$C94=\"b\"),\"\",VLOOKUP($A94,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A94,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C94=\"a\",C94=\"c\",C94=\"d\",C94=\"e\"),IF(OR(RIGHT(TEXT($A94,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A94,\"0\"),1)=\"5\"),VLOOKUP($A94,Quantities[],Quantities!$B$2),VLOOKUP($A94,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A94,\"0\"),1)=\"5\",VLOOKUP($A94,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A94,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A94,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A94,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C94=\"a\",C94=\"c\",C94=\"d\",C94=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A94,\"0\"),2)=\"00\",VLOOKUP(A94,Quantities[],Quantities!$B$2),VLOOKUP(A94,Quantities[],Quantities!$C$2))\n))","v":"PB-1"},{"$f":"IF(AND(LEFT(D94,2)=\"Sc\",B94=\"A\",C94=\"d\"),\nSUM(VLOOKUP($A94,Quantities[],Quantities!$V$2),VLOOKUP($A94,Quantities[],Quantities!$Z$2),\nVLOOKUP($A94,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D94,2)=\"Sc\",C94=\"a\"),\nVLOOKUP(A94,Quantities[],Quantities!$J$2),\n\nIF(AND(B94=\"D\",C94=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B94=\"D\",\n VLOOKUP(A94,Quantities[],Quantities!$V$2)+VLOOKUP(A94,Quantities[],Quantities!$Z$2)+VLOOKUP(A94,Quantities[],Quantities!$AD$2),\nIF($B94=\"Q\", SUM(VLOOKUP($A94,Quantities[],Quantities!$V$2),VLOOKUP($A94,Quantities[],Quantities!$Z$2),\nVLOOKUP($A94,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A94,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D94,2)=\"Mg\", VLOOKUP(A94,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D94,2)=\"Sc\",B94=\"A\",C94=\"d\"),\n(SUM(VLOOKUP($A94,Quantities[],Quantities!$W$2)*VLOOKUP($A94,Quantities[],Quantities!$V$2),VLOOKUP($A94,Quantities[],Quantities!$AA$2)*VLOOKUP($A94,Quantities[],Quantities!$Z$2),VLOOKUP($A94,Quantities[],Quantities!$AE$2)*VLOOKUP($A94,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A94,Quantities[],Quantities!$V$2),VLOOKUP($A94,Quantities[],Quantities!$Z$2),VLOOKUP($A94,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D94,2)=\"Sc\",C94=\"a\"),\nVLOOKUP(A94,Quantities[],Quantities!$K$2),\n\nIF(AND(B94=\"D\",C94=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A94,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A94,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B94=\"D\", (VLOOKUP(A94,Quantities[],Quantities!$V$2)+VLOOKUP(A94,Quantities[],Quantities!$Z$2)+VLOOKUP(A94,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A94,Quantities[],Quantities!$W$2)*VLOOKUP(A94,Quantities[],Quantities!$V$2)\n+VLOOKUP(A94,Quantities[],Quantities!$AA$2)*VLOOKUP(A94,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A94,Quantities[],Quantities!$AE$2)*VLOOKUP(A94,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A94,Quantities[],Quantities!$V$2)+VLOOKUP(A94,Quantities[],Quantities!$Z$2)+VLOOKUP(A94,Quantities[],Quantities!$AD$2)),\n\nIF($B94=\"Q\", (SUM(VLOOKUP($A94,Quantities[],Quantities!$W$2)*VLOOKUP($A94,Quantities[],Quantities!$V$2),VLOOKUP($A94,Quantities[],Quantities!$AA$2)*VLOOKUP($A94,Quantities[],Quantities!$Z$2),VLOOKUP($A94,Quantities[],Quantities!$AE$2)*VLOOKUP($A94,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A94,Quantities[],Quantities!$V$2),VLOOKUP($A94,Quantities[],Quantities!$Z$2),VLOOKUP($A94,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A94,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D94,1)=\"U\",\"-\",VLOOKUP(D94,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[1700,"C","b","Ld1","1700-C-b-Ld1",{"$f":"IF(D95=\"Comb1\",VLOOKUP(B95,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B95,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B95=\"B\",C95=\"a\"),\n    \" Grading\",\"\"),\nIF(C95=\"b\",\"\",\"-\"),\nIF(C95=\"b\",\"\",VLOOKUP(A95,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A95,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A95,\"0\"),1)=\"5\",\"\",VLOOKUP(C95,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A95,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A95,\"0\"),1)=\"5\",$C95=\"b\"),\"\",VLOOKUP($A95,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A95,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C95=\"a\",C95=\"c\",C95=\"d\",C95=\"e\"),IF(OR(RIGHT(TEXT($A95,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A95,\"0\"),1)=\"5\"),VLOOKUP($A95,Quantities[],Quantities!$B$2),VLOOKUP($A95,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A95,\"0\"),1)=\"5\",VLOOKUP($A95,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A95,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A95,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A95,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C95=\"a\",C95=\"c\",C95=\"d\",C95=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A95,\"0\"),2)=\"00\",VLOOKUP(A95,Quantities[],Quantities!$B$2),VLOOKUP(A95,Quantities[],Quantities!$C$2))\n))","v":"Hanover Mountain Deposit"},{"$f":"IF(AND(LEFT(D95,2)=\"Sc\",B95=\"A\",C95=\"d\"),\nSUM(VLOOKUP($A95,Quantities[],Quantities!$V$2),VLOOKUP($A95,Quantities[],Quantities!$Z$2),\nVLOOKUP($A95,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D95,2)=\"Sc\",C95=\"a\"),\nVLOOKUP(A95,Quantities[],Quantities!$J$2),\n\nIF(AND(B95=\"D\",C95=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B95=\"D\",\n VLOOKUP(A95,Quantities[],Quantities!$V$2)+VLOOKUP(A95,Quantities[],Quantities!$Z$2)+VLOOKUP(A95,Quantities[],Quantities!$AD$2),\nIF($B95=\"Q\", SUM(VLOOKUP($A95,Quantities[],Quantities!$V$2),VLOOKUP($A95,Quantities[],Quantities!$Z$2),\nVLOOKUP($A95,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A95,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D95,2)=\"Mg\", VLOOKUP(A95,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D95,2)=\"Sc\",B95=\"A\",C95=\"d\"),\n(SUM(VLOOKUP($A95,Quantities[],Quantities!$W$2)*VLOOKUP($A95,Quantities[],Quantities!$V$2),VLOOKUP($A95,Quantities[],Quantities!$AA$2)*VLOOKUP($A95,Quantities[],Quantities!$Z$2),VLOOKUP($A95,Quantities[],Quantities!$AE$2)*VLOOKUP($A95,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A95,Quantities[],Quantities!$V$2),VLOOKUP($A95,Quantities[],Quantities!$Z$2),VLOOKUP($A95,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D95,2)=\"Sc\",C95=\"a\"),\nVLOOKUP(A95,Quantities[],Quantities!$K$2),\n\nIF(AND(B95=\"D\",C95=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A95,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A95,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B95=\"D\", (VLOOKUP(A95,Quantities[],Quantities!$V$2)+VLOOKUP(A95,Quantities[],Quantities!$Z$2)+VLOOKUP(A95,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A95,Quantities[],Quantities!$W$2)*VLOOKUP(A95,Quantities[],Quantities!$V$2)\n+VLOOKUP(A95,Quantities[],Quantities!$AA$2)*VLOOKUP(A95,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A95,Quantities[],Quantities!$AE$2)*VLOOKUP(A95,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A95,Quantities[],Quantities!$V$2)+VLOOKUP(A95,Quantities[],Quantities!$Z$2)+VLOOKUP(A95,Quantities[],Quantities!$AD$2)),\n\nIF($B95=\"Q\", (SUM(VLOOKUP($A95,Quantities[],Quantities!$W$2)*VLOOKUP($A95,Quantities[],Quantities!$V$2),VLOOKUP($A95,Quantities[],Quantities!$AA$2)*VLOOKUP($A95,Quantities[],Quantities!$Z$2),VLOOKUP($A95,Quantities[],Quantities!$AE$2)*VLOOKUP($A95,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A95,Quantities[],Quantities!$V$2),VLOOKUP($A95,Quantities[],Quantities!$Z$2),VLOOKUP($A95,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A95,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D95,1)=\"U\",\"-\",VLOOKUP(D95,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A40","v":2001},"C","b","Ld1","2001-C-b-Ld1",{"$f":"IF(D96=\"Comb1\",VLOOKUP(B96,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B96,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B96=\"B\",C96=\"a\"),\n    \" Grading\",\"\"),\nIF(C96=\"b\",\"\",\"-\"),\nIF(C96=\"b\",\"\",VLOOKUP(A96,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A96,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A96,\"0\"),1)=\"5\",\"\",VLOOKUP(C96,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A96,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A96,\"0\"),1)=\"5\",$C96=\"b\"),\"\",VLOOKUP($A96,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A96,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C96=\"a\",C96=\"c\",C96=\"d\",C96=\"e\"),IF(OR(RIGHT(TEXT($A96,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A96,\"0\"),1)=\"5\"),VLOOKUP($A96,Quantities[],Quantities!$B$2),VLOOKUP($A96,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A96,\"0\"),1)=\"5\",VLOOKUP($A96,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A96,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A96,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A96,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C96=\"a\",C96=\"c\",C96=\"d\",C96=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A96,\"0\"),2)=\"00\",VLOOKUP(A96,Quantities[],Quantities!$B$2),VLOOKUP(A96,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-02"},{"$f":"IF(AND(LEFT(D96,2)=\"Sc\",B96=\"A\",C96=\"d\"),\nSUM(VLOOKUP($A96,Quantities[],Quantities!$V$2),VLOOKUP($A96,Quantities[],Quantities!$Z$2),\nVLOOKUP($A96,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D96,2)=\"Sc\",C96=\"a\"),\nVLOOKUP(A96,Quantities[],Quantities!$J$2),\n\nIF(AND(B96=\"D\",C96=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B96=\"D\",\n VLOOKUP(A96,Quantities[],Quantities!$V$2)+VLOOKUP(A96,Quantities[],Quantities!$Z$2)+VLOOKUP(A96,Quantities[],Quantities!$AD$2),\nIF($B96=\"Q\", SUM(VLOOKUP($A96,Quantities[],Quantities!$V$2),VLOOKUP($A96,Quantities[],Quantities!$Z$2),\nVLOOKUP($A96,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A96,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D96,2)=\"Mg\", VLOOKUP(A96,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D96,2)=\"Sc\",B96=\"A\",C96=\"d\"),\n(SUM(VLOOKUP($A96,Quantities[],Quantities!$W$2)*VLOOKUP($A96,Quantities[],Quantities!$V$2),VLOOKUP($A96,Quantities[],Quantities!$AA$2)*VLOOKUP($A96,Quantities[],Quantities!$Z$2),VLOOKUP($A96,Quantities[],Quantities!$AE$2)*VLOOKUP($A96,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A96,Quantities[],Quantities!$V$2),VLOOKUP($A96,Quantities[],Quantities!$Z$2),VLOOKUP($A96,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D96,2)=\"Sc\",C96=\"a\"),\nVLOOKUP(A96,Quantities[],Quantities!$K$2),\n\nIF(AND(B96=\"D\",C96=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A96,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A96,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B96=\"D\", (VLOOKUP(A96,Quantities[],Quantities!$V$2)+VLOOKUP(A96,Quantities[],Quantities!$Z$2)+VLOOKUP(A96,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A96,Quantities[],Quantities!$W$2)*VLOOKUP(A96,Quantities[],Quantities!$V$2)\n+VLOOKUP(A96,Quantities[],Quantities!$AA$2)*VLOOKUP(A96,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A96,Quantities[],Quantities!$AE$2)*VLOOKUP(A96,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A96,Quantities[],Quantities!$V$2)+VLOOKUP(A96,Quantities[],Quantities!$Z$2)+VLOOKUP(A96,Quantities[],Quantities!$AD$2)),\n\nIF($B96=\"Q\", (SUM(VLOOKUP($A96,Quantities[],Quantities!$W$2)*VLOOKUP($A96,Quantities[],Quantities!$V$2),VLOOKUP($A96,Quantities[],Quantities!$AA$2)*VLOOKUP($A96,Quantities[],Quantities!$Z$2),VLOOKUP($A96,Quantities[],Quantities!$AE$2)*VLOOKUP($A96,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A96,Quantities[],Quantities!$V$2),VLOOKUP($A96,Quantities[],Quantities!$Z$2),VLOOKUP($A96,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A96,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D96,1)=\"U\",\"-\",VLOOKUP(D96,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A41","v":2002},"C","b","Ld1","2002-C-b-Ld1",{"$f":"IF(D97=\"Comb1\",VLOOKUP(B97,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B97,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B97=\"B\",C97=\"a\"),\n    \" Grading\",\"\"),\nIF(C97=\"b\",\"\",\"-\"),\nIF(C97=\"b\",\"\",VLOOKUP(A97,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A97,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A97,\"0\"),1)=\"5\",\"\",VLOOKUP(C97,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A97,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A97,\"0\"),1)=\"5\",$C97=\"b\"),\"\",VLOOKUP($A97,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A97,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C97=\"a\",C97=\"c\",C97=\"d\",C97=\"e\"),IF(OR(RIGHT(TEXT($A97,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A97,\"0\"),1)=\"5\"),VLOOKUP($A97,Quantities[],Quantities!$B$2),VLOOKUP($A97,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A97,\"0\"),1)=\"5\",VLOOKUP($A97,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A97,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A97,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A97,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C97=\"a\",C97=\"c\",C97=\"d\",C97=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A97,\"0\"),2)=\"00\",VLOOKUP(A97,Quantities[],Quantities!$B$2),VLOOKUP(A97,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-03"},{"$f":"IF(AND(LEFT(D97,2)=\"Sc\",B97=\"A\",C97=\"d\"),\nSUM(VLOOKUP($A97,Quantities[],Quantities!$V$2),VLOOKUP($A97,Quantities[],Quantities!$Z$2),\nVLOOKUP($A97,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D97,2)=\"Sc\",C97=\"a\"),\nVLOOKUP(A97,Quantities[],Quantities!$J$2),\n\nIF(AND(B97=\"D\",C97=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B97=\"D\",\n VLOOKUP(A97,Quantities[],Quantities!$V$2)+VLOOKUP(A97,Quantities[],Quantities!$Z$2)+VLOOKUP(A97,Quantities[],Quantities!$AD$2),\nIF($B97=\"Q\", SUM(VLOOKUP($A97,Quantities[],Quantities!$V$2),VLOOKUP($A97,Quantities[],Quantities!$Z$2),\nVLOOKUP($A97,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A97,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D97,2)=\"Mg\", VLOOKUP(A97,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D97,2)=\"Sc\",B97=\"A\",C97=\"d\"),\n(SUM(VLOOKUP($A97,Quantities[],Quantities!$W$2)*VLOOKUP($A97,Quantities[],Quantities!$V$2),VLOOKUP($A97,Quantities[],Quantities!$AA$2)*VLOOKUP($A97,Quantities[],Quantities!$Z$2),VLOOKUP($A97,Quantities[],Quantities!$AE$2)*VLOOKUP($A97,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A97,Quantities[],Quantities!$V$2),VLOOKUP($A97,Quantities[],Quantities!$Z$2),VLOOKUP($A97,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D97,2)=\"Sc\",C97=\"a\"),\nVLOOKUP(A97,Quantities[],Quantities!$K$2),\n\nIF(AND(B97=\"D\",C97=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A97,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A97,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B97=\"D\", (VLOOKUP(A97,Quantities[],Quantities!$V$2)+VLOOKUP(A97,Quantities[],Quantities!$Z$2)+VLOOKUP(A97,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A97,Quantities[],Quantities!$W$2)*VLOOKUP(A97,Quantities[],Quantities!$V$2)\n+VLOOKUP(A97,Quantities[],Quantities!$AA$2)*VLOOKUP(A97,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A97,Quantities[],Quantities!$AE$2)*VLOOKUP(A97,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A97,Quantities[],Quantities!$V$2)+VLOOKUP(A97,Quantities[],Quantities!$Z$2)+VLOOKUP(A97,Quantities[],Quantities!$AD$2)),\n\nIF($B97=\"Q\", (SUM(VLOOKUP($A97,Quantities[],Quantities!$W$2)*VLOOKUP($A97,Quantities[],Quantities!$V$2),VLOOKUP($A97,Quantities[],Quantities!$AA$2)*VLOOKUP($A97,Quantities[],Quantities!$Z$2),VLOOKUP($A97,Quantities[],Quantities!$AE$2)*VLOOKUP($A97,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A97,Quantities[],Quantities!$V$2),VLOOKUP($A97,Quantities[],Quantities!$Z$2),VLOOKUP($A97,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A97,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D97,1)=\"U\",\"-\",VLOOKUP(D97,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A42","v":2003},"C","b","Ld1","2003-C-b-Ld1",{"$f":"IF(D98=\"Comb1\",VLOOKUP(B98,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B98,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B98=\"B\",C98=\"a\"),\n    \" Grading\",\"\"),\nIF(C98=\"b\",\"\",\"-\"),\nIF(C98=\"b\",\"\",VLOOKUP(A98,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A98,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A98,\"0\"),1)=\"5\",\"\",VLOOKUP(C98,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A98,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A98,\"0\"),1)=\"5\",$C98=\"b\"),\"\",VLOOKUP($A98,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A98,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C98=\"a\",C98=\"c\",C98=\"d\",C98=\"e\"),IF(OR(RIGHT(TEXT($A98,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A98,\"0\"),1)=\"5\"),VLOOKUP($A98,Quantities[],Quantities!$B$2),VLOOKUP($A98,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A98,\"0\"),1)=\"5\",VLOOKUP($A98,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A98,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A98,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A98,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C98=\"a\",C98=\"c\",C98=\"d\",C98=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A98,\"0\"),2)=\"00\",VLOOKUP(A98,Quantities[],Quantities!$B$2),VLOOKUP(A98,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-04"},{"$f":"IF(AND(LEFT(D98,2)=\"Sc\",B98=\"A\",C98=\"d\"),\nSUM(VLOOKUP($A98,Quantities[],Quantities!$V$2),VLOOKUP($A98,Quantities[],Quantities!$Z$2),\nVLOOKUP($A98,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D98,2)=\"Sc\",C98=\"a\"),\nVLOOKUP(A98,Quantities[],Quantities!$J$2),\n\nIF(AND(B98=\"D\",C98=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B98=\"D\",\n VLOOKUP(A98,Quantities[],Quantities!$V$2)+VLOOKUP(A98,Quantities[],Quantities!$Z$2)+VLOOKUP(A98,Quantities[],Quantities!$AD$2),\nIF($B98=\"Q\", SUM(VLOOKUP($A98,Quantities[],Quantities!$V$2),VLOOKUP($A98,Quantities[],Quantities!$Z$2),\nVLOOKUP($A98,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A98,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D98,2)=\"Mg\", VLOOKUP(A98,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D98,2)=\"Sc\",B98=\"A\",C98=\"d\"),\n(SUM(VLOOKUP($A98,Quantities[],Quantities!$W$2)*VLOOKUP($A98,Quantities[],Quantities!$V$2),VLOOKUP($A98,Quantities[],Quantities!$AA$2)*VLOOKUP($A98,Quantities[],Quantities!$Z$2),VLOOKUP($A98,Quantities[],Quantities!$AE$2)*VLOOKUP($A98,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A98,Quantities[],Quantities!$V$2),VLOOKUP($A98,Quantities[],Quantities!$Z$2),VLOOKUP($A98,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D98,2)=\"Sc\",C98=\"a\"),\nVLOOKUP(A98,Quantities[],Quantities!$K$2),\n\nIF(AND(B98=\"D\",C98=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A98,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A98,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B98=\"D\", (VLOOKUP(A98,Quantities[],Quantities!$V$2)+VLOOKUP(A98,Quantities[],Quantities!$Z$2)+VLOOKUP(A98,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A98,Quantities[],Quantities!$W$2)*VLOOKUP(A98,Quantities[],Quantities!$V$2)\n+VLOOKUP(A98,Quantities[],Quantities!$AA$2)*VLOOKUP(A98,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A98,Quantities[],Quantities!$AE$2)*VLOOKUP(A98,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A98,Quantities[],Quantities!$V$2)+VLOOKUP(A98,Quantities[],Quantities!$Z$2)+VLOOKUP(A98,Quantities[],Quantities!$AD$2)),\n\nIF($B98=\"Q\", (SUM(VLOOKUP($A98,Quantities[],Quantities!$W$2)*VLOOKUP($A98,Quantities[],Quantities!$V$2),VLOOKUP($A98,Quantities[],Quantities!$AA$2)*VLOOKUP($A98,Quantities[],Quantities!$Z$2),VLOOKUP($A98,Quantities[],Quantities!$AE$2)*VLOOKUP($A98,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A98,Quantities[],Quantities!$V$2),VLOOKUP($A98,Quantities[],Quantities!$Z$2),VLOOKUP($A98,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A98,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D98,1)=\"U\",\"-\",VLOOKUP(D98,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A43","v":2004},"C","b","Ld1","2004-C-b-Ld1",{"$f":"IF(D99=\"Comb1\",VLOOKUP(B99,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B99,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B99=\"B\",C99=\"a\"),\n    \" Grading\",\"\"),\nIF(C99=\"b\",\"\",\"-\"),\nIF(C99=\"b\",\"\",VLOOKUP(A99,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A99,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A99,\"0\"),1)=\"5\",\"\",VLOOKUP(C99,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A99,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A99,\"0\"),1)=\"5\",$C99=\"b\"),\"\",VLOOKUP($A99,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A99,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C99=\"a\",C99=\"c\",C99=\"d\",C99=\"e\"),IF(OR(RIGHT(TEXT($A99,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A99,\"0\"),1)=\"5\"),VLOOKUP($A99,Quantities[],Quantities!$B$2),VLOOKUP($A99,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A99,\"0\"),1)=\"5\",VLOOKUP($A99,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A99,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A99,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A99,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C99=\"a\",C99=\"c\",C99=\"d\",C99=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A99,\"0\"),2)=\"00\",VLOOKUP(A99,Quantities[],Quantities!$B$2),VLOOKUP(A99,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-05"},{"$f":"IF(AND(LEFT(D99,2)=\"Sc\",B99=\"A\",C99=\"d\"),\nSUM(VLOOKUP($A99,Quantities[],Quantities!$V$2),VLOOKUP($A99,Quantities[],Quantities!$Z$2),\nVLOOKUP($A99,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D99,2)=\"Sc\",C99=\"a\"),\nVLOOKUP(A99,Quantities[],Quantities!$J$2),\n\nIF(AND(B99=\"D\",C99=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B99=\"D\",\n VLOOKUP(A99,Quantities[],Quantities!$V$2)+VLOOKUP(A99,Quantities[],Quantities!$Z$2)+VLOOKUP(A99,Quantities[],Quantities!$AD$2),\nIF($B99=\"Q\", SUM(VLOOKUP($A99,Quantities[],Quantities!$V$2),VLOOKUP($A99,Quantities[],Quantities!$Z$2),\nVLOOKUP($A99,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A99,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D99,2)=\"Mg\", VLOOKUP(A99,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D99,2)=\"Sc\",B99=\"A\",C99=\"d\"),\n(SUM(VLOOKUP($A99,Quantities[],Quantities!$W$2)*VLOOKUP($A99,Quantities[],Quantities!$V$2),VLOOKUP($A99,Quantities[],Quantities!$AA$2)*VLOOKUP($A99,Quantities[],Quantities!$Z$2),VLOOKUP($A99,Quantities[],Quantities!$AE$2)*VLOOKUP($A99,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A99,Quantities[],Quantities!$V$2),VLOOKUP($A99,Quantities[],Quantities!$Z$2),VLOOKUP($A99,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D99,2)=\"Sc\",C99=\"a\"),\nVLOOKUP(A99,Quantities[],Quantities!$K$2),\n\nIF(AND(B99=\"D\",C99=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A99,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A99,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B99=\"D\", (VLOOKUP(A99,Quantities[],Quantities!$V$2)+VLOOKUP(A99,Quantities[],Quantities!$Z$2)+VLOOKUP(A99,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A99,Quantities[],Quantities!$W$2)*VLOOKUP(A99,Quantities[],Quantities!$V$2)\n+VLOOKUP(A99,Quantities[],Quantities!$AA$2)*VLOOKUP(A99,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A99,Quantities[],Quantities!$AE$2)*VLOOKUP(A99,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A99,Quantities[],Quantities!$V$2)+VLOOKUP(A99,Quantities[],Quantities!$Z$2)+VLOOKUP(A99,Quantities[],Quantities!$AD$2)),\n\nIF($B99=\"Q\", (SUM(VLOOKUP($A99,Quantities[],Quantities!$W$2)*VLOOKUP($A99,Quantities[],Quantities!$V$2),VLOOKUP($A99,Quantities[],Quantities!$AA$2)*VLOOKUP($A99,Quantities[],Quantities!$Z$2),VLOOKUP($A99,Quantities[],Quantities!$AE$2)*VLOOKUP($A99,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A99,Quantities[],Quantities!$V$2),VLOOKUP($A99,Quantities[],Quantities!$Z$2),VLOOKUP($A99,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A99,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D99,1)=\"U\",\"-\",VLOOKUP(D99,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A44","v":2005},"C","b","Ld1","2005-C-b-Ld1",{"$f":"IF(D100=\"Comb1\",VLOOKUP(B100,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B100,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B100=\"B\",C100=\"a\"),\n    \" Grading\",\"\"),\nIF(C100=\"b\",\"\",\"-\"),\nIF(C100=\"b\",\"\",VLOOKUP(A100,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A100,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A100,\"0\"),1)=\"5\",\"\",VLOOKUP(C100,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A100,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A100,\"0\"),1)=\"5\",$C100=\"b\"),\"\",VLOOKUP($A100,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A100,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C100=\"a\",C100=\"c\",C100=\"d\",C100=\"e\"),IF(OR(RIGHT(TEXT($A100,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A100,\"0\"),1)=\"5\"),VLOOKUP($A100,Quantities[],Quantities!$B$2),VLOOKUP($A100,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A100,\"0\"),1)=\"5\",VLOOKUP($A100,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A100,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A100,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A100,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C100=\"a\",C100=\"c\",C100=\"d\",C100=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A100,\"0\"),2)=\"00\",VLOOKUP(A100,Quantities[],Quantities!$B$2),VLOOKUP(A100,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-06"},{"$f":"IF(AND(LEFT(D100,2)=\"Sc\",B100=\"A\",C100=\"d\"),\nSUM(VLOOKUP($A100,Quantities[],Quantities!$V$2),VLOOKUP($A100,Quantities[],Quantities!$Z$2),\nVLOOKUP($A100,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D100,2)=\"Sc\",C100=\"a\"),\nVLOOKUP(A100,Quantities[],Quantities!$J$2),\n\nIF(AND(B100=\"D\",C100=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B100=\"D\",\n VLOOKUP(A100,Quantities[],Quantities!$V$2)+VLOOKUP(A100,Quantities[],Quantities!$Z$2)+VLOOKUP(A100,Quantities[],Quantities!$AD$2),\nIF($B100=\"Q\", SUM(VLOOKUP($A100,Quantities[],Quantities!$V$2),VLOOKUP($A100,Quantities[],Quantities!$Z$2),\nVLOOKUP($A100,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A100,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D100,2)=\"Mg\", VLOOKUP(A100,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D100,2)=\"Sc\",B100=\"A\",C100=\"d\"),\n(SUM(VLOOKUP($A100,Quantities[],Quantities!$W$2)*VLOOKUP($A100,Quantities[],Quantities!$V$2),VLOOKUP($A100,Quantities[],Quantities!$AA$2)*VLOOKUP($A100,Quantities[],Quantities!$Z$2),VLOOKUP($A100,Quantities[],Quantities!$AE$2)*VLOOKUP($A100,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A100,Quantities[],Quantities!$V$2),VLOOKUP($A100,Quantities[],Quantities!$Z$2),VLOOKUP($A100,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D100,2)=\"Sc\",C100=\"a\"),\nVLOOKUP(A100,Quantities[],Quantities!$K$2),\n\nIF(AND(B100=\"D\",C100=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A100,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A100,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B100=\"D\", (VLOOKUP(A100,Quantities[],Quantities!$V$2)+VLOOKUP(A100,Quantities[],Quantities!$Z$2)+VLOOKUP(A100,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A100,Quantities[],Quantities!$W$2)*VLOOKUP(A100,Quantities[],Quantities!$V$2)\n+VLOOKUP(A100,Quantities[],Quantities!$AA$2)*VLOOKUP(A100,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A100,Quantities[],Quantities!$AE$2)*VLOOKUP(A100,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A100,Quantities[],Quantities!$V$2)+VLOOKUP(A100,Quantities[],Quantities!$Z$2)+VLOOKUP(A100,Quantities[],Quantities!$AD$2)),\n\nIF($B100=\"Q\", (SUM(VLOOKUP($A100,Quantities[],Quantities!$W$2)*VLOOKUP($A100,Quantities[],Quantities!$V$2),VLOOKUP($A100,Quantities[],Quantities!$AA$2)*VLOOKUP($A100,Quantities[],Quantities!$Z$2),VLOOKUP($A100,Quantities[],Quantities!$AE$2)*VLOOKUP($A100,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A100,Quantities[],Quantities!$V$2),VLOOKUP($A100,Quantities[],Quantities!$Z$2),VLOOKUP($A100,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A100,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D100,1)=\"U\",\"-\",VLOOKUP(D100,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A45","v":2006},"C","b","Ld1","2006-C-b-Ld1",{"$f":"IF(D101=\"Comb1\",VLOOKUP(B101,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B101,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B101=\"B\",C101=\"a\"),\n    \" Grading\",\"\"),\nIF(C101=\"b\",\"\",\"-\"),\nIF(C101=\"b\",\"\",VLOOKUP(A101,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A101,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A101,\"0\"),1)=\"5\",\"\",VLOOKUP(C101,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A101,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A101,\"0\"),1)=\"5\",$C101=\"b\"),\"\",VLOOKUP($A101,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A101,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C101=\"a\",C101=\"c\",C101=\"d\",C101=\"e\"),IF(OR(RIGHT(TEXT($A101,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A101,\"0\"),1)=\"5\"),VLOOKUP($A101,Quantities[],Quantities!$B$2),VLOOKUP($A101,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A101,\"0\"),1)=\"5\",VLOOKUP($A101,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A101,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A101,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A101,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C101=\"a\",C101=\"c\",C101=\"d\",C101=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A101,\"0\"),2)=\"00\",VLOOKUP(A101,Quantities[],Quantities!$B$2),VLOOKUP(A101,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-07"},{"$f":"IF(AND(LEFT(D101,2)=\"Sc\",B101=\"A\",C101=\"d\"),\nSUM(VLOOKUP($A101,Quantities[],Quantities!$V$2),VLOOKUP($A101,Quantities[],Quantities!$Z$2),\nVLOOKUP($A101,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D101,2)=\"Sc\",C101=\"a\"),\nVLOOKUP(A101,Quantities[],Quantities!$J$2),\n\nIF(AND(B101=\"D\",C101=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B101=\"D\",\n VLOOKUP(A101,Quantities[],Quantities!$V$2)+VLOOKUP(A101,Quantities[],Quantities!$Z$2)+VLOOKUP(A101,Quantities[],Quantities!$AD$2),\nIF($B101=\"Q\", SUM(VLOOKUP($A101,Quantities[],Quantities!$V$2),VLOOKUP($A101,Quantities[],Quantities!$Z$2),\nVLOOKUP($A101,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A101,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D101,2)=\"Mg\", VLOOKUP(A101,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D101,2)=\"Sc\",B101=\"A\",C101=\"d\"),\n(SUM(VLOOKUP($A101,Quantities[],Quantities!$W$2)*VLOOKUP($A101,Quantities[],Quantities!$V$2),VLOOKUP($A101,Quantities[],Quantities!$AA$2)*VLOOKUP($A101,Quantities[],Quantities!$Z$2),VLOOKUP($A101,Quantities[],Quantities!$AE$2)*VLOOKUP($A101,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A101,Quantities[],Quantities!$V$2),VLOOKUP($A101,Quantities[],Quantities!$Z$2),VLOOKUP($A101,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D101,2)=\"Sc\",C101=\"a\"),\nVLOOKUP(A101,Quantities[],Quantities!$K$2),\n\nIF(AND(B101=\"D\",C101=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A101,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A101,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B101=\"D\", (VLOOKUP(A101,Quantities[],Quantities!$V$2)+VLOOKUP(A101,Quantities[],Quantities!$Z$2)+VLOOKUP(A101,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A101,Quantities[],Quantities!$W$2)*VLOOKUP(A101,Quantities[],Quantities!$V$2)\n+VLOOKUP(A101,Quantities[],Quantities!$AA$2)*VLOOKUP(A101,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A101,Quantities[],Quantities!$AE$2)*VLOOKUP(A101,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A101,Quantities[],Quantities!$V$2)+VLOOKUP(A101,Quantities[],Quantities!$Z$2)+VLOOKUP(A101,Quantities[],Quantities!$AD$2)),\n\nIF($B101=\"Q\", (SUM(VLOOKUP($A101,Quantities[],Quantities!$W$2)*VLOOKUP($A101,Quantities[],Quantities!$V$2),VLOOKUP($A101,Quantities[],Quantities!$AA$2)*VLOOKUP($A101,Quantities[],Quantities!$Z$2),VLOOKUP($A101,Quantities[],Quantities!$AE$2)*VLOOKUP($A101,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A101,Quantities[],Quantities!$V$2),VLOOKUP($A101,Quantities[],Quantities!$Z$2),VLOOKUP($A101,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A101,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D101,1)=\"U\",\"-\",VLOOKUP(D101,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A46","v":2007},"C","b","Ld1","2007-C-b-Ld1",{"$f":"IF(D102=\"Comb1\",VLOOKUP(B102,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B102,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B102=\"B\",C102=\"a\"),\n    \" Grading\",\"\"),\nIF(C102=\"b\",\"\",\"-\"),\nIF(C102=\"b\",\"\",VLOOKUP(A102,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A102,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A102,\"0\"),1)=\"5\",\"\",VLOOKUP(C102,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A102,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A102,\"0\"),1)=\"5\",$C102=\"b\"),\"\",VLOOKUP($A102,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A102,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C102=\"a\",C102=\"c\",C102=\"d\",C102=\"e\"),IF(OR(RIGHT(TEXT($A102,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A102,\"0\"),1)=\"5\"),VLOOKUP($A102,Quantities[],Quantities!$B$2),VLOOKUP($A102,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A102,\"0\"),1)=\"5\",VLOOKUP($A102,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A102,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A102,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A102,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C102=\"a\",C102=\"c\",C102=\"d\",C102=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A102,\"0\"),2)=\"00\",VLOOKUP(A102,Quantities[],Quantities!$B$2),VLOOKUP(A102,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-08"},{"$f":"IF(AND(LEFT(D102,2)=\"Sc\",B102=\"A\",C102=\"d\"),\nSUM(VLOOKUP($A102,Quantities[],Quantities!$V$2),VLOOKUP($A102,Quantities[],Quantities!$Z$2),\nVLOOKUP($A102,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D102,2)=\"Sc\",C102=\"a\"),\nVLOOKUP(A102,Quantities[],Quantities!$J$2),\n\nIF(AND(B102=\"D\",C102=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B102=\"D\",\n VLOOKUP(A102,Quantities[],Quantities!$V$2)+VLOOKUP(A102,Quantities[],Quantities!$Z$2)+VLOOKUP(A102,Quantities[],Quantities!$AD$2),\nIF($B102=\"Q\", SUM(VLOOKUP($A102,Quantities[],Quantities!$V$2),VLOOKUP($A102,Quantities[],Quantities!$Z$2),\nVLOOKUP($A102,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A102,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D102,2)=\"Mg\", VLOOKUP(A102,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D102,2)=\"Sc\",B102=\"A\",C102=\"d\"),\n(SUM(VLOOKUP($A102,Quantities[],Quantities!$W$2)*VLOOKUP($A102,Quantities[],Quantities!$V$2),VLOOKUP($A102,Quantities[],Quantities!$AA$2)*VLOOKUP($A102,Quantities[],Quantities!$Z$2),VLOOKUP($A102,Quantities[],Quantities!$AE$2)*VLOOKUP($A102,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A102,Quantities[],Quantities!$V$2),VLOOKUP($A102,Quantities[],Quantities!$Z$2),VLOOKUP($A102,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D102,2)=\"Sc\",C102=\"a\"),\nVLOOKUP(A102,Quantities[],Quantities!$K$2),\n\nIF(AND(B102=\"D\",C102=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A102,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A102,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B102=\"D\", (VLOOKUP(A102,Quantities[],Quantities!$V$2)+VLOOKUP(A102,Quantities[],Quantities!$Z$2)+VLOOKUP(A102,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A102,Quantities[],Quantities!$W$2)*VLOOKUP(A102,Quantities[],Quantities!$V$2)\n+VLOOKUP(A102,Quantities[],Quantities!$AA$2)*VLOOKUP(A102,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A102,Quantities[],Quantities!$AE$2)*VLOOKUP(A102,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A102,Quantities[],Quantities!$V$2)+VLOOKUP(A102,Quantities[],Quantities!$Z$2)+VLOOKUP(A102,Quantities[],Quantities!$AD$2)),\n\nIF($B102=\"Q\", (SUM(VLOOKUP($A102,Quantities[],Quantities!$W$2)*VLOOKUP($A102,Quantities[],Quantities!$V$2),VLOOKUP($A102,Quantities[],Quantities!$AA$2)*VLOOKUP($A102,Quantities[],Quantities!$Z$2),VLOOKUP($A102,Quantities[],Quantities!$AE$2)*VLOOKUP($A102,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A102,Quantities[],Quantities!$V$2),VLOOKUP($A102,Quantities[],Quantities!$Z$2),VLOOKUP($A102,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A102,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D102,1)=\"U\",\"-\",VLOOKUP(D102,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A47","v":2008},"C","b","Ld1","2008-C-b-Ld1",{"$f":"IF(D103=\"Comb1\",VLOOKUP(B103,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B103,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B103=\"B\",C103=\"a\"),\n    \" Grading\",\"\"),\nIF(C103=\"b\",\"\",\"-\"),\nIF(C103=\"b\",\"\",VLOOKUP(A103,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A103,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A103,\"0\"),1)=\"5\",\"\",VLOOKUP(C103,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A103,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A103,\"0\"),1)=\"5\",$C103=\"b\"),\"\",VLOOKUP($A103,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A103,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C103=\"a\",C103=\"c\",C103=\"d\",C103=\"e\"),IF(OR(RIGHT(TEXT($A103,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A103,\"0\"),1)=\"5\"),VLOOKUP($A103,Quantities[],Quantities!$B$2),VLOOKUP($A103,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A103,\"0\"),1)=\"5\",VLOOKUP($A103,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A103,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A103,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A103,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C103=\"a\",C103=\"c\",C103=\"d\",C103=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A103,\"0\"),2)=\"00\",VLOOKUP(A103,Quantities[],Quantities!$B$2),VLOOKUP(A103,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-09"},{"$f":"IF(AND(LEFT(D103,2)=\"Sc\",B103=\"A\",C103=\"d\"),\nSUM(VLOOKUP($A103,Quantities[],Quantities!$V$2),VLOOKUP($A103,Quantities[],Quantities!$Z$2),\nVLOOKUP($A103,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D103,2)=\"Sc\",C103=\"a\"),\nVLOOKUP(A103,Quantities[],Quantities!$J$2),\n\nIF(AND(B103=\"D\",C103=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B103=\"D\",\n VLOOKUP(A103,Quantities[],Quantities!$V$2)+VLOOKUP(A103,Quantities[],Quantities!$Z$2)+VLOOKUP(A103,Quantities[],Quantities!$AD$2),\nIF($B103=\"Q\", SUM(VLOOKUP($A103,Quantities[],Quantities!$V$2),VLOOKUP($A103,Quantities[],Quantities!$Z$2),\nVLOOKUP($A103,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A103,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D103,2)=\"Mg\", VLOOKUP(A103,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D103,2)=\"Sc\",B103=\"A\",C103=\"d\"),\n(SUM(VLOOKUP($A103,Quantities[],Quantities!$W$2)*VLOOKUP($A103,Quantities[],Quantities!$V$2),VLOOKUP($A103,Quantities[],Quantities!$AA$2)*VLOOKUP($A103,Quantities[],Quantities!$Z$2),VLOOKUP($A103,Quantities[],Quantities!$AE$2)*VLOOKUP($A103,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A103,Quantities[],Quantities!$V$2),VLOOKUP($A103,Quantities[],Quantities!$Z$2),VLOOKUP($A103,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D103,2)=\"Sc\",C103=\"a\"),\nVLOOKUP(A103,Quantities[],Quantities!$K$2),\n\nIF(AND(B103=\"D\",C103=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A103,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A103,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B103=\"D\", (VLOOKUP(A103,Quantities[],Quantities!$V$2)+VLOOKUP(A103,Quantities[],Quantities!$Z$2)+VLOOKUP(A103,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A103,Quantities[],Quantities!$W$2)*VLOOKUP(A103,Quantities[],Quantities!$V$2)\n+VLOOKUP(A103,Quantities[],Quantities!$AA$2)*VLOOKUP(A103,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A103,Quantities[],Quantities!$AE$2)*VLOOKUP(A103,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A103,Quantities[],Quantities!$V$2)+VLOOKUP(A103,Quantities[],Quantities!$Z$2)+VLOOKUP(A103,Quantities[],Quantities!$AD$2)),\n\nIF($B103=\"Q\", (SUM(VLOOKUP($A103,Quantities[],Quantities!$W$2)*VLOOKUP($A103,Quantities[],Quantities!$V$2),VLOOKUP($A103,Quantities[],Quantities!$AA$2)*VLOOKUP($A103,Quantities[],Quantities!$Z$2),VLOOKUP($A103,Quantities[],Quantities!$AE$2)*VLOOKUP($A103,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A103,Quantities[],Quantities!$V$2),VLOOKUP($A103,Quantities[],Quantities!$Z$2),VLOOKUP($A103,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A103,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D103,1)=\"U\",\"-\",VLOOKUP(D103,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A48","v":2009},"C","b","Ld1","2009-C-b-Ld1",{"$f":"IF(D104=\"Comb1\",VLOOKUP(B104,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B104,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B104=\"B\",C104=\"a\"),\n    \" Grading\",\"\"),\nIF(C104=\"b\",\"\",\"-\"),\nIF(C104=\"b\",\"\",VLOOKUP(A104,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A104,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A104,\"0\"),1)=\"5\",\"\",VLOOKUP(C104,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A104,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A104,\"0\"),1)=\"5\",$C104=\"b\"),\"\",VLOOKUP($A104,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A104,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C104=\"a\",C104=\"c\",C104=\"d\",C104=\"e\"),IF(OR(RIGHT(TEXT($A104,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A104,\"0\"),1)=\"5\"),VLOOKUP($A104,Quantities[],Quantities!$B$2),VLOOKUP($A104,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A104,\"0\"),1)=\"5\",VLOOKUP($A104,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A104,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A104,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A104,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C104=\"a\",C104=\"c\",C104=\"d\",C104=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A104,\"0\"),2)=\"00\",VLOOKUP(A104,Quantities[],Quantities!$B$2),VLOOKUP(A104,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-10"},{"$f":"IF(AND(LEFT(D104,2)=\"Sc\",B104=\"A\",C104=\"d\"),\nSUM(VLOOKUP($A104,Quantities[],Quantities!$V$2),VLOOKUP($A104,Quantities[],Quantities!$Z$2),\nVLOOKUP($A104,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D104,2)=\"Sc\",C104=\"a\"),\nVLOOKUP(A104,Quantities[],Quantities!$J$2),\n\nIF(AND(B104=\"D\",C104=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B104=\"D\",\n VLOOKUP(A104,Quantities[],Quantities!$V$2)+VLOOKUP(A104,Quantities[],Quantities!$Z$2)+VLOOKUP(A104,Quantities[],Quantities!$AD$2),\nIF($B104=\"Q\", SUM(VLOOKUP($A104,Quantities[],Quantities!$V$2),VLOOKUP($A104,Quantities[],Quantities!$Z$2),\nVLOOKUP($A104,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A104,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D104,2)=\"Mg\", VLOOKUP(A104,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D104,2)=\"Sc\",B104=\"A\",C104=\"d\"),\n(SUM(VLOOKUP($A104,Quantities[],Quantities!$W$2)*VLOOKUP($A104,Quantities[],Quantities!$V$2),VLOOKUP($A104,Quantities[],Quantities!$AA$2)*VLOOKUP($A104,Quantities[],Quantities!$Z$2),VLOOKUP($A104,Quantities[],Quantities!$AE$2)*VLOOKUP($A104,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A104,Quantities[],Quantities!$V$2),VLOOKUP($A104,Quantities[],Quantities!$Z$2),VLOOKUP($A104,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D104,2)=\"Sc\",C104=\"a\"),\nVLOOKUP(A104,Quantities[],Quantities!$K$2),\n\nIF(AND(B104=\"D\",C104=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A104,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A104,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B104=\"D\", (VLOOKUP(A104,Quantities[],Quantities!$V$2)+VLOOKUP(A104,Quantities[],Quantities!$Z$2)+VLOOKUP(A104,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A104,Quantities[],Quantities!$W$2)*VLOOKUP(A104,Quantities[],Quantities!$V$2)\n+VLOOKUP(A104,Quantities[],Quantities!$AA$2)*VLOOKUP(A104,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A104,Quantities[],Quantities!$AE$2)*VLOOKUP(A104,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A104,Quantities[],Quantities!$V$2)+VLOOKUP(A104,Quantities[],Quantities!$Z$2)+VLOOKUP(A104,Quantities[],Quantities!$AD$2)),\n\nIF($B104=\"Q\", (SUM(VLOOKUP($A104,Quantities[],Quantities!$W$2)*VLOOKUP($A104,Quantities[],Quantities!$V$2),VLOOKUP($A104,Quantities[],Quantities!$AA$2)*VLOOKUP($A104,Quantities[],Quantities!$Z$2),VLOOKUP($A104,Quantities[],Quantities!$AE$2)*VLOOKUP($A104,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A104,Quantities[],Quantities!$V$2),VLOOKUP($A104,Quantities[],Quantities!$Z$2),VLOOKUP($A104,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A104,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D104,1)=\"U\",\"-\",VLOOKUP(D104,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A49","v":2010},"C","b","Ld1","2010-C-b-Ld1",{"$f":"IF(D105=\"Comb1\",VLOOKUP(B105,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B105,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B105=\"B\",C105=\"a\"),\n    \" Grading\",\"\"),\nIF(C105=\"b\",\"\",\"-\"),\nIF(C105=\"b\",\"\",VLOOKUP(A105,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A105,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A105,\"0\"),1)=\"5\",\"\",VLOOKUP(C105,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A105,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A105,\"0\"),1)=\"5\",$C105=\"b\"),\"\",VLOOKUP($A105,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A105,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C105=\"a\",C105=\"c\",C105=\"d\",C105=\"e\"),IF(OR(RIGHT(TEXT($A105,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A105,\"0\"),1)=\"5\"),VLOOKUP($A105,Quantities[],Quantities!$B$2),VLOOKUP($A105,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A105,\"0\"),1)=\"5\",VLOOKUP($A105,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A105,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A105,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A105,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C105=\"a\",C105=\"c\",C105=\"d\",C105=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A105,\"0\"),2)=\"00\",VLOOKUP(A105,Quantities[],Quantities!$B$2),VLOOKUP(A105,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-11"},{"$f":"IF(AND(LEFT(D105,2)=\"Sc\",B105=\"A\",C105=\"d\"),\nSUM(VLOOKUP($A105,Quantities[],Quantities!$V$2),VLOOKUP($A105,Quantities[],Quantities!$Z$2),\nVLOOKUP($A105,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D105,2)=\"Sc\",C105=\"a\"),\nVLOOKUP(A105,Quantities[],Quantities!$J$2),\n\nIF(AND(B105=\"D\",C105=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B105=\"D\",\n VLOOKUP(A105,Quantities[],Quantities!$V$2)+VLOOKUP(A105,Quantities[],Quantities!$Z$2)+VLOOKUP(A105,Quantities[],Quantities!$AD$2),\nIF($B105=\"Q\", SUM(VLOOKUP($A105,Quantities[],Quantities!$V$2),VLOOKUP($A105,Quantities[],Quantities!$Z$2),\nVLOOKUP($A105,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A105,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D105,2)=\"Mg\", VLOOKUP(A105,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D105,2)=\"Sc\",B105=\"A\",C105=\"d\"),\n(SUM(VLOOKUP($A105,Quantities[],Quantities!$W$2)*VLOOKUP($A105,Quantities[],Quantities!$V$2),VLOOKUP($A105,Quantities[],Quantities!$AA$2)*VLOOKUP($A105,Quantities[],Quantities!$Z$2),VLOOKUP($A105,Quantities[],Quantities!$AE$2)*VLOOKUP($A105,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A105,Quantities[],Quantities!$V$2),VLOOKUP($A105,Quantities[],Quantities!$Z$2),VLOOKUP($A105,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D105,2)=\"Sc\",C105=\"a\"),\nVLOOKUP(A105,Quantities[],Quantities!$K$2),\n\nIF(AND(B105=\"D\",C105=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A105,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A105,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B105=\"D\", (VLOOKUP(A105,Quantities[],Quantities!$V$2)+VLOOKUP(A105,Quantities[],Quantities!$Z$2)+VLOOKUP(A105,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A105,Quantities[],Quantities!$W$2)*VLOOKUP(A105,Quantities[],Quantities!$V$2)\n+VLOOKUP(A105,Quantities[],Quantities!$AA$2)*VLOOKUP(A105,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A105,Quantities[],Quantities!$AE$2)*VLOOKUP(A105,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A105,Quantities[],Quantities!$V$2)+VLOOKUP(A105,Quantities[],Quantities!$Z$2)+VLOOKUP(A105,Quantities[],Quantities!$AD$2)),\n\nIF($B105=\"Q\", (SUM(VLOOKUP($A105,Quantities[],Quantities!$W$2)*VLOOKUP($A105,Quantities[],Quantities!$V$2),VLOOKUP($A105,Quantities[],Quantities!$AA$2)*VLOOKUP($A105,Quantities[],Quantities!$Z$2),VLOOKUP($A105,Quantities[],Quantities!$AE$2)*VLOOKUP($A105,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A105,Quantities[],Quantities!$V$2),VLOOKUP($A105,Quantities[],Quantities!$Z$2),VLOOKUP($A105,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A105,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D105,1)=\"U\",\"-\",VLOOKUP(D105,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A51","v":3001},"C","b","Ld1","3001-C-b-Ld1",{"$f":"IF(D106=\"Comb1\",VLOOKUP(B106,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B106,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B106=\"B\",C106=\"a\"),\n    \" Grading\",\"\"),\nIF(C106=\"b\",\"\",\"-\"),\nIF(C106=\"b\",\"\",VLOOKUP(A106,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A106,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A106,\"0\"),1)=\"5\",\"\",VLOOKUP(C106,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A106,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A106,\"0\"),1)=\"5\",$C106=\"b\"),\"\",VLOOKUP($A106,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A106,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C106=\"a\",C106=\"c\",C106=\"d\",C106=\"e\"),IF(OR(RIGHT(TEXT($A106,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A106,\"0\"),1)=\"5\"),VLOOKUP($A106,Quantities[],Quantities!$B$2),VLOOKUP($A106,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A106,\"0\"),1)=\"5\",VLOOKUP($A106,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A106,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A106,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A106,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C106=\"a\",C106=\"c\",C106=\"d\",C106=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A106,\"0\"),2)=\"00\",VLOOKUP(A106,Quantities[],Quantities!$B$2),VLOOKUP(A106,Quantities[],Quantities!$C$2))\n))","v":"Misc-1"},{"$f":"IF(AND(LEFT(D106,2)=\"Sc\",B106=\"A\",C106=\"d\"),\nSUM(VLOOKUP($A106,Quantities[],Quantities!$V$2),VLOOKUP($A106,Quantities[],Quantities!$Z$2),\nVLOOKUP($A106,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D106,2)=\"Sc\",C106=\"a\"),\nVLOOKUP(A106,Quantities[],Quantities!$J$2),\n\nIF(AND(B106=\"D\",C106=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B106=\"D\",\n VLOOKUP(A106,Quantities[],Quantities!$V$2)+VLOOKUP(A106,Quantities[],Quantities!$Z$2)+VLOOKUP(A106,Quantities[],Quantities!$AD$2),\nIF($B106=\"Q\", SUM(VLOOKUP($A106,Quantities[],Quantities!$V$2),VLOOKUP($A106,Quantities[],Quantities!$Z$2),\nVLOOKUP($A106,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A106,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\", VLOOKUP(A106,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D106,2)=\"Sc\",B106=\"A\",C106=\"d\"),\n(SUM(VLOOKUP($A106,Quantities[],Quantities!$W$2)*VLOOKUP($A106,Quantities[],Quantities!$V$2),VLOOKUP($A106,Quantities[],Quantities!$AA$2)*VLOOKUP($A106,Quantities[],Quantities!$Z$2),VLOOKUP($A106,Quantities[],Quantities!$AE$2)*VLOOKUP($A106,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A106,Quantities[],Quantities!$V$2),VLOOKUP($A106,Quantities[],Quantities!$Z$2),VLOOKUP($A106,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D106,2)=\"Sc\",C106=\"a\"),\nVLOOKUP(A106,Quantities[],Quantities!$K$2),\n\nIF(AND(B106=\"D\",C106=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A106,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A106,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B106=\"D\", (VLOOKUP(A106,Quantities[],Quantities!$V$2)+VLOOKUP(A106,Quantities[],Quantities!$Z$2)+VLOOKUP(A106,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A106,Quantities[],Quantities!$W$2)*VLOOKUP(A106,Quantities[],Quantities!$V$2)\n+VLOOKUP(A106,Quantities[],Quantities!$AA$2)*VLOOKUP(A106,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A106,Quantities[],Quantities!$AE$2)*VLOOKUP(A106,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A106,Quantities[],Quantities!$V$2)+VLOOKUP(A106,Quantities[],Quantities!$Z$2)+VLOOKUP(A106,Quantities[],Quantities!$AD$2)),\n\nIF($B106=\"Q\", (SUM(VLOOKUP($A106,Quantities[],Quantities!$W$2)*VLOOKUP($A106,Quantities[],Quantities!$V$2),VLOOKUP($A106,Quantities[],Quantities!$AA$2)*VLOOKUP($A106,Quantities[],Quantities!$Z$2),VLOOKUP($A106,Quantities[],Quantities!$AE$2)*VLOOKUP($A106,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A106,Quantities[],Quantities!$V$2),VLOOKUP($A106,Quantities[],Quantities!$Z$2),VLOOKUP($A106,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A106,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D106,1)=\"U\",\"-\",VLOOKUP(D106,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A54","v":3004},"C","b","Ld1","3004-C-b-Ld1",{"$f":"IF(D107=\"Comb1\",VLOOKUP(B107,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B107,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B107=\"B\",C107=\"a\"),\n    \" Grading\",\"\"),\nIF(C107=\"b\",\"\",\"-\"),\nIF(C107=\"b\",\"\",VLOOKUP(A107,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A107,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A107,\"0\"),1)=\"5\",\"\",VLOOKUP(C107,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A107,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A107,\"0\"),1)=\"5\",$C107=\"b\"),\"\",VLOOKUP($A107,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A107,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C107=\"a\",C107=\"c\",C107=\"d\",C107=\"e\"),IF(OR(RIGHT(TEXT($A107,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A107,\"0\"),1)=\"5\"),VLOOKUP($A107,Quantities[],Quantities!$B$2),VLOOKUP($A107,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A107,\"0\"),1)=\"5\",VLOOKUP($A107,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A107,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A107,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A107,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C107=\"a\",C107=\"c\",C107=\"d\",C107=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A107,\"0\"),2)=\"00\",VLOOKUP(A107,Quantities[],Quantities!$B$2),VLOOKUP(A107,Quantities[],Quantities!$C$2))\n))","v":"Misc-4"},{"$f":"IF(AND(LEFT(D107,2)=\"Sc\",B107=\"A\",C107=\"d\"),\nSUM(VLOOKUP($A107,Quantities[],Quantities!$V$2),VLOOKUP($A107,Quantities[],Quantities!$Z$2),\nVLOOKUP($A107,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D107,2)=\"Sc\",C107=\"a\"),\nVLOOKUP(A107,Quantities[],Quantities!$J$2),\n\nIF(AND(B107=\"D\",C107=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B107=\"D\",\n VLOOKUP(A107,Quantities[],Quantities!$V$2)+VLOOKUP(A107,Quantities[],Quantities!$Z$2)+VLOOKUP(A107,Quantities[],Quantities!$AD$2),\nIF($B107=\"Q\", SUM(VLOOKUP($A107,Quantities[],Quantities!$V$2),VLOOKUP($A107,Quantities[],Quantities!$Z$2),\nVLOOKUP($A107,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A107,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\", VLOOKUP(A107,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D107,2)=\"Sc\",B107=\"A\",C107=\"d\"),\n(SUM(VLOOKUP($A107,Quantities[],Quantities!$W$2)*VLOOKUP($A107,Quantities[],Quantities!$V$2),VLOOKUP($A107,Quantities[],Quantities!$AA$2)*VLOOKUP($A107,Quantities[],Quantities!$Z$2),VLOOKUP($A107,Quantities[],Quantities!$AE$2)*VLOOKUP($A107,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A107,Quantities[],Quantities!$V$2),VLOOKUP($A107,Quantities[],Quantities!$Z$2),VLOOKUP($A107,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D107,2)=\"Sc\",C107=\"a\"),\nVLOOKUP(A107,Quantities[],Quantities!$K$2),\n\nIF(AND(B107=\"D\",C107=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A107,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A107,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B107=\"D\", (VLOOKUP(A107,Quantities[],Quantities!$V$2)+VLOOKUP(A107,Quantities[],Quantities!$Z$2)+VLOOKUP(A107,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A107,Quantities[],Quantities!$W$2)*VLOOKUP(A107,Quantities[],Quantities!$V$2)\n+VLOOKUP(A107,Quantities[],Quantities!$AA$2)*VLOOKUP(A107,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A107,Quantities[],Quantities!$AE$2)*VLOOKUP(A107,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A107,Quantities[],Quantities!$V$2)+VLOOKUP(A107,Quantities[],Quantities!$Z$2)+VLOOKUP(A107,Quantities[],Quantities!$AD$2)),\n\nIF($B107=\"Q\", (SUM(VLOOKUP($A107,Quantities[],Quantities!$W$2)*VLOOKUP($A107,Quantities[],Quantities!$V$2),VLOOKUP($A107,Quantities[],Quantities!$AA$2)*VLOOKUP($A107,Quantities[],Quantities!$Z$2),VLOOKUP($A107,Quantities[],Quantities!$AE$2)*VLOOKUP($A107,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A107,Quantities[],Quantities!$V$2),VLOOKUP($A107,Quantities[],Quantities!$Z$2),VLOOKUP($A107,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A107,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D107,1)=\"U\",\"-\",VLOOKUP(D107,Equipment[],Equipment!$B$2))","v":"Cat 992K"}]
[{"$f":"Quantities!A5","v":1001},"D","b","Tk4","1001-D-b-Tk4",{"$f":"IF(D108=\"Comb1\",VLOOKUP(B108,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B108,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B108=\"B\",C108=\"a\"),\n    \" Grading\",\"\"),\nIF(C108=\"b\",\"\",\"-\"),\nIF(C108=\"b\",\"\",VLOOKUP(A108,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A108,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A108,\"0\"),1)=\"5\",\"\",VLOOKUP(C108,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A108,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A108,\"0\"),1)=\"5\",$C108=\"b\"),\"\",VLOOKUP($A108,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A108,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C108=\"a\",C108=\"c\",C108=\"d\",C108=\"e\"),IF(OR(RIGHT(TEXT($A108,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A108,\"0\"),1)=\"5\"),VLOOKUP($A108,Quantities[],Quantities!$B$2),VLOOKUP($A108,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A108,\"0\"),1)=\"5\",VLOOKUP($A108,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A108,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A108,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A108,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C108=\"a\",C108=\"c\",C108=\"d\",C108=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A108,\"0\"),2)=\"00\",VLOOKUP(A108,Quantities[],Quantities!$B$2),VLOOKUP(A108,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-1"},{"$f":"IF(AND(LEFT(D108,2)=\"Sc\",B108=\"A\",C108=\"d\"),\nSUM(VLOOKUP($A108,Quantities[],Quantities!$V$2),VLOOKUP($A108,Quantities[],Quantities!$Z$2),\nVLOOKUP($A108,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D108,2)=\"Sc\",C108=\"a\"),\nVLOOKUP(A108,Quantities[],Quantities!$J$2),\n\nIF(AND(B108=\"D\",C108=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B108=\"D\",\n VLOOKUP(A108,Quantities[],Quantities!$V$2)+VLOOKUP(A108,Quantities[],Quantities!$Z$2)+VLOOKUP(A108,Quantities[],Quantities!$AD$2),\nIF($B108=\"Q\", SUM(VLOOKUP($A108,Quantities[],Quantities!$V$2),VLOOKUP($A108,Quantities[],Quantities!$Z$2),\nVLOOKUP($A108,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A108,Quantities[],Quantities!$G$2)\n)))))","v":12559},{"$f":"IF(LEFT(D108,2)=\"Mg\", VLOOKUP(A108,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D108,2)=\"Sc\",B108=\"A\",C108=\"d\"),\n(SUM(VLOOKUP($A108,Quantities[],Quantities!$W$2)*VLOOKUP($A108,Quantities[],Quantities!$V$2),VLOOKUP($A108,Quantities[],Quantities!$AA$2)*VLOOKUP($A108,Quantities[],Quantities!$Z$2),VLOOKUP($A108,Quantities[],Quantities!$AE$2)*VLOOKUP($A108,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A108,Quantities[],Quantities!$V$2),VLOOKUP($A108,Quantities[],Quantities!$Z$2),VLOOKUP($A108,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D108,2)=\"Sc\",C108=\"a\"),\nVLOOKUP(A108,Quantities[],Quantities!$K$2),\n\nIF(AND(B108=\"D\",C108=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A108,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A108,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B108=\"D\", (VLOOKUP(A108,Quantities[],Quantities!$V$2)+VLOOKUP(A108,Quantities[],Quantities!$Z$2)+VLOOKUP(A108,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A108,Quantities[],Quantities!$W$2)*VLOOKUP(A108,Quantities[],Quantities!$V$2)\n+VLOOKUP(A108,Quantities[],Quantities!$AA$2)*VLOOKUP(A108,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A108,Quantities[],Quantities!$AE$2)*VLOOKUP(A108,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A108,Quantities[],Quantities!$V$2)+VLOOKUP(A108,Quantities[],Quantities!$Z$2)+VLOOKUP(A108,Quantities[],Quantities!$AD$2)),\n\nIF($B108=\"Q\", (SUM(VLOOKUP($A108,Quantities[],Quantities!$W$2)*VLOOKUP($A108,Quantities[],Quantities!$V$2),VLOOKUP($A108,Quantities[],Quantities!$AA$2)*VLOOKUP($A108,Quantities[],Quantities!$Z$2),VLOOKUP($A108,Quantities[],Quantities!$AE$2)*VLOOKUP($A108,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A108,Quantities[],Quantities!$V$2),VLOOKUP($A108,Quantities[],Quantities!$Z$2),VLOOKUP($A108,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A108,Quantities[],Quantities!$I$2)\n))))))","v":-1.610891706505924E-2},{"$f":"IF(LEFT(D108,1)=\"U\",\"-\",VLOOKUP(D108,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A6","v":1002},"D","b","Tk4","1002-D-b-Tk4",{"$f":"IF(D109=\"Comb1\",VLOOKUP(B109,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B109,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B109=\"B\",C109=\"a\"),\n    \" Grading\",\"\"),\nIF(C109=\"b\",\"\",\"-\"),\nIF(C109=\"b\",\"\",VLOOKUP(A109,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A109,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A109,\"0\"),1)=\"5\",\"\",VLOOKUP(C109,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A109,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A109,\"0\"),1)=\"5\",$C109=\"b\"),\"\",VLOOKUP($A109,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A109,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C109=\"a\",C109=\"c\",C109=\"d\",C109=\"e\"),IF(OR(RIGHT(TEXT($A109,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A109,\"0\"),1)=\"5\"),VLOOKUP($A109,Quantities[],Quantities!$B$2),VLOOKUP($A109,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A109,\"0\"),1)=\"5\",VLOOKUP($A109,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A109,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A109,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A109,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C109=\"a\",C109=\"c\",C109=\"d\",C109=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A109,\"0\"),2)=\"00\",VLOOKUP(A109,Quantities[],Quantities!$B$2),VLOOKUP(A109,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-2"},{"$f":"IF(AND(LEFT(D109,2)=\"Sc\",B109=\"A\",C109=\"d\"),\nSUM(VLOOKUP($A109,Quantities[],Quantities!$V$2),VLOOKUP($A109,Quantities[],Quantities!$Z$2),\nVLOOKUP($A109,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D109,2)=\"Sc\",C109=\"a\"),\nVLOOKUP(A109,Quantities[],Quantities!$J$2),\n\nIF(AND(B109=\"D\",C109=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B109=\"D\",\n VLOOKUP(A109,Quantities[],Quantities!$V$2)+VLOOKUP(A109,Quantities[],Quantities!$Z$2)+VLOOKUP(A109,Quantities[],Quantities!$AD$2),\nIF($B109=\"Q\", SUM(VLOOKUP($A109,Quantities[],Quantities!$V$2),VLOOKUP($A109,Quantities[],Quantities!$Z$2),\nVLOOKUP($A109,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A109,Quantities[],Quantities!$G$2)\n)))))","v":12559},{"$f":"IF(LEFT(D109,2)=\"Mg\", VLOOKUP(A109,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D109,2)=\"Sc\",B109=\"A\",C109=\"d\"),\n(SUM(VLOOKUP($A109,Quantities[],Quantities!$W$2)*VLOOKUP($A109,Quantities[],Quantities!$V$2),VLOOKUP($A109,Quantities[],Quantities!$AA$2)*VLOOKUP($A109,Quantities[],Quantities!$Z$2),VLOOKUP($A109,Quantities[],Quantities!$AE$2)*VLOOKUP($A109,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A109,Quantities[],Quantities!$V$2),VLOOKUP($A109,Quantities[],Quantities!$Z$2),VLOOKUP($A109,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D109,2)=\"Sc\",C109=\"a\"),\nVLOOKUP(A109,Quantities[],Quantities!$K$2),\n\nIF(AND(B109=\"D\",C109=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A109,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A109,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B109=\"D\", (VLOOKUP(A109,Quantities[],Quantities!$V$2)+VLOOKUP(A109,Quantities[],Quantities!$Z$2)+VLOOKUP(A109,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A109,Quantities[],Quantities!$W$2)*VLOOKUP(A109,Quantities[],Quantities!$V$2)\n+VLOOKUP(A109,Quantities[],Quantities!$AA$2)*VLOOKUP(A109,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A109,Quantities[],Quantities!$AE$2)*VLOOKUP(A109,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A109,Quantities[],Quantities!$V$2)+VLOOKUP(A109,Quantities[],Quantities!$Z$2)+VLOOKUP(A109,Quantities[],Quantities!$AD$2)),\n\nIF($B109=\"Q\", (SUM(VLOOKUP($A109,Quantities[],Quantities!$W$2)*VLOOKUP($A109,Quantities[],Quantities!$V$2),VLOOKUP($A109,Quantities[],Quantities!$AA$2)*VLOOKUP($A109,Quantities[],Quantities!$Z$2),VLOOKUP($A109,Quantities[],Quantities!$AE$2)*VLOOKUP($A109,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A109,Quantities[],Quantities!$V$2),VLOOKUP($A109,Quantities[],Quantities!$Z$2),VLOOKUP($A109,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A109,Quantities[],Quantities!$I$2)\n))))))","v":-1.610891706505924E-2},{"$f":"IF(LEFT(D109,1)=\"U\",\"-\",VLOOKUP(D109,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A7","v":1003},"D","b","Tk4","1003-D-b-Tk4",{"$f":"IF(D110=\"Comb1\",VLOOKUP(B110,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B110,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B110=\"B\",C110=\"a\"),\n    \" Grading\",\"\"),\nIF(C110=\"b\",\"\",\"-\"),\nIF(C110=\"b\",\"\",VLOOKUP(A110,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A110,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A110,\"0\"),1)=\"5\",\"\",VLOOKUP(C110,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A110,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A110,\"0\"),1)=\"5\",$C110=\"b\"),\"\",VLOOKUP($A110,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A110,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C110=\"a\",C110=\"c\",C110=\"d\",C110=\"e\"),IF(OR(RIGHT(TEXT($A110,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A110,\"0\"),1)=\"5\"),VLOOKUP($A110,Quantities[],Quantities!$B$2),VLOOKUP($A110,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A110,\"0\"),1)=\"5\",VLOOKUP($A110,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A110,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A110,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A110,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C110=\"a\",C110=\"c\",C110=\"d\",C110=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A110,\"0\"),2)=\"00\",VLOOKUP(A110,Quantities[],Quantities!$B$2),VLOOKUP(A110,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-3"},{"$f":"IF(AND(LEFT(D110,2)=\"Sc\",B110=\"A\",C110=\"d\"),\nSUM(VLOOKUP($A110,Quantities[],Quantities!$V$2),VLOOKUP($A110,Quantities[],Quantities!$Z$2),\nVLOOKUP($A110,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D110,2)=\"Sc\",C110=\"a\"),\nVLOOKUP(A110,Quantities[],Quantities!$J$2),\n\nIF(AND(B110=\"D\",C110=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B110=\"D\",\n VLOOKUP(A110,Quantities[],Quantities!$V$2)+VLOOKUP(A110,Quantities[],Quantities!$Z$2)+VLOOKUP(A110,Quantities[],Quantities!$AD$2),\nIF($B110=\"Q\", SUM(VLOOKUP($A110,Quantities[],Quantities!$V$2),VLOOKUP($A110,Quantities[],Quantities!$Z$2),\nVLOOKUP($A110,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A110,Quantities[],Quantities!$G$2)\n)))))","v":12559},{"$f":"IF(LEFT(D110,2)=\"Mg\", VLOOKUP(A110,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D110,2)=\"Sc\",B110=\"A\",C110=\"d\"),\n(SUM(VLOOKUP($A110,Quantities[],Quantities!$W$2)*VLOOKUP($A110,Quantities[],Quantities!$V$2),VLOOKUP($A110,Quantities[],Quantities!$AA$2)*VLOOKUP($A110,Quantities[],Quantities!$Z$2),VLOOKUP($A110,Quantities[],Quantities!$AE$2)*VLOOKUP($A110,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A110,Quantities[],Quantities!$V$2),VLOOKUP($A110,Quantities[],Quantities!$Z$2),VLOOKUP($A110,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D110,2)=\"Sc\",C110=\"a\"),\nVLOOKUP(A110,Quantities[],Quantities!$K$2),\n\nIF(AND(B110=\"D\",C110=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A110,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A110,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B110=\"D\", (VLOOKUP(A110,Quantities[],Quantities!$V$2)+VLOOKUP(A110,Quantities[],Quantities!$Z$2)+VLOOKUP(A110,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A110,Quantities[],Quantities!$W$2)*VLOOKUP(A110,Quantities[],Quantities!$V$2)\n+VLOOKUP(A110,Quantities[],Quantities!$AA$2)*VLOOKUP(A110,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A110,Quantities[],Quantities!$AE$2)*VLOOKUP(A110,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A110,Quantities[],Quantities!$V$2)+VLOOKUP(A110,Quantities[],Quantities!$Z$2)+VLOOKUP(A110,Quantities[],Quantities!$AD$2)),\n\nIF($B110=\"Q\", (SUM(VLOOKUP($A110,Quantities[],Quantities!$W$2)*VLOOKUP($A110,Quantities[],Quantities!$V$2),VLOOKUP($A110,Quantities[],Quantities!$AA$2)*VLOOKUP($A110,Quantities[],Quantities!$Z$2),VLOOKUP($A110,Quantities[],Quantities!$AE$2)*VLOOKUP($A110,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A110,Quantities[],Quantities!$V$2),VLOOKUP($A110,Quantities[],Quantities!$Z$2),VLOOKUP($A110,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A110,Quantities[],Quantities!$I$2)\n))))))","v":-1.610891706505924E-2},{"$f":"IF(LEFT(D110,1)=\"U\",\"-\",VLOOKUP(D110,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A8","v":1004},"D","b","Tk4","1004-D-b-Tk4",{"$f":"IF(D111=\"Comb1\",VLOOKUP(B111,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B111,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B111=\"B\",C111=\"a\"),\n    \" Grading\",\"\"),\nIF(C111=\"b\",\"\",\"-\"),\nIF(C111=\"b\",\"\",VLOOKUP(A111,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A111,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A111,\"0\"),1)=\"5\",\"\",VLOOKUP(C111,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A111,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A111,\"0\"),1)=\"5\",$C111=\"b\"),\"\",VLOOKUP($A111,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A111,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C111=\"a\",C111=\"c\",C111=\"d\",C111=\"e\"),IF(OR(RIGHT(TEXT($A111,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A111,\"0\"),1)=\"5\"),VLOOKUP($A111,Quantities[],Quantities!$B$2),VLOOKUP($A111,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A111,\"0\"),1)=\"5\",VLOOKUP($A111,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A111,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A111,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A111,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C111=\"a\",C111=\"c\",C111=\"d\",C111=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A111,\"0\"),2)=\"00\",VLOOKUP(A111,Quantities[],Quantities!$B$2),VLOOKUP(A111,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-4"},{"$f":"IF(AND(LEFT(D111,2)=\"Sc\",B111=\"A\",C111=\"d\"),\nSUM(VLOOKUP($A111,Quantities[],Quantities!$V$2),VLOOKUP($A111,Quantities[],Quantities!$Z$2),\nVLOOKUP($A111,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D111,2)=\"Sc\",C111=\"a\"),\nVLOOKUP(A111,Quantities[],Quantities!$J$2),\n\nIF(AND(B111=\"D\",C111=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B111=\"D\",\n VLOOKUP(A111,Quantities[],Quantities!$V$2)+VLOOKUP(A111,Quantities[],Quantities!$Z$2)+VLOOKUP(A111,Quantities[],Quantities!$AD$2),\nIF($B111=\"Q\", SUM(VLOOKUP($A111,Quantities[],Quantities!$V$2),VLOOKUP($A111,Quantities[],Quantities!$Z$2),\nVLOOKUP($A111,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A111,Quantities[],Quantities!$G$2)\n)))))","v":12559},{"$f":"IF(LEFT(D111,2)=\"Mg\", VLOOKUP(A111,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D111,2)=\"Sc\",B111=\"A\",C111=\"d\"),\n(SUM(VLOOKUP($A111,Quantities[],Quantities!$W$2)*VLOOKUP($A111,Quantities[],Quantities!$V$2),VLOOKUP($A111,Quantities[],Quantities!$AA$2)*VLOOKUP($A111,Quantities[],Quantities!$Z$2),VLOOKUP($A111,Quantities[],Quantities!$AE$2)*VLOOKUP($A111,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A111,Quantities[],Quantities!$V$2),VLOOKUP($A111,Quantities[],Quantities!$Z$2),VLOOKUP($A111,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D111,2)=\"Sc\",C111=\"a\"),\nVLOOKUP(A111,Quantities[],Quantities!$K$2),\n\nIF(AND(B111=\"D\",C111=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A111,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A111,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B111=\"D\", (VLOOKUP(A111,Quantities[],Quantities!$V$2)+VLOOKUP(A111,Quantities[],Quantities!$Z$2)+VLOOKUP(A111,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A111,Quantities[],Quantities!$W$2)*VLOOKUP(A111,Quantities[],Quantities!$V$2)\n+VLOOKUP(A111,Quantities[],Quantities!$AA$2)*VLOOKUP(A111,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A111,Quantities[],Quantities!$AE$2)*VLOOKUP(A111,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A111,Quantities[],Quantities!$V$2)+VLOOKUP(A111,Quantities[],Quantities!$Z$2)+VLOOKUP(A111,Quantities[],Quantities!$AD$2)),\n\nIF($B111=\"Q\", (SUM(VLOOKUP($A111,Quantities[],Quantities!$W$2)*VLOOKUP($A111,Quantities[],Quantities!$V$2),VLOOKUP($A111,Quantities[],Quantities!$AA$2)*VLOOKUP($A111,Quantities[],Quantities!$Z$2),VLOOKUP($A111,Quantities[],Quantities!$AE$2)*VLOOKUP($A111,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A111,Quantities[],Quantities!$V$2),VLOOKUP($A111,Quantities[],Quantities!$Z$2),VLOOKUP($A111,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A111,Quantities[],Quantities!$I$2)\n))))))","v":-1.610891706505924E-2},{"$f":"IF(LEFT(D111,1)=\"U\",\"-\",VLOOKUP(D111,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A10","v":1101},"D","b","Tk4","1101-D-b-Tk4",{"$f":"IF(D112=\"Comb1\",VLOOKUP(B112,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B112,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B112=\"B\",C112=\"a\"),\n    \" Grading\",\"\"),\nIF(C112=\"b\",\"\",\"-\"),\nIF(C112=\"b\",\"\",VLOOKUP(A112,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A112,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A112,\"0\"),1)=\"5\",\"\",VLOOKUP(C112,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A112,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A112,\"0\"),1)=\"5\",$C112=\"b\"),\"\",VLOOKUP($A112,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A112,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C112=\"a\",C112=\"c\",C112=\"d\",C112=\"e\"),IF(OR(RIGHT(TEXT($A112,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A112,\"0\"),1)=\"5\"),VLOOKUP($A112,Quantities[],Quantities!$B$2),VLOOKUP($A112,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A112,\"0\"),1)=\"5\",VLOOKUP($A112,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A112,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A112,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A112,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C112=\"a\",C112=\"c\",C112=\"d\",C112=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A112,\"0\"),2)=\"00\",VLOOKUP(A112,Quantities[],Quantities!$B$2),VLOOKUP(A112,Quantities[],Quantities!$C$2))\n))","v":"N3SS-1"},{"$f":"IF(AND(LEFT(D112,2)=\"Sc\",B112=\"A\",C112=\"d\"),\nSUM(VLOOKUP($A112,Quantities[],Quantities!$V$2),VLOOKUP($A112,Quantities[],Quantities!$Z$2),\nVLOOKUP($A112,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D112,2)=\"Sc\",C112=\"a\"),\nVLOOKUP(A112,Quantities[],Quantities!$J$2),\n\nIF(AND(B112=\"D\",C112=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B112=\"D\",\n VLOOKUP(A112,Quantities[],Quantities!$V$2)+VLOOKUP(A112,Quantities[],Quantities!$Z$2)+VLOOKUP(A112,Quantities[],Quantities!$AD$2),\nIF($B112=\"Q\", SUM(VLOOKUP($A112,Quantities[],Quantities!$V$2),VLOOKUP($A112,Quantities[],Quantities!$Z$2),\nVLOOKUP($A112,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A112,Quantities[],Quantities!$G$2)\n)))))","v":4243},{"$f":"IF(LEFT(D112,2)=\"Mg\", VLOOKUP(A112,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D112,2)=\"Sc\",B112=\"A\",C112=\"d\"),\n(SUM(VLOOKUP($A112,Quantities[],Quantities!$W$2)*VLOOKUP($A112,Quantities[],Quantities!$V$2),VLOOKUP($A112,Quantities[],Quantities!$AA$2)*VLOOKUP($A112,Quantities[],Quantities!$Z$2),VLOOKUP($A112,Quantities[],Quantities!$AE$2)*VLOOKUP($A112,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A112,Quantities[],Quantities!$V$2),VLOOKUP($A112,Quantities[],Quantities!$Z$2),VLOOKUP($A112,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D112,2)=\"Sc\",C112=\"a\"),\nVLOOKUP(A112,Quantities[],Quantities!$K$2),\n\nIF(AND(B112=\"D\",C112=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A112,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A112,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B112=\"D\", (VLOOKUP(A112,Quantities[],Quantities!$V$2)+VLOOKUP(A112,Quantities[],Quantities!$Z$2)+VLOOKUP(A112,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A112,Quantities[],Quantities!$W$2)*VLOOKUP(A112,Quantities[],Quantities!$V$2)\n+VLOOKUP(A112,Quantities[],Quantities!$AA$2)*VLOOKUP(A112,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A112,Quantities[],Quantities!$AE$2)*VLOOKUP(A112,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A112,Quantities[],Quantities!$V$2)+VLOOKUP(A112,Quantities[],Quantities!$Z$2)+VLOOKUP(A112,Quantities[],Quantities!$AD$2)),\n\nIF($B112=\"Q\", (SUM(VLOOKUP($A112,Quantities[],Quantities!$W$2)*VLOOKUP($A112,Quantities[],Quantities!$V$2),VLOOKUP($A112,Quantities[],Quantities!$AA$2)*VLOOKUP($A112,Quantities[],Quantities!$Z$2),VLOOKUP($A112,Quantities[],Quantities!$AE$2)*VLOOKUP($A112,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A112,Quantities[],Quantities!$V$2),VLOOKUP($A112,Quantities[],Quantities!$Z$2),VLOOKUP($A112,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A112,Quantities[],Quantities!$I$2)\n))))))","v":-3.7068214285714288E-2},{"$f":"IF(LEFT(D112,1)=\"U\",\"-\",VLOOKUP(D112,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A11","v":1102},"D","b","Tk4","1102-D-b-Tk4",{"$f":"IF(D113=\"Comb1\",VLOOKUP(B113,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B113,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B113=\"B\",C113=\"a\"),\n    \" Grading\",\"\"),\nIF(C113=\"b\",\"\",\"-\"),\nIF(C113=\"b\",\"\",VLOOKUP(A113,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A113,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A113,\"0\"),1)=\"5\",\"\",VLOOKUP(C113,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A113,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A113,\"0\"),1)=\"5\",$C113=\"b\"),\"\",VLOOKUP($A113,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A113,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C113=\"a\",C113=\"c\",C113=\"d\",C113=\"e\"),IF(OR(RIGHT(TEXT($A113,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A113,\"0\"),1)=\"5\"),VLOOKUP($A113,Quantities[],Quantities!$B$2),VLOOKUP($A113,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A113,\"0\"),1)=\"5\",VLOOKUP($A113,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A113,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A113,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A113,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C113=\"a\",C113=\"c\",C113=\"d\",C113=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A113,\"0\"),2)=\"00\",VLOOKUP(A113,Quantities[],Quantities!$B$2),VLOOKUP(A113,Quantities[],Quantities!$C$2))\n))","v":"N3SS-2"},{"$f":"IF(AND(LEFT(D113,2)=\"Sc\",B113=\"A\",C113=\"d\"),\nSUM(VLOOKUP($A113,Quantities[],Quantities!$V$2),VLOOKUP($A113,Quantities[],Quantities!$Z$2),\nVLOOKUP($A113,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D113,2)=\"Sc\",C113=\"a\"),\nVLOOKUP(A113,Quantities[],Quantities!$J$2),\n\nIF(AND(B113=\"D\",C113=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B113=\"D\",\n VLOOKUP(A113,Quantities[],Quantities!$V$2)+VLOOKUP(A113,Quantities[],Quantities!$Z$2)+VLOOKUP(A113,Quantities[],Quantities!$AD$2),\nIF($B113=\"Q\", SUM(VLOOKUP($A113,Quantities[],Quantities!$V$2),VLOOKUP($A113,Quantities[],Quantities!$Z$2),\nVLOOKUP($A113,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A113,Quantities[],Quantities!$G$2)\n)))))","v":4243},{"$f":"IF(LEFT(D113,2)=\"Mg\", VLOOKUP(A113,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D113,2)=\"Sc\",B113=\"A\",C113=\"d\"),\n(SUM(VLOOKUP($A113,Quantities[],Quantities!$W$2)*VLOOKUP($A113,Quantities[],Quantities!$V$2),VLOOKUP($A113,Quantities[],Quantities!$AA$2)*VLOOKUP($A113,Quantities[],Quantities!$Z$2),VLOOKUP($A113,Quantities[],Quantities!$AE$2)*VLOOKUP($A113,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A113,Quantities[],Quantities!$V$2),VLOOKUP($A113,Quantities[],Quantities!$Z$2),VLOOKUP($A113,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D113,2)=\"Sc\",C113=\"a\"),\nVLOOKUP(A113,Quantities[],Quantities!$K$2),\n\nIF(AND(B113=\"D\",C113=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A113,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A113,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B113=\"D\", (VLOOKUP(A113,Quantities[],Quantities!$V$2)+VLOOKUP(A113,Quantities[],Quantities!$Z$2)+VLOOKUP(A113,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A113,Quantities[],Quantities!$W$2)*VLOOKUP(A113,Quantities[],Quantities!$V$2)\n+VLOOKUP(A113,Quantities[],Quantities!$AA$2)*VLOOKUP(A113,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A113,Quantities[],Quantities!$AE$2)*VLOOKUP(A113,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A113,Quantities[],Quantities!$V$2)+VLOOKUP(A113,Quantities[],Quantities!$Z$2)+VLOOKUP(A113,Quantities[],Quantities!$AD$2)),\n\nIF($B113=\"Q\", (SUM(VLOOKUP($A113,Quantities[],Quantities!$W$2)*VLOOKUP($A113,Quantities[],Quantities!$V$2),VLOOKUP($A113,Quantities[],Quantities!$AA$2)*VLOOKUP($A113,Quantities[],Quantities!$Z$2),VLOOKUP($A113,Quantities[],Quantities!$AE$2)*VLOOKUP($A113,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A113,Quantities[],Quantities!$V$2),VLOOKUP($A113,Quantities[],Quantities!$Z$2),VLOOKUP($A113,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A113,Quantities[],Quantities!$I$2)\n))))))","v":-3.7068214285714288E-2},{"$f":"IF(LEFT(D113,1)=\"U\",\"-\",VLOOKUP(D113,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A13","v":1201},"D","b","Tk4","1201-D-b-Tk4",{"$f":"IF(D114=\"Comb1\",VLOOKUP(B114,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B114,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B114=\"B\",C114=\"a\"),\n    \" Grading\",\"\"),\nIF(C114=\"b\",\"\",\"-\"),\nIF(C114=\"b\",\"\",VLOOKUP(A114,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A114,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A114,\"0\"),1)=\"5\",\"\",VLOOKUP(C114,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A114,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A114,\"0\"),1)=\"5\",$C114=\"b\"),\"\",VLOOKUP($A114,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A114,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C114=\"a\",C114=\"c\",C114=\"d\",C114=\"e\"),IF(OR(RIGHT(TEXT($A114,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A114,\"0\"),1)=\"5\"),VLOOKUP($A114,Quantities[],Quantities!$B$2),VLOOKUP($A114,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A114,\"0\"),1)=\"5\",VLOOKUP($A114,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A114,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A114,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A114,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C114=\"a\",C114=\"c\",C114=\"d\",C114=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A114,\"0\"),2)=\"00\",VLOOKUP(A114,Quantities[],Quantities!$B$2),VLOOKUP(A114,Quantities[],Quantities!$C$2))\n))","v":"LGWRF-1"},{"$f":"IF(AND(LEFT(D114,2)=\"Sc\",B114=\"A\",C114=\"d\"),\nSUM(VLOOKUP($A114,Quantities[],Quantities!$V$2),VLOOKUP($A114,Quantities[],Quantities!$Z$2),\nVLOOKUP($A114,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D114,2)=\"Sc\",C114=\"a\"),\nVLOOKUP(A114,Quantities[],Quantities!$J$2),\n\nIF(AND(B114=\"D\",C114=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B114=\"D\",\n VLOOKUP(A114,Quantities[],Quantities!$V$2)+VLOOKUP(A114,Quantities[],Quantities!$Z$2)+VLOOKUP(A114,Quantities[],Quantities!$AD$2),\nIF($B114=\"Q\", SUM(VLOOKUP($A114,Quantities[],Quantities!$V$2),VLOOKUP($A114,Quantities[],Quantities!$Z$2),\nVLOOKUP($A114,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A114,Quantities[],Quantities!$G$2)\n)))))","v":7620},{"$f":"IF(LEFT(D114,2)=\"Mg\", VLOOKUP(A114,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D114,2)=\"Sc\",B114=\"A\",C114=\"d\"),\n(SUM(VLOOKUP($A114,Quantities[],Quantities!$W$2)*VLOOKUP($A114,Quantities[],Quantities!$V$2),VLOOKUP($A114,Quantities[],Quantities!$AA$2)*VLOOKUP($A114,Quantities[],Quantities!$Z$2),VLOOKUP($A114,Quantities[],Quantities!$AE$2)*VLOOKUP($A114,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A114,Quantities[],Quantities!$V$2),VLOOKUP($A114,Quantities[],Quantities!$Z$2),VLOOKUP($A114,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D114,2)=\"Sc\",C114=\"a\"),\nVLOOKUP(A114,Quantities[],Quantities!$K$2),\n\nIF(AND(B114=\"D\",C114=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A114,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A114,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B114=\"D\", (VLOOKUP(A114,Quantities[],Quantities!$V$2)+VLOOKUP(A114,Quantities[],Quantities!$Z$2)+VLOOKUP(A114,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A114,Quantities[],Quantities!$W$2)*VLOOKUP(A114,Quantities[],Quantities!$V$2)\n+VLOOKUP(A114,Quantities[],Quantities!$AA$2)*VLOOKUP(A114,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A114,Quantities[],Quantities!$AE$2)*VLOOKUP(A114,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A114,Quantities[],Quantities!$V$2)+VLOOKUP(A114,Quantities[],Quantities!$Z$2)+VLOOKUP(A114,Quantities[],Quantities!$AD$2)),\n\nIF($B114=\"Q\", (SUM(VLOOKUP($A114,Quantities[],Quantities!$W$2)*VLOOKUP($A114,Quantities[],Quantities!$V$2),VLOOKUP($A114,Quantities[],Quantities!$AA$2)*VLOOKUP($A114,Quantities[],Quantities!$Z$2),VLOOKUP($A114,Quantities[],Quantities!$AE$2)*VLOOKUP($A114,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A114,Quantities[],Quantities!$V$2),VLOOKUP($A114,Quantities[],Quantities!$Z$2),VLOOKUP($A114,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A114,Quantities[],Quantities!$I$2)\n))))))","v":-5.6000000000000008E-2},{"$f":"IF(LEFT(D114,1)=\"U\",\"-\",VLOOKUP(D114,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A14","v":1202},"D","b","Tk4","1202-D-b-Tk4",{"$f":"IF(D115=\"Comb1\",VLOOKUP(B115,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B115,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B115=\"B\",C115=\"a\"),\n    \" Grading\",\"\"),\nIF(C115=\"b\",\"\",\"-\"),\nIF(C115=\"b\",\"\",VLOOKUP(A115,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A115,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A115,\"0\"),1)=\"5\",\"\",VLOOKUP(C115,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A115,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A115,\"0\"),1)=\"5\",$C115=\"b\"),\"\",VLOOKUP($A115,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A115,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C115=\"a\",C115=\"c\",C115=\"d\",C115=\"e\"),IF(OR(RIGHT(TEXT($A115,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A115,\"0\"),1)=\"5\"),VLOOKUP($A115,Quantities[],Quantities!$B$2),VLOOKUP($A115,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A115,\"0\"),1)=\"5\",VLOOKUP($A115,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A115,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A115,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A115,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C115=\"a\",C115=\"c\",C115=\"d\",C115=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A115,\"0\"),2)=\"00\",VLOOKUP(A115,Quantities[],Quantities!$B$2),VLOOKUP(A115,Quantities[],Quantities!$C$2))\n))","v":"LGWRF-2"},{"$f":"IF(AND(LEFT(D115,2)=\"Sc\",B115=\"A\",C115=\"d\"),\nSUM(VLOOKUP($A115,Quantities[],Quantities!$V$2),VLOOKUP($A115,Quantities[],Quantities!$Z$2),\nVLOOKUP($A115,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D115,2)=\"Sc\",C115=\"a\"),\nVLOOKUP(A115,Quantities[],Quantities!$J$2),\n\nIF(AND(B115=\"D\",C115=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B115=\"D\",\n VLOOKUP(A115,Quantities[],Quantities!$V$2)+VLOOKUP(A115,Quantities[],Quantities!$Z$2)+VLOOKUP(A115,Quantities[],Quantities!$AD$2),\nIF($B115=\"Q\", SUM(VLOOKUP($A115,Quantities[],Quantities!$V$2),VLOOKUP($A115,Quantities[],Quantities!$Z$2),\nVLOOKUP($A115,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A115,Quantities[],Quantities!$G$2)\n)))))","v":7620},{"$f":"IF(LEFT(D115,2)=\"Mg\", VLOOKUP(A115,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D115,2)=\"Sc\",B115=\"A\",C115=\"d\"),\n(SUM(VLOOKUP($A115,Quantities[],Quantities!$W$2)*VLOOKUP($A115,Quantities[],Quantities!$V$2),VLOOKUP($A115,Quantities[],Quantities!$AA$2)*VLOOKUP($A115,Quantities[],Quantities!$Z$2),VLOOKUP($A115,Quantities[],Quantities!$AE$2)*VLOOKUP($A115,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A115,Quantities[],Quantities!$V$2),VLOOKUP($A115,Quantities[],Quantities!$Z$2),VLOOKUP($A115,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D115,2)=\"Sc\",C115=\"a\"),\nVLOOKUP(A115,Quantities[],Quantities!$K$2),\n\nIF(AND(B115=\"D\",C115=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A115,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A115,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B115=\"D\", (VLOOKUP(A115,Quantities[],Quantities!$V$2)+VLOOKUP(A115,Quantities[],Quantities!$Z$2)+VLOOKUP(A115,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A115,Quantities[],Quantities!$W$2)*VLOOKUP(A115,Quantities[],Quantities!$V$2)\n+VLOOKUP(A115,Quantities[],Quantities!$AA$2)*VLOOKUP(A115,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A115,Quantities[],Quantities!$AE$2)*VLOOKUP(A115,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A115,Quantities[],Quantities!$V$2)+VLOOKUP(A115,Quantities[],Quantities!$Z$2)+VLOOKUP(A115,Quantities[],Quantities!$AD$2)),\n\nIF($B115=\"Q\", (SUM(VLOOKUP($A115,Quantities[],Quantities!$W$2)*VLOOKUP($A115,Quantities[],Quantities!$V$2),VLOOKUP($A115,Quantities[],Quantities!$AA$2)*VLOOKUP($A115,Quantities[],Quantities!$Z$2),VLOOKUP($A115,Quantities[],Quantities!$AE$2)*VLOOKUP($A115,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A115,Quantities[],Quantities!$V$2),VLOOKUP($A115,Quantities[],Quantities!$Z$2),VLOOKUP($A115,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A115,Quantities[],Quantities!$I$2)\n))))))","v":-5.6000000000000008E-2},{"$f":"IF(LEFT(D115,1)=\"U\",\"-\",VLOOKUP(D115,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A16","v":1301},"D","b","Tk4","1301-D-b-Tk4",{"$f":"IF(D116=\"Comb1\",VLOOKUP(B116,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B116,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B116=\"B\",C116=\"a\"),\n    \" Grading\",\"\"),\nIF(C116=\"b\",\"\",\"-\"),\nIF(C116=\"b\",\"\",VLOOKUP(A116,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A116,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A116,\"0\"),1)=\"5\",\"\",VLOOKUP(C116,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A116,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A116,\"0\"),1)=\"5\",$C116=\"b\"),\"\",VLOOKUP($A116,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A116,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C116=\"a\",C116=\"c\",C116=\"d\",C116=\"e\"),IF(OR(RIGHT(TEXT($A116,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A116,\"0\"),1)=\"5\"),VLOOKUP($A116,Quantities[],Quantities!$B$2),VLOOKUP($A116,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A116,\"0\"),1)=\"5\",VLOOKUP($A116,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A116,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A116,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A116,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C116=\"a\",C116=\"c\",C116=\"d\",C116=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A116,\"0\"),2)=\"00\",VLOOKUP(A116,Quantities[],Quantities!$B$2),VLOOKUP(A116,Quantities[],Quantities!$C$2))\n))","v":"MTI-1"},{"$f":"IF(AND(LEFT(D116,2)=\"Sc\",B116=\"A\",C116=\"d\"),\nSUM(VLOOKUP($A116,Quantities[],Quantities!$V$2),VLOOKUP($A116,Quantities[],Quantities!$Z$2),\nVLOOKUP($A116,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D116,2)=\"Sc\",C116=\"a\"),\nVLOOKUP(A116,Quantities[],Quantities!$J$2),\n\nIF(AND(B116=\"D\",C116=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B116=\"D\",\n VLOOKUP(A116,Quantities[],Quantities!$V$2)+VLOOKUP(A116,Quantities[],Quantities!$Z$2)+VLOOKUP(A116,Quantities[],Quantities!$AD$2),\nIF($B116=\"Q\", SUM(VLOOKUP($A116,Quantities[],Quantities!$V$2),VLOOKUP($A116,Quantities[],Quantities!$Z$2),\nVLOOKUP($A116,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A116,Quantities[],Quantities!$G$2)\n)))))","v":7563},{"$f":"IF(LEFT(D116,2)=\"Mg\", VLOOKUP(A116,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D116,2)=\"Sc\",B116=\"A\",C116=\"d\"),\n(SUM(VLOOKUP($A116,Quantities[],Quantities!$W$2)*VLOOKUP($A116,Quantities[],Quantities!$V$2),VLOOKUP($A116,Quantities[],Quantities!$AA$2)*VLOOKUP($A116,Quantities[],Quantities!$Z$2),VLOOKUP($A116,Quantities[],Quantities!$AE$2)*VLOOKUP($A116,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A116,Quantities[],Quantities!$V$2),VLOOKUP($A116,Quantities[],Quantities!$Z$2),VLOOKUP($A116,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D116,2)=\"Sc\",C116=\"a\"),\nVLOOKUP(A116,Quantities[],Quantities!$K$2),\n\nIF(AND(B116=\"D\",C116=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A116,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A116,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B116=\"D\", (VLOOKUP(A116,Quantities[],Quantities!$V$2)+VLOOKUP(A116,Quantities[],Quantities!$Z$2)+VLOOKUP(A116,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A116,Quantities[],Quantities!$W$2)*VLOOKUP(A116,Quantities[],Quantities!$V$2)\n+VLOOKUP(A116,Quantities[],Quantities!$AA$2)*VLOOKUP(A116,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A116,Quantities[],Quantities!$AE$2)*VLOOKUP(A116,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A116,Quantities[],Quantities!$V$2)+VLOOKUP(A116,Quantities[],Quantities!$Z$2)+VLOOKUP(A116,Quantities[],Quantities!$AD$2)),\n\nIF($B116=\"Q\", (SUM(VLOOKUP($A116,Quantities[],Quantities!$W$2)*VLOOKUP($A116,Quantities[],Quantities!$V$2),VLOOKUP($A116,Quantities[],Quantities!$AA$2)*VLOOKUP($A116,Quantities[],Quantities!$Z$2),VLOOKUP($A116,Quantities[],Quantities!$AE$2)*VLOOKUP($A116,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A116,Quantities[],Quantities!$V$2),VLOOKUP($A116,Quantities[],Quantities!$Z$2),VLOOKUP($A116,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A116,Quantities[],Quantities!$I$2)\n))))))","v":-1.3417532467532465E-2},{"$f":"IF(LEFT(D116,1)=\"U\",\"-\",VLOOKUP(D116,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A17","v":1302},"D","b","Tk4","1302-D-b-Tk4",{"$f":"IF(D117=\"Comb1\",VLOOKUP(B117,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B117,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B117=\"B\",C117=\"a\"),\n    \" Grading\",\"\"),\nIF(C117=\"b\",\"\",\"-\"),\nIF(C117=\"b\",\"\",VLOOKUP(A117,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A117,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A117,\"0\"),1)=\"5\",\"\",VLOOKUP(C117,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A117,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A117,\"0\"),1)=\"5\",$C117=\"b\"),\"\",VLOOKUP($A117,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A117,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C117=\"a\",C117=\"c\",C117=\"d\",C117=\"e\"),IF(OR(RIGHT(TEXT($A117,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A117,\"0\"),1)=\"5\"),VLOOKUP($A117,Quantities[],Quantities!$B$2),VLOOKUP($A117,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A117,\"0\"),1)=\"5\",VLOOKUP($A117,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A117,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A117,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A117,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C117=\"a\",C117=\"c\",C117=\"d\",C117=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A117,\"0\"),2)=\"00\",VLOOKUP(A117,Quantities[],Quantities!$B$2),VLOOKUP(A117,Quantities[],Quantities!$C$2))\n))","v":"MTI-2"},{"$f":"IF(AND(LEFT(D117,2)=\"Sc\",B117=\"A\",C117=\"d\"),\nSUM(VLOOKUP($A117,Quantities[],Quantities!$V$2),VLOOKUP($A117,Quantities[],Quantities!$Z$2),\nVLOOKUP($A117,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D117,2)=\"Sc\",C117=\"a\"),\nVLOOKUP(A117,Quantities[],Quantities!$J$2),\n\nIF(AND(B117=\"D\",C117=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B117=\"D\",\n VLOOKUP(A117,Quantities[],Quantities!$V$2)+VLOOKUP(A117,Quantities[],Quantities!$Z$2)+VLOOKUP(A117,Quantities[],Quantities!$AD$2),\nIF($B117=\"Q\", SUM(VLOOKUP($A117,Quantities[],Quantities!$V$2),VLOOKUP($A117,Quantities[],Quantities!$Z$2),\nVLOOKUP($A117,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A117,Quantities[],Quantities!$G$2)\n)))))","v":7563},{"$f":"IF(LEFT(D117,2)=\"Mg\", VLOOKUP(A117,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D117,2)=\"Sc\",B117=\"A\",C117=\"d\"),\n(SUM(VLOOKUP($A117,Quantities[],Quantities!$W$2)*VLOOKUP($A117,Quantities[],Quantities!$V$2),VLOOKUP($A117,Quantities[],Quantities!$AA$2)*VLOOKUP($A117,Quantities[],Quantities!$Z$2),VLOOKUP($A117,Quantities[],Quantities!$AE$2)*VLOOKUP($A117,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A117,Quantities[],Quantities!$V$2),VLOOKUP($A117,Quantities[],Quantities!$Z$2),VLOOKUP($A117,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D117,2)=\"Sc\",C117=\"a\"),\nVLOOKUP(A117,Quantities[],Quantities!$K$2),\n\nIF(AND(B117=\"D\",C117=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A117,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A117,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B117=\"D\", (VLOOKUP(A117,Quantities[],Quantities!$V$2)+VLOOKUP(A117,Quantities[],Quantities!$Z$2)+VLOOKUP(A117,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A117,Quantities[],Quantities!$W$2)*VLOOKUP(A117,Quantities[],Quantities!$V$2)\n+VLOOKUP(A117,Quantities[],Quantities!$AA$2)*VLOOKUP(A117,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A117,Quantities[],Quantities!$AE$2)*VLOOKUP(A117,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A117,Quantities[],Quantities!$V$2)+VLOOKUP(A117,Quantities[],Quantities!$Z$2)+VLOOKUP(A117,Quantities[],Quantities!$AD$2)),\n\nIF($B117=\"Q\", (SUM(VLOOKUP($A117,Quantities[],Quantities!$W$2)*VLOOKUP($A117,Quantities[],Quantities!$V$2),VLOOKUP($A117,Quantities[],Quantities!$AA$2)*VLOOKUP($A117,Quantities[],Quantities!$Z$2),VLOOKUP($A117,Quantities[],Quantities!$AE$2)*VLOOKUP($A117,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A117,Quantities[],Quantities!$V$2),VLOOKUP($A117,Quantities[],Quantities!$Z$2),VLOOKUP($A117,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A117,Quantities[],Quantities!$I$2)\n))))))","v":-1.3417532467532465E-2},{"$f":"IF(LEFT(D117,1)=\"U\",\"-\",VLOOKUP(D117,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A18","v":1303},"D","b","Tk4","1303-D-b-Tk4",{"$f":"IF(D118=\"Comb1\",VLOOKUP(B118,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B118,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B118=\"B\",C118=\"a\"),\n    \" Grading\",\"\"),\nIF(C118=\"b\",\"\",\"-\"),\nIF(C118=\"b\",\"\",VLOOKUP(A118,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A118,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A118,\"0\"),1)=\"5\",\"\",VLOOKUP(C118,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A118,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A118,\"0\"),1)=\"5\",$C118=\"b\"),\"\",VLOOKUP($A118,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A118,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C118=\"a\",C118=\"c\",C118=\"d\",C118=\"e\"),IF(OR(RIGHT(TEXT($A118,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A118,\"0\"),1)=\"5\"),VLOOKUP($A118,Quantities[],Quantities!$B$2),VLOOKUP($A118,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A118,\"0\"),1)=\"5\",VLOOKUP($A118,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A118,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A118,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A118,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C118=\"a\",C118=\"c\",C118=\"d\",C118=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A118,\"0\"),2)=\"00\",VLOOKUP(A118,Quantities[],Quantities!$B$2),VLOOKUP(A118,Quantities[],Quantities!$C$2))\n))","v":"MTI-3"},{"$f":"IF(AND(LEFT(D118,2)=\"Sc\",B118=\"A\",C118=\"d\"),\nSUM(VLOOKUP($A118,Quantities[],Quantities!$V$2),VLOOKUP($A118,Quantities[],Quantities!$Z$2),\nVLOOKUP($A118,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D118,2)=\"Sc\",C118=\"a\"),\nVLOOKUP(A118,Quantities[],Quantities!$J$2),\n\nIF(AND(B118=\"D\",C118=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B118=\"D\",\n VLOOKUP(A118,Quantities[],Quantities!$V$2)+VLOOKUP(A118,Quantities[],Quantities!$Z$2)+VLOOKUP(A118,Quantities[],Quantities!$AD$2),\nIF($B118=\"Q\", SUM(VLOOKUP($A118,Quantities[],Quantities!$V$2),VLOOKUP($A118,Quantities[],Quantities!$Z$2),\nVLOOKUP($A118,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A118,Quantities[],Quantities!$G$2)\n)))))","v":7563},{"$f":"IF(LEFT(D118,2)=\"Mg\", VLOOKUP(A118,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D118,2)=\"Sc\",B118=\"A\",C118=\"d\"),\n(SUM(VLOOKUP($A118,Quantities[],Quantities!$W$2)*VLOOKUP($A118,Quantities[],Quantities!$V$2),VLOOKUP($A118,Quantities[],Quantities!$AA$2)*VLOOKUP($A118,Quantities[],Quantities!$Z$2),VLOOKUP($A118,Quantities[],Quantities!$AE$2)*VLOOKUP($A118,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A118,Quantities[],Quantities!$V$2),VLOOKUP($A118,Quantities[],Quantities!$Z$2),VLOOKUP($A118,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D118,2)=\"Sc\",C118=\"a\"),\nVLOOKUP(A118,Quantities[],Quantities!$K$2),\n\nIF(AND(B118=\"D\",C118=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A118,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A118,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B118=\"D\", (VLOOKUP(A118,Quantities[],Quantities!$V$2)+VLOOKUP(A118,Quantities[],Quantities!$Z$2)+VLOOKUP(A118,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A118,Quantities[],Quantities!$W$2)*VLOOKUP(A118,Quantities[],Quantities!$V$2)\n+VLOOKUP(A118,Quantities[],Quantities!$AA$2)*VLOOKUP(A118,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A118,Quantities[],Quantities!$AE$2)*VLOOKUP(A118,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A118,Quantities[],Quantities!$V$2)+VLOOKUP(A118,Quantities[],Quantities!$Z$2)+VLOOKUP(A118,Quantities[],Quantities!$AD$2)),\n\nIF($B118=\"Q\", (SUM(VLOOKUP($A118,Quantities[],Quantities!$W$2)*VLOOKUP($A118,Quantities[],Quantities!$V$2),VLOOKUP($A118,Quantities[],Quantities!$AA$2)*VLOOKUP($A118,Quantities[],Quantities!$Z$2),VLOOKUP($A118,Quantities[],Quantities!$AE$2)*VLOOKUP($A118,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A118,Quantities[],Quantities!$V$2),VLOOKUP($A118,Quantities[],Quantities!$Z$2),VLOOKUP($A118,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A118,Quantities[],Quantities!$I$2)\n))))))","v":-1.3417532467532465E-2},{"$f":"IF(LEFT(D118,1)=\"U\",\"-\",VLOOKUP(D118,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A21","v":1401},"D","b","Tk4","1401-D-b-Tk4",{"$f":"IF(D119=\"Comb1\",VLOOKUP(B119,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B119,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B119=\"B\",C119=\"a\"),\n    \" Grading\",\"\"),\nIF(C119=\"b\",\"\",\"-\"),\nIF(C119=\"b\",\"\",VLOOKUP(A119,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A119,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A119,\"0\"),1)=\"5\",\"\",VLOOKUP(C119,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A119,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A119,\"0\"),1)=\"5\",$C119=\"b\"),\"\",VLOOKUP($A119,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A119,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C119=\"a\",C119=\"c\",C119=\"d\",C119=\"e\"),IF(OR(RIGHT(TEXT($A119,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A119,\"0\"),1)=\"5\"),VLOOKUP($A119,Quantities[],Quantities!$B$2),VLOOKUP($A119,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A119,\"0\"),1)=\"5\",VLOOKUP($A119,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A119,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A119,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A119,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C119=\"a\",C119=\"c\",C119=\"d\",C119=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A119,\"0\"),2)=\"00\",VLOOKUP(A119,Quantities[],Quantities!$B$2),VLOOKUP(A119,Quantities[],Quantities!$C$2))\n))","v":"MGTI-1"},{"$f":"IF(AND(LEFT(D119,2)=\"Sc\",B119=\"A\",C119=\"d\"),\nSUM(VLOOKUP($A119,Quantities[],Quantities!$V$2),VLOOKUP($A119,Quantities[],Quantities!$Z$2),\nVLOOKUP($A119,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D119,2)=\"Sc\",C119=\"a\"),\nVLOOKUP(A119,Quantities[],Quantities!$J$2),\n\nIF(AND(B119=\"D\",C119=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B119=\"D\",\n VLOOKUP(A119,Quantities[],Quantities!$V$2)+VLOOKUP(A119,Quantities[],Quantities!$Z$2)+VLOOKUP(A119,Quantities[],Quantities!$AD$2),\nIF($B119=\"Q\", SUM(VLOOKUP($A119,Quantities[],Quantities!$V$2),VLOOKUP($A119,Quantities[],Quantities!$Z$2),\nVLOOKUP($A119,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A119,Quantities[],Quantities!$G$2)\n)))))","v":6190},{"$f":"IF(LEFT(D119,2)=\"Mg\", VLOOKUP(A119,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D119,2)=\"Sc\",B119=\"A\",C119=\"d\"),\n(SUM(VLOOKUP($A119,Quantities[],Quantities!$W$2)*VLOOKUP($A119,Quantities[],Quantities!$V$2),VLOOKUP($A119,Quantities[],Quantities!$AA$2)*VLOOKUP($A119,Quantities[],Quantities!$Z$2),VLOOKUP($A119,Quantities[],Quantities!$AE$2)*VLOOKUP($A119,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A119,Quantities[],Quantities!$V$2),VLOOKUP($A119,Quantities[],Quantities!$Z$2),VLOOKUP($A119,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D119,2)=\"Sc\",C119=\"a\"),\nVLOOKUP(A119,Quantities[],Quantities!$K$2),\n\nIF(AND(B119=\"D\",C119=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A119,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A119,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B119=\"D\", (VLOOKUP(A119,Quantities[],Quantities!$V$2)+VLOOKUP(A119,Quantities[],Quantities!$Z$2)+VLOOKUP(A119,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A119,Quantities[],Quantities!$W$2)*VLOOKUP(A119,Quantities[],Quantities!$V$2)\n+VLOOKUP(A119,Quantities[],Quantities!$AA$2)*VLOOKUP(A119,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A119,Quantities[],Quantities!$AE$2)*VLOOKUP(A119,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A119,Quantities[],Quantities!$V$2)+VLOOKUP(A119,Quantities[],Quantities!$Z$2)+VLOOKUP(A119,Quantities[],Quantities!$AD$2)),\n\nIF($B119=\"Q\", (SUM(VLOOKUP($A119,Quantities[],Quantities!$W$2)*VLOOKUP($A119,Quantities[],Quantities!$V$2),VLOOKUP($A119,Quantities[],Quantities!$AA$2)*VLOOKUP($A119,Quantities[],Quantities!$Z$2),VLOOKUP($A119,Quantities[],Quantities!$AE$2)*VLOOKUP($A119,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A119,Quantities[],Quantities!$V$2),VLOOKUP($A119,Quantities[],Quantities!$Z$2),VLOOKUP($A119,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A119,Quantities[],Quantities!$I$2)\n))))))","v":-5.9785882352941182E-2},{"$f":"IF(LEFT(D119,1)=\"U\",\"-\",VLOOKUP(D119,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A22","v":1402},"D","b","Tk4","1402-D-b-Tk4",{"$f":"IF(D120=\"Comb1\",VLOOKUP(B120,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B120,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B120=\"B\",C120=\"a\"),\n    \" Grading\",\"\"),\nIF(C120=\"b\",\"\",\"-\"),\nIF(C120=\"b\",\"\",VLOOKUP(A120,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A120,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A120,\"0\"),1)=\"5\",\"\",VLOOKUP(C120,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A120,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A120,\"0\"),1)=\"5\",$C120=\"b\"),\"\",VLOOKUP($A120,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A120,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C120=\"a\",C120=\"c\",C120=\"d\",C120=\"e\"),IF(OR(RIGHT(TEXT($A120,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A120,\"0\"),1)=\"5\"),VLOOKUP($A120,Quantities[],Quantities!$B$2),VLOOKUP($A120,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A120,\"0\"),1)=\"5\",VLOOKUP($A120,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A120,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A120,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A120,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C120=\"a\",C120=\"c\",C120=\"d\",C120=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A120,\"0\"),2)=\"00\",VLOOKUP(A120,Quantities[],Quantities!$B$2),VLOOKUP(A120,Quantities[],Quantities!$C$2))\n))","v":"MGTI-2"},{"$f":"IF(AND(LEFT(D120,2)=\"Sc\",B120=\"A\",C120=\"d\"),\nSUM(VLOOKUP($A120,Quantities[],Quantities!$V$2),VLOOKUP($A120,Quantities[],Quantities!$Z$2),\nVLOOKUP($A120,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D120,2)=\"Sc\",C120=\"a\"),\nVLOOKUP(A120,Quantities[],Quantities!$J$2),\n\nIF(AND(B120=\"D\",C120=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B120=\"D\",\n VLOOKUP(A120,Quantities[],Quantities!$V$2)+VLOOKUP(A120,Quantities[],Quantities!$Z$2)+VLOOKUP(A120,Quantities[],Quantities!$AD$2),\nIF($B120=\"Q\", SUM(VLOOKUP($A120,Quantities[],Quantities!$V$2),VLOOKUP($A120,Quantities[],Quantities!$Z$2),\nVLOOKUP($A120,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A120,Quantities[],Quantities!$G$2)\n)))))","v":6190},{"$f":"IF(LEFT(D120,2)=\"Mg\", VLOOKUP(A120,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D120,2)=\"Sc\",B120=\"A\",C120=\"d\"),\n(SUM(VLOOKUP($A120,Quantities[],Quantities!$W$2)*VLOOKUP($A120,Quantities[],Quantities!$V$2),VLOOKUP($A120,Quantities[],Quantities!$AA$2)*VLOOKUP($A120,Quantities[],Quantities!$Z$2),VLOOKUP($A120,Quantities[],Quantities!$AE$2)*VLOOKUP($A120,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A120,Quantities[],Quantities!$V$2),VLOOKUP($A120,Quantities[],Quantities!$Z$2),VLOOKUP($A120,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D120,2)=\"Sc\",C120=\"a\"),\nVLOOKUP(A120,Quantities[],Quantities!$K$2),\n\nIF(AND(B120=\"D\",C120=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A120,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A120,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B120=\"D\", (VLOOKUP(A120,Quantities[],Quantities!$V$2)+VLOOKUP(A120,Quantities[],Quantities!$Z$2)+VLOOKUP(A120,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A120,Quantities[],Quantities!$W$2)*VLOOKUP(A120,Quantities[],Quantities!$V$2)\n+VLOOKUP(A120,Quantities[],Quantities!$AA$2)*VLOOKUP(A120,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A120,Quantities[],Quantities!$AE$2)*VLOOKUP(A120,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A120,Quantities[],Quantities!$V$2)+VLOOKUP(A120,Quantities[],Quantities!$Z$2)+VLOOKUP(A120,Quantities[],Quantities!$AD$2)),\n\nIF($B120=\"Q\", (SUM(VLOOKUP($A120,Quantities[],Quantities!$W$2)*VLOOKUP($A120,Quantities[],Quantities!$V$2),VLOOKUP($A120,Quantities[],Quantities!$AA$2)*VLOOKUP($A120,Quantities[],Quantities!$Z$2),VLOOKUP($A120,Quantities[],Quantities!$AE$2)*VLOOKUP($A120,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A120,Quantities[],Quantities!$V$2),VLOOKUP($A120,Quantities[],Quantities!$Z$2),VLOOKUP($A120,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A120,Quantities[],Quantities!$I$2)\n))))))","v":-5.9785882352941182E-2},{"$f":"IF(LEFT(D120,1)=\"U\",\"-\",VLOOKUP(D120,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A32","v":1601},"D","b","Tk4","1601-D-b-Tk4",{"$f":"IF(D121=\"Comb1\",VLOOKUP(B121,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B121,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B121=\"B\",C121=\"a\"),\n    \" Grading\",\"\"),\nIF(C121=\"b\",\"\",\"-\"),\nIF(C121=\"b\",\"\",VLOOKUP(A121,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A121,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A121,\"0\"),1)=\"5\",\"\",VLOOKUP(C121,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A121,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A121,\"0\"),1)=\"5\",$C121=\"b\"),\"\",VLOOKUP($A121,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A121,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C121=\"a\",C121=\"c\",C121=\"d\",C121=\"e\"),IF(OR(RIGHT(TEXT($A121,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A121,\"0\"),1)=\"5\"),VLOOKUP($A121,Quantities[],Quantities!$B$2),VLOOKUP($A121,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A121,\"0\"),1)=\"5\",VLOOKUP($A121,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A121,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A121,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A121,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C121=\"a\",C121=\"c\",C121=\"d\",C121=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A121,\"0\"),2)=\"00\",VLOOKUP(A121,Quantities[],Quantities!$B$2),VLOOKUP(A121,Quantities[],Quantities!$C$2))\n))","v":"PB-1"},{"$f":"IF(AND(LEFT(D121,2)=\"Sc\",B121=\"A\",C121=\"d\"),\nSUM(VLOOKUP($A121,Quantities[],Quantities!$V$2),VLOOKUP($A121,Quantities[],Quantities!$Z$2),\nVLOOKUP($A121,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D121,2)=\"Sc\",C121=\"a\"),\nVLOOKUP(A121,Quantities[],Quantities!$J$2),\n\nIF(AND(B121=\"D\",C121=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B121=\"D\",\n VLOOKUP(A121,Quantities[],Quantities!$V$2)+VLOOKUP(A121,Quantities[],Quantities!$Z$2)+VLOOKUP(A121,Quantities[],Quantities!$AD$2),\nIF($B121=\"Q\", SUM(VLOOKUP($A121,Quantities[],Quantities!$V$2),VLOOKUP($A121,Quantities[],Quantities!$Z$2),\nVLOOKUP($A121,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A121,Quantities[],Quantities!$G$2)\n)))))","v":12559},{"$f":"IF(LEFT(D121,2)=\"Mg\", VLOOKUP(A121,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D121,2)=\"Sc\",B121=\"A\",C121=\"d\"),\n(SUM(VLOOKUP($A121,Quantities[],Quantities!$W$2)*VLOOKUP($A121,Quantities[],Quantities!$V$2),VLOOKUP($A121,Quantities[],Quantities!$AA$2)*VLOOKUP($A121,Quantities[],Quantities!$Z$2),VLOOKUP($A121,Quantities[],Quantities!$AE$2)*VLOOKUP($A121,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A121,Quantities[],Quantities!$V$2),VLOOKUP($A121,Quantities[],Quantities!$Z$2),VLOOKUP($A121,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D121,2)=\"Sc\",C121=\"a\"),\nVLOOKUP(A121,Quantities[],Quantities!$K$2),\n\nIF(AND(B121=\"D\",C121=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A121,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A121,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B121=\"D\", (VLOOKUP(A121,Quantities[],Quantities!$V$2)+VLOOKUP(A121,Quantities[],Quantities!$Z$2)+VLOOKUP(A121,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A121,Quantities[],Quantities!$W$2)*VLOOKUP(A121,Quantities[],Quantities!$V$2)\n+VLOOKUP(A121,Quantities[],Quantities!$AA$2)*VLOOKUP(A121,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A121,Quantities[],Quantities!$AE$2)*VLOOKUP(A121,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A121,Quantities[],Quantities!$V$2)+VLOOKUP(A121,Quantities[],Quantities!$Z$2)+VLOOKUP(A121,Quantities[],Quantities!$AD$2)),\n\nIF($B121=\"Q\", (SUM(VLOOKUP($A121,Quantities[],Quantities!$W$2)*VLOOKUP($A121,Quantities[],Quantities!$V$2),VLOOKUP($A121,Quantities[],Quantities!$AA$2)*VLOOKUP($A121,Quantities[],Quantities!$Z$2),VLOOKUP($A121,Quantities[],Quantities!$AE$2)*VLOOKUP($A121,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A121,Quantities[],Quantities!$V$2),VLOOKUP($A121,Quantities[],Quantities!$Z$2),VLOOKUP($A121,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A121,Quantities[],Quantities!$I$2)\n))))))","v":-1.610891706505924E-2},{"$f":"IF(LEFT(D121,1)=\"U\",\"-\",VLOOKUP(D121,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[1700,"D","b","Tk4","1700-D-b-Tk4",{"$f":"IF(D122=\"Comb1\",VLOOKUP(B122,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B122,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B122=\"B\",C122=\"a\"),\n    \" Grading\",\"\"),\nIF(C122=\"b\",\"\",\"-\"),\nIF(C122=\"b\",\"\",VLOOKUP(A122,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A122,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A122,\"0\"),1)=\"5\",\"\",VLOOKUP(C122,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A122,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A122,\"0\"),1)=\"5\",$C122=\"b\"),\"\",VLOOKUP($A122,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A122,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C122=\"a\",C122=\"c\",C122=\"d\",C122=\"e\"),IF(OR(RIGHT(TEXT($A122,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A122,\"0\"),1)=\"5\"),VLOOKUP($A122,Quantities[],Quantities!$B$2),VLOOKUP($A122,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A122,\"0\"),1)=\"5\",VLOOKUP($A122,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A122,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A122,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A122,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C122=\"a\",C122=\"c\",C122=\"d\",C122=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A122,\"0\"),2)=\"00\",VLOOKUP(A122,Quantities[],Quantities!$B$2),VLOOKUP(A122,Quantities[],Quantities!$C$2))\n))","v":"Hanover Mountain Deposit"},{"$f":"IF(AND(LEFT(D122,2)=\"Sc\",B122=\"A\",C122=\"d\"),\nSUM(VLOOKUP($A122,Quantities[],Quantities!$V$2),VLOOKUP($A122,Quantities[],Quantities!$Z$2),\nVLOOKUP($A122,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D122,2)=\"Sc\",C122=\"a\"),\nVLOOKUP(A122,Quantities[],Quantities!$J$2),\n\nIF(AND(B122=\"D\",C122=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B122=\"D\",\n VLOOKUP(A122,Quantities[],Quantities!$V$2)+VLOOKUP(A122,Quantities[],Quantities!$Z$2)+VLOOKUP(A122,Quantities[],Quantities!$AD$2),\nIF($B122=\"Q\", SUM(VLOOKUP($A122,Quantities[],Quantities!$V$2),VLOOKUP($A122,Quantities[],Quantities!$Z$2),\nVLOOKUP($A122,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A122,Quantities[],Quantities!$G$2)\n)))))","v":5707},{"$f":"IF(LEFT(D122,2)=\"Mg\", VLOOKUP(A122,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D122,2)=\"Sc\",B122=\"A\",C122=\"d\"),\n(SUM(VLOOKUP($A122,Quantities[],Quantities!$W$2)*VLOOKUP($A122,Quantities[],Quantities!$V$2),VLOOKUP($A122,Quantities[],Quantities!$AA$2)*VLOOKUP($A122,Quantities[],Quantities!$Z$2),VLOOKUP($A122,Quantities[],Quantities!$AE$2)*VLOOKUP($A122,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A122,Quantities[],Quantities!$V$2),VLOOKUP($A122,Quantities[],Quantities!$Z$2),VLOOKUP($A122,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D122,2)=\"Sc\",C122=\"a\"),\nVLOOKUP(A122,Quantities[],Quantities!$K$2),\n\nIF(AND(B122=\"D\",C122=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A122,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A122,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B122=\"D\", (VLOOKUP(A122,Quantities[],Quantities!$V$2)+VLOOKUP(A122,Quantities[],Quantities!$Z$2)+VLOOKUP(A122,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A122,Quantities[],Quantities!$W$2)*VLOOKUP(A122,Quantities[],Quantities!$V$2)\n+VLOOKUP(A122,Quantities[],Quantities!$AA$2)*VLOOKUP(A122,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A122,Quantities[],Quantities!$AE$2)*VLOOKUP(A122,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A122,Quantities[],Quantities!$V$2)+VLOOKUP(A122,Quantities[],Quantities!$Z$2)+VLOOKUP(A122,Quantities[],Quantities!$AD$2)),\n\nIF($B122=\"Q\", (SUM(VLOOKUP($A122,Quantities[],Quantities!$W$2)*VLOOKUP($A122,Quantities[],Quantities!$V$2),VLOOKUP($A122,Quantities[],Quantities!$AA$2)*VLOOKUP($A122,Quantities[],Quantities!$Z$2),VLOOKUP($A122,Quantities[],Quantities!$AE$2)*VLOOKUP($A122,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A122,Quantities[],Quantities!$V$2),VLOOKUP($A122,Quantities[],Quantities!$Z$2),VLOOKUP($A122,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A122,Quantities[],Quantities!$I$2)\n))))))","v":-6.4992426035502981E-2},{"$f":"IF(LEFT(D122,1)=\"U\",\"-\",VLOOKUP(D122,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A40","v":2001},"D","b","Tk4","2001-D-b-Tk4",{"$f":"IF(D123=\"Comb1\",VLOOKUP(B123,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B123,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B123=\"B\",C123=\"a\"),\n    \" Grading\",\"\"),\nIF(C123=\"b\",\"\",\"-\"),\nIF(C123=\"b\",\"\",VLOOKUP(A123,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A123,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A123,\"0\"),1)=\"5\",\"\",VLOOKUP(C123,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A123,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A123,\"0\"),1)=\"5\",$C123=\"b\"),\"\",VLOOKUP($A123,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A123,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C123=\"a\",C123=\"c\",C123=\"d\",C123=\"e\"),IF(OR(RIGHT(TEXT($A123,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A123,\"0\"),1)=\"5\"),VLOOKUP($A123,Quantities[],Quantities!$B$2),VLOOKUP($A123,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A123,\"0\"),1)=\"5\",VLOOKUP($A123,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A123,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A123,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A123,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C123=\"a\",C123=\"c\",C123=\"d\",C123=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A123,\"0\"),2)=\"00\",VLOOKUP(A123,Quantities[],Quantities!$B$2),VLOOKUP(A123,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-02"},{"$f":"IF(AND(LEFT(D123,2)=\"Sc\",B123=\"A\",C123=\"d\"),\nSUM(VLOOKUP($A123,Quantities[],Quantities!$V$2),VLOOKUP($A123,Quantities[],Quantities!$Z$2),\nVLOOKUP($A123,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D123,2)=\"Sc\",C123=\"a\"),\nVLOOKUP(A123,Quantities[],Quantities!$J$2),\n\nIF(AND(B123=\"D\",C123=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B123=\"D\",\n VLOOKUP(A123,Quantities[],Quantities!$V$2)+VLOOKUP(A123,Quantities[],Quantities!$Z$2)+VLOOKUP(A123,Quantities[],Quantities!$AD$2),\nIF($B123=\"Q\", SUM(VLOOKUP($A123,Quantities[],Quantities!$V$2),VLOOKUP($A123,Quantities[],Quantities!$Z$2),\nVLOOKUP($A123,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A123,Quantities[],Quantities!$G$2)\n)))))","v":3856},{"$f":"IF(LEFT(D123,2)=\"Mg\", VLOOKUP(A123,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D123,2)=\"Sc\",B123=\"A\",C123=\"d\"),\n(SUM(VLOOKUP($A123,Quantities[],Quantities!$W$2)*VLOOKUP($A123,Quantities[],Quantities!$V$2),VLOOKUP($A123,Quantities[],Quantities!$AA$2)*VLOOKUP($A123,Quantities[],Quantities!$Z$2),VLOOKUP($A123,Quantities[],Quantities!$AE$2)*VLOOKUP($A123,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A123,Quantities[],Quantities!$V$2),VLOOKUP($A123,Quantities[],Quantities!$Z$2),VLOOKUP($A123,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D123,2)=\"Sc\",C123=\"a\"),\nVLOOKUP(A123,Quantities[],Quantities!$K$2),\n\nIF(AND(B123=\"D\",C123=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A123,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A123,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B123=\"D\", (VLOOKUP(A123,Quantities[],Quantities!$V$2)+VLOOKUP(A123,Quantities[],Quantities!$Z$2)+VLOOKUP(A123,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A123,Quantities[],Quantities!$W$2)*VLOOKUP(A123,Quantities[],Quantities!$V$2)\n+VLOOKUP(A123,Quantities[],Quantities!$AA$2)*VLOOKUP(A123,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A123,Quantities[],Quantities!$AE$2)*VLOOKUP(A123,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A123,Quantities[],Quantities!$V$2)+VLOOKUP(A123,Quantities[],Quantities!$Z$2)+VLOOKUP(A123,Quantities[],Quantities!$AD$2)),\n\nIF($B123=\"Q\", (SUM(VLOOKUP($A123,Quantities[],Quantities!$W$2)*VLOOKUP($A123,Quantities[],Quantities!$V$2),VLOOKUP($A123,Quantities[],Quantities!$AA$2)*VLOOKUP($A123,Quantities[],Quantities!$Z$2),VLOOKUP($A123,Quantities[],Quantities!$AE$2)*VLOOKUP($A123,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A123,Quantities[],Quantities!$V$2),VLOOKUP($A123,Quantities[],Quantities!$Z$2),VLOOKUP($A123,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A123,Quantities[],Quantities!$I$2)\n))))))","v":-8.4249636929460581E-2},{"$f":"IF(LEFT(D123,1)=\"U\",\"-\",VLOOKUP(D123,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A41","v":2002},"D","b","Tk4","2002-D-b-Tk4",{"$f":"IF(D124=\"Comb1\",VLOOKUP(B124,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B124,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B124=\"B\",C124=\"a\"),\n    \" Grading\",\"\"),\nIF(C124=\"b\",\"\",\"-\"),\nIF(C124=\"b\",\"\",VLOOKUP(A124,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A124,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A124,\"0\"),1)=\"5\",\"\",VLOOKUP(C124,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A124,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A124,\"0\"),1)=\"5\",$C124=\"b\"),\"\",VLOOKUP($A124,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A124,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C124=\"a\",C124=\"c\",C124=\"d\",C124=\"e\"),IF(OR(RIGHT(TEXT($A124,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A124,\"0\"),1)=\"5\"),VLOOKUP($A124,Quantities[],Quantities!$B$2),VLOOKUP($A124,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A124,\"0\"),1)=\"5\",VLOOKUP($A124,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A124,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A124,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A124,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C124=\"a\",C124=\"c\",C124=\"d\",C124=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A124,\"0\"),2)=\"00\",VLOOKUP(A124,Quantities[],Quantities!$B$2),VLOOKUP(A124,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-03"},{"$f":"IF(AND(LEFT(D124,2)=\"Sc\",B124=\"A\",C124=\"d\"),\nSUM(VLOOKUP($A124,Quantities[],Quantities!$V$2),VLOOKUP($A124,Quantities[],Quantities!$Z$2),\nVLOOKUP($A124,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D124,2)=\"Sc\",C124=\"a\"),\nVLOOKUP(A124,Quantities[],Quantities!$J$2),\n\nIF(AND(B124=\"D\",C124=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B124=\"D\",\n VLOOKUP(A124,Quantities[],Quantities!$V$2)+VLOOKUP(A124,Quantities[],Quantities!$Z$2)+VLOOKUP(A124,Quantities[],Quantities!$AD$2),\nIF($B124=\"Q\", SUM(VLOOKUP($A124,Quantities[],Quantities!$V$2),VLOOKUP($A124,Quantities[],Quantities!$Z$2),\nVLOOKUP($A124,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A124,Quantities[],Quantities!$G$2)\n)))))","v":4110},{"$f":"IF(LEFT(D124,2)=\"Mg\", VLOOKUP(A124,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D124,2)=\"Sc\",B124=\"A\",C124=\"d\"),\n(SUM(VLOOKUP($A124,Quantities[],Quantities!$W$2)*VLOOKUP($A124,Quantities[],Quantities!$V$2),VLOOKUP($A124,Quantities[],Quantities!$AA$2)*VLOOKUP($A124,Quantities[],Quantities!$Z$2),VLOOKUP($A124,Quantities[],Quantities!$AE$2)*VLOOKUP($A124,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A124,Quantities[],Quantities!$V$2),VLOOKUP($A124,Quantities[],Quantities!$Z$2),VLOOKUP($A124,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D124,2)=\"Sc\",C124=\"a\"),\nVLOOKUP(A124,Quantities[],Quantities!$K$2),\n\nIF(AND(B124=\"D\",C124=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A124,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A124,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B124=\"D\", (VLOOKUP(A124,Quantities[],Quantities!$V$2)+VLOOKUP(A124,Quantities[],Quantities!$Z$2)+VLOOKUP(A124,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A124,Quantities[],Quantities!$W$2)*VLOOKUP(A124,Quantities[],Quantities!$V$2)\n+VLOOKUP(A124,Quantities[],Quantities!$AA$2)*VLOOKUP(A124,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A124,Quantities[],Quantities!$AE$2)*VLOOKUP(A124,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A124,Quantities[],Quantities!$V$2)+VLOOKUP(A124,Quantities[],Quantities!$Z$2)+VLOOKUP(A124,Quantities[],Quantities!$AD$2)),\n\nIF($B124=\"Q\", (SUM(VLOOKUP($A124,Quantities[],Quantities!$W$2)*VLOOKUP($A124,Quantities[],Quantities!$V$2),VLOOKUP($A124,Quantities[],Quantities!$AA$2)*VLOOKUP($A124,Quantities[],Quantities!$Z$2),VLOOKUP($A124,Quantities[],Quantities!$AE$2)*VLOOKUP($A124,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A124,Quantities[],Quantities!$V$2),VLOOKUP($A124,Quantities[],Quantities!$Z$2),VLOOKUP($A124,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A124,Quantities[],Quantities!$I$2)\n))))))","v":-5.4744525547445265E-2},{"$f":"IF(LEFT(D124,1)=\"U\",\"-\",VLOOKUP(D124,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A42","v":2003},"D","b","Tk4","2003-D-b-Tk4",{"$f":"IF(D125=\"Comb1\",VLOOKUP(B125,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B125,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B125=\"B\",C125=\"a\"),\n    \" Grading\",\"\"),\nIF(C125=\"b\",\"\",\"-\"),\nIF(C125=\"b\",\"\",VLOOKUP(A125,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A125,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A125,\"0\"),1)=\"5\",\"\",VLOOKUP(C125,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A125,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A125,\"0\"),1)=\"5\",$C125=\"b\"),\"\",VLOOKUP($A125,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A125,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C125=\"a\",C125=\"c\",C125=\"d\",C125=\"e\"),IF(OR(RIGHT(TEXT($A125,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A125,\"0\"),1)=\"5\"),VLOOKUP($A125,Quantities[],Quantities!$B$2),VLOOKUP($A125,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A125,\"0\"),1)=\"5\",VLOOKUP($A125,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A125,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A125,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A125,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C125=\"a\",C125=\"c\",C125=\"d\",C125=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A125,\"0\"),2)=\"00\",VLOOKUP(A125,Quantities[],Quantities!$B$2),VLOOKUP(A125,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-04"},{"$f":"IF(AND(LEFT(D125,2)=\"Sc\",B125=\"A\",C125=\"d\"),\nSUM(VLOOKUP($A125,Quantities[],Quantities!$V$2),VLOOKUP($A125,Quantities[],Quantities!$Z$2),\nVLOOKUP($A125,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D125,2)=\"Sc\",C125=\"a\"),\nVLOOKUP(A125,Quantities[],Quantities!$J$2),\n\nIF(AND(B125=\"D\",C125=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B125=\"D\",\n VLOOKUP(A125,Quantities[],Quantities!$V$2)+VLOOKUP(A125,Quantities[],Quantities!$Z$2)+VLOOKUP(A125,Quantities[],Quantities!$AD$2),\nIF($B125=\"Q\", SUM(VLOOKUP($A125,Quantities[],Quantities!$V$2),VLOOKUP($A125,Quantities[],Quantities!$Z$2),\nVLOOKUP($A125,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A125,Quantities[],Quantities!$G$2)\n)))))","v":4110},{"$f":"IF(LEFT(D125,2)=\"Mg\", VLOOKUP(A125,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D125,2)=\"Sc\",B125=\"A\",C125=\"d\"),\n(SUM(VLOOKUP($A125,Quantities[],Quantities!$W$2)*VLOOKUP($A125,Quantities[],Quantities!$V$2),VLOOKUP($A125,Quantities[],Quantities!$AA$2)*VLOOKUP($A125,Quantities[],Quantities!$Z$2),VLOOKUP($A125,Quantities[],Quantities!$AE$2)*VLOOKUP($A125,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A125,Quantities[],Quantities!$V$2),VLOOKUP($A125,Quantities[],Quantities!$Z$2),VLOOKUP($A125,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D125,2)=\"Sc\",C125=\"a\"),\nVLOOKUP(A125,Quantities[],Quantities!$K$2),\n\nIF(AND(B125=\"D\",C125=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A125,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A125,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B125=\"D\", (VLOOKUP(A125,Quantities[],Quantities!$V$2)+VLOOKUP(A125,Quantities[],Quantities!$Z$2)+VLOOKUP(A125,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A125,Quantities[],Quantities!$W$2)*VLOOKUP(A125,Quantities[],Quantities!$V$2)\n+VLOOKUP(A125,Quantities[],Quantities!$AA$2)*VLOOKUP(A125,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A125,Quantities[],Quantities!$AE$2)*VLOOKUP(A125,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A125,Quantities[],Quantities!$V$2)+VLOOKUP(A125,Quantities[],Quantities!$Z$2)+VLOOKUP(A125,Quantities[],Quantities!$AD$2)),\n\nIF($B125=\"Q\", (SUM(VLOOKUP($A125,Quantities[],Quantities!$W$2)*VLOOKUP($A125,Quantities[],Quantities!$V$2),VLOOKUP($A125,Quantities[],Quantities!$AA$2)*VLOOKUP($A125,Quantities[],Quantities!$Z$2),VLOOKUP($A125,Quantities[],Quantities!$AE$2)*VLOOKUP($A125,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A125,Quantities[],Quantities!$V$2),VLOOKUP($A125,Quantities[],Quantities!$Z$2),VLOOKUP($A125,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A125,Quantities[],Quantities!$I$2)\n))))))","v":-5.4744525547445265E-2},{"$f":"IF(LEFT(D125,1)=\"U\",\"-\",VLOOKUP(D125,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A43","v":2004},"D","b","Tk4","2004-D-b-Tk4",{"$f":"IF(D126=\"Comb1\",VLOOKUP(B126,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B126,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B126=\"B\",C126=\"a\"),\n    \" Grading\",\"\"),\nIF(C126=\"b\",\"\",\"-\"),\nIF(C126=\"b\",\"\",VLOOKUP(A126,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A126,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A126,\"0\"),1)=\"5\",\"\",VLOOKUP(C126,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A126,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A126,\"0\"),1)=\"5\",$C126=\"b\"),\"\",VLOOKUP($A126,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A126,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C126=\"a\",C126=\"c\",C126=\"d\",C126=\"e\"),IF(OR(RIGHT(TEXT($A126,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A126,\"0\"),1)=\"5\"),VLOOKUP($A126,Quantities[],Quantities!$B$2),VLOOKUP($A126,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A126,\"0\"),1)=\"5\",VLOOKUP($A126,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A126,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A126,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A126,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C126=\"a\",C126=\"c\",C126=\"d\",C126=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A126,\"0\"),2)=\"00\",VLOOKUP(A126,Quantities[],Quantities!$B$2),VLOOKUP(A126,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-05"},{"$f":"IF(AND(LEFT(D126,2)=\"Sc\",B126=\"A\",C126=\"d\"),\nSUM(VLOOKUP($A126,Quantities[],Quantities!$V$2),VLOOKUP($A126,Quantities[],Quantities!$Z$2),\nVLOOKUP($A126,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D126,2)=\"Sc\",C126=\"a\"),\nVLOOKUP(A126,Quantities[],Quantities!$J$2),\n\nIF(AND(B126=\"D\",C126=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B126=\"D\",\n VLOOKUP(A126,Quantities[],Quantities!$V$2)+VLOOKUP(A126,Quantities[],Quantities!$Z$2)+VLOOKUP(A126,Quantities[],Quantities!$AD$2),\nIF($B126=\"Q\", SUM(VLOOKUP($A126,Quantities[],Quantities!$V$2),VLOOKUP($A126,Quantities[],Quantities!$Z$2),\nVLOOKUP($A126,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A126,Quantities[],Quantities!$G$2)\n)))))","v":3856},{"$f":"IF(LEFT(D126,2)=\"Mg\", VLOOKUP(A126,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D126,2)=\"Sc\",B126=\"A\",C126=\"d\"),\n(SUM(VLOOKUP($A126,Quantities[],Quantities!$W$2)*VLOOKUP($A126,Quantities[],Quantities!$V$2),VLOOKUP($A126,Quantities[],Quantities!$AA$2)*VLOOKUP($A126,Quantities[],Quantities!$Z$2),VLOOKUP($A126,Quantities[],Quantities!$AE$2)*VLOOKUP($A126,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A126,Quantities[],Quantities!$V$2),VLOOKUP($A126,Quantities[],Quantities!$Z$2),VLOOKUP($A126,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D126,2)=\"Sc\",C126=\"a\"),\nVLOOKUP(A126,Quantities[],Quantities!$K$2),\n\nIF(AND(B126=\"D\",C126=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A126,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A126,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B126=\"D\", (VLOOKUP(A126,Quantities[],Quantities!$V$2)+VLOOKUP(A126,Quantities[],Quantities!$Z$2)+VLOOKUP(A126,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A126,Quantities[],Quantities!$W$2)*VLOOKUP(A126,Quantities[],Quantities!$V$2)\n+VLOOKUP(A126,Quantities[],Quantities!$AA$2)*VLOOKUP(A126,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A126,Quantities[],Quantities!$AE$2)*VLOOKUP(A126,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A126,Quantities[],Quantities!$V$2)+VLOOKUP(A126,Quantities[],Quantities!$Z$2)+VLOOKUP(A126,Quantities[],Quantities!$AD$2)),\n\nIF($B126=\"Q\", (SUM(VLOOKUP($A126,Quantities[],Quantities!$W$2)*VLOOKUP($A126,Quantities[],Quantities!$V$2),VLOOKUP($A126,Quantities[],Quantities!$AA$2)*VLOOKUP($A126,Quantities[],Quantities!$Z$2),VLOOKUP($A126,Quantities[],Quantities!$AE$2)*VLOOKUP($A126,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A126,Quantities[],Quantities!$V$2),VLOOKUP($A126,Quantities[],Quantities!$Z$2),VLOOKUP($A126,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A126,Quantities[],Quantities!$I$2)\n))))))","v":-8.4249636929460581E-2},{"$f":"IF(LEFT(D126,1)=\"U\",\"-\",VLOOKUP(D126,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A44","v":2005},"D","b","Tk4","2005-D-b-Tk4",{"$f":"IF(D127=\"Comb1\",VLOOKUP(B127,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B127,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B127=\"B\",C127=\"a\"),\n    \" Grading\",\"\"),\nIF(C127=\"b\",\"\",\"-\"),\nIF(C127=\"b\",\"\",VLOOKUP(A127,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A127,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A127,\"0\"),1)=\"5\",\"\",VLOOKUP(C127,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A127,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A127,\"0\"),1)=\"5\",$C127=\"b\"),\"\",VLOOKUP($A127,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A127,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C127=\"a\",C127=\"c\",C127=\"d\",C127=\"e\"),IF(OR(RIGHT(TEXT($A127,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A127,\"0\"),1)=\"5\"),VLOOKUP($A127,Quantities[],Quantities!$B$2),VLOOKUP($A127,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A127,\"0\"),1)=\"5\",VLOOKUP($A127,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A127,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A127,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A127,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C127=\"a\",C127=\"c\",C127=\"d\",C127=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A127,\"0\"),2)=\"00\",VLOOKUP(A127,Quantities[],Quantities!$B$2),VLOOKUP(A127,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-06"},{"$f":"IF(AND(LEFT(D127,2)=\"Sc\",B127=\"A\",C127=\"d\"),\nSUM(VLOOKUP($A127,Quantities[],Quantities!$V$2),VLOOKUP($A127,Quantities[],Quantities!$Z$2),\nVLOOKUP($A127,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D127,2)=\"Sc\",C127=\"a\"),\nVLOOKUP(A127,Quantities[],Quantities!$J$2),\n\nIF(AND(B127=\"D\",C127=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B127=\"D\",\n VLOOKUP(A127,Quantities[],Quantities!$V$2)+VLOOKUP(A127,Quantities[],Quantities!$Z$2)+VLOOKUP(A127,Quantities[],Quantities!$AD$2),\nIF($B127=\"Q\", SUM(VLOOKUP($A127,Quantities[],Quantities!$V$2),VLOOKUP($A127,Quantities[],Quantities!$Z$2),\nVLOOKUP($A127,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A127,Quantities[],Quantities!$G$2)\n)))))","v":6480},{"$f":"IF(LEFT(D127,2)=\"Mg\", VLOOKUP(A127,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D127,2)=\"Sc\",B127=\"A\",C127=\"d\"),\n(SUM(VLOOKUP($A127,Quantities[],Quantities!$W$2)*VLOOKUP($A127,Quantities[],Quantities!$V$2),VLOOKUP($A127,Quantities[],Quantities!$AA$2)*VLOOKUP($A127,Quantities[],Quantities!$Z$2),VLOOKUP($A127,Quantities[],Quantities!$AE$2)*VLOOKUP($A127,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A127,Quantities[],Quantities!$V$2),VLOOKUP($A127,Quantities[],Quantities!$Z$2),VLOOKUP($A127,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D127,2)=\"Sc\",C127=\"a\"),\nVLOOKUP(A127,Quantities[],Quantities!$K$2),\n\nIF(AND(B127=\"D\",C127=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A127,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A127,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B127=\"D\", (VLOOKUP(A127,Quantities[],Quantities!$V$2)+VLOOKUP(A127,Quantities[],Quantities!$Z$2)+VLOOKUP(A127,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A127,Quantities[],Quantities!$W$2)*VLOOKUP(A127,Quantities[],Quantities!$V$2)\n+VLOOKUP(A127,Quantities[],Quantities!$AA$2)*VLOOKUP(A127,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A127,Quantities[],Quantities!$AE$2)*VLOOKUP(A127,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A127,Quantities[],Quantities!$V$2)+VLOOKUP(A127,Quantities[],Quantities!$Z$2)+VLOOKUP(A127,Quantities[],Quantities!$AD$2)),\n\nIF($B127=\"Q\", (SUM(VLOOKUP($A127,Quantities[],Quantities!$W$2)*VLOOKUP($A127,Quantities[],Quantities!$V$2),VLOOKUP($A127,Quantities[],Quantities!$AA$2)*VLOOKUP($A127,Quantities[],Quantities!$Z$2),VLOOKUP($A127,Quantities[],Quantities!$AE$2)*VLOOKUP($A127,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A127,Quantities[],Quantities!$V$2),VLOOKUP($A127,Quantities[],Quantities!$Z$2),VLOOKUP($A127,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A127,Quantities[],Quantities!$I$2)\n))))))","v":-6.233388235294117E-2},{"$f":"IF(LEFT(D127,1)=\"U\",\"-\",VLOOKUP(D127,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A45","v":2006},"D","b","Tk4","2006-D-b-Tk4",{"$f":"IF(D128=\"Comb1\",VLOOKUP(B128,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B128,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B128=\"B\",C128=\"a\"),\n    \" Grading\",\"\"),\nIF(C128=\"b\",\"\",\"-\"),\nIF(C128=\"b\",\"\",VLOOKUP(A128,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A128,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A128,\"0\"),1)=\"5\",\"\",VLOOKUP(C128,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A128,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A128,\"0\"),1)=\"5\",$C128=\"b\"),\"\",VLOOKUP($A128,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A128,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C128=\"a\",C128=\"c\",C128=\"d\",C128=\"e\"),IF(OR(RIGHT(TEXT($A128,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A128,\"0\"),1)=\"5\"),VLOOKUP($A128,Quantities[],Quantities!$B$2),VLOOKUP($A128,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A128,\"0\"),1)=\"5\",VLOOKUP($A128,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A128,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A128,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A128,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C128=\"a\",C128=\"c\",C128=\"d\",C128=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A128,\"0\"),2)=\"00\",VLOOKUP(A128,Quantities[],Quantities!$B$2),VLOOKUP(A128,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-07"},{"$f":"IF(AND(LEFT(D128,2)=\"Sc\",B128=\"A\",C128=\"d\"),\nSUM(VLOOKUP($A128,Quantities[],Quantities!$V$2),VLOOKUP($A128,Quantities[],Quantities!$Z$2),\nVLOOKUP($A128,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D128,2)=\"Sc\",C128=\"a\"),\nVLOOKUP(A128,Quantities[],Quantities!$J$2),\n\nIF(AND(B128=\"D\",C128=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B128=\"D\",\n VLOOKUP(A128,Quantities[],Quantities!$V$2)+VLOOKUP(A128,Quantities[],Quantities!$Z$2)+VLOOKUP(A128,Quantities[],Quantities!$AD$2),\nIF($B128=\"Q\", SUM(VLOOKUP($A128,Quantities[],Quantities!$V$2),VLOOKUP($A128,Quantities[],Quantities!$Z$2),\nVLOOKUP($A128,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A128,Quantities[],Quantities!$G$2)\n)))))","v":4110},{"$f":"IF(LEFT(D128,2)=\"Mg\", VLOOKUP(A128,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D128,2)=\"Sc\",B128=\"A\",C128=\"d\"),\n(SUM(VLOOKUP($A128,Quantities[],Quantities!$W$2)*VLOOKUP($A128,Quantities[],Quantities!$V$2),VLOOKUP($A128,Quantities[],Quantities!$AA$2)*VLOOKUP($A128,Quantities[],Quantities!$Z$2),VLOOKUP($A128,Quantities[],Quantities!$AE$2)*VLOOKUP($A128,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A128,Quantities[],Quantities!$V$2),VLOOKUP($A128,Quantities[],Quantities!$Z$2),VLOOKUP($A128,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D128,2)=\"Sc\",C128=\"a\"),\nVLOOKUP(A128,Quantities[],Quantities!$K$2),\n\nIF(AND(B128=\"D\",C128=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A128,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A128,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B128=\"D\", (VLOOKUP(A128,Quantities[],Quantities!$V$2)+VLOOKUP(A128,Quantities[],Quantities!$Z$2)+VLOOKUP(A128,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A128,Quantities[],Quantities!$W$2)*VLOOKUP(A128,Quantities[],Quantities!$V$2)\n+VLOOKUP(A128,Quantities[],Quantities!$AA$2)*VLOOKUP(A128,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A128,Quantities[],Quantities!$AE$2)*VLOOKUP(A128,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A128,Quantities[],Quantities!$V$2)+VLOOKUP(A128,Quantities[],Quantities!$Z$2)+VLOOKUP(A128,Quantities[],Quantities!$AD$2)),\n\nIF($B128=\"Q\", (SUM(VLOOKUP($A128,Quantities[],Quantities!$W$2)*VLOOKUP($A128,Quantities[],Quantities!$V$2),VLOOKUP($A128,Quantities[],Quantities!$AA$2)*VLOOKUP($A128,Quantities[],Quantities!$Z$2),VLOOKUP($A128,Quantities[],Quantities!$AE$2)*VLOOKUP($A128,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A128,Quantities[],Quantities!$V$2),VLOOKUP($A128,Quantities[],Quantities!$Z$2),VLOOKUP($A128,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A128,Quantities[],Quantities!$I$2)\n))))))","v":-5.4744525547445265E-2},{"$f":"IF(LEFT(D128,1)=\"U\",\"-\",VLOOKUP(D128,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A46","v":2007},"D","b","Tk4","2007-D-b-Tk4",{"$f":"IF(D129=\"Comb1\",VLOOKUP(B129,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B129,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B129=\"B\",C129=\"a\"),\n    \" Grading\",\"\"),\nIF(C129=\"b\",\"\",\"-\"),\nIF(C129=\"b\",\"\",VLOOKUP(A129,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A129,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A129,\"0\"),1)=\"5\",\"\",VLOOKUP(C129,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A129,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A129,\"0\"),1)=\"5\",$C129=\"b\"),\"\",VLOOKUP($A129,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A129,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C129=\"a\",C129=\"c\",C129=\"d\",C129=\"e\"),IF(OR(RIGHT(TEXT($A129,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A129,\"0\"),1)=\"5\"),VLOOKUP($A129,Quantities[],Quantities!$B$2),VLOOKUP($A129,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A129,\"0\"),1)=\"5\",VLOOKUP($A129,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A129,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A129,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A129,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C129=\"a\",C129=\"c\",C129=\"d\",C129=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A129,\"0\"),2)=\"00\",VLOOKUP(A129,Quantities[],Quantities!$B$2),VLOOKUP(A129,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-08"},{"$f":"IF(AND(LEFT(D129,2)=\"Sc\",B129=\"A\",C129=\"d\"),\nSUM(VLOOKUP($A129,Quantities[],Quantities!$V$2),VLOOKUP($A129,Quantities[],Quantities!$Z$2),\nVLOOKUP($A129,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D129,2)=\"Sc\",C129=\"a\"),\nVLOOKUP(A129,Quantities[],Quantities!$J$2),\n\nIF(AND(B129=\"D\",C129=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B129=\"D\",\n VLOOKUP(A129,Quantities[],Quantities!$V$2)+VLOOKUP(A129,Quantities[],Quantities!$Z$2)+VLOOKUP(A129,Quantities[],Quantities!$AD$2),\nIF($B129=\"Q\", SUM(VLOOKUP($A129,Quantities[],Quantities!$V$2),VLOOKUP($A129,Quantities[],Quantities!$Z$2),\nVLOOKUP($A129,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A129,Quantities[],Quantities!$G$2)\n)))))","v":12559},{"$f":"IF(LEFT(D129,2)=\"Mg\", VLOOKUP(A129,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D129,2)=\"Sc\",B129=\"A\",C129=\"d\"),\n(SUM(VLOOKUP($A129,Quantities[],Quantities!$W$2)*VLOOKUP($A129,Quantities[],Quantities!$V$2),VLOOKUP($A129,Quantities[],Quantities!$AA$2)*VLOOKUP($A129,Quantities[],Quantities!$Z$2),VLOOKUP($A129,Quantities[],Quantities!$AE$2)*VLOOKUP($A129,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A129,Quantities[],Quantities!$V$2),VLOOKUP($A129,Quantities[],Quantities!$Z$2),VLOOKUP($A129,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D129,2)=\"Sc\",C129=\"a\"),\nVLOOKUP(A129,Quantities[],Quantities!$K$2),\n\nIF(AND(B129=\"D\",C129=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A129,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A129,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B129=\"D\", (VLOOKUP(A129,Quantities[],Quantities!$V$2)+VLOOKUP(A129,Quantities[],Quantities!$Z$2)+VLOOKUP(A129,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A129,Quantities[],Quantities!$W$2)*VLOOKUP(A129,Quantities[],Quantities!$V$2)\n+VLOOKUP(A129,Quantities[],Quantities!$AA$2)*VLOOKUP(A129,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A129,Quantities[],Quantities!$AE$2)*VLOOKUP(A129,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A129,Quantities[],Quantities!$V$2)+VLOOKUP(A129,Quantities[],Quantities!$Z$2)+VLOOKUP(A129,Quantities[],Quantities!$AD$2)),\n\nIF($B129=\"Q\", (SUM(VLOOKUP($A129,Quantities[],Quantities!$W$2)*VLOOKUP($A129,Quantities[],Quantities!$V$2),VLOOKUP($A129,Quantities[],Quantities!$AA$2)*VLOOKUP($A129,Quantities[],Quantities!$Z$2),VLOOKUP($A129,Quantities[],Quantities!$AE$2)*VLOOKUP($A129,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A129,Quantities[],Quantities!$V$2),VLOOKUP($A129,Quantities[],Quantities!$Z$2),VLOOKUP($A129,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A129,Quantities[],Quantities!$I$2)\n))))))","v":-1.610891706505924E-2},{"$f":"IF(LEFT(D129,1)=\"U\",\"-\",VLOOKUP(D129,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A47","v":2008},"D","b","Tk4","2008-D-b-Tk4",{"$f":"IF(D130=\"Comb1\",VLOOKUP(B130,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B130,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B130=\"B\",C130=\"a\"),\n    \" Grading\",\"\"),\nIF(C130=\"b\",\"\",\"-\"),\nIF(C130=\"b\",\"\",VLOOKUP(A130,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A130,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A130,\"0\"),1)=\"5\",\"\",VLOOKUP(C130,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A130,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A130,\"0\"),1)=\"5\",$C130=\"b\"),\"\",VLOOKUP($A130,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A130,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C130=\"a\",C130=\"c\",C130=\"d\",C130=\"e\"),IF(OR(RIGHT(TEXT($A130,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A130,\"0\"),1)=\"5\"),VLOOKUP($A130,Quantities[],Quantities!$B$2),VLOOKUP($A130,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A130,\"0\"),1)=\"5\",VLOOKUP($A130,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A130,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A130,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A130,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C130=\"a\",C130=\"c\",C130=\"d\",C130=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A130,\"0\"),2)=\"00\",VLOOKUP(A130,Quantities[],Quantities!$B$2),VLOOKUP(A130,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-09"},{"$f":"IF(AND(LEFT(D130,2)=\"Sc\",B130=\"A\",C130=\"d\"),\nSUM(VLOOKUP($A130,Quantities[],Quantities!$V$2),VLOOKUP($A130,Quantities[],Quantities!$Z$2),\nVLOOKUP($A130,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D130,2)=\"Sc\",C130=\"a\"),\nVLOOKUP(A130,Quantities[],Quantities!$J$2),\n\nIF(AND(B130=\"D\",C130=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B130=\"D\",\n VLOOKUP(A130,Quantities[],Quantities!$V$2)+VLOOKUP(A130,Quantities[],Quantities!$Z$2)+VLOOKUP(A130,Quantities[],Quantities!$AD$2),\nIF($B130=\"Q\", SUM(VLOOKUP($A130,Quantities[],Quantities!$V$2),VLOOKUP($A130,Quantities[],Quantities!$Z$2),\nVLOOKUP($A130,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A130,Quantities[],Quantities!$G$2)\n)))))","v":12559},{"$f":"IF(LEFT(D130,2)=\"Mg\", VLOOKUP(A130,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D130,2)=\"Sc\",B130=\"A\",C130=\"d\"),\n(SUM(VLOOKUP($A130,Quantities[],Quantities!$W$2)*VLOOKUP($A130,Quantities[],Quantities!$V$2),VLOOKUP($A130,Quantities[],Quantities!$AA$2)*VLOOKUP($A130,Quantities[],Quantities!$Z$2),VLOOKUP($A130,Quantities[],Quantities!$AE$2)*VLOOKUP($A130,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A130,Quantities[],Quantities!$V$2),VLOOKUP($A130,Quantities[],Quantities!$Z$2),VLOOKUP($A130,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D130,2)=\"Sc\",C130=\"a\"),\nVLOOKUP(A130,Quantities[],Quantities!$K$2),\n\nIF(AND(B130=\"D\",C130=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A130,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A130,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B130=\"D\", (VLOOKUP(A130,Quantities[],Quantities!$V$2)+VLOOKUP(A130,Quantities[],Quantities!$Z$2)+VLOOKUP(A130,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A130,Quantities[],Quantities!$W$2)*VLOOKUP(A130,Quantities[],Quantities!$V$2)\n+VLOOKUP(A130,Quantities[],Quantities!$AA$2)*VLOOKUP(A130,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A130,Quantities[],Quantities!$AE$2)*VLOOKUP(A130,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A130,Quantities[],Quantities!$V$2)+VLOOKUP(A130,Quantities[],Quantities!$Z$2)+VLOOKUP(A130,Quantities[],Quantities!$AD$2)),\n\nIF($B130=\"Q\", (SUM(VLOOKUP($A130,Quantities[],Quantities!$W$2)*VLOOKUP($A130,Quantities[],Quantities!$V$2),VLOOKUP($A130,Quantities[],Quantities!$AA$2)*VLOOKUP($A130,Quantities[],Quantities!$Z$2),VLOOKUP($A130,Quantities[],Quantities!$AE$2)*VLOOKUP($A130,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A130,Quantities[],Quantities!$V$2),VLOOKUP($A130,Quantities[],Quantities!$Z$2),VLOOKUP($A130,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A130,Quantities[],Quantities!$I$2)\n))))))","v":-1.610891706505924E-2},{"$f":"IF(LEFT(D130,1)=\"U\",\"-\",VLOOKUP(D130,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A48","v":2009},"D","b","Tk4","2009-D-b-Tk4",{"$f":"IF(D131=\"Comb1\",VLOOKUP(B131,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B131,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B131=\"B\",C131=\"a\"),\n    \" Grading\",\"\"),\nIF(C131=\"b\",\"\",\"-\"),\nIF(C131=\"b\",\"\",VLOOKUP(A131,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A131,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A131,\"0\"),1)=\"5\",\"\",VLOOKUP(C131,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A131,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A131,\"0\"),1)=\"5\",$C131=\"b\"),\"\",VLOOKUP($A131,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A131,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C131=\"a\",C131=\"c\",C131=\"d\",C131=\"e\"),IF(OR(RIGHT(TEXT($A131,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A131,\"0\"),1)=\"5\"),VLOOKUP($A131,Quantities[],Quantities!$B$2),VLOOKUP($A131,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A131,\"0\"),1)=\"5\",VLOOKUP($A131,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A131,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A131,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A131,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C131=\"a\",C131=\"c\",C131=\"d\",C131=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A131,\"0\"),2)=\"00\",VLOOKUP(A131,Quantities[],Quantities!$B$2),VLOOKUP(A131,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-10"},{"$f":"IF(AND(LEFT(D131,2)=\"Sc\",B131=\"A\",C131=\"d\"),\nSUM(VLOOKUP($A131,Quantities[],Quantities!$V$2),VLOOKUP($A131,Quantities[],Quantities!$Z$2),\nVLOOKUP($A131,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D131,2)=\"Sc\",C131=\"a\"),\nVLOOKUP(A131,Quantities[],Quantities!$J$2),\n\nIF(AND(B131=\"D\",C131=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B131=\"D\",\n VLOOKUP(A131,Quantities[],Quantities!$V$2)+VLOOKUP(A131,Quantities[],Quantities!$Z$2)+VLOOKUP(A131,Quantities[],Quantities!$AD$2),\nIF($B131=\"Q\", SUM(VLOOKUP($A131,Quantities[],Quantities!$V$2),VLOOKUP($A131,Quantities[],Quantities!$Z$2),\nVLOOKUP($A131,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A131,Quantities[],Quantities!$G$2)\n)))))","v":12559},{"$f":"IF(LEFT(D131,2)=\"Mg\", VLOOKUP(A131,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D131,2)=\"Sc\",B131=\"A\",C131=\"d\"),\n(SUM(VLOOKUP($A131,Quantities[],Quantities!$W$2)*VLOOKUP($A131,Quantities[],Quantities!$V$2),VLOOKUP($A131,Quantities[],Quantities!$AA$2)*VLOOKUP($A131,Quantities[],Quantities!$Z$2),VLOOKUP($A131,Quantities[],Quantities!$AE$2)*VLOOKUP($A131,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A131,Quantities[],Quantities!$V$2),VLOOKUP($A131,Quantities[],Quantities!$Z$2),VLOOKUP($A131,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D131,2)=\"Sc\",C131=\"a\"),\nVLOOKUP(A131,Quantities[],Quantities!$K$2),\n\nIF(AND(B131=\"D\",C131=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A131,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A131,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B131=\"D\", (VLOOKUP(A131,Quantities[],Quantities!$V$2)+VLOOKUP(A131,Quantities[],Quantities!$Z$2)+VLOOKUP(A131,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A131,Quantities[],Quantities!$W$2)*VLOOKUP(A131,Quantities[],Quantities!$V$2)\n+VLOOKUP(A131,Quantities[],Quantities!$AA$2)*VLOOKUP(A131,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A131,Quantities[],Quantities!$AE$2)*VLOOKUP(A131,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A131,Quantities[],Quantities!$V$2)+VLOOKUP(A131,Quantities[],Quantities!$Z$2)+VLOOKUP(A131,Quantities[],Quantities!$AD$2)),\n\nIF($B131=\"Q\", (SUM(VLOOKUP($A131,Quantities[],Quantities!$W$2)*VLOOKUP($A131,Quantities[],Quantities!$V$2),VLOOKUP($A131,Quantities[],Quantities!$AA$2)*VLOOKUP($A131,Quantities[],Quantities!$Z$2),VLOOKUP($A131,Quantities[],Quantities!$AE$2)*VLOOKUP($A131,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A131,Quantities[],Quantities!$V$2),VLOOKUP($A131,Quantities[],Quantities!$Z$2),VLOOKUP($A131,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A131,Quantities[],Quantities!$I$2)\n))))))","v":-1.610891706505924E-2},{"$f":"IF(LEFT(D131,1)=\"U\",\"-\",VLOOKUP(D131,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A49","v":2010},"D","b","Tk4","2010-D-b-Tk4",{"$f":"IF(D132=\"Comb1\",VLOOKUP(B132,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B132,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B132=\"B\",C132=\"a\"),\n    \" Grading\",\"\"),\nIF(C132=\"b\",\"\",\"-\"),\nIF(C132=\"b\",\"\",VLOOKUP(A132,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A132,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A132,\"0\"),1)=\"5\",\"\",VLOOKUP(C132,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A132,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A132,\"0\"),1)=\"5\",$C132=\"b\"),\"\",VLOOKUP($A132,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A132,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C132=\"a\",C132=\"c\",C132=\"d\",C132=\"e\"),IF(OR(RIGHT(TEXT($A132,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A132,\"0\"),1)=\"5\"),VLOOKUP($A132,Quantities[],Quantities!$B$2),VLOOKUP($A132,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A132,\"0\"),1)=\"5\",VLOOKUP($A132,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A132,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A132,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A132,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C132=\"a\",C132=\"c\",C132=\"d\",C132=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A132,\"0\"),2)=\"00\",VLOOKUP(A132,Quantities[],Quantities!$B$2),VLOOKUP(A132,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-11"},{"$f":"IF(AND(LEFT(D132,2)=\"Sc\",B132=\"A\",C132=\"d\"),\nSUM(VLOOKUP($A132,Quantities[],Quantities!$V$2),VLOOKUP($A132,Quantities[],Quantities!$Z$2),\nVLOOKUP($A132,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D132,2)=\"Sc\",C132=\"a\"),\nVLOOKUP(A132,Quantities[],Quantities!$J$2),\n\nIF(AND(B132=\"D\",C132=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B132=\"D\",\n VLOOKUP(A132,Quantities[],Quantities!$V$2)+VLOOKUP(A132,Quantities[],Quantities!$Z$2)+VLOOKUP(A132,Quantities[],Quantities!$AD$2),\nIF($B132=\"Q\", SUM(VLOOKUP($A132,Quantities[],Quantities!$V$2),VLOOKUP($A132,Quantities[],Quantities!$Z$2),\nVLOOKUP($A132,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A132,Quantities[],Quantities!$G$2)\n)))))","v":3856},{"$f":"IF(LEFT(D132,2)=\"Mg\", VLOOKUP(A132,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D132,2)=\"Sc\",B132=\"A\",C132=\"d\"),\n(SUM(VLOOKUP($A132,Quantities[],Quantities!$W$2)*VLOOKUP($A132,Quantities[],Quantities!$V$2),VLOOKUP($A132,Quantities[],Quantities!$AA$2)*VLOOKUP($A132,Quantities[],Quantities!$Z$2),VLOOKUP($A132,Quantities[],Quantities!$AE$2)*VLOOKUP($A132,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A132,Quantities[],Quantities!$V$2),VLOOKUP($A132,Quantities[],Quantities!$Z$2),VLOOKUP($A132,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D132,2)=\"Sc\",C132=\"a\"),\nVLOOKUP(A132,Quantities[],Quantities!$K$2),\n\nIF(AND(B132=\"D\",C132=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A132,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A132,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B132=\"D\", (VLOOKUP(A132,Quantities[],Quantities!$V$2)+VLOOKUP(A132,Quantities[],Quantities!$Z$2)+VLOOKUP(A132,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A132,Quantities[],Quantities!$W$2)*VLOOKUP(A132,Quantities[],Quantities!$V$2)\n+VLOOKUP(A132,Quantities[],Quantities!$AA$2)*VLOOKUP(A132,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A132,Quantities[],Quantities!$AE$2)*VLOOKUP(A132,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A132,Quantities[],Quantities!$V$2)+VLOOKUP(A132,Quantities[],Quantities!$Z$2)+VLOOKUP(A132,Quantities[],Quantities!$AD$2)),\n\nIF($B132=\"Q\", (SUM(VLOOKUP($A132,Quantities[],Quantities!$W$2)*VLOOKUP($A132,Quantities[],Quantities!$V$2),VLOOKUP($A132,Quantities[],Quantities!$AA$2)*VLOOKUP($A132,Quantities[],Quantities!$Z$2),VLOOKUP($A132,Quantities[],Quantities!$AE$2)*VLOOKUP($A132,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A132,Quantities[],Quantities!$V$2),VLOOKUP($A132,Quantities[],Quantities!$Z$2),VLOOKUP($A132,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A132,Quantities[],Quantities!$I$2)\n))))))","v":-8.4284232365145234E-2},{"$f":"IF(LEFT(D132,1)=\"U\",\"-\",VLOOKUP(D132,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A51","v":3001},"D","b","Tk4","3001-D-b-Tk4",{"$f":"IF(D133=\"Comb1\",VLOOKUP(B133,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B133,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B133=\"B\",C133=\"a\"),\n    \" Grading\",\"\"),\nIF(C133=\"b\",\"\",\"-\"),\nIF(C133=\"b\",\"\",VLOOKUP(A133,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A133,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A133,\"0\"),1)=\"5\",\"\",VLOOKUP(C133,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A133,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A133,\"0\"),1)=\"5\",$C133=\"b\"),\"\",VLOOKUP($A133,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A133,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C133=\"a\",C133=\"c\",C133=\"d\",C133=\"e\"),IF(OR(RIGHT(TEXT($A133,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A133,\"0\"),1)=\"5\"),VLOOKUP($A133,Quantities[],Quantities!$B$2),VLOOKUP($A133,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A133,\"0\"),1)=\"5\",VLOOKUP($A133,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A133,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A133,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A133,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C133=\"a\",C133=\"c\",C133=\"d\",C133=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A133,\"0\"),2)=\"00\",VLOOKUP(A133,Quantities[],Quantities!$B$2),VLOOKUP(A133,Quantities[],Quantities!$C$2))\n))","v":"Misc-1"},{"$f":"IF(AND(LEFT(D133,2)=\"Sc\",B133=\"A\",C133=\"d\"),\nSUM(VLOOKUP($A133,Quantities[],Quantities!$V$2),VLOOKUP($A133,Quantities[],Quantities!$Z$2),\nVLOOKUP($A133,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D133,2)=\"Sc\",C133=\"a\"),\nVLOOKUP(A133,Quantities[],Quantities!$J$2),\n\nIF(AND(B133=\"D\",C133=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B133=\"D\",\n VLOOKUP(A133,Quantities[],Quantities!$V$2)+VLOOKUP(A133,Quantities[],Quantities!$Z$2)+VLOOKUP(A133,Quantities[],Quantities!$AD$2),\nIF($B133=\"Q\", SUM(VLOOKUP($A133,Quantities[],Quantities!$V$2),VLOOKUP($A133,Quantities[],Quantities!$Z$2),\nVLOOKUP($A133,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A133,Quantities[],Quantities!$G$2)\n)))))","v":8495},{"$f":"IF(LEFT(D133,2)=\"Mg\", VLOOKUP(A133,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D133,2)=\"Sc\",B133=\"A\",C133=\"d\"),\n(SUM(VLOOKUP($A133,Quantities[],Quantities!$W$2)*VLOOKUP($A133,Quantities[],Quantities!$V$2),VLOOKUP($A133,Quantities[],Quantities!$AA$2)*VLOOKUP($A133,Quantities[],Quantities!$Z$2),VLOOKUP($A133,Quantities[],Quantities!$AE$2)*VLOOKUP($A133,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A133,Quantities[],Quantities!$V$2),VLOOKUP($A133,Quantities[],Quantities!$Z$2),VLOOKUP($A133,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D133,2)=\"Sc\",C133=\"a\"),\nVLOOKUP(A133,Quantities[],Quantities!$K$2),\n\nIF(AND(B133=\"D\",C133=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A133,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A133,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B133=\"D\", (VLOOKUP(A133,Quantities[],Quantities!$V$2)+VLOOKUP(A133,Quantities[],Quantities!$Z$2)+VLOOKUP(A133,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A133,Quantities[],Quantities!$W$2)*VLOOKUP(A133,Quantities[],Quantities!$V$2)\n+VLOOKUP(A133,Quantities[],Quantities!$AA$2)*VLOOKUP(A133,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A133,Quantities[],Quantities!$AE$2)*VLOOKUP(A133,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A133,Quantities[],Quantities!$V$2)+VLOOKUP(A133,Quantities[],Quantities!$Z$2)+VLOOKUP(A133,Quantities[],Quantities!$AD$2)),\n\nIF($B133=\"Q\", (SUM(VLOOKUP($A133,Quantities[],Quantities!$W$2)*VLOOKUP($A133,Quantities[],Quantities!$V$2),VLOOKUP($A133,Quantities[],Quantities!$AA$2)*VLOOKUP($A133,Quantities[],Quantities!$Z$2),VLOOKUP($A133,Quantities[],Quantities!$AE$2)*VLOOKUP($A133,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A133,Quantities[],Quantities!$V$2),VLOOKUP($A133,Quantities[],Quantities!$Z$2),VLOOKUP($A133,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A133,Quantities[],Quantities!$I$2)\n))))))","v":-3.1913014273719557E-2},{"$f":"IF(LEFT(D133,1)=\"U\",\"-\",VLOOKUP(D133,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A54","v":3004},"D","b","Tk4","3004-D-b-Tk4",{"$f":"IF(D134=\"Comb1\",VLOOKUP(B134,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B134,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B134=\"B\",C134=\"a\"),\n    \" Grading\",\"\"),\nIF(C134=\"b\",\"\",\"-\"),\nIF(C134=\"b\",\"\",VLOOKUP(A134,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A134,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A134,\"0\"),1)=\"5\",\"\",VLOOKUP(C134,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A134,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A134,\"0\"),1)=\"5\",$C134=\"b\"),\"\",VLOOKUP($A134,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A134,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C134=\"a\",C134=\"c\",C134=\"d\",C134=\"e\"),IF(OR(RIGHT(TEXT($A134,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A134,\"0\"),1)=\"5\"),VLOOKUP($A134,Quantities[],Quantities!$B$2),VLOOKUP($A134,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A134,\"0\"),1)=\"5\",VLOOKUP($A134,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A134,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A134,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A134,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C134=\"a\",C134=\"c\",C134=\"d\",C134=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A134,\"0\"),2)=\"00\",VLOOKUP(A134,Quantities[],Quantities!$B$2),VLOOKUP(A134,Quantities[],Quantities!$C$2))\n))","v":"Misc-4"},{"$f":"IF(AND(LEFT(D134,2)=\"Sc\",B134=\"A\",C134=\"d\"),\nSUM(VLOOKUP($A134,Quantities[],Quantities!$V$2),VLOOKUP($A134,Quantities[],Quantities!$Z$2),\nVLOOKUP($A134,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D134,2)=\"Sc\",C134=\"a\"),\nVLOOKUP(A134,Quantities[],Quantities!$J$2),\n\nIF(AND(B134=\"D\",C134=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B134=\"D\",\n VLOOKUP(A134,Quantities[],Quantities!$V$2)+VLOOKUP(A134,Quantities[],Quantities!$Z$2)+VLOOKUP(A134,Quantities[],Quantities!$AD$2),\nIF($B134=\"Q\", SUM(VLOOKUP($A134,Quantities[],Quantities!$V$2),VLOOKUP($A134,Quantities[],Quantities!$Z$2),\nVLOOKUP($A134,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A134,Quantities[],Quantities!$G$2)\n)))))","v":7193},{"$f":"IF(LEFT(D134,2)=\"Mg\", VLOOKUP(A134,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D134,2)=\"Sc\",B134=\"A\",C134=\"d\"),\n(SUM(VLOOKUP($A134,Quantities[],Quantities!$W$2)*VLOOKUP($A134,Quantities[],Quantities!$V$2),VLOOKUP($A134,Quantities[],Quantities!$AA$2)*VLOOKUP($A134,Quantities[],Quantities!$Z$2),VLOOKUP($A134,Quantities[],Quantities!$AE$2)*VLOOKUP($A134,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A134,Quantities[],Quantities!$V$2),VLOOKUP($A134,Quantities[],Quantities!$Z$2),VLOOKUP($A134,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D134,2)=\"Sc\",C134=\"a\"),\nVLOOKUP(A134,Quantities[],Quantities!$K$2),\n\nIF(AND(B134=\"D\",C134=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A134,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A134,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B134=\"D\", (VLOOKUP(A134,Quantities[],Quantities!$V$2)+VLOOKUP(A134,Quantities[],Quantities!$Z$2)+VLOOKUP(A134,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A134,Quantities[],Quantities!$W$2)*VLOOKUP(A134,Quantities[],Quantities!$V$2)\n+VLOOKUP(A134,Quantities[],Quantities!$AA$2)*VLOOKUP(A134,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A134,Quantities[],Quantities!$AE$2)*VLOOKUP(A134,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A134,Quantities[],Quantities!$V$2)+VLOOKUP(A134,Quantities[],Quantities!$Z$2)+VLOOKUP(A134,Quantities[],Quantities!$AD$2)),\n\nIF($B134=\"Q\", (SUM(VLOOKUP($A134,Quantities[],Quantities!$W$2)*VLOOKUP($A134,Quantities[],Quantities!$V$2),VLOOKUP($A134,Quantities[],Quantities!$AA$2)*VLOOKUP($A134,Quantities[],Quantities!$Z$2),VLOOKUP($A134,Quantities[],Quantities!$AE$2)*VLOOKUP($A134,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A134,Quantities[],Quantities!$V$2),VLOOKUP($A134,Quantities[],Quantities!$Z$2),VLOOKUP($A134,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A134,Quantities[],Quantities!$I$2)\n))))))","v":-1.6141647058823535E-2},{"$f":"IF(LEFT(D134,1)=\"U\",\"-\",VLOOKUP(D134,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A5","v":1001},"A","d","Mg1","1001-A-d-Mg1",{"$f":"IF(D135=\"Comb1\",VLOOKUP(B135,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B135,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B135=\"B\",C135=\"a\"),\n    \" Grading\",\"\"),\nIF(C135=\"b\",\"\",\"-\"),\nIF(C135=\"b\",\"\",VLOOKUP(A135,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A135,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A135,\"0\"),1)=\"5\",\"\",VLOOKUP(C135,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A135,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A135,\"0\"),1)=\"5\",$C135=\"b\"),\"\",VLOOKUP($A135,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A135,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C135=\"a\",C135=\"c\",C135=\"d\",C135=\"e\"),IF(OR(RIGHT(TEXT($A135,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A135,\"0\"),1)=\"5\"),VLOOKUP($A135,Quantities[],Quantities!$B$2),VLOOKUP($A135,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A135,\"0\"),1)=\"5\",VLOOKUP($A135,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A135,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"IF(LEFT(TEXT(A135,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A135,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C135=\"a\",C135=\"c\",C135=\"d\",C135=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A135,\"0\"),2)=\"00\",VLOOKUP(A135,Quantities[],Quantities!$B$2),VLOOKUP(A135,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D135,2)=\"Sc\",B135=\"A\",C135=\"d\"),\nSUM(VLOOKUP($A135,Quantities[],Quantities!$V$2),VLOOKUP($A135,Quantities[],Quantities!$Z$2),\nVLOOKUP($A135,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D135,2)=\"Sc\",C135=\"a\"),\nVLOOKUP(A135,Quantities[],Quantities!$J$2),\n\nIF(AND(B135=\"D\",C135=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B135=\"D\",\n VLOOKUP(A135,Quantities[],Quantities!$V$2)+VLOOKUP(A135,Quantities[],Quantities!$Z$2)+VLOOKUP(A135,Quantities[],Quantities!$AD$2),\nIF($B135=\"Q\", SUM(VLOOKUP($A135,Quantities[],Quantities!$V$2),VLOOKUP($A135,Quantities[],Quantities!$Z$2),\nVLOOKUP($A135,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A135,Quantities[],Quantities!$G$2)\n)))))","v":540},{"$f":"IF(LEFT(D135,2)=\"Mg\", VLOOKUP(A135,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D135,2)=\"Sc\",B135=\"A\",C135=\"d\"),\n(SUM(VLOOKUP($A135,Quantities[],Quantities!$W$2)*VLOOKUP($A135,Quantities[],Quantities!$V$2),VLOOKUP($A135,Quantities[],Quantities!$AA$2)*VLOOKUP($A135,Quantities[],Quantities!$Z$2),VLOOKUP($A135,Quantities[],Quantities!$AE$2)*VLOOKUP($A135,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A135,Quantities[],Quantities!$V$2),VLOOKUP($A135,Quantities[],Quantities!$Z$2),VLOOKUP($A135,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D135,2)=\"Sc\",C135=\"a\"),\nVLOOKUP(A135,Quantities[],Quantities!$K$2),\n\nIF(AND(B135=\"D\",C135=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A135,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A135,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B135=\"D\", (VLOOKUP(A135,Quantities[],Quantities!$V$2)+VLOOKUP(A135,Quantities[],Quantities!$Z$2)+VLOOKUP(A135,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A135,Quantities[],Quantities!$W$2)*VLOOKUP(A135,Quantities[],Quantities!$V$2)\n+VLOOKUP(A135,Quantities[],Quantities!$AA$2)*VLOOKUP(A135,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A135,Quantities[],Quantities!$AE$2)*VLOOKUP(A135,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A135,Quantities[],Quantities!$V$2)+VLOOKUP(A135,Quantities[],Quantities!$Z$2)+VLOOKUP(A135,Quantities[],Quantities!$AD$2)),\n\nIF($B135=\"Q\", (SUM(VLOOKUP($A135,Quantities[],Quantities!$W$2)*VLOOKUP($A135,Quantities[],Quantities!$V$2),VLOOKUP($A135,Quantities[],Quantities!$AA$2)*VLOOKUP($A135,Quantities[],Quantities!$Z$2),VLOOKUP($A135,Quantities[],Quantities!$AE$2)*VLOOKUP($A135,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A135,Quantities[],Quantities!$V$2),VLOOKUP($A135,Quantities[],Quantities!$Z$2),VLOOKUP($A135,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A135,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D135,1)=\"U\",\"-\",VLOOKUP(D135,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A6","v":1002},"A","d","Mg1","1002-A-d-Mg1",{"$f":"IF(D136=\"Comb1\",VLOOKUP(B136,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B136,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B136=\"B\",C136=\"a\"),\n    \" Grading\",\"\"),\nIF(C136=\"b\",\"\",\"-\"),\nIF(C136=\"b\",\"\",VLOOKUP(A136,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A136,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A136,\"0\"),1)=\"5\",\"\",VLOOKUP(C136,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A136,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A136,\"0\"),1)=\"5\",$C136=\"b\"),\"\",VLOOKUP($A136,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A136,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C136=\"a\",C136=\"c\",C136=\"d\",C136=\"e\"),IF(OR(RIGHT(TEXT($A136,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A136,\"0\"),1)=\"5\"),VLOOKUP($A136,Quantities[],Quantities!$B$2),VLOOKUP($A136,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A136,\"0\"),1)=\"5\",VLOOKUP($A136,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A136,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"IF(LEFT(TEXT(A136,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A136,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C136=\"a\",C136=\"c\",C136=\"d\",C136=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A136,\"0\"),2)=\"00\",VLOOKUP(A136,Quantities[],Quantities!$B$2),VLOOKUP(A136,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D136,2)=\"Sc\",B136=\"A\",C136=\"d\"),\nSUM(VLOOKUP($A136,Quantities[],Quantities!$V$2),VLOOKUP($A136,Quantities[],Quantities!$Z$2),\nVLOOKUP($A136,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D136,2)=\"Sc\",C136=\"a\"),\nVLOOKUP(A136,Quantities[],Quantities!$J$2),\n\nIF(AND(B136=\"D\",C136=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B136=\"D\",\n VLOOKUP(A136,Quantities[],Quantities!$V$2)+VLOOKUP(A136,Quantities[],Quantities!$Z$2)+VLOOKUP(A136,Quantities[],Quantities!$AD$2),\nIF($B136=\"Q\", SUM(VLOOKUP($A136,Quantities[],Quantities!$V$2),VLOOKUP($A136,Quantities[],Quantities!$Z$2),\nVLOOKUP($A136,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A136,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D136,2)=\"Mg\", VLOOKUP(A136,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D136,2)=\"Sc\",B136=\"A\",C136=\"d\"),\n(SUM(VLOOKUP($A136,Quantities[],Quantities!$W$2)*VLOOKUP($A136,Quantities[],Quantities!$V$2),VLOOKUP($A136,Quantities[],Quantities!$AA$2)*VLOOKUP($A136,Quantities[],Quantities!$Z$2),VLOOKUP($A136,Quantities[],Quantities!$AE$2)*VLOOKUP($A136,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A136,Quantities[],Quantities!$V$2),VLOOKUP($A136,Quantities[],Quantities!$Z$2),VLOOKUP($A136,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D136,2)=\"Sc\",C136=\"a\"),\nVLOOKUP(A136,Quantities[],Quantities!$K$2),\n\nIF(AND(B136=\"D\",C136=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A136,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A136,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B136=\"D\", (VLOOKUP(A136,Quantities[],Quantities!$V$2)+VLOOKUP(A136,Quantities[],Quantities!$Z$2)+VLOOKUP(A136,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A136,Quantities[],Quantities!$W$2)*VLOOKUP(A136,Quantities[],Quantities!$V$2)\n+VLOOKUP(A136,Quantities[],Quantities!$AA$2)*VLOOKUP(A136,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A136,Quantities[],Quantities!$AE$2)*VLOOKUP(A136,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A136,Quantities[],Quantities!$V$2)+VLOOKUP(A136,Quantities[],Quantities!$Z$2)+VLOOKUP(A136,Quantities[],Quantities!$AD$2)),\n\nIF($B136=\"Q\", (SUM(VLOOKUP($A136,Quantities[],Quantities!$W$2)*VLOOKUP($A136,Quantities[],Quantities!$V$2),VLOOKUP($A136,Quantities[],Quantities!$AA$2)*VLOOKUP($A136,Quantities[],Quantities!$Z$2),VLOOKUP($A136,Quantities[],Quantities!$AE$2)*VLOOKUP($A136,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A136,Quantities[],Quantities!$V$2),VLOOKUP($A136,Quantities[],Quantities!$Z$2),VLOOKUP($A136,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A136,Quantities[],Quantities!$I$2)\n))))))","v":-0.27},{"$f":"IF(LEFT(D136,1)=\"U\",\"-\",VLOOKUP(D136,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A7","v":1003},"A","d","Mg1","1003-A-d-Mg1",{"$f":"IF(D137=\"Comb1\",VLOOKUP(B137,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B137,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B137=\"B\",C137=\"a\"),\n    \" Grading\",\"\"),\nIF(C137=\"b\",\"\",\"-\"),\nIF(C137=\"b\",\"\",VLOOKUP(A137,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A137,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A137,\"0\"),1)=\"5\",\"\",VLOOKUP(C137,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A137,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A137,\"0\"),1)=\"5\",$C137=\"b\"),\"\",VLOOKUP($A137,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A137,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C137=\"a\",C137=\"c\",C137=\"d\",C137=\"e\"),IF(OR(RIGHT(TEXT($A137,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A137,\"0\"),1)=\"5\"),VLOOKUP($A137,Quantities[],Quantities!$B$2),VLOOKUP($A137,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A137,\"0\"),1)=\"5\",VLOOKUP($A137,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A137,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"IF(LEFT(TEXT(A137,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A137,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C137=\"a\",C137=\"c\",C137=\"d\",C137=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A137,\"0\"),2)=\"00\",VLOOKUP(A137,Quantities[],Quantities!$B$2),VLOOKUP(A137,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D137,2)=\"Sc\",B137=\"A\",C137=\"d\"),\nSUM(VLOOKUP($A137,Quantities[],Quantities!$V$2),VLOOKUP($A137,Quantities[],Quantities!$Z$2),\nVLOOKUP($A137,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D137,2)=\"Sc\",C137=\"a\"),\nVLOOKUP(A137,Quantities[],Quantities!$J$2),\n\nIF(AND(B137=\"D\",C137=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B137=\"D\",\n VLOOKUP(A137,Quantities[],Quantities!$V$2)+VLOOKUP(A137,Quantities[],Quantities!$Z$2)+VLOOKUP(A137,Quantities[],Quantities!$AD$2),\nIF($B137=\"Q\", SUM(VLOOKUP($A137,Quantities[],Quantities!$V$2),VLOOKUP($A137,Quantities[],Quantities!$Z$2),\nVLOOKUP($A137,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A137,Quantities[],Quantities!$G$2)\n)))))","v":98.92},{"$f":"IF(LEFT(D137,2)=\"Mg\", VLOOKUP(A137,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D137,2)=\"Sc\",B137=\"A\",C137=\"d\"),\n(SUM(VLOOKUP($A137,Quantities[],Quantities!$W$2)*VLOOKUP($A137,Quantities[],Quantities!$V$2),VLOOKUP($A137,Quantities[],Quantities!$AA$2)*VLOOKUP($A137,Quantities[],Quantities!$Z$2),VLOOKUP($A137,Quantities[],Quantities!$AE$2)*VLOOKUP($A137,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A137,Quantities[],Quantities!$V$2),VLOOKUP($A137,Quantities[],Quantities!$Z$2),VLOOKUP($A137,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D137,2)=\"Sc\",C137=\"a\"),\nVLOOKUP(A137,Quantities[],Quantities!$K$2),\n\nIF(AND(B137=\"D\",C137=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A137,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A137,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B137=\"D\", (VLOOKUP(A137,Quantities[],Quantities!$V$2)+VLOOKUP(A137,Quantities[],Quantities!$Z$2)+VLOOKUP(A137,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A137,Quantities[],Quantities!$W$2)*VLOOKUP(A137,Quantities[],Quantities!$V$2)\n+VLOOKUP(A137,Quantities[],Quantities!$AA$2)*VLOOKUP(A137,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A137,Quantities[],Quantities!$AE$2)*VLOOKUP(A137,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A137,Quantities[],Quantities!$V$2)+VLOOKUP(A137,Quantities[],Quantities!$Z$2)+VLOOKUP(A137,Quantities[],Quantities!$AD$2)),\n\nIF($B137=\"Q\", (SUM(VLOOKUP($A137,Quantities[],Quantities!$W$2)*VLOOKUP($A137,Quantities[],Quantities!$V$2),VLOOKUP($A137,Quantities[],Quantities!$AA$2)*VLOOKUP($A137,Quantities[],Quantities!$Z$2),VLOOKUP($A137,Quantities[],Quantities!$AE$2)*VLOOKUP($A137,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A137,Quantities[],Quantities!$V$2),VLOOKUP($A137,Quantities[],Quantities!$Z$2),VLOOKUP($A137,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A137,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D137,1)=\"U\",\"-\",VLOOKUP(D137,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A8","v":1004},"A","d","Mg1","1004-A-d-Mg1",{"$f":"IF(D138=\"Comb1\",VLOOKUP(B138,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B138,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B138=\"B\",C138=\"a\"),\n    \" Grading\",\"\"),\nIF(C138=\"b\",\"\",\"-\"),\nIF(C138=\"b\",\"\",VLOOKUP(A138,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A138,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A138,\"0\"),1)=\"5\",\"\",VLOOKUP(C138,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A138,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A138,\"0\"),1)=\"5\",$C138=\"b\"),\"\",VLOOKUP($A138,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A138,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C138=\"a\",C138=\"c\",C138=\"d\",C138=\"e\"),IF(OR(RIGHT(TEXT($A138,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A138,\"0\"),1)=\"5\"),VLOOKUP($A138,Quantities[],Quantities!$B$2),VLOOKUP($A138,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A138,\"0\"),1)=\"5\",VLOOKUP($A138,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A138,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"IF(LEFT(TEXT(A138,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A138,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C138=\"a\",C138=\"c\",C138=\"d\",C138=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A138,\"0\"),2)=\"00\",VLOOKUP(A138,Quantities[],Quantities!$B$2),VLOOKUP(A138,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D138,2)=\"Sc\",B138=\"A\",C138=\"d\"),\nSUM(VLOOKUP($A138,Quantities[],Quantities!$V$2),VLOOKUP($A138,Quantities[],Quantities!$Z$2),\nVLOOKUP($A138,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D138,2)=\"Sc\",C138=\"a\"),\nVLOOKUP(A138,Quantities[],Quantities!$J$2),\n\nIF(AND(B138=\"D\",C138=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B138=\"D\",\n VLOOKUP(A138,Quantities[],Quantities!$V$2)+VLOOKUP(A138,Quantities[],Quantities!$Z$2)+VLOOKUP(A138,Quantities[],Quantities!$AD$2),\nIF($B138=\"Q\", SUM(VLOOKUP($A138,Quantities[],Quantities!$V$2),VLOOKUP($A138,Quantities[],Quantities!$Z$2),\nVLOOKUP($A138,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A138,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D138,2)=\"Mg\", VLOOKUP(A138,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D138,2)=\"Sc\",B138=\"A\",C138=\"d\"),\n(SUM(VLOOKUP($A138,Quantities[],Quantities!$W$2)*VLOOKUP($A138,Quantities[],Quantities!$V$2),VLOOKUP($A138,Quantities[],Quantities!$AA$2)*VLOOKUP($A138,Quantities[],Quantities!$Z$2),VLOOKUP($A138,Quantities[],Quantities!$AE$2)*VLOOKUP($A138,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A138,Quantities[],Quantities!$V$2),VLOOKUP($A138,Quantities[],Quantities!$Z$2),VLOOKUP($A138,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D138,2)=\"Sc\",C138=\"a\"),\nVLOOKUP(A138,Quantities[],Quantities!$K$2),\n\nIF(AND(B138=\"D\",C138=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A138,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A138,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B138=\"D\", (VLOOKUP(A138,Quantities[],Quantities!$V$2)+VLOOKUP(A138,Quantities[],Quantities!$Z$2)+VLOOKUP(A138,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A138,Quantities[],Quantities!$W$2)*VLOOKUP(A138,Quantities[],Quantities!$V$2)\n+VLOOKUP(A138,Quantities[],Quantities!$AA$2)*VLOOKUP(A138,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A138,Quantities[],Quantities!$AE$2)*VLOOKUP(A138,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A138,Quantities[],Quantities!$V$2)+VLOOKUP(A138,Quantities[],Quantities!$Z$2)+VLOOKUP(A138,Quantities[],Quantities!$AD$2)),\n\nIF($B138=\"Q\", (SUM(VLOOKUP($A138,Quantities[],Quantities!$W$2)*VLOOKUP($A138,Quantities[],Quantities!$V$2),VLOOKUP($A138,Quantities[],Quantities!$AA$2)*VLOOKUP($A138,Quantities[],Quantities!$Z$2),VLOOKUP($A138,Quantities[],Quantities!$AE$2)*VLOOKUP($A138,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A138,Quantities[],Quantities!$V$2),VLOOKUP($A138,Quantities[],Quantities!$Z$2),VLOOKUP($A138,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A138,Quantities[],Quantities!$I$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D138,1)=\"U\",\"-\",VLOOKUP(D138,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A10","v":1101},"A","d","Mg1","1101-A-d-Mg1",{"$f":"IF(D139=\"Comb1\",VLOOKUP(B139,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B139,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B139=\"B\",C139=\"a\"),\n    \" Grading\",\"\"),\nIF(C139=\"b\",\"\",\"-\"),\nIF(C139=\"b\",\"\",VLOOKUP(A139,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A139,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A139,\"0\"),1)=\"5\",\"\",VLOOKUP(C139,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A139,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A139,\"0\"),1)=\"5\",$C139=\"b\"),\"\",VLOOKUP($A139,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A139,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C139=\"a\",C139=\"c\",C139=\"d\",C139=\"e\"),IF(OR(RIGHT(TEXT($A139,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A139,\"0\"),1)=\"5\"),VLOOKUP($A139,Quantities[],Quantities!$B$2),VLOOKUP($A139,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A139,\"0\"),1)=\"5\",VLOOKUP($A139,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A139,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"IF(LEFT(TEXT(A139,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A139,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C139=\"a\",C139=\"c\",C139=\"d\",C139=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A139,\"0\"),2)=\"00\",VLOOKUP(A139,Quantities[],Quantities!$B$2),VLOOKUP(A139,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D139,2)=\"Sc\",B139=\"A\",C139=\"d\"),\nSUM(VLOOKUP($A139,Quantities[],Quantities!$V$2),VLOOKUP($A139,Quantities[],Quantities!$Z$2),\nVLOOKUP($A139,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D139,2)=\"Sc\",C139=\"a\"),\nVLOOKUP(A139,Quantities[],Quantities!$J$2),\n\nIF(AND(B139=\"D\",C139=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B139=\"D\",\n VLOOKUP(A139,Quantities[],Quantities!$V$2)+VLOOKUP(A139,Quantities[],Quantities!$Z$2)+VLOOKUP(A139,Quantities[],Quantities!$AD$2),\nIF($B139=\"Q\", SUM(VLOOKUP($A139,Quantities[],Quantities!$V$2),VLOOKUP($A139,Quantities[],Quantities!$Z$2),\nVLOOKUP($A139,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A139,Quantities[],Quantities!$G$2)\n)))))","v":60},{"$f":"IF(LEFT(D139,2)=\"Mg\", VLOOKUP(A139,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D139,2)=\"Sc\",B139=\"A\",C139=\"d\"),\n(SUM(VLOOKUP($A139,Quantities[],Quantities!$W$2)*VLOOKUP($A139,Quantities[],Quantities!$V$2),VLOOKUP($A139,Quantities[],Quantities!$AA$2)*VLOOKUP($A139,Quantities[],Quantities!$Z$2),VLOOKUP($A139,Quantities[],Quantities!$AE$2)*VLOOKUP($A139,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A139,Quantities[],Quantities!$V$2),VLOOKUP($A139,Quantities[],Quantities!$Z$2),VLOOKUP($A139,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D139,2)=\"Sc\",C139=\"a\"),\nVLOOKUP(A139,Quantities[],Quantities!$K$2),\n\nIF(AND(B139=\"D\",C139=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A139,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A139,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B139=\"D\", (VLOOKUP(A139,Quantities[],Quantities!$V$2)+VLOOKUP(A139,Quantities[],Quantities!$Z$2)+VLOOKUP(A139,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A139,Quantities[],Quantities!$W$2)*VLOOKUP(A139,Quantities[],Quantities!$V$2)\n+VLOOKUP(A139,Quantities[],Quantities!$AA$2)*VLOOKUP(A139,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A139,Quantities[],Quantities!$AE$2)*VLOOKUP(A139,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A139,Quantities[],Quantities!$V$2)+VLOOKUP(A139,Quantities[],Quantities!$Z$2)+VLOOKUP(A139,Quantities[],Quantities!$AD$2)),\n\nIF($B139=\"Q\", (SUM(VLOOKUP($A139,Quantities[],Quantities!$W$2)*VLOOKUP($A139,Quantities[],Quantities!$V$2),VLOOKUP($A139,Quantities[],Quantities!$AA$2)*VLOOKUP($A139,Quantities[],Quantities!$Z$2),VLOOKUP($A139,Quantities[],Quantities!$AE$2)*VLOOKUP($A139,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A139,Quantities[],Quantities!$V$2),VLOOKUP($A139,Quantities[],Quantities!$Z$2),VLOOKUP($A139,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A139,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D139,1)=\"U\",\"-\",VLOOKUP(D139,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A11","v":1102},"A","d","Mg1","1102-A-d-Mg1",{"$f":"IF(D140=\"Comb1\",VLOOKUP(B140,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B140,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B140=\"B\",C140=\"a\"),\n    \" Grading\",\"\"),\nIF(C140=\"b\",\"\",\"-\"),\nIF(C140=\"b\",\"\",VLOOKUP(A140,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A140,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A140,\"0\"),1)=\"5\",\"\",VLOOKUP(C140,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Outslope-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A140,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A140,\"0\"),1)=\"5\",$C140=\"b\"),\"\",VLOOKUP($A140,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A140,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C140=\"a\",C140=\"c\",C140=\"d\",C140=\"e\"),IF(OR(RIGHT(TEXT($A140,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A140,\"0\"),1)=\"5\"),VLOOKUP($A140,Quantities[],Quantities!$B$2),VLOOKUP($A140,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A140,\"0\"),1)=\"5\",VLOOKUP($A140,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A140,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"IF(LEFT(TEXT(A140,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A140,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C140=\"a\",C140=\"c\",C140=\"d\",C140=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A140,\"0\"),2)=\"00\",VLOOKUP(A140,Quantities[],Quantities!$B$2),VLOOKUP(A140,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D140,2)=\"Sc\",B140=\"A\",C140=\"d\"),\nSUM(VLOOKUP($A140,Quantities[],Quantities!$V$2),VLOOKUP($A140,Quantities[],Quantities!$Z$2),\nVLOOKUP($A140,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D140,2)=\"Sc\",C140=\"a\"),\nVLOOKUP(A140,Quantities[],Quantities!$J$2),\n\nIF(AND(B140=\"D\",C140=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B140=\"D\",\n VLOOKUP(A140,Quantities[],Quantities!$V$2)+VLOOKUP(A140,Quantities[],Quantities!$Z$2)+VLOOKUP(A140,Quantities[],Quantities!$AD$2),\nIF($B140=\"Q\", SUM(VLOOKUP($A140,Quantities[],Quantities!$V$2),VLOOKUP($A140,Quantities[],Quantities!$Z$2),\nVLOOKUP($A140,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A140,Quantities[],Quantities!$G$2)\n)))))","v":128},{"$f":"IF(LEFT(D140,2)=\"Mg\", VLOOKUP(A140,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D140,2)=\"Sc\",B140=\"A\",C140=\"d\"),\n(SUM(VLOOKUP($A140,Quantities[],Quantities!$W$2)*VLOOKUP($A140,Quantities[],Quantities!$V$2),VLOOKUP($A140,Quantities[],Quantities!$AA$2)*VLOOKUP($A140,Quantities[],Quantities!$Z$2),VLOOKUP($A140,Quantities[],Quantities!$AE$2)*VLOOKUP($A140,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A140,Quantities[],Quantities!$V$2),VLOOKUP($A140,Quantities[],Quantities!$Z$2),VLOOKUP($A140,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D140,2)=\"Sc\",C140=\"a\"),\nVLOOKUP(A140,Quantities[],Quantities!$K$2),\n\nIF(AND(B140=\"D\",C140=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A140,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A140,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B140=\"D\", (VLOOKUP(A140,Quantities[],Quantities!$V$2)+VLOOKUP(A140,Quantities[],Quantities!$Z$2)+VLOOKUP(A140,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A140,Quantities[],Quantities!$W$2)*VLOOKUP(A140,Quantities[],Quantities!$V$2)\n+VLOOKUP(A140,Quantities[],Quantities!$AA$2)*VLOOKUP(A140,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A140,Quantities[],Quantities!$AE$2)*VLOOKUP(A140,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A140,Quantities[],Quantities!$V$2)+VLOOKUP(A140,Quantities[],Quantities!$Z$2)+VLOOKUP(A140,Quantities[],Quantities!$AD$2)),\n\nIF($B140=\"Q\", (SUM(VLOOKUP($A140,Quantities[],Quantities!$W$2)*VLOOKUP($A140,Quantities[],Quantities!$V$2),VLOOKUP($A140,Quantities[],Quantities!$AA$2)*VLOOKUP($A140,Quantities[],Quantities!$Z$2),VLOOKUP($A140,Quantities[],Quantities!$AE$2)*VLOOKUP($A140,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A140,Quantities[],Quantities!$V$2),VLOOKUP($A140,Quantities[],Quantities!$Z$2),VLOOKUP($A140,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A140,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D140,1)=\"U\",\"-\",VLOOKUP(D140,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A13","v":1201},"A","d","Mg1","1201-A-d-Mg1",{"$f":"IF(D141=\"Comb1\",VLOOKUP(B141,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B141,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B141=\"B\",C141=\"a\"),\n    \" Grading\",\"\"),\nIF(C141=\"b\",\"\",\"-\"),\nIF(C141=\"b\",\"\",VLOOKUP(A141,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A141,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A141,\"0\"),1)=\"5\",\"\",VLOOKUP(C141,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A141,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A141,\"0\"),1)=\"5\",$C141=\"b\"),\"\",VLOOKUP($A141,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A141,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C141=\"a\",C141=\"c\",C141=\"d\",C141=\"e\"),IF(OR(RIGHT(TEXT($A141,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A141,\"0\"),1)=\"5\"),VLOOKUP($A141,Quantities[],Quantities!$B$2),VLOOKUP($A141,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A141,\"0\"),1)=\"5\",VLOOKUP($A141,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A141,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"IF(LEFT(TEXT(A141,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A141,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C141=\"a\",C141=\"c\",C141=\"d\",C141=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A141,\"0\"),2)=\"00\",VLOOKUP(A141,Quantities[],Quantities!$B$2),VLOOKUP(A141,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D141,2)=\"Sc\",B141=\"A\",C141=\"d\"),\nSUM(VLOOKUP($A141,Quantities[],Quantities!$V$2),VLOOKUP($A141,Quantities[],Quantities!$Z$2),\nVLOOKUP($A141,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D141,2)=\"Sc\",C141=\"a\"),\nVLOOKUP(A141,Quantities[],Quantities!$J$2),\n\nIF(AND(B141=\"D\",C141=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B141=\"D\",\n VLOOKUP(A141,Quantities[],Quantities!$V$2)+VLOOKUP(A141,Quantities[],Quantities!$Z$2)+VLOOKUP(A141,Quantities[],Quantities!$AD$2),\nIF($B141=\"Q\", SUM(VLOOKUP($A141,Quantities[],Quantities!$V$2),VLOOKUP($A141,Quantities[],Quantities!$Z$2),\nVLOOKUP($A141,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A141,Quantities[],Quantities!$G$2)\n)))))","v":92},{"$f":"IF(LEFT(D141,2)=\"Mg\", VLOOKUP(A141,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D141,2)=\"Sc\",B141=\"A\",C141=\"d\"),\n(SUM(VLOOKUP($A141,Quantities[],Quantities!$W$2)*VLOOKUP($A141,Quantities[],Quantities!$V$2),VLOOKUP($A141,Quantities[],Quantities!$AA$2)*VLOOKUP($A141,Quantities[],Quantities!$Z$2),VLOOKUP($A141,Quantities[],Quantities!$AE$2)*VLOOKUP($A141,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A141,Quantities[],Quantities!$V$2),VLOOKUP($A141,Quantities[],Quantities!$Z$2),VLOOKUP($A141,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D141,2)=\"Sc\",C141=\"a\"),\nVLOOKUP(A141,Quantities[],Quantities!$K$2),\n\nIF(AND(B141=\"D\",C141=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A141,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A141,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B141=\"D\", (VLOOKUP(A141,Quantities[],Quantities!$V$2)+VLOOKUP(A141,Quantities[],Quantities!$Z$2)+VLOOKUP(A141,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A141,Quantities[],Quantities!$W$2)*VLOOKUP(A141,Quantities[],Quantities!$V$2)\n+VLOOKUP(A141,Quantities[],Quantities!$AA$2)*VLOOKUP(A141,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A141,Quantities[],Quantities!$AE$2)*VLOOKUP(A141,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A141,Quantities[],Quantities!$V$2)+VLOOKUP(A141,Quantities[],Quantities!$Z$2)+VLOOKUP(A141,Quantities[],Quantities!$AD$2)),\n\nIF($B141=\"Q\", (SUM(VLOOKUP($A141,Quantities[],Quantities!$W$2)*VLOOKUP($A141,Quantities[],Quantities!$V$2),VLOOKUP($A141,Quantities[],Quantities!$AA$2)*VLOOKUP($A141,Quantities[],Quantities!$Z$2),VLOOKUP($A141,Quantities[],Quantities!$AE$2)*VLOOKUP($A141,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A141,Quantities[],Quantities!$V$2),VLOOKUP($A141,Quantities[],Quantities!$Z$2),VLOOKUP($A141,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A141,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D141,1)=\"U\",\"-\",VLOOKUP(D141,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A14","v":1202},"A","d","Mg1","1202-A-d-Mg1",{"$f":"IF(D142=\"Comb1\",VLOOKUP(B142,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B142,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B142=\"B\",C142=\"a\"),\n    \" Grading\",\"\"),\nIF(C142=\"b\",\"\",\"-\"),\nIF(C142=\"b\",\"\",VLOOKUP(A142,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A142,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A142,\"0\"),1)=\"5\",\"\",VLOOKUP(C142,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Outslope-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A142,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A142,\"0\"),1)=\"5\",$C142=\"b\"),\"\",VLOOKUP($A142,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A142,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C142=\"a\",C142=\"c\",C142=\"d\",C142=\"e\"),IF(OR(RIGHT(TEXT($A142,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A142,\"0\"),1)=\"5\"),VLOOKUP($A142,Quantities[],Quantities!$B$2),VLOOKUP($A142,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A142,\"0\"),1)=\"5\",VLOOKUP($A142,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A142,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"IF(LEFT(TEXT(A142,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A142,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C142=\"a\",C142=\"c\",C142=\"d\",C142=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A142,\"0\"),2)=\"00\",VLOOKUP(A142,Quantities[],Quantities!$B$2),VLOOKUP(A142,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D142,2)=\"Sc\",B142=\"A\",C142=\"d\"),\nSUM(VLOOKUP($A142,Quantities[],Quantities!$V$2),VLOOKUP($A142,Quantities[],Quantities!$Z$2),\nVLOOKUP($A142,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D142,2)=\"Sc\",C142=\"a\"),\nVLOOKUP(A142,Quantities[],Quantities!$J$2),\n\nIF(AND(B142=\"D\",C142=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B142=\"D\",\n VLOOKUP(A142,Quantities[],Quantities!$V$2)+VLOOKUP(A142,Quantities[],Quantities!$Z$2)+VLOOKUP(A142,Quantities[],Quantities!$AD$2),\nIF($B142=\"Q\", SUM(VLOOKUP($A142,Quantities[],Quantities!$V$2),VLOOKUP($A142,Quantities[],Quantities!$Z$2),\nVLOOKUP($A142,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A142,Quantities[],Quantities!$G$2)\n)))))","v":162.9},{"$f":"IF(LEFT(D142,2)=\"Mg\", VLOOKUP(A142,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D142,2)=\"Sc\",B142=\"A\",C142=\"d\"),\n(SUM(VLOOKUP($A142,Quantities[],Quantities!$W$2)*VLOOKUP($A142,Quantities[],Quantities!$V$2),VLOOKUP($A142,Quantities[],Quantities!$AA$2)*VLOOKUP($A142,Quantities[],Quantities!$Z$2),VLOOKUP($A142,Quantities[],Quantities!$AE$2)*VLOOKUP($A142,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A142,Quantities[],Quantities!$V$2),VLOOKUP($A142,Quantities[],Quantities!$Z$2),VLOOKUP($A142,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D142,2)=\"Sc\",C142=\"a\"),\nVLOOKUP(A142,Quantities[],Quantities!$K$2),\n\nIF(AND(B142=\"D\",C142=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A142,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A142,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B142=\"D\", (VLOOKUP(A142,Quantities[],Quantities!$V$2)+VLOOKUP(A142,Quantities[],Quantities!$Z$2)+VLOOKUP(A142,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A142,Quantities[],Quantities!$W$2)*VLOOKUP(A142,Quantities[],Quantities!$V$2)\n+VLOOKUP(A142,Quantities[],Quantities!$AA$2)*VLOOKUP(A142,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A142,Quantities[],Quantities!$AE$2)*VLOOKUP(A142,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A142,Quantities[],Quantities!$V$2)+VLOOKUP(A142,Quantities[],Quantities!$Z$2)+VLOOKUP(A142,Quantities[],Quantities!$AD$2)),\n\nIF($B142=\"Q\", (SUM(VLOOKUP($A142,Quantities[],Quantities!$W$2)*VLOOKUP($A142,Quantities[],Quantities!$V$2),VLOOKUP($A142,Quantities[],Quantities!$AA$2)*VLOOKUP($A142,Quantities[],Quantities!$Z$2),VLOOKUP($A142,Quantities[],Quantities!$AE$2)*VLOOKUP($A142,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A142,Quantities[],Quantities!$V$2),VLOOKUP($A142,Quantities[],Quantities!$Z$2),VLOOKUP($A142,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A142,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D142,1)=\"U\",\"-\",VLOOKUP(D142,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A16","v":1301},"A","d","Mg1","1301-A-d-Mg1",{"$f":"IF(D143=\"Comb1\",VLOOKUP(B143,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B143,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B143=\"B\",C143=\"a\"),\n    \" Grading\",\"\"),\nIF(C143=\"b\",\"\",\"-\"),\nIF(C143=\"b\",\"\",VLOOKUP(A143,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A143,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A143,\"0\"),1)=\"5\",\"\",VLOOKUP(C143,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A143,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A143,\"0\"),1)=\"5\",$C143=\"b\"),\"\",VLOOKUP($A143,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A143,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C143=\"a\",C143=\"c\",C143=\"d\",C143=\"e\"),IF(OR(RIGHT(TEXT($A143,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A143,\"0\"),1)=\"5\"),VLOOKUP($A143,Quantities[],Quantities!$B$2),VLOOKUP($A143,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A143,\"0\"),1)=\"5\",VLOOKUP($A143,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A143,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-1"},{"$f":"IF(LEFT(TEXT(A143,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A143,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C143=\"a\",C143=\"c\",C143=\"d\",C143=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A143,\"0\"),2)=\"00\",VLOOKUP(A143,Quantities[],Quantities!$B$2),VLOOKUP(A143,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D143,2)=\"Sc\",B143=\"A\",C143=\"d\"),\nSUM(VLOOKUP($A143,Quantities[],Quantities!$V$2),VLOOKUP($A143,Quantities[],Quantities!$Z$2),\nVLOOKUP($A143,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D143,2)=\"Sc\",C143=\"a\"),\nVLOOKUP(A143,Quantities[],Quantities!$J$2),\n\nIF(AND(B143=\"D\",C143=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B143=\"D\",\n VLOOKUP(A143,Quantities[],Quantities!$V$2)+VLOOKUP(A143,Quantities[],Quantities!$Z$2)+VLOOKUP(A143,Quantities[],Quantities!$AD$2),\nIF($B143=\"Q\", SUM(VLOOKUP($A143,Quantities[],Quantities!$V$2),VLOOKUP($A143,Quantities[],Quantities!$Z$2),\nVLOOKUP($A143,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A143,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D143,2)=\"Mg\", VLOOKUP(A143,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D143,2)=\"Sc\",B143=\"A\",C143=\"d\"),\n(SUM(VLOOKUP($A143,Quantities[],Quantities!$W$2)*VLOOKUP($A143,Quantities[],Quantities!$V$2),VLOOKUP($A143,Quantities[],Quantities!$AA$2)*VLOOKUP($A143,Quantities[],Quantities!$Z$2),VLOOKUP($A143,Quantities[],Quantities!$AE$2)*VLOOKUP($A143,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A143,Quantities[],Quantities!$V$2),VLOOKUP($A143,Quantities[],Quantities!$Z$2),VLOOKUP($A143,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D143,2)=\"Sc\",C143=\"a\"),\nVLOOKUP(A143,Quantities[],Quantities!$K$2),\n\nIF(AND(B143=\"D\",C143=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A143,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A143,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B143=\"D\", (VLOOKUP(A143,Quantities[],Quantities!$V$2)+VLOOKUP(A143,Quantities[],Quantities!$Z$2)+VLOOKUP(A143,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A143,Quantities[],Quantities!$W$2)*VLOOKUP(A143,Quantities[],Quantities!$V$2)\n+VLOOKUP(A143,Quantities[],Quantities!$AA$2)*VLOOKUP(A143,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A143,Quantities[],Quantities!$AE$2)*VLOOKUP(A143,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A143,Quantities[],Quantities!$V$2)+VLOOKUP(A143,Quantities[],Quantities!$Z$2)+VLOOKUP(A143,Quantities[],Quantities!$AD$2)),\n\nIF($B143=\"Q\", (SUM(VLOOKUP($A143,Quantities[],Quantities!$W$2)*VLOOKUP($A143,Quantities[],Quantities!$V$2),VLOOKUP($A143,Quantities[],Quantities!$AA$2)*VLOOKUP($A143,Quantities[],Quantities!$Z$2),VLOOKUP($A143,Quantities[],Quantities!$AE$2)*VLOOKUP($A143,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A143,Quantities[],Quantities!$V$2),VLOOKUP($A143,Quantities[],Quantities!$Z$2),VLOOKUP($A143,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A143,Quantities[],Quantities!$I$2)\n))))))","v":-8.0000000000000002E-3},{"$f":"IF(LEFT(D143,1)=\"U\",\"-\",VLOOKUP(D143,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A17","v":1302},"A","d","Mg1",{"$f":"CONCATENATE(TEXT(A144,\"0\"),\"-\",B144,\"-\",C144,\"-\",D144)","v":"1302-A-d-Mg1"},{"$f":"IF(D144=\"Comb1\",VLOOKUP(B144,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B144,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B144=\"B\",C144=\"a\"),\n    \" Grading\",\"\"),\nIF(C144=\"b\",\"\",\"-\"),\nIF(C144=\"b\",\"\",VLOOKUP(A144,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A144,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A144,\"0\"),1)=\"5\",\"\",VLOOKUP(C144,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Outslope-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A144,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A144,\"0\"),1)=\"5\",$C144=\"b\"),\"\",VLOOKUP($A144,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A144,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C144=\"a\",C144=\"c\",C144=\"d\",C144=\"e\"),IF(OR(RIGHT(TEXT($A144,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A144,\"0\"),1)=\"5\"),VLOOKUP($A144,Quantities[],Quantities!$B$2),VLOOKUP($A144,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A144,\"0\"),1)=\"5\",VLOOKUP($A144,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A144,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-2"},{"$f":"IF(LEFT(TEXT(A144,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A144,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C144=\"a\",C144=\"c\",C144=\"d\",C144=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A144,\"0\"),2)=\"00\",VLOOKUP(A144,Quantities[],Quantities!$B$2),VLOOKUP(A144,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D144,2)=\"Sc\",B144=\"A\",C144=\"d\"),\nSUM(VLOOKUP($A144,Quantities[],Quantities!$V$2),VLOOKUP($A144,Quantities[],Quantities!$Z$2),\nVLOOKUP($A144,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D144,2)=\"Sc\",C144=\"a\"),\nVLOOKUP(A144,Quantities[],Quantities!$J$2),\n\nIF(AND(B144=\"D\",C144=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B144=\"D\",\n VLOOKUP(A144,Quantities[],Quantities!$V$2)+VLOOKUP(A144,Quantities[],Quantities!$Z$2)+VLOOKUP(A144,Quantities[],Quantities!$AD$2),\nIF($B144=\"Q\", SUM(VLOOKUP($A144,Quantities[],Quantities!$V$2),VLOOKUP($A144,Quantities[],Quantities!$Z$2),\nVLOOKUP($A144,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A144,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D144,2)=\"Mg\", VLOOKUP(A144,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D144,2)=\"Sc\",B144=\"A\",C144=\"d\"),\n(SUM(VLOOKUP($A144,Quantities[],Quantities!$W$2)*VLOOKUP($A144,Quantities[],Quantities!$V$2),VLOOKUP($A144,Quantities[],Quantities!$AA$2)*VLOOKUP($A144,Quantities[],Quantities!$Z$2),VLOOKUP($A144,Quantities[],Quantities!$AE$2)*VLOOKUP($A144,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A144,Quantities[],Quantities!$V$2),VLOOKUP($A144,Quantities[],Quantities!$Z$2),VLOOKUP($A144,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D144,2)=\"Sc\",C144=\"a\"),\nVLOOKUP(A144,Quantities[],Quantities!$K$2),\n\nIF(AND(B144=\"D\",C144=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A144,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A144,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B144=\"D\", (VLOOKUP(A144,Quantities[],Quantities!$V$2)+VLOOKUP(A144,Quantities[],Quantities!$Z$2)+VLOOKUP(A144,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A144,Quantities[],Quantities!$W$2)*VLOOKUP(A144,Quantities[],Quantities!$V$2)\n+VLOOKUP(A144,Quantities[],Quantities!$AA$2)*VLOOKUP(A144,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A144,Quantities[],Quantities!$AE$2)*VLOOKUP(A144,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A144,Quantities[],Quantities!$V$2)+VLOOKUP(A144,Quantities[],Quantities!$Z$2)+VLOOKUP(A144,Quantities[],Quantities!$AD$2)),\n\nIF($B144=\"Q\", (SUM(VLOOKUP($A144,Quantities[],Quantities!$W$2)*VLOOKUP($A144,Quantities[],Quantities!$V$2),VLOOKUP($A144,Quantities[],Quantities!$AA$2)*VLOOKUP($A144,Quantities[],Quantities!$Z$2),VLOOKUP($A144,Quantities[],Quantities!$AE$2)*VLOOKUP($A144,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A144,Quantities[],Quantities!$V$2),VLOOKUP($A144,Quantities[],Quantities!$Z$2),VLOOKUP($A144,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A144,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D144,1)=\"U\",\"-\",VLOOKUP(D144,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A18","v":1303},"A","d","Mg1","1303-A-d-Mg1",{"$f":"IF(D145=\"Comb1\",VLOOKUP(B145,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B145,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B145=\"B\",C145=\"a\"),\n    \" Grading\",\"\"),\nIF(C145=\"b\",\"\",\"-\"),\nIF(C145=\"b\",\"\",VLOOKUP(A145,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A145,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A145,\"0\"),1)=\"5\",\"\",VLOOKUP(C145,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A145,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A145,\"0\"),1)=\"5\",$C145=\"b\"),\"\",VLOOKUP($A145,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A145,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C145=\"a\",C145=\"c\",C145=\"d\",C145=\"e\"),IF(OR(RIGHT(TEXT($A145,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A145,\"0\"),1)=\"5\"),VLOOKUP($A145,Quantities[],Quantities!$B$2),VLOOKUP($A145,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A145,\"0\"),1)=\"5\",VLOOKUP($A145,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A145,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-3"},{"$f":"IF(LEFT(TEXT(A145,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A145,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C145=\"a\",C145=\"c\",C145=\"d\",C145=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A145,\"0\"),2)=\"00\",VLOOKUP(A145,Quantities[],Quantities!$B$2),VLOOKUP(A145,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D145,2)=\"Sc\",B145=\"A\",C145=\"d\"),\nSUM(VLOOKUP($A145,Quantities[],Quantities!$V$2),VLOOKUP($A145,Quantities[],Quantities!$Z$2),\nVLOOKUP($A145,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D145,2)=\"Sc\",C145=\"a\"),\nVLOOKUP(A145,Quantities[],Quantities!$J$2),\n\nIF(AND(B145=\"D\",C145=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B145=\"D\",\n VLOOKUP(A145,Quantities[],Quantities!$V$2)+VLOOKUP(A145,Quantities[],Quantities!$Z$2)+VLOOKUP(A145,Quantities[],Quantities!$AD$2),\nIF($B145=\"Q\", SUM(VLOOKUP($A145,Quantities[],Quantities!$V$2),VLOOKUP($A145,Quantities[],Quantities!$Z$2),\nVLOOKUP($A145,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A145,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D145,2)=\"Mg\", VLOOKUP(A145,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D145,2)=\"Sc\",B145=\"A\",C145=\"d\"),\n(SUM(VLOOKUP($A145,Quantities[],Quantities!$W$2)*VLOOKUP($A145,Quantities[],Quantities!$V$2),VLOOKUP($A145,Quantities[],Quantities!$AA$2)*VLOOKUP($A145,Quantities[],Quantities!$Z$2),VLOOKUP($A145,Quantities[],Quantities!$AE$2)*VLOOKUP($A145,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A145,Quantities[],Quantities!$V$2),VLOOKUP($A145,Quantities[],Quantities!$Z$2),VLOOKUP($A145,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D145,2)=\"Sc\",C145=\"a\"),\nVLOOKUP(A145,Quantities[],Quantities!$K$2),\n\nIF(AND(B145=\"D\",C145=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A145,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A145,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B145=\"D\", (VLOOKUP(A145,Quantities[],Quantities!$V$2)+VLOOKUP(A145,Quantities[],Quantities!$Z$2)+VLOOKUP(A145,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A145,Quantities[],Quantities!$W$2)*VLOOKUP(A145,Quantities[],Quantities!$V$2)\n+VLOOKUP(A145,Quantities[],Quantities!$AA$2)*VLOOKUP(A145,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A145,Quantities[],Quantities!$AE$2)*VLOOKUP(A145,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A145,Quantities[],Quantities!$V$2)+VLOOKUP(A145,Quantities[],Quantities!$Z$2)+VLOOKUP(A145,Quantities[],Quantities!$AD$2)),\n\nIF($B145=\"Q\", (SUM(VLOOKUP($A145,Quantities[],Quantities!$W$2)*VLOOKUP($A145,Quantities[],Quantities!$V$2),VLOOKUP($A145,Quantities[],Quantities!$AA$2)*VLOOKUP($A145,Quantities[],Quantities!$Z$2),VLOOKUP($A145,Quantities[],Quantities!$AE$2)*VLOOKUP($A145,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A145,Quantities[],Quantities!$V$2),VLOOKUP($A145,Quantities[],Quantities!$Z$2),VLOOKUP($A145,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A145,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D145,1)=\"U\",\"-\",VLOOKUP(D145,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A21","v":1401},"A","d","Mg1","1401-A-d-Mg1",{"$f":"IF(D146=\"Comb1\",VLOOKUP(B146,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B146,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B146=\"B\",C146=\"a\"),\n    \" Grading\",\"\"),\nIF(C146=\"b\",\"\",\"-\"),\nIF(C146=\"b\",\"\",VLOOKUP(A146,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A146,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A146,\"0\"),1)=\"5\",\"\",VLOOKUP(C146,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A146,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A146,\"0\"),1)=\"5\",$C146=\"b\"),\"\",VLOOKUP($A146,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A146,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C146=\"a\",C146=\"c\",C146=\"d\",C146=\"e\"),IF(OR(RIGHT(TEXT($A146,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A146,\"0\"),1)=\"5\"),VLOOKUP($A146,Quantities[],Quantities!$B$2),VLOOKUP($A146,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A146,\"0\"),1)=\"5\",VLOOKUP($A146,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A146,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"IF(LEFT(TEXT(A146,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A146,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C146=\"a\",C146=\"c\",C146=\"d\",C146=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A146,\"0\"),2)=\"00\",VLOOKUP(A146,Quantities[],Quantities!$B$2),VLOOKUP(A146,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D146,2)=\"Sc\",B146=\"A\",C146=\"d\"),\nSUM(VLOOKUP($A146,Quantities[],Quantities!$V$2),VLOOKUP($A146,Quantities[],Quantities!$Z$2),\nVLOOKUP($A146,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D146,2)=\"Sc\",C146=\"a\"),\nVLOOKUP(A146,Quantities[],Quantities!$J$2),\n\nIF(AND(B146=\"D\",C146=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B146=\"D\",\n VLOOKUP(A146,Quantities[],Quantities!$V$2)+VLOOKUP(A146,Quantities[],Quantities!$Z$2)+VLOOKUP(A146,Quantities[],Quantities!$AD$2),\nIF($B146=\"Q\", SUM(VLOOKUP($A146,Quantities[],Quantities!$V$2),VLOOKUP($A146,Quantities[],Quantities!$Z$2),\nVLOOKUP($A146,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A146,Quantities[],Quantities!$G$2)\n)))))","v":300},{"$f":"IF(LEFT(D146,2)=\"Mg\", VLOOKUP(A146,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D146,2)=\"Sc\",B146=\"A\",C146=\"d\"),\n(SUM(VLOOKUP($A146,Quantities[],Quantities!$W$2)*VLOOKUP($A146,Quantities[],Quantities!$V$2),VLOOKUP($A146,Quantities[],Quantities!$AA$2)*VLOOKUP($A146,Quantities[],Quantities!$Z$2),VLOOKUP($A146,Quantities[],Quantities!$AE$2)*VLOOKUP($A146,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A146,Quantities[],Quantities!$V$2),VLOOKUP($A146,Quantities[],Quantities!$Z$2),VLOOKUP($A146,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D146,2)=\"Sc\",C146=\"a\"),\nVLOOKUP(A146,Quantities[],Quantities!$K$2),\n\nIF(AND(B146=\"D\",C146=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A146,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A146,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B146=\"D\", (VLOOKUP(A146,Quantities[],Quantities!$V$2)+VLOOKUP(A146,Quantities[],Quantities!$Z$2)+VLOOKUP(A146,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A146,Quantities[],Quantities!$W$2)*VLOOKUP(A146,Quantities[],Quantities!$V$2)\n+VLOOKUP(A146,Quantities[],Quantities!$AA$2)*VLOOKUP(A146,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A146,Quantities[],Quantities!$AE$2)*VLOOKUP(A146,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A146,Quantities[],Quantities!$V$2)+VLOOKUP(A146,Quantities[],Quantities!$Z$2)+VLOOKUP(A146,Quantities[],Quantities!$AD$2)),\n\nIF($B146=\"Q\", (SUM(VLOOKUP($A146,Quantities[],Quantities!$W$2)*VLOOKUP($A146,Quantities[],Quantities!$V$2),VLOOKUP($A146,Quantities[],Quantities!$AA$2)*VLOOKUP($A146,Quantities[],Quantities!$Z$2),VLOOKUP($A146,Quantities[],Quantities!$AE$2)*VLOOKUP($A146,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A146,Quantities[],Quantities!$V$2),VLOOKUP($A146,Quantities[],Quantities!$Z$2),VLOOKUP($A146,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A146,Quantities[],Quantities!$I$2)\n))))))","v":-3.5000000000000003E-2},{"$f":"IF(LEFT(D146,1)=\"U\",\"-\",VLOOKUP(D146,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A22","v":1402},"A","d","Mg1","1402-A-d-Mg1",{"$f":"IF(D147=\"Comb1\",VLOOKUP(B147,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B147,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B147=\"B\",C147=\"a\"),\n    \" Grading\",\"\"),\nIF(C147=\"b\",\"\",\"-\"),\nIF(C147=\"b\",\"\",VLOOKUP(A147,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A147,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A147,\"0\"),1)=\"5\",\"\",VLOOKUP(C147,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Outslope-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A147,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A147,\"0\"),1)=\"5\",$C147=\"b\"),\"\",VLOOKUP($A147,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A147,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C147=\"a\",C147=\"c\",C147=\"d\",C147=\"e\"),IF(OR(RIGHT(TEXT($A147,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A147,\"0\"),1)=\"5\"),VLOOKUP($A147,Quantities[],Quantities!$B$2),VLOOKUP($A147,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A147,\"0\"),1)=\"5\",VLOOKUP($A147,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A147,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"IF(LEFT(TEXT(A147,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A147,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C147=\"a\",C147=\"c\",C147=\"d\",C147=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A147,\"0\"),2)=\"00\",VLOOKUP(A147,Quantities[],Quantities!$B$2),VLOOKUP(A147,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D147,2)=\"Sc\",B147=\"A\",C147=\"d\"),\nSUM(VLOOKUP($A147,Quantities[],Quantities!$V$2),VLOOKUP($A147,Quantities[],Quantities!$Z$2),\nVLOOKUP($A147,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D147,2)=\"Sc\",C147=\"a\"),\nVLOOKUP(A147,Quantities[],Quantities!$J$2),\n\nIF(AND(B147=\"D\",C147=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B147=\"D\",\n VLOOKUP(A147,Quantities[],Quantities!$V$2)+VLOOKUP(A147,Quantities[],Quantities!$Z$2)+VLOOKUP(A147,Quantities[],Quantities!$AD$2),\nIF($B147=\"Q\", SUM(VLOOKUP($A147,Quantities[],Quantities!$V$2),VLOOKUP($A147,Quantities[],Quantities!$Z$2),\nVLOOKUP($A147,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A147,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D147,2)=\"Mg\", VLOOKUP(A147,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D147,2)=\"Sc\",B147=\"A\",C147=\"d\"),\n(SUM(VLOOKUP($A147,Quantities[],Quantities!$W$2)*VLOOKUP($A147,Quantities[],Quantities!$V$2),VLOOKUP($A147,Quantities[],Quantities!$AA$2)*VLOOKUP($A147,Quantities[],Quantities!$Z$2),VLOOKUP($A147,Quantities[],Quantities!$AE$2)*VLOOKUP($A147,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A147,Quantities[],Quantities!$V$2),VLOOKUP($A147,Quantities[],Quantities!$Z$2),VLOOKUP($A147,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D147,2)=\"Sc\",C147=\"a\"),\nVLOOKUP(A147,Quantities[],Quantities!$K$2),\n\nIF(AND(B147=\"D\",C147=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A147,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A147,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B147=\"D\", (VLOOKUP(A147,Quantities[],Quantities!$V$2)+VLOOKUP(A147,Quantities[],Quantities!$Z$2)+VLOOKUP(A147,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A147,Quantities[],Quantities!$W$2)*VLOOKUP(A147,Quantities[],Quantities!$V$2)\n+VLOOKUP(A147,Quantities[],Quantities!$AA$2)*VLOOKUP(A147,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A147,Quantities[],Quantities!$AE$2)*VLOOKUP(A147,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A147,Quantities[],Quantities!$V$2)+VLOOKUP(A147,Quantities[],Quantities!$Z$2)+VLOOKUP(A147,Quantities[],Quantities!$AD$2)),\n\nIF($B147=\"Q\", (SUM(VLOOKUP($A147,Quantities[],Quantities!$W$2)*VLOOKUP($A147,Quantities[],Quantities!$V$2),VLOOKUP($A147,Quantities[],Quantities!$AA$2)*VLOOKUP($A147,Quantities[],Quantities!$Z$2),VLOOKUP($A147,Quantities[],Quantities!$AE$2)*VLOOKUP($A147,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A147,Quantities[],Quantities!$V$2),VLOOKUP($A147,Quantities[],Quantities!$Z$2),VLOOKUP($A147,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A147,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D147,1)=\"U\",\"-\",VLOOKUP(D147,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A32","v":1601},"A","d","Mg1","1601-A-d-Mg1",{"$f":"IF(D148=\"Comb1\",VLOOKUP(B148,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B148,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B148=\"B\",C148=\"a\"),\n    \" Grading\",\"\"),\nIF(C148=\"b\",\"\",\"-\"),\nIF(C148=\"b\",\"\",VLOOKUP(A148,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A148,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A148,\"0\"),1)=\"5\",\"\",VLOOKUP(C148,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A148,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A148,\"0\"),1)=\"5\",$C148=\"b\"),\"\",VLOOKUP($A148,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A148,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C148=\"a\",C148=\"c\",C148=\"d\",C148=\"e\"),IF(OR(RIGHT(TEXT($A148,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A148,\"0\"),1)=\"5\"),VLOOKUP($A148,Quantities[],Quantities!$B$2),VLOOKUP($A148,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A148,\"0\"),1)=\"5\",VLOOKUP($A148,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A148,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Pearson Barnes Mine Area PB-1"},{"$f":"IF(LEFT(TEXT(A148,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A148,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C148=\"a\",C148=\"c\",C148=\"d\",C148=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A148,\"0\"),2)=\"00\",VLOOKUP(A148,Quantities[],Quantities!$B$2),VLOOKUP(A148,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D148,2)=\"Sc\",B148=\"A\",C148=\"d\"),\nSUM(VLOOKUP($A148,Quantities[],Quantities!$V$2),VLOOKUP($A148,Quantities[],Quantities!$Z$2),\nVLOOKUP($A148,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D148,2)=\"Sc\",C148=\"a\"),\nVLOOKUP(A148,Quantities[],Quantities!$J$2),\n\nIF(AND(B148=\"D\",C148=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B148=\"D\",\n VLOOKUP(A148,Quantities[],Quantities!$V$2)+VLOOKUP(A148,Quantities[],Quantities!$Z$2)+VLOOKUP(A148,Quantities[],Quantities!$AD$2),\nIF($B148=\"Q\", SUM(VLOOKUP($A148,Quantities[],Quantities!$V$2),VLOOKUP($A148,Quantities[],Quantities!$Z$2),\nVLOOKUP($A148,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A148,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D148,2)=\"Mg\", VLOOKUP(A148,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D148,2)=\"Sc\",B148=\"A\",C148=\"d\"),\n(SUM(VLOOKUP($A148,Quantities[],Quantities!$W$2)*VLOOKUP($A148,Quantities[],Quantities!$V$2),VLOOKUP($A148,Quantities[],Quantities!$AA$2)*VLOOKUP($A148,Quantities[],Quantities!$Z$2),VLOOKUP($A148,Quantities[],Quantities!$AE$2)*VLOOKUP($A148,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A148,Quantities[],Quantities!$V$2),VLOOKUP($A148,Quantities[],Quantities!$Z$2),VLOOKUP($A148,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D148,2)=\"Sc\",C148=\"a\"),\nVLOOKUP(A148,Quantities[],Quantities!$K$2),\n\nIF(AND(B148=\"D\",C148=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A148,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A148,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B148=\"D\", (VLOOKUP(A148,Quantities[],Quantities!$V$2)+VLOOKUP(A148,Quantities[],Quantities!$Z$2)+VLOOKUP(A148,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A148,Quantities[],Quantities!$W$2)*VLOOKUP(A148,Quantities[],Quantities!$V$2)\n+VLOOKUP(A148,Quantities[],Quantities!$AA$2)*VLOOKUP(A148,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A148,Quantities[],Quantities!$AE$2)*VLOOKUP(A148,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A148,Quantities[],Quantities!$V$2)+VLOOKUP(A148,Quantities[],Quantities!$Z$2)+VLOOKUP(A148,Quantities[],Quantities!$AD$2)),\n\nIF($B148=\"Q\", (SUM(VLOOKUP($A148,Quantities[],Quantities!$W$2)*VLOOKUP($A148,Quantities[],Quantities!$V$2),VLOOKUP($A148,Quantities[],Quantities!$AA$2)*VLOOKUP($A148,Quantities[],Quantities!$Z$2),VLOOKUP($A148,Quantities[],Quantities!$AE$2)*VLOOKUP($A148,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A148,Quantities[],Quantities!$V$2),VLOOKUP($A148,Quantities[],Quantities!$Z$2),VLOOKUP($A148,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A148,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D148,1)=\"U\",\"-\",VLOOKUP(D148,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[1700,"A","d","Mg1","1700-A-d-Mg1",{"$f":"IF(D149=\"Comb1\",VLOOKUP(B149,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B149,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B149=\"B\",C149=\"a\"),\n    \" Grading\",\"\"),\nIF(C149=\"b\",\"\",\"-\"),\nIF(C149=\"b\",\"\",VLOOKUP(A149,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A149,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A149,\"0\"),1)=\"5\",\"\",VLOOKUP(C149,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A149,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A149,\"0\"),1)=\"5\",$C149=\"b\"),\"\",VLOOKUP($A149,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A149,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C149=\"a\",C149=\"c\",C149=\"d\",C149=\"e\"),IF(OR(RIGHT(TEXT($A149,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A149,\"0\"),1)=\"5\"),VLOOKUP($A149,Quantities[],Quantities!$B$2),VLOOKUP($A149,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A149,\"0\"),1)=\"5\",VLOOKUP($A149,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A149,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" Hanover Mountain Deposit"},{"$f":"IF(LEFT(TEXT(A149,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A149,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C149=\"a\",C149=\"c\",C149=\"d\",C149=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A149,\"0\"),2)=\"00\",VLOOKUP(A149,Quantities[],Quantities!$B$2),VLOOKUP(A149,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D149,2)=\"Sc\",B149=\"A\",C149=\"d\"),\nSUM(VLOOKUP($A149,Quantities[],Quantities!$V$2),VLOOKUP($A149,Quantities[],Quantities!$Z$2),\nVLOOKUP($A149,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D149,2)=\"Sc\",C149=\"a\"),\nVLOOKUP(A149,Quantities[],Quantities!$J$2),\n\nIF(AND(B149=\"D\",C149=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B149=\"D\",\n VLOOKUP(A149,Quantities[],Quantities!$V$2)+VLOOKUP(A149,Quantities[],Quantities!$Z$2)+VLOOKUP(A149,Quantities[],Quantities!$AD$2),\nIF($B149=\"Q\", SUM(VLOOKUP($A149,Quantities[],Quantities!$V$2),VLOOKUP($A149,Quantities[],Quantities!$Z$2),\nVLOOKUP($A149,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A149,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D149,2)=\"Mg\", VLOOKUP(A149,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D149,2)=\"Sc\",B149=\"A\",C149=\"d\"),\n(SUM(VLOOKUP($A149,Quantities[],Quantities!$W$2)*VLOOKUP($A149,Quantities[],Quantities!$V$2),VLOOKUP($A149,Quantities[],Quantities!$AA$2)*VLOOKUP($A149,Quantities[],Quantities!$Z$2),VLOOKUP($A149,Quantities[],Quantities!$AE$2)*VLOOKUP($A149,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A149,Quantities[],Quantities!$V$2),VLOOKUP($A149,Quantities[],Quantities!$Z$2),VLOOKUP($A149,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D149,2)=\"Sc\",C149=\"a\"),\nVLOOKUP(A149,Quantities[],Quantities!$K$2),\n\nIF(AND(B149=\"D\",C149=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A149,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A149,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B149=\"D\", (VLOOKUP(A149,Quantities[],Quantities!$V$2)+VLOOKUP(A149,Quantities[],Quantities!$Z$2)+VLOOKUP(A149,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A149,Quantities[],Quantities!$W$2)*VLOOKUP(A149,Quantities[],Quantities!$V$2)\n+VLOOKUP(A149,Quantities[],Quantities!$AA$2)*VLOOKUP(A149,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A149,Quantities[],Quantities!$AE$2)*VLOOKUP(A149,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A149,Quantities[],Quantities!$V$2)+VLOOKUP(A149,Quantities[],Quantities!$Z$2)+VLOOKUP(A149,Quantities[],Quantities!$AD$2)),\n\nIF($B149=\"Q\", (SUM(VLOOKUP($A149,Quantities[],Quantities!$W$2)*VLOOKUP($A149,Quantities[],Quantities!$V$2),VLOOKUP($A149,Quantities[],Quantities!$AA$2)*VLOOKUP($A149,Quantities[],Quantities!$Z$2),VLOOKUP($A149,Quantities[],Quantities!$AE$2)*VLOOKUP($A149,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A149,Quantities[],Quantities!$V$2),VLOOKUP($A149,Quantities[],Quantities!$Z$2),VLOOKUP($A149,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A149,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D149,1)=\"U\",\"-\",VLOOKUP(D149,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A40","v":2001},"A","d","Mg1","2001-A-d-Mg1",{"$f":"IF(D150=\"Comb1\",VLOOKUP(B150,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B150,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B150=\"B\",C150=\"a\"),\n    \" Grading\",\"\"),\nIF(C150=\"b\",\"\",\"-\"),\nIF(C150=\"b\",\"\",VLOOKUP(A150,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A150,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A150,\"0\"),1)=\"5\",\"\",VLOOKUP(C150,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A150,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A150,\"0\"),1)=\"5\",$C150=\"b\"),\"\",VLOOKUP($A150,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A150,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C150=\"a\",C150=\"c\",C150=\"d\",C150=\"e\"),IF(OR(RIGHT(TEXT($A150,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A150,\"0\"),1)=\"5\"),VLOOKUP($A150,Quantities[],Quantities!$B$2),VLOOKUP($A150,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A150,\"0\"),1)=\"5\",VLOOKUP($A150,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A150,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-02"},{"$f":"IF(LEFT(TEXT(A150,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A150,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C150=\"a\",C150=\"c\",C150=\"d\",C150=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A150,\"0\"),2)=\"00\",VLOOKUP(A150,Quantities[],Quantities!$B$2),VLOOKUP(A150,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D150,2)=\"Sc\",B150=\"A\",C150=\"d\"),\nSUM(VLOOKUP($A150,Quantities[],Quantities!$V$2),VLOOKUP($A150,Quantities[],Quantities!$Z$2),\nVLOOKUP($A150,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D150,2)=\"Sc\",C150=\"a\"),\nVLOOKUP(A150,Quantities[],Quantities!$J$2),\n\nIF(AND(B150=\"D\",C150=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B150=\"D\",\n VLOOKUP(A150,Quantities[],Quantities!$V$2)+VLOOKUP(A150,Quantities[],Quantities!$Z$2)+VLOOKUP(A150,Quantities[],Quantities!$AD$2),\nIF($B150=\"Q\", SUM(VLOOKUP($A150,Quantities[],Quantities!$V$2),VLOOKUP($A150,Quantities[],Quantities!$Z$2),\nVLOOKUP($A150,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A150,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D150,2)=\"Mg\", VLOOKUP(A150,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D150,2)=\"Sc\",B150=\"A\",C150=\"d\"),\n(SUM(VLOOKUP($A150,Quantities[],Quantities!$W$2)*VLOOKUP($A150,Quantities[],Quantities!$V$2),VLOOKUP($A150,Quantities[],Quantities!$AA$2)*VLOOKUP($A150,Quantities[],Quantities!$Z$2),VLOOKUP($A150,Quantities[],Quantities!$AE$2)*VLOOKUP($A150,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A150,Quantities[],Quantities!$V$2),VLOOKUP($A150,Quantities[],Quantities!$Z$2),VLOOKUP($A150,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D150,2)=\"Sc\",C150=\"a\"),\nVLOOKUP(A150,Quantities[],Quantities!$K$2),\n\nIF(AND(B150=\"D\",C150=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A150,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A150,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B150=\"D\", (VLOOKUP(A150,Quantities[],Quantities!$V$2)+VLOOKUP(A150,Quantities[],Quantities!$Z$2)+VLOOKUP(A150,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A150,Quantities[],Quantities!$W$2)*VLOOKUP(A150,Quantities[],Quantities!$V$2)\n+VLOOKUP(A150,Quantities[],Quantities!$AA$2)*VLOOKUP(A150,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A150,Quantities[],Quantities!$AE$2)*VLOOKUP(A150,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A150,Quantities[],Quantities!$V$2)+VLOOKUP(A150,Quantities[],Quantities!$Z$2)+VLOOKUP(A150,Quantities[],Quantities!$AD$2)),\n\nIF($B150=\"Q\", (SUM(VLOOKUP($A150,Quantities[],Quantities!$W$2)*VLOOKUP($A150,Quantities[],Quantities!$V$2),VLOOKUP($A150,Quantities[],Quantities!$AA$2)*VLOOKUP($A150,Quantities[],Quantities!$Z$2),VLOOKUP($A150,Quantities[],Quantities!$AE$2)*VLOOKUP($A150,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A150,Quantities[],Quantities!$V$2),VLOOKUP($A150,Quantities[],Quantities!$Z$2),VLOOKUP($A150,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A150,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D150,1)=\"U\",\"-\",VLOOKUP(D150,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A41","v":2002},"A","d","Mg1","2002-A-d-Mg1",{"$f":"IF(D151=\"Comb1\",VLOOKUP(B151,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B151,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B151=\"B\",C151=\"a\"),\n    \" Grading\",\"\"),\nIF(C151=\"b\",\"\",\"-\"),\nIF(C151=\"b\",\"\",VLOOKUP(A151,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A151,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A151,\"0\"),1)=\"5\",\"\",VLOOKUP(C151,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A151,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A151,\"0\"),1)=\"5\",$C151=\"b\"),\"\",VLOOKUP($A151,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A151,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C151=\"a\",C151=\"c\",C151=\"d\",C151=\"e\"),IF(OR(RIGHT(TEXT($A151,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A151,\"0\"),1)=\"5\"),VLOOKUP($A151,Quantities[],Quantities!$B$2),VLOOKUP($A151,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A151,\"0\"),1)=\"5\",VLOOKUP($A151,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A151,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-03"},{"$f":"IF(LEFT(TEXT(A151,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A151,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C151=\"a\",C151=\"c\",C151=\"d\",C151=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A151,\"0\"),2)=\"00\",VLOOKUP(A151,Quantities[],Quantities!$B$2),VLOOKUP(A151,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D151,2)=\"Sc\",B151=\"A\",C151=\"d\"),\nSUM(VLOOKUP($A151,Quantities[],Quantities!$V$2),VLOOKUP($A151,Quantities[],Quantities!$Z$2),\nVLOOKUP($A151,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D151,2)=\"Sc\",C151=\"a\"),\nVLOOKUP(A151,Quantities[],Quantities!$J$2),\n\nIF(AND(B151=\"D\",C151=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B151=\"D\",\n VLOOKUP(A151,Quantities[],Quantities!$V$2)+VLOOKUP(A151,Quantities[],Quantities!$Z$2)+VLOOKUP(A151,Quantities[],Quantities!$AD$2),\nIF($B151=\"Q\", SUM(VLOOKUP($A151,Quantities[],Quantities!$V$2),VLOOKUP($A151,Quantities[],Quantities!$Z$2),\nVLOOKUP($A151,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A151,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D151,2)=\"Mg\", VLOOKUP(A151,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D151,2)=\"Sc\",B151=\"A\",C151=\"d\"),\n(SUM(VLOOKUP($A151,Quantities[],Quantities!$W$2)*VLOOKUP($A151,Quantities[],Quantities!$V$2),VLOOKUP($A151,Quantities[],Quantities!$AA$2)*VLOOKUP($A151,Quantities[],Quantities!$Z$2),VLOOKUP($A151,Quantities[],Quantities!$AE$2)*VLOOKUP($A151,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A151,Quantities[],Quantities!$V$2),VLOOKUP($A151,Quantities[],Quantities!$Z$2),VLOOKUP($A151,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D151,2)=\"Sc\",C151=\"a\"),\nVLOOKUP(A151,Quantities[],Quantities!$K$2),\n\nIF(AND(B151=\"D\",C151=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A151,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A151,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B151=\"D\", (VLOOKUP(A151,Quantities[],Quantities!$V$2)+VLOOKUP(A151,Quantities[],Quantities!$Z$2)+VLOOKUP(A151,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A151,Quantities[],Quantities!$W$2)*VLOOKUP(A151,Quantities[],Quantities!$V$2)\n+VLOOKUP(A151,Quantities[],Quantities!$AA$2)*VLOOKUP(A151,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A151,Quantities[],Quantities!$AE$2)*VLOOKUP(A151,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A151,Quantities[],Quantities!$V$2)+VLOOKUP(A151,Quantities[],Quantities!$Z$2)+VLOOKUP(A151,Quantities[],Quantities!$AD$2)),\n\nIF($B151=\"Q\", (SUM(VLOOKUP($A151,Quantities[],Quantities!$W$2)*VLOOKUP($A151,Quantities[],Quantities!$V$2),VLOOKUP($A151,Quantities[],Quantities!$AA$2)*VLOOKUP($A151,Quantities[],Quantities!$Z$2),VLOOKUP($A151,Quantities[],Quantities!$AE$2)*VLOOKUP($A151,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A151,Quantities[],Quantities!$V$2),VLOOKUP($A151,Quantities[],Quantities!$Z$2),VLOOKUP($A151,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A151,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D151,1)=\"U\",\"-\",VLOOKUP(D151,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A42","v":2003},"A","d","Mg1","2003-A-d-Mg1",{"$f":"IF(D152=\"Comb1\",VLOOKUP(B152,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B152,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B152=\"B\",C152=\"a\"),\n    \" Grading\",\"\"),\nIF(C152=\"b\",\"\",\"-\"),\nIF(C152=\"b\",\"\",VLOOKUP(A152,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A152,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A152,\"0\"),1)=\"5\",\"\",VLOOKUP(C152,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A152,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A152,\"0\"),1)=\"5\",$C152=\"b\"),\"\",VLOOKUP($A152,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A152,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C152=\"a\",C152=\"c\",C152=\"d\",C152=\"e\"),IF(OR(RIGHT(TEXT($A152,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A152,\"0\"),1)=\"5\"),VLOOKUP($A152,Quantities[],Quantities!$B$2),VLOOKUP($A152,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A152,\"0\"),1)=\"5\",VLOOKUP($A152,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A152,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-04"},{"$f":"IF(LEFT(TEXT(A152,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A152,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C152=\"a\",C152=\"c\",C152=\"d\",C152=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A152,\"0\"),2)=\"00\",VLOOKUP(A152,Quantities[],Quantities!$B$2),VLOOKUP(A152,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D152,2)=\"Sc\",B152=\"A\",C152=\"d\"),\nSUM(VLOOKUP($A152,Quantities[],Quantities!$V$2),VLOOKUP($A152,Quantities[],Quantities!$Z$2),\nVLOOKUP($A152,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D152,2)=\"Sc\",C152=\"a\"),\nVLOOKUP(A152,Quantities[],Quantities!$J$2),\n\nIF(AND(B152=\"D\",C152=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B152=\"D\",\n VLOOKUP(A152,Quantities[],Quantities!$V$2)+VLOOKUP(A152,Quantities[],Quantities!$Z$2)+VLOOKUP(A152,Quantities[],Quantities!$AD$2),\nIF($B152=\"Q\", SUM(VLOOKUP($A152,Quantities[],Quantities!$V$2),VLOOKUP($A152,Quantities[],Quantities!$Z$2),\nVLOOKUP($A152,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A152,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D152,2)=\"Mg\", VLOOKUP(A152,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D152,2)=\"Sc\",B152=\"A\",C152=\"d\"),\n(SUM(VLOOKUP($A152,Quantities[],Quantities!$W$2)*VLOOKUP($A152,Quantities[],Quantities!$V$2),VLOOKUP($A152,Quantities[],Quantities!$AA$2)*VLOOKUP($A152,Quantities[],Quantities!$Z$2),VLOOKUP($A152,Quantities[],Quantities!$AE$2)*VLOOKUP($A152,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A152,Quantities[],Quantities!$V$2),VLOOKUP($A152,Quantities[],Quantities!$Z$2),VLOOKUP($A152,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D152,2)=\"Sc\",C152=\"a\"),\nVLOOKUP(A152,Quantities[],Quantities!$K$2),\n\nIF(AND(B152=\"D\",C152=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A152,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A152,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B152=\"D\", (VLOOKUP(A152,Quantities[],Quantities!$V$2)+VLOOKUP(A152,Quantities[],Quantities!$Z$2)+VLOOKUP(A152,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A152,Quantities[],Quantities!$W$2)*VLOOKUP(A152,Quantities[],Quantities!$V$2)\n+VLOOKUP(A152,Quantities[],Quantities!$AA$2)*VLOOKUP(A152,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A152,Quantities[],Quantities!$AE$2)*VLOOKUP(A152,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A152,Quantities[],Quantities!$V$2)+VLOOKUP(A152,Quantities[],Quantities!$Z$2)+VLOOKUP(A152,Quantities[],Quantities!$AD$2)),\n\nIF($B152=\"Q\", (SUM(VLOOKUP($A152,Quantities[],Quantities!$W$2)*VLOOKUP($A152,Quantities[],Quantities!$V$2),VLOOKUP($A152,Quantities[],Quantities!$AA$2)*VLOOKUP($A152,Quantities[],Quantities!$Z$2),VLOOKUP($A152,Quantities[],Quantities!$AE$2)*VLOOKUP($A152,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A152,Quantities[],Quantities!$V$2),VLOOKUP($A152,Quantities[],Quantities!$Z$2),VLOOKUP($A152,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A152,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D152,1)=\"U\",\"-\",VLOOKUP(D152,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A43","v":2004},"A","d","Mg1","2004-A-d-Mg1",{"$f":"IF(D153=\"Comb1\",VLOOKUP(B153,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B153,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B153=\"B\",C153=\"a\"),\n    \" Grading\",\"\"),\nIF(C153=\"b\",\"\",\"-\"),\nIF(C153=\"b\",\"\",VLOOKUP(A153,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A153,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A153,\"0\"),1)=\"5\",\"\",VLOOKUP(C153,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A153,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A153,\"0\"),1)=\"5\",$C153=\"b\"),\"\",VLOOKUP($A153,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A153,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C153=\"a\",C153=\"c\",C153=\"d\",C153=\"e\"),IF(OR(RIGHT(TEXT($A153,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A153,\"0\"),1)=\"5\"),VLOOKUP($A153,Quantities[],Quantities!$B$2),VLOOKUP($A153,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A153,\"0\"),1)=\"5\",VLOOKUP($A153,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A153,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-05"},{"$f":"IF(LEFT(TEXT(A153,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A153,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C153=\"a\",C153=\"c\",C153=\"d\",C153=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A153,\"0\"),2)=\"00\",VLOOKUP(A153,Quantities[],Quantities!$B$2),VLOOKUP(A153,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D153,2)=\"Sc\",B153=\"A\",C153=\"d\"),\nSUM(VLOOKUP($A153,Quantities[],Quantities!$V$2),VLOOKUP($A153,Quantities[],Quantities!$Z$2),\nVLOOKUP($A153,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D153,2)=\"Sc\",C153=\"a\"),\nVLOOKUP(A153,Quantities[],Quantities!$J$2),\n\nIF(AND(B153=\"D\",C153=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B153=\"D\",\n VLOOKUP(A153,Quantities[],Quantities!$V$2)+VLOOKUP(A153,Quantities[],Quantities!$Z$2)+VLOOKUP(A153,Quantities[],Quantities!$AD$2),\nIF($B153=\"Q\", SUM(VLOOKUP($A153,Quantities[],Quantities!$V$2),VLOOKUP($A153,Quantities[],Quantities!$Z$2),\nVLOOKUP($A153,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A153,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D153,2)=\"Mg\", VLOOKUP(A153,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D153,2)=\"Sc\",B153=\"A\",C153=\"d\"),\n(SUM(VLOOKUP($A153,Quantities[],Quantities!$W$2)*VLOOKUP($A153,Quantities[],Quantities!$V$2),VLOOKUP($A153,Quantities[],Quantities!$AA$2)*VLOOKUP($A153,Quantities[],Quantities!$Z$2),VLOOKUP($A153,Quantities[],Quantities!$AE$2)*VLOOKUP($A153,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A153,Quantities[],Quantities!$V$2),VLOOKUP($A153,Quantities[],Quantities!$Z$2),VLOOKUP($A153,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D153,2)=\"Sc\",C153=\"a\"),\nVLOOKUP(A153,Quantities[],Quantities!$K$2),\n\nIF(AND(B153=\"D\",C153=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A153,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A153,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B153=\"D\", (VLOOKUP(A153,Quantities[],Quantities!$V$2)+VLOOKUP(A153,Quantities[],Quantities!$Z$2)+VLOOKUP(A153,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A153,Quantities[],Quantities!$W$2)*VLOOKUP(A153,Quantities[],Quantities!$V$2)\n+VLOOKUP(A153,Quantities[],Quantities!$AA$2)*VLOOKUP(A153,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A153,Quantities[],Quantities!$AE$2)*VLOOKUP(A153,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A153,Quantities[],Quantities!$V$2)+VLOOKUP(A153,Quantities[],Quantities!$Z$2)+VLOOKUP(A153,Quantities[],Quantities!$AD$2)),\n\nIF($B153=\"Q\", (SUM(VLOOKUP($A153,Quantities[],Quantities!$W$2)*VLOOKUP($A153,Quantities[],Quantities!$V$2),VLOOKUP($A153,Quantities[],Quantities!$AA$2)*VLOOKUP($A153,Quantities[],Quantities!$Z$2),VLOOKUP($A153,Quantities[],Quantities!$AE$2)*VLOOKUP($A153,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A153,Quantities[],Quantities!$V$2),VLOOKUP($A153,Quantities[],Quantities!$Z$2),VLOOKUP($A153,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A153,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D153,1)=\"U\",\"-\",VLOOKUP(D153,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A44","v":2005},"A","d","Mg1","2005-A-d-Mg1",{"$f":"IF(D154=\"Comb1\",VLOOKUP(B154,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B154,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B154=\"B\",C154=\"a\"),\n    \" Grading\",\"\"),\nIF(C154=\"b\",\"\",\"-\"),\nIF(C154=\"b\",\"\",VLOOKUP(A154,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A154,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A154,\"0\"),1)=\"5\",\"\",VLOOKUP(C154,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A154,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A154,\"0\"),1)=\"5\",$C154=\"b\"),\"\",VLOOKUP($A154,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A154,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C154=\"a\",C154=\"c\",C154=\"d\",C154=\"e\"),IF(OR(RIGHT(TEXT($A154,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A154,\"0\"),1)=\"5\"),VLOOKUP($A154,Quantities[],Quantities!$B$2),VLOOKUP($A154,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A154,\"0\"),1)=\"5\",VLOOKUP($A154,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A154,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-06"},{"$f":"IF(LEFT(TEXT(A154,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A154,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C154=\"a\",C154=\"c\",C154=\"d\",C154=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A154,\"0\"),2)=\"00\",VLOOKUP(A154,Quantities[],Quantities!$B$2),VLOOKUP(A154,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D154,2)=\"Sc\",B154=\"A\",C154=\"d\"),\nSUM(VLOOKUP($A154,Quantities[],Quantities!$V$2),VLOOKUP($A154,Quantities[],Quantities!$Z$2),\nVLOOKUP($A154,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D154,2)=\"Sc\",C154=\"a\"),\nVLOOKUP(A154,Quantities[],Quantities!$J$2),\n\nIF(AND(B154=\"D\",C154=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B154=\"D\",\n VLOOKUP(A154,Quantities[],Quantities!$V$2)+VLOOKUP(A154,Quantities[],Quantities!$Z$2)+VLOOKUP(A154,Quantities[],Quantities!$AD$2),\nIF($B154=\"Q\", SUM(VLOOKUP($A154,Quantities[],Quantities!$V$2),VLOOKUP($A154,Quantities[],Quantities!$Z$2),\nVLOOKUP($A154,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A154,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D154,2)=\"Mg\", VLOOKUP(A154,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D154,2)=\"Sc\",B154=\"A\",C154=\"d\"),\n(SUM(VLOOKUP($A154,Quantities[],Quantities!$W$2)*VLOOKUP($A154,Quantities[],Quantities!$V$2),VLOOKUP($A154,Quantities[],Quantities!$AA$2)*VLOOKUP($A154,Quantities[],Quantities!$Z$2),VLOOKUP($A154,Quantities[],Quantities!$AE$2)*VLOOKUP($A154,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A154,Quantities[],Quantities!$V$2),VLOOKUP($A154,Quantities[],Quantities!$Z$2),VLOOKUP($A154,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D154,2)=\"Sc\",C154=\"a\"),\nVLOOKUP(A154,Quantities[],Quantities!$K$2),\n\nIF(AND(B154=\"D\",C154=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A154,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A154,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B154=\"D\", (VLOOKUP(A154,Quantities[],Quantities!$V$2)+VLOOKUP(A154,Quantities[],Quantities!$Z$2)+VLOOKUP(A154,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A154,Quantities[],Quantities!$W$2)*VLOOKUP(A154,Quantities[],Quantities!$V$2)\n+VLOOKUP(A154,Quantities[],Quantities!$AA$2)*VLOOKUP(A154,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A154,Quantities[],Quantities!$AE$2)*VLOOKUP(A154,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A154,Quantities[],Quantities!$V$2)+VLOOKUP(A154,Quantities[],Quantities!$Z$2)+VLOOKUP(A154,Quantities[],Quantities!$AD$2)),\n\nIF($B154=\"Q\", (SUM(VLOOKUP($A154,Quantities[],Quantities!$W$2)*VLOOKUP($A154,Quantities[],Quantities!$V$2),VLOOKUP($A154,Quantities[],Quantities!$AA$2)*VLOOKUP($A154,Quantities[],Quantities!$Z$2),VLOOKUP($A154,Quantities[],Quantities!$AE$2)*VLOOKUP($A154,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A154,Quantities[],Quantities!$V$2),VLOOKUP($A154,Quantities[],Quantities!$Z$2),VLOOKUP($A154,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A154,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D154,1)=\"U\",\"-\",VLOOKUP(D154,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A45","v":2006},"A","d","Mg1","2006-A-d-Mg1",{"$f":"IF(D155=\"Comb1\",VLOOKUP(B155,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B155,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B155=\"B\",C155=\"a\"),\n    \" Grading\",\"\"),\nIF(C155=\"b\",\"\",\"-\"),\nIF(C155=\"b\",\"\",VLOOKUP(A155,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A155,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A155,\"0\"),1)=\"5\",\"\",VLOOKUP(C155,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A155,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A155,\"0\"),1)=\"5\",$C155=\"b\"),\"\",VLOOKUP($A155,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A155,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C155=\"a\",C155=\"c\",C155=\"d\",C155=\"e\"),IF(OR(RIGHT(TEXT($A155,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A155,\"0\"),1)=\"5\"),VLOOKUP($A155,Quantities[],Quantities!$B$2),VLOOKUP($A155,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A155,\"0\"),1)=\"5\",VLOOKUP($A155,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A155,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-07"},{"$f":"IF(LEFT(TEXT(A155,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A155,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C155=\"a\",C155=\"c\",C155=\"d\",C155=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A155,\"0\"),2)=\"00\",VLOOKUP(A155,Quantities[],Quantities!$B$2),VLOOKUP(A155,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D155,2)=\"Sc\",B155=\"A\",C155=\"d\"),\nSUM(VLOOKUP($A155,Quantities[],Quantities!$V$2),VLOOKUP($A155,Quantities[],Quantities!$Z$2),\nVLOOKUP($A155,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D155,2)=\"Sc\",C155=\"a\"),\nVLOOKUP(A155,Quantities[],Quantities!$J$2),\n\nIF(AND(B155=\"D\",C155=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B155=\"D\",\n VLOOKUP(A155,Quantities[],Quantities!$V$2)+VLOOKUP(A155,Quantities[],Quantities!$Z$2)+VLOOKUP(A155,Quantities[],Quantities!$AD$2),\nIF($B155=\"Q\", SUM(VLOOKUP($A155,Quantities[],Quantities!$V$2),VLOOKUP($A155,Quantities[],Quantities!$Z$2),\nVLOOKUP($A155,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A155,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D155,2)=\"Mg\", VLOOKUP(A155,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D155,2)=\"Sc\",B155=\"A\",C155=\"d\"),\n(SUM(VLOOKUP($A155,Quantities[],Quantities!$W$2)*VLOOKUP($A155,Quantities[],Quantities!$V$2),VLOOKUP($A155,Quantities[],Quantities!$AA$2)*VLOOKUP($A155,Quantities[],Quantities!$Z$2),VLOOKUP($A155,Quantities[],Quantities!$AE$2)*VLOOKUP($A155,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A155,Quantities[],Quantities!$V$2),VLOOKUP($A155,Quantities[],Quantities!$Z$2),VLOOKUP($A155,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D155,2)=\"Sc\",C155=\"a\"),\nVLOOKUP(A155,Quantities[],Quantities!$K$2),\n\nIF(AND(B155=\"D\",C155=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A155,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A155,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B155=\"D\", (VLOOKUP(A155,Quantities[],Quantities!$V$2)+VLOOKUP(A155,Quantities[],Quantities!$Z$2)+VLOOKUP(A155,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A155,Quantities[],Quantities!$W$2)*VLOOKUP(A155,Quantities[],Quantities!$V$2)\n+VLOOKUP(A155,Quantities[],Quantities!$AA$2)*VLOOKUP(A155,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A155,Quantities[],Quantities!$AE$2)*VLOOKUP(A155,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A155,Quantities[],Quantities!$V$2)+VLOOKUP(A155,Quantities[],Quantities!$Z$2)+VLOOKUP(A155,Quantities[],Quantities!$AD$2)),\n\nIF($B155=\"Q\", (SUM(VLOOKUP($A155,Quantities[],Quantities!$W$2)*VLOOKUP($A155,Quantities[],Quantities!$V$2),VLOOKUP($A155,Quantities[],Quantities!$AA$2)*VLOOKUP($A155,Quantities[],Quantities!$Z$2),VLOOKUP($A155,Quantities[],Quantities!$AE$2)*VLOOKUP($A155,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A155,Quantities[],Quantities!$V$2),VLOOKUP($A155,Quantities[],Quantities!$Z$2),VLOOKUP($A155,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A155,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D155,1)=\"U\",\"-\",VLOOKUP(D155,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A46","v":2007},"A","d","Mg1","2007-A-d-Mg1",{"$f":"IF(D156=\"Comb1\",VLOOKUP(B156,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B156,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B156=\"B\",C156=\"a\"),\n    \" Grading\",\"\"),\nIF(C156=\"b\",\"\",\"-\"),\nIF(C156=\"b\",\"\",VLOOKUP(A156,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A156,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A156,\"0\"),1)=\"5\",\"\",VLOOKUP(C156,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A156,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A156,\"0\"),1)=\"5\",$C156=\"b\"),\"\",VLOOKUP($A156,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A156,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C156=\"a\",C156=\"c\",C156=\"d\",C156=\"e\"),IF(OR(RIGHT(TEXT($A156,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A156,\"0\"),1)=\"5\"),VLOOKUP($A156,Quantities[],Quantities!$B$2),VLOOKUP($A156,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A156,\"0\"),1)=\"5\",VLOOKUP($A156,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A156,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-08"},{"$f":"IF(LEFT(TEXT(A156,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A156,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C156=\"a\",C156=\"c\",C156=\"d\",C156=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A156,\"0\"),2)=\"00\",VLOOKUP(A156,Quantities[],Quantities!$B$2),VLOOKUP(A156,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D156,2)=\"Sc\",B156=\"A\",C156=\"d\"),\nSUM(VLOOKUP($A156,Quantities[],Quantities!$V$2),VLOOKUP($A156,Quantities[],Quantities!$Z$2),\nVLOOKUP($A156,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D156,2)=\"Sc\",C156=\"a\"),\nVLOOKUP(A156,Quantities[],Quantities!$J$2),\n\nIF(AND(B156=\"D\",C156=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B156=\"D\",\n VLOOKUP(A156,Quantities[],Quantities!$V$2)+VLOOKUP(A156,Quantities[],Quantities!$Z$2)+VLOOKUP(A156,Quantities[],Quantities!$AD$2),\nIF($B156=\"Q\", SUM(VLOOKUP($A156,Quantities[],Quantities!$V$2),VLOOKUP($A156,Quantities[],Quantities!$Z$2),\nVLOOKUP($A156,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A156,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D156,2)=\"Mg\", VLOOKUP(A156,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D156,2)=\"Sc\",B156=\"A\",C156=\"d\"),\n(SUM(VLOOKUP($A156,Quantities[],Quantities!$W$2)*VLOOKUP($A156,Quantities[],Quantities!$V$2),VLOOKUP($A156,Quantities[],Quantities!$AA$2)*VLOOKUP($A156,Quantities[],Quantities!$Z$2),VLOOKUP($A156,Quantities[],Quantities!$AE$2)*VLOOKUP($A156,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A156,Quantities[],Quantities!$V$2),VLOOKUP($A156,Quantities[],Quantities!$Z$2),VLOOKUP($A156,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D156,2)=\"Sc\",C156=\"a\"),\nVLOOKUP(A156,Quantities[],Quantities!$K$2),\n\nIF(AND(B156=\"D\",C156=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A156,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A156,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B156=\"D\", (VLOOKUP(A156,Quantities[],Quantities!$V$2)+VLOOKUP(A156,Quantities[],Quantities!$Z$2)+VLOOKUP(A156,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A156,Quantities[],Quantities!$W$2)*VLOOKUP(A156,Quantities[],Quantities!$V$2)\n+VLOOKUP(A156,Quantities[],Quantities!$AA$2)*VLOOKUP(A156,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A156,Quantities[],Quantities!$AE$2)*VLOOKUP(A156,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A156,Quantities[],Quantities!$V$2)+VLOOKUP(A156,Quantities[],Quantities!$Z$2)+VLOOKUP(A156,Quantities[],Quantities!$AD$2)),\n\nIF($B156=\"Q\", (SUM(VLOOKUP($A156,Quantities[],Quantities!$W$2)*VLOOKUP($A156,Quantities[],Quantities!$V$2),VLOOKUP($A156,Quantities[],Quantities!$AA$2)*VLOOKUP($A156,Quantities[],Quantities!$Z$2),VLOOKUP($A156,Quantities[],Quantities!$AE$2)*VLOOKUP($A156,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A156,Quantities[],Quantities!$V$2),VLOOKUP($A156,Quantities[],Quantities!$Z$2),VLOOKUP($A156,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A156,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D156,1)=\"U\",\"-\",VLOOKUP(D156,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A47","v":2008},"A","d","Mg1","2008-A-d-Mg1",{"$f":"IF(D157=\"Comb1\",VLOOKUP(B157,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B157,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B157=\"B\",C157=\"a\"),\n    \" Grading\",\"\"),\nIF(C157=\"b\",\"\",\"-\"),\nIF(C157=\"b\",\"\",VLOOKUP(A157,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A157,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A157,\"0\"),1)=\"5\",\"\",VLOOKUP(C157,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A157,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A157,\"0\"),1)=\"5\",$C157=\"b\"),\"\",VLOOKUP($A157,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A157,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C157=\"a\",C157=\"c\",C157=\"d\",C157=\"e\"),IF(OR(RIGHT(TEXT($A157,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A157,\"0\"),1)=\"5\"),VLOOKUP($A157,Quantities[],Quantities!$B$2),VLOOKUP($A157,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A157,\"0\"),1)=\"5\",VLOOKUP($A157,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A157,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-09"},{"$f":"IF(LEFT(TEXT(A157,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A157,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C157=\"a\",C157=\"c\",C157=\"d\",C157=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A157,\"0\"),2)=\"00\",VLOOKUP(A157,Quantities[],Quantities!$B$2),VLOOKUP(A157,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D157,2)=\"Sc\",B157=\"A\",C157=\"d\"),\nSUM(VLOOKUP($A157,Quantities[],Quantities!$V$2),VLOOKUP($A157,Quantities[],Quantities!$Z$2),\nVLOOKUP($A157,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D157,2)=\"Sc\",C157=\"a\"),\nVLOOKUP(A157,Quantities[],Quantities!$J$2),\n\nIF(AND(B157=\"D\",C157=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B157=\"D\",\n VLOOKUP(A157,Quantities[],Quantities!$V$2)+VLOOKUP(A157,Quantities[],Quantities!$Z$2)+VLOOKUP(A157,Quantities[],Quantities!$AD$2),\nIF($B157=\"Q\", SUM(VLOOKUP($A157,Quantities[],Quantities!$V$2),VLOOKUP($A157,Quantities[],Quantities!$Z$2),\nVLOOKUP($A157,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A157,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D157,2)=\"Mg\", VLOOKUP(A157,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D157,2)=\"Sc\",B157=\"A\",C157=\"d\"),\n(SUM(VLOOKUP($A157,Quantities[],Quantities!$W$2)*VLOOKUP($A157,Quantities[],Quantities!$V$2),VLOOKUP($A157,Quantities[],Quantities!$AA$2)*VLOOKUP($A157,Quantities[],Quantities!$Z$2),VLOOKUP($A157,Quantities[],Quantities!$AE$2)*VLOOKUP($A157,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A157,Quantities[],Quantities!$V$2),VLOOKUP($A157,Quantities[],Quantities!$Z$2),VLOOKUP($A157,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D157,2)=\"Sc\",C157=\"a\"),\nVLOOKUP(A157,Quantities[],Quantities!$K$2),\n\nIF(AND(B157=\"D\",C157=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A157,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A157,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B157=\"D\", (VLOOKUP(A157,Quantities[],Quantities!$V$2)+VLOOKUP(A157,Quantities[],Quantities!$Z$2)+VLOOKUP(A157,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A157,Quantities[],Quantities!$W$2)*VLOOKUP(A157,Quantities[],Quantities!$V$2)\n+VLOOKUP(A157,Quantities[],Quantities!$AA$2)*VLOOKUP(A157,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A157,Quantities[],Quantities!$AE$2)*VLOOKUP(A157,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A157,Quantities[],Quantities!$V$2)+VLOOKUP(A157,Quantities[],Quantities!$Z$2)+VLOOKUP(A157,Quantities[],Quantities!$AD$2)),\n\nIF($B157=\"Q\", (SUM(VLOOKUP($A157,Quantities[],Quantities!$W$2)*VLOOKUP($A157,Quantities[],Quantities!$V$2),VLOOKUP($A157,Quantities[],Quantities!$AA$2)*VLOOKUP($A157,Quantities[],Quantities!$Z$2),VLOOKUP($A157,Quantities[],Quantities!$AE$2)*VLOOKUP($A157,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A157,Quantities[],Quantities!$V$2),VLOOKUP($A157,Quantities[],Quantities!$Z$2),VLOOKUP($A157,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A157,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D157,1)=\"U\",\"-\",VLOOKUP(D157,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A48","v":2009},"A","d","Mg1","2009-A-d-Mg1",{"$f":"IF(D158=\"Comb1\",VLOOKUP(B158,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B158,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B158=\"B\",C158=\"a\"),\n    \" Grading\",\"\"),\nIF(C158=\"b\",\"\",\"-\"),\nIF(C158=\"b\",\"\",VLOOKUP(A158,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A158,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A158,\"0\"),1)=\"5\",\"\",VLOOKUP(C158,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A158,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A158,\"0\"),1)=\"5\",$C158=\"b\"),\"\",VLOOKUP($A158,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A158,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C158=\"a\",C158=\"c\",C158=\"d\",C158=\"e\"),IF(OR(RIGHT(TEXT($A158,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A158,\"0\"),1)=\"5\"),VLOOKUP($A158,Quantities[],Quantities!$B$2),VLOOKUP($A158,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A158,\"0\"),1)=\"5\",VLOOKUP($A158,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A158,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-10"},{"$f":"IF(LEFT(TEXT(A158,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A158,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C158=\"a\",C158=\"c\",C158=\"d\",C158=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A158,\"0\"),2)=\"00\",VLOOKUP(A158,Quantities[],Quantities!$B$2),VLOOKUP(A158,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D158,2)=\"Sc\",B158=\"A\",C158=\"d\"),\nSUM(VLOOKUP($A158,Quantities[],Quantities!$V$2),VLOOKUP($A158,Quantities[],Quantities!$Z$2),\nVLOOKUP($A158,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D158,2)=\"Sc\",C158=\"a\"),\nVLOOKUP(A158,Quantities[],Quantities!$J$2),\n\nIF(AND(B158=\"D\",C158=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B158=\"D\",\n VLOOKUP(A158,Quantities[],Quantities!$V$2)+VLOOKUP(A158,Quantities[],Quantities!$Z$2)+VLOOKUP(A158,Quantities[],Quantities!$AD$2),\nIF($B158=\"Q\", SUM(VLOOKUP($A158,Quantities[],Quantities!$V$2),VLOOKUP($A158,Quantities[],Quantities!$Z$2),\nVLOOKUP($A158,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A158,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D158,2)=\"Mg\", VLOOKUP(A158,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D158,2)=\"Sc\",B158=\"A\",C158=\"d\"),\n(SUM(VLOOKUP($A158,Quantities[],Quantities!$W$2)*VLOOKUP($A158,Quantities[],Quantities!$V$2),VLOOKUP($A158,Quantities[],Quantities!$AA$2)*VLOOKUP($A158,Quantities[],Quantities!$Z$2),VLOOKUP($A158,Quantities[],Quantities!$AE$2)*VLOOKUP($A158,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A158,Quantities[],Quantities!$V$2),VLOOKUP($A158,Quantities[],Quantities!$Z$2),VLOOKUP($A158,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D158,2)=\"Sc\",C158=\"a\"),\nVLOOKUP(A158,Quantities[],Quantities!$K$2),\n\nIF(AND(B158=\"D\",C158=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A158,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A158,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B158=\"D\", (VLOOKUP(A158,Quantities[],Quantities!$V$2)+VLOOKUP(A158,Quantities[],Quantities!$Z$2)+VLOOKUP(A158,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A158,Quantities[],Quantities!$W$2)*VLOOKUP(A158,Quantities[],Quantities!$V$2)\n+VLOOKUP(A158,Quantities[],Quantities!$AA$2)*VLOOKUP(A158,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A158,Quantities[],Quantities!$AE$2)*VLOOKUP(A158,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A158,Quantities[],Quantities!$V$2)+VLOOKUP(A158,Quantities[],Quantities!$Z$2)+VLOOKUP(A158,Quantities[],Quantities!$AD$2)),\n\nIF($B158=\"Q\", (SUM(VLOOKUP($A158,Quantities[],Quantities!$W$2)*VLOOKUP($A158,Quantities[],Quantities!$V$2),VLOOKUP($A158,Quantities[],Quantities!$AA$2)*VLOOKUP($A158,Quantities[],Quantities!$Z$2),VLOOKUP($A158,Quantities[],Quantities!$AE$2)*VLOOKUP($A158,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A158,Quantities[],Quantities!$V$2),VLOOKUP($A158,Quantities[],Quantities!$Z$2),VLOOKUP($A158,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A158,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D158,1)=\"U\",\"-\",VLOOKUP(D158,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A49","v":2010},"A","d","Mg1","2010-A-d-Mg1",{"$f":"IF(D159=\"Comb1\",VLOOKUP(B159,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B159,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B159=\"B\",C159=\"a\"),\n    \" Grading\",\"\"),\nIF(C159=\"b\",\"\",\"-\"),\nIF(C159=\"b\",\"\",VLOOKUP(A159,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A159,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A159,\"0\"),1)=\"5\",\"\",VLOOKUP(C159,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A159,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A159,\"0\"),1)=\"5\",$C159=\"b\"),\"\",VLOOKUP($A159,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A159,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C159=\"a\",C159=\"c\",C159=\"d\",C159=\"e\"),IF(OR(RIGHT(TEXT($A159,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A159,\"0\"),1)=\"5\"),VLOOKUP($A159,Quantities[],Quantities!$B$2),VLOOKUP($A159,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A159,\"0\"),1)=\"5\",VLOOKUP($A159,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A159,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-11"},{"$f":"IF(LEFT(TEXT(A159,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A159,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C159=\"a\",C159=\"c\",C159=\"d\",C159=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A159,\"0\"),2)=\"00\",VLOOKUP(A159,Quantities[],Quantities!$B$2),VLOOKUP(A159,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D159,2)=\"Sc\",B159=\"A\",C159=\"d\"),\nSUM(VLOOKUP($A159,Quantities[],Quantities!$V$2),VLOOKUP($A159,Quantities[],Quantities!$Z$2),\nVLOOKUP($A159,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D159,2)=\"Sc\",C159=\"a\"),\nVLOOKUP(A159,Quantities[],Quantities!$J$2),\n\nIF(AND(B159=\"D\",C159=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B159=\"D\",\n VLOOKUP(A159,Quantities[],Quantities!$V$2)+VLOOKUP(A159,Quantities[],Quantities!$Z$2)+VLOOKUP(A159,Quantities[],Quantities!$AD$2),\nIF($B159=\"Q\", SUM(VLOOKUP($A159,Quantities[],Quantities!$V$2),VLOOKUP($A159,Quantities[],Quantities!$Z$2),\nVLOOKUP($A159,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A159,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D159,2)=\"Mg\", VLOOKUP(A159,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D159,2)=\"Sc\",B159=\"A\",C159=\"d\"),\n(SUM(VLOOKUP($A159,Quantities[],Quantities!$W$2)*VLOOKUP($A159,Quantities[],Quantities!$V$2),VLOOKUP($A159,Quantities[],Quantities!$AA$2)*VLOOKUP($A159,Quantities[],Quantities!$Z$2),VLOOKUP($A159,Quantities[],Quantities!$AE$2)*VLOOKUP($A159,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A159,Quantities[],Quantities!$V$2),VLOOKUP($A159,Quantities[],Quantities!$Z$2),VLOOKUP($A159,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D159,2)=\"Sc\",C159=\"a\"),\nVLOOKUP(A159,Quantities[],Quantities!$K$2),\n\nIF(AND(B159=\"D\",C159=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A159,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A159,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B159=\"D\", (VLOOKUP(A159,Quantities[],Quantities!$V$2)+VLOOKUP(A159,Quantities[],Quantities!$Z$2)+VLOOKUP(A159,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A159,Quantities[],Quantities!$W$2)*VLOOKUP(A159,Quantities[],Quantities!$V$2)\n+VLOOKUP(A159,Quantities[],Quantities!$AA$2)*VLOOKUP(A159,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A159,Quantities[],Quantities!$AE$2)*VLOOKUP(A159,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A159,Quantities[],Quantities!$V$2)+VLOOKUP(A159,Quantities[],Quantities!$Z$2)+VLOOKUP(A159,Quantities[],Quantities!$AD$2)),\n\nIF($B159=\"Q\", (SUM(VLOOKUP($A159,Quantities[],Quantities!$W$2)*VLOOKUP($A159,Quantities[],Quantities!$V$2),VLOOKUP($A159,Quantities[],Quantities!$AA$2)*VLOOKUP($A159,Quantities[],Quantities!$Z$2),VLOOKUP($A159,Quantities[],Quantities!$AE$2)*VLOOKUP($A159,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A159,Quantities[],Quantities!$V$2),VLOOKUP($A159,Quantities[],Quantities!$Z$2),VLOOKUP($A159,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A159,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D159,1)=\"U\",\"-\",VLOOKUP(D159,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A51","v":3001},"A","d","Mg1","3001-A-d-Mg1",{"$f":"IF(D160=\"Comb1\",VLOOKUP(B160,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B160,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B160=\"B\",C160=\"a\"),\n    \" Grading\",\"\"),\nIF(C160=\"b\",\"\",\"-\"),\nIF(C160=\"b\",\"\",VLOOKUP(A160,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A160,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A160,\"0\"),1)=\"5\",\"\",VLOOKUP(C160,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A160,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A160,\"0\"),1)=\"5\",$C160=\"b\"),\"\",VLOOKUP($A160,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A160,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C160=\"a\",C160=\"c\",C160=\"d\",C160=\"e\"),IF(OR(RIGHT(TEXT($A160,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A160,\"0\"),1)=\"5\"),VLOOKUP($A160,Quantities[],Quantities!$B$2),VLOOKUP($A160,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A160,\"0\"),1)=\"5\",VLOOKUP($A160,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A160,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Miscellaneous Misc-1"},{"$f":"IF(LEFT(TEXT(A160,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A160,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C160=\"a\",C160=\"c\",C160=\"d\",C160=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A160,\"0\"),2)=\"00\",VLOOKUP(A160,Quantities[],Quantities!$B$2),VLOOKUP(A160,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D160,2)=\"Sc\",B160=\"A\",C160=\"d\"),\nSUM(VLOOKUP($A160,Quantities[],Quantities!$V$2),VLOOKUP($A160,Quantities[],Quantities!$Z$2),\nVLOOKUP($A160,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D160,2)=\"Sc\",C160=\"a\"),\nVLOOKUP(A160,Quantities[],Quantities!$J$2),\n\nIF(AND(B160=\"D\",C160=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B160=\"D\",\n VLOOKUP(A160,Quantities[],Quantities!$V$2)+VLOOKUP(A160,Quantities[],Quantities!$Z$2)+VLOOKUP(A160,Quantities[],Quantities!$AD$2),\nIF($B160=\"Q\", SUM(VLOOKUP($A160,Quantities[],Quantities!$V$2),VLOOKUP($A160,Quantities[],Quantities!$Z$2),\nVLOOKUP($A160,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A160,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D160,2)=\"Mg\", VLOOKUP(A160,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D160,2)=\"Sc\",B160=\"A\",C160=\"d\"),\n(SUM(VLOOKUP($A160,Quantities[],Quantities!$W$2)*VLOOKUP($A160,Quantities[],Quantities!$V$2),VLOOKUP($A160,Quantities[],Quantities!$AA$2)*VLOOKUP($A160,Quantities[],Quantities!$Z$2),VLOOKUP($A160,Quantities[],Quantities!$AE$2)*VLOOKUP($A160,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A160,Quantities[],Quantities!$V$2),VLOOKUP($A160,Quantities[],Quantities!$Z$2),VLOOKUP($A160,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D160,2)=\"Sc\",C160=\"a\"),\nVLOOKUP(A160,Quantities[],Quantities!$K$2),\n\nIF(AND(B160=\"D\",C160=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A160,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A160,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B160=\"D\", (VLOOKUP(A160,Quantities[],Quantities!$V$2)+VLOOKUP(A160,Quantities[],Quantities!$Z$2)+VLOOKUP(A160,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A160,Quantities[],Quantities!$W$2)*VLOOKUP(A160,Quantities[],Quantities!$V$2)\n+VLOOKUP(A160,Quantities[],Quantities!$AA$2)*VLOOKUP(A160,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A160,Quantities[],Quantities!$AE$2)*VLOOKUP(A160,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A160,Quantities[],Quantities!$V$2)+VLOOKUP(A160,Quantities[],Quantities!$Z$2)+VLOOKUP(A160,Quantities[],Quantities!$AD$2)),\n\nIF($B160=\"Q\", (SUM(VLOOKUP($A160,Quantities[],Quantities!$W$2)*VLOOKUP($A160,Quantities[],Quantities!$V$2),VLOOKUP($A160,Quantities[],Quantities!$AA$2)*VLOOKUP($A160,Quantities[],Quantities!$Z$2),VLOOKUP($A160,Quantities[],Quantities!$AE$2)*VLOOKUP($A160,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A160,Quantities[],Quantities!$V$2),VLOOKUP($A160,Quantities[],Quantities!$Z$2),VLOOKUP($A160,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A160,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D160,1)=\"U\",\"-\",VLOOKUP(D160,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A54","v":3004},"A","d","Mg1","3004-A-d-Mg1",{"$f":"IF(D161=\"Comb1\",VLOOKUP(B161,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B161,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B161=\"B\",C161=\"a\"),\n    \" Grading\",\"\"),\nIF(C161=\"b\",\"\",\"-\"),\nIF(C161=\"b\",\"\",VLOOKUP(A161,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A161,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A161,\"0\"),1)=\"5\",\"\",VLOOKUP(C161,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A161,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A161,\"0\"),1)=\"5\",$C161=\"b\"),\"\",VLOOKUP($A161,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A161,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C161=\"a\",C161=\"c\",C161=\"d\",C161=\"e\"),IF(OR(RIGHT(TEXT($A161,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A161,\"0\"),1)=\"5\"),VLOOKUP($A161,Quantities[],Quantities!$B$2),VLOOKUP($A161,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A161,\"0\"),1)=\"5\",VLOOKUP($A161,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A161,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Miscellaneous Misc-4"},{"$f":"IF(LEFT(TEXT(A161,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A161,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C161=\"a\",C161=\"c\",C161=\"d\",C161=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A161,\"0\"),2)=\"00\",VLOOKUP(A161,Quantities[],Quantities!$B$2),VLOOKUP(A161,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D161,2)=\"Sc\",B161=\"A\",C161=\"d\"),\nSUM(VLOOKUP($A161,Quantities[],Quantities!$V$2),VLOOKUP($A161,Quantities[],Quantities!$Z$2),\nVLOOKUP($A161,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D161,2)=\"Sc\",C161=\"a\"),\nVLOOKUP(A161,Quantities[],Quantities!$J$2),\n\nIF(AND(B161=\"D\",C161=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B161=\"D\",\n VLOOKUP(A161,Quantities[],Quantities!$V$2)+VLOOKUP(A161,Quantities[],Quantities!$Z$2)+VLOOKUP(A161,Quantities[],Quantities!$AD$2),\nIF($B161=\"Q\", SUM(VLOOKUP($A161,Quantities[],Quantities!$V$2),VLOOKUP($A161,Quantities[],Quantities!$Z$2),\nVLOOKUP($A161,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A161,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D161,2)=\"Mg\", VLOOKUP(A161,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D161,2)=\"Sc\",B161=\"A\",C161=\"d\"),\n(SUM(VLOOKUP($A161,Quantities[],Quantities!$W$2)*VLOOKUP($A161,Quantities[],Quantities!$V$2),VLOOKUP($A161,Quantities[],Quantities!$AA$2)*VLOOKUP($A161,Quantities[],Quantities!$Z$2),VLOOKUP($A161,Quantities[],Quantities!$AE$2)*VLOOKUP($A161,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A161,Quantities[],Quantities!$V$2),VLOOKUP($A161,Quantities[],Quantities!$Z$2),VLOOKUP($A161,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D161,2)=\"Sc\",C161=\"a\"),\nVLOOKUP(A161,Quantities[],Quantities!$K$2),\n\nIF(AND(B161=\"D\",C161=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A161,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A161,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B161=\"D\", (VLOOKUP(A161,Quantities[],Quantities!$V$2)+VLOOKUP(A161,Quantities[],Quantities!$Z$2)+VLOOKUP(A161,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A161,Quantities[],Quantities!$W$2)*VLOOKUP(A161,Quantities[],Quantities!$V$2)\n+VLOOKUP(A161,Quantities[],Quantities!$AA$2)*VLOOKUP(A161,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A161,Quantities[],Quantities!$AE$2)*VLOOKUP(A161,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A161,Quantities[],Quantities!$V$2)+VLOOKUP(A161,Quantities[],Quantities!$Z$2)+VLOOKUP(A161,Quantities[],Quantities!$AD$2)),\n\nIF($B161=\"Q\", (SUM(VLOOKUP($A161,Quantities[],Quantities!$W$2)*VLOOKUP($A161,Quantities[],Quantities!$V$2),VLOOKUP($A161,Quantities[],Quantities!$AA$2)*VLOOKUP($A161,Quantities[],Quantities!$Z$2),VLOOKUP($A161,Quantities[],Quantities!$AE$2)*VLOOKUP($A161,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A161,Quantities[],Quantities!$V$2),VLOOKUP($A161,Quantities[],Quantities!$Z$2),VLOOKUP($A161,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A161,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D161,1)=\"U\",\"-\",VLOOKUP(D161,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A6","v":1002},"F","e","U3a","1002-F-e-U3a",{"$f":"IF(D162=\"Comb1\",VLOOKUP(B162,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B162,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B162=\"B\",C162=\"a\"),\n    \" Grading\",\"\"),\nIF(C162=\"b\",\"\",\"-\"),\nIF(C162=\"b\",\"\",VLOOKUP(A162,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A162,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A162,\"0\"),1)=\"5\",\"\",VLOOKUP(C162,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A162,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A162,\"0\"),1)=\"5\",$C162=\"b\"),\"\",VLOOKUP($A162,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A162,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C162=\"a\",C162=\"c\",C162=\"d\",C162=\"e\"),IF(OR(RIGHT(TEXT($A162,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A162,\"0\"),1)=\"5\"),VLOOKUP($A162,Quantities[],Quantities!$B$2),VLOOKUP($A162,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A162,\"0\"),1)=\"5\",VLOOKUP($A162,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A162,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"IF(LEFT(TEXT(A162,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A162,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C162=\"a\",C162=\"c\",C162=\"d\",C162=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A162,\"0\"),2)=\"00\",VLOOKUP(A162,Quantities[],Quantities!$B$2),VLOOKUP(A162,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D162,2)=\"Sc\",B162=\"A\",C162=\"d\"),\nSUM(VLOOKUP($A162,Quantities[],Quantities!$V$2),VLOOKUP($A162,Quantities[],Quantities!$Z$2),\nVLOOKUP($A162,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D162,2)=\"Sc\",C162=\"a\"),\nVLOOKUP(A162,Quantities[],Quantities!$J$2),\n\nIF(AND(B162=\"D\",C162=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B162=\"D\",\n VLOOKUP(A162,Quantities[],Quantities!$V$2)+VLOOKUP(A162,Quantities[],Quantities!$Z$2)+VLOOKUP(A162,Quantities[],Quantities!$AD$2),\nIF($B162=\"Q\", SUM(VLOOKUP($A162,Quantities[],Quantities!$V$2),VLOOKUP($A162,Quantities[],Quantities!$Z$2),\nVLOOKUP($A162,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A162,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D162,2)=\"Mg\", VLOOKUP(A162,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D162,2)=\"Sc\",B162=\"A\",C162=\"d\"),\n(SUM(VLOOKUP($A162,Quantities[],Quantities!$W$2)*VLOOKUP($A162,Quantities[],Quantities!$V$2),VLOOKUP($A162,Quantities[],Quantities!$AA$2)*VLOOKUP($A162,Quantities[],Quantities!$Z$2),VLOOKUP($A162,Quantities[],Quantities!$AE$2)*VLOOKUP($A162,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A162,Quantities[],Quantities!$V$2),VLOOKUP($A162,Quantities[],Quantities!$Z$2),VLOOKUP($A162,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D162,2)=\"Sc\",C162=\"a\"),\nVLOOKUP(A162,Quantities[],Quantities!$K$2),\n\nIF(AND(B162=\"D\",C162=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A162,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A162,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B162=\"D\", (VLOOKUP(A162,Quantities[],Quantities!$V$2)+VLOOKUP(A162,Quantities[],Quantities!$Z$2)+VLOOKUP(A162,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A162,Quantities[],Quantities!$W$2)*VLOOKUP(A162,Quantities[],Quantities!$V$2)\n+VLOOKUP(A162,Quantities[],Quantities!$AA$2)*VLOOKUP(A162,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A162,Quantities[],Quantities!$AE$2)*VLOOKUP(A162,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A162,Quantities[],Quantities!$V$2)+VLOOKUP(A162,Quantities[],Quantities!$Z$2)+VLOOKUP(A162,Quantities[],Quantities!$AD$2)),\n\nIF($B162=\"Q\", (SUM(VLOOKUP($A162,Quantities[],Quantities!$W$2)*VLOOKUP($A162,Quantities[],Quantities!$V$2),VLOOKUP($A162,Quantities[],Quantities!$AA$2)*VLOOKUP($A162,Quantities[],Quantities!$Z$2),VLOOKUP($A162,Quantities[],Quantities!$AE$2)*VLOOKUP($A162,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A162,Quantities[],Quantities!$V$2),VLOOKUP($A162,Quantities[],Quantities!$Z$2),VLOOKUP($A162,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A162,Quantities[],Quantities!$I$2)\n))))))","v":-0.27},{"$f":"IF(LEFT(D162,1)=\"U\",\"-\",VLOOKUP(D162,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A7","v":1003},"F","e","U3b","1003-F-e-U3b",{"$f":"IF(D163=\"Comb1\",VLOOKUP(B163,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B163,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B163=\"B\",C163=\"a\"),\n    \" Grading\",\"\"),\nIF(C163=\"b\",\"\",\"-\"),\nIF(C163=\"b\",\"\",VLOOKUP(A163,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A163,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A163,\"0\"),1)=\"5\",\"\",VLOOKUP(C163,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A163,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A163,\"0\"),1)=\"5\",$C163=\"b\"),\"\",VLOOKUP($A163,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A163,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C163=\"a\",C163=\"c\",C163=\"d\",C163=\"e\"),IF(OR(RIGHT(TEXT($A163,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A163,\"0\"),1)=\"5\"),VLOOKUP($A163,Quantities[],Quantities!$B$2),VLOOKUP($A163,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A163,\"0\"),1)=\"5\",VLOOKUP($A163,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A163,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"IF(LEFT(TEXT(A163,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A163,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C163=\"a\",C163=\"c\",C163=\"d\",C163=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A163,\"0\"),2)=\"00\",VLOOKUP(A163,Quantities[],Quantities!$B$2),VLOOKUP(A163,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D163,2)=\"Sc\",B163=\"A\",C163=\"d\"),\nSUM(VLOOKUP($A163,Quantities[],Quantities!$V$2),VLOOKUP($A163,Quantities[],Quantities!$Z$2),\nVLOOKUP($A163,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D163,2)=\"Sc\",C163=\"a\"),\nVLOOKUP(A163,Quantities[],Quantities!$J$2),\n\nIF(AND(B163=\"D\",C163=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B163=\"D\",\n VLOOKUP(A163,Quantities[],Quantities!$V$2)+VLOOKUP(A163,Quantities[],Quantities!$Z$2)+VLOOKUP(A163,Quantities[],Quantities!$AD$2),\nIF($B163=\"Q\", SUM(VLOOKUP($A163,Quantities[],Quantities!$V$2),VLOOKUP($A163,Quantities[],Quantities!$Z$2),\nVLOOKUP($A163,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A163,Quantities[],Quantities!$G$2)\n)))))","v":98.92},{"$f":"IF(LEFT(D163,2)=\"Mg\", VLOOKUP(A163,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D163,2)=\"Sc\",B163=\"A\",C163=\"d\"),\n(SUM(VLOOKUP($A163,Quantities[],Quantities!$W$2)*VLOOKUP($A163,Quantities[],Quantities!$V$2),VLOOKUP($A163,Quantities[],Quantities!$AA$2)*VLOOKUP($A163,Quantities[],Quantities!$Z$2),VLOOKUP($A163,Quantities[],Quantities!$AE$2)*VLOOKUP($A163,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A163,Quantities[],Quantities!$V$2),VLOOKUP($A163,Quantities[],Quantities!$Z$2),VLOOKUP($A163,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D163,2)=\"Sc\",C163=\"a\"),\nVLOOKUP(A163,Quantities[],Quantities!$K$2),\n\nIF(AND(B163=\"D\",C163=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A163,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A163,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B163=\"D\", (VLOOKUP(A163,Quantities[],Quantities!$V$2)+VLOOKUP(A163,Quantities[],Quantities!$Z$2)+VLOOKUP(A163,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A163,Quantities[],Quantities!$W$2)*VLOOKUP(A163,Quantities[],Quantities!$V$2)\n+VLOOKUP(A163,Quantities[],Quantities!$AA$2)*VLOOKUP(A163,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A163,Quantities[],Quantities!$AE$2)*VLOOKUP(A163,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A163,Quantities[],Quantities!$V$2)+VLOOKUP(A163,Quantities[],Quantities!$Z$2)+VLOOKUP(A163,Quantities[],Quantities!$AD$2)),\n\nIF($B163=\"Q\", (SUM(VLOOKUP($A163,Quantities[],Quantities!$W$2)*VLOOKUP($A163,Quantities[],Quantities!$V$2),VLOOKUP($A163,Quantities[],Quantities!$AA$2)*VLOOKUP($A163,Quantities[],Quantities!$Z$2),VLOOKUP($A163,Quantities[],Quantities!$AE$2)*VLOOKUP($A163,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A163,Quantities[],Quantities!$V$2),VLOOKUP($A163,Quantities[],Quantities!$Z$2),VLOOKUP($A163,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A163,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D163,1)=\"U\",\"-\",VLOOKUP(D163,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A17","v":1302},"F","e","U4","1302-F-e-U4",{"$f":"IF(D164=\"Comb1\",VLOOKUP(B164,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B164,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B164=\"B\",C164=\"a\"),\n    \" Grading\",\"\"),\nIF(C164=\"b\",\"\",\"-\"),\nIF(C164=\"b\",\"\",VLOOKUP(A164,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A164,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A164,\"0\"),1)=\"5\",\"\",VLOOKUP(C164,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Grade Benches-Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A164,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A164,\"0\"),1)=\"5\",$C164=\"b\"),\"\",VLOOKUP($A164,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A164,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C164=\"a\",C164=\"c\",C164=\"d\",C164=\"e\"),IF(OR(RIGHT(TEXT($A164,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A164,\"0\"),1)=\"5\"),VLOOKUP($A164,Quantities[],Quantities!$B$2),VLOOKUP($A164,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A164,\"0\"),1)=\"5\",VLOOKUP($A164,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A164,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-2"},{"$f":"IF(LEFT(TEXT(A164,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A164,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C164=\"a\",C164=\"c\",C164=\"d\",C164=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A164,\"0\"),2)=\"00\",VLOOKUP(A164,Quantities[],Quantities!$B$2),VLOOKUP(A164,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D164,2)=\"Sc\",B164=\"A\",C164=\"d\"),\nSUM(VLOOKUP($A164,Quantities[],Quantities!$V$2),VLOOKUP($A164,Quantities[],Quantities!$Z$2),\nVLOOKUP($A164,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D164,2)=\"Sc\",C164=\"a\"),\nVLOOKUP(A164,Quantities[],Quantities!$J$2),\n\nIF(AND(B164=\"D\",C164=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B164=\"D\",\n VLOOKUP(A164,Quantities[],Quantities!$V$2)+VLOOKUP(A164,Quantities[],Quantities!$Z$2)+VLOOKUP(A164,Quantities[],Quantities!$AD$2),\nIF($B164=\"Q\", SUM(VLOOKUP($A164,Quantities[],Quantities!$V$2),VLOOKUP($A164,Quantities[],Quantities!$Z$2),\nVLOOKUP($A164,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A164,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D164,2)=\"Mg\", VLOOKUP(A164,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D164,2)=\"Sc\",B164=\"A\",C164=\"d\"),\n(SUM(VLOOKUP($A164,Quantities[],Quantities!$W$2)*VLOOKUP($A164,Quantities[],Quantities!$V$2),VLOOKUP($A164,Quantities[],Quantities!$AA$2)*VLOOKUP($A164,Quantities[],Quantities!$Z$2),VLOOKUP($A164,Quantities[],Quantities!$AE$2)*VLOOKUP($A164,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A164,Quantities[],Quantities!$V$2),VLOOKUP($A164,Quantities[],Quantities!$Z$2),VLOOKUP($A164,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D164,2)=\"Sc\",C164=\"a\"),\nVLOOKUP(A164,Quantities[],Quantities!$K$2),\n\nIF(AND(B164=\"D\",C164=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A164,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A164,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B164=\"D\", (VLOOKUP(A164,Quantities[],Quantities!$V$2)+VLOOKUP(A164,Quantities[],Quantities!$Z$2)+VLOOKUP(A164,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A164,Quantities[],Quantities!$W$2)*VLOOKUP(A164,Quantities[],Quantities!$V$2)\n+VLOOKUP(A164,Quantities[],Quantities!$AA$2)*VLOOKUP(A164,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A164,Quantities[],Quantities!$AE$2)*VLOOKUP(A164,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A164,Quantities[],Quantities!$V$2)+VLOOKUP(A164,Quantities[],Quantities!$Z$2)+VLOOKUP(A164,Quantities[],Quantities!$AD$2)),\n\nIF($B164=\"Q\", (SUM(VLOOKUP($A164,Quantities[],Quantities!$W$2)*VLOOKUP($A164,Quantities[],Quantities!$V$2),VLOOKUP($A164,Quantities[],Quantities!$AA$2)*VLOOKUP($A164,Quantities[],Quantities!$Z$2),VLOOKUP($A164,Quantities[],Quantities!$AE$2)*VLOOKUP($A164,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A164,Quantities[],Quantities!$V$2),VLOOKUP($A164,Quantities[],Quantities!$Z$2),VLOOKUP($A164,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A164,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D164,1)=\"U\",\"-\",VLOOKUP(D164,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A6","v":1002},"H","e","U6a","1002-H-e-U6a",{"$f":"IF(D165=\"Comb1\",VLOOKUP(B165,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B165,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B165=\"B\",C165=\"a\"),\n    \" Grading\",\"\"),\nIF(C165=\"b\",\"\",\"-\"),\nIF(C165=\"b\",\"\",VLOOKUP(A165,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A165,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A165,\"0\"),1)=\"5\",\"\",VLOOKUP(C165,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A165,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A165,\"0\"),1)=\"5\",$C165=\"b\"),\"\",VLOOKUP($A165,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A165,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C165=\"a\",C165=\"c\",C165=\"d\",C165=\"e\"),IF(OR(RIGHT(TEXT($A165,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A165,\"0\"),1)=\"5\"),VLOOKUP($A165,Quantities[],Quantities!$B$2),VLOOKUP($A165,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A165,\"0\"),1)=\"5\",VLOOKUP($A165,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A165,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"IF(LEFT(TEXT(A165,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A165,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C165=\"a\",C165=\"c\",C165=\"d\",C165=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A165,\"0\"),2)=\"00\",VLOOKUP(A165,Quantities[],Quantities!$B$2),VLOOKUP(A165,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D165,2)=\"Sc\",B165=\"A\",C165=\"d\"),\nSUM(VLOOKUP($A165,Quantities[],Quantities!$V$2),VLOOKUP($A165,Quantities[],Quantities!$Z$2),\nVLOOKUP($A165,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D165,2)=\"Sc\",C165=\"a\"),\nVLOOKUP(A165,Quantities[],Quantities!$J$2),\n\nIF(AND(B165=\"D\",C165=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B165=\"D\",\n VLOOKUP(A165,Quantities[],Quantities!$V$2)+VLOOKUP(A165,Quantities[],Quantities!$Z$2)+VLOOKUP(A165,Quantities[],Quantities!$AD$2),\nIF($B165=\"Q\", SUM(VLOOKUP($A165,Quantities[],Quantities!$V$2),VLOOKUP($A165,Quantities[],Quantities!$Z$2),\nVLOOKUP($A165,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A165,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D165,2)=\"Mg\", VLOOKUP(A165,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D165,2)=\"Sc\",B165=\"A\",C165=\"d\"),\n(SUM(VLOOKUP($A165,Quantities[],Quantities!$W$2)*VLOOKUP($A165,Quantities[],Quantities!$V$2),VLOOKUP($A165,Quantities[],Quantities!$AA$2)*VLOOKUP($A165,Quantities[],Quantities!$Z$2),VLOOKUP($A165,Quantities[],Quantities!$AE$2)*VLOOKUP($A165,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A165,Quantities[],Quantities!$V$2),VLOOKUP($A165,Quantities[],Quantities!$Z$2),VLOOKUP($A165,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D165,2)=\"Sc\",C165=\"a\"),\nVLOOKUP(A165,Quantities[],Quantities!$K$2),\n\nIF(AND(B165=\"D\",C165=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A165,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A165,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B165=\"D\", (VLOOKUP(A165,Quantities[],Quantities!$V$2)+VLOOKUP(A165,Quantities[],Quantities!$Z$2)+VLOOKUP(A165,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A165,Quantities[],Quantities!$W$2)*VLOOKUP(A165,Quantities[],Quantities!$V$2)\n+VLOOKUP(A165,Quantities[],Quantities!$AA$2)*VLOOKUP(A165,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A165,Quantities[],Quantities!$AE$2)*VLOOKUP(A165,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A165,Quantities[],Quantities!$V$2)+VLOOKUP(A165,Quantities[],Quantities!$Z$2)+VLOOKUP(A165,Quantities[],Quantities!$AD$2)),\n\nIF($B165=\"Q\", (SUM(VLOOKUP($A165,Quantities[],Quantities!$W$2)*VLOOKUP($A165,Quantities[],Quantities!$V$2),VLOOKUP($A165,Quantities[],Quantities!$AA$2)*VLOOKUP($A165,Quantities[],Quantities!$Z$2),VLOOKUP($A165,Quantities[],Quantities!$AE$2)*VLOOKUP($A165,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A165,Quantities[],Quantities!$V$2),VLOOKUP($A165,Quantities[],Quantities!$Z$2),VLOOKUP($A165,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A165,Quantities[],Quantities!$I$2)\n))))))","v":-0.27},{"$f":"IF(LEFT(D165,1)=\"U\",\"-\",VLOOKUP(D165,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A7","v":1003},"H","e","U6b","1003-H-e-U6b",{"$f":"IF(D166=\"Comb1\",VLOOKUP(B166,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B166,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B166=\"B\",C166=\"a\"),\n    \" Grading\",\"\"),\nIF(C166=\"b\",\"\",\"-\"),\nIF(C166=\"b\",\"\",VLOOKUP(A166,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A166,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A166,\"0\"),1)=\"5\",\"\",VLOOKUP(C166,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A166,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A166,\"0\"),1)=\"5\",$C166=\"b\"),\"\",VLOOKUP($A166,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A166,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C166=\"a\",C166=\"c\",C166=\"d\",C166=\"e\"),IF(OR(RIGHT(TEXT($A166,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A166,\"0\"),1)=\"5\"),VLOOKUP($A166,Quantities[],Quantities!$B$2),VLOOKUP($A166,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A166,\"0\"),1)=\"5\",VLOOKUP($A166,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A166,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"IF(LEFT(TEXT(A166,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A166,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C166=\"a\",C166=\"c\",C166=\"d\",C166=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A166,\"0\"),2)=\"00\",VLOOKUP(A166,Quantities[],Quantities!$B$2),VLOOKUP(A166,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D166,2)=\"Sc\",B166=\"A\",C166=\"d\"),\nSUM(VLOOKUP($A166,Quantities[],Quantities!$V$2),VLOOKUP($A166,Quantities[],Quantities!$Z$2),\nVLOOKUP($A166,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D166,2)=\"Sc\",C166=\"a\"),\nVLOOKUP(A166,Quantities[],Quantities!$J$2),\n\nIF(AND(B166=\"D\",C166=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B166=\"D\",\n VLOOKUP(A166,Quantities[],Quantities!$V$2)+VLOOKUP(A166,Quantities[],Quantities!$Z$2)+VLOOKUP(A166,Quantities[],Quantities!$AD$2),\nIF($B166=\"Q\", SUM(VLOOKUP($A166,Quantities[],Quantities!$V$2),VLOOKUP($A166,Quantities[],Quantities!$Z$2),\nVLOOKUP($A166,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A166,Quantities[],Quantities!$G$2)\n)))))","v":98.92},{"$f":"IF(LEFT(D166,2)=\"Mg\", VLOOKUP(A166,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D166,2)=\"Sc\",B166=\"A\",C166=\"d\"),\n(SUM(VLOOKUP($A166,Quantities[],Quantities!$W$2)*VLOOKUP($A166,Quantities[],Quantities!$V$2),VLOOKUP($A166,Quantities[],Quantities!$AA$2)*VLOOKUP($A166,Quantities[],Quantities!$Z$2),VLOOKUP($A166,Quantities[],Quantities!$AE$2)*VLOOKUP($A166,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A166,Quantities[],Quantities!$V$2),VLOOKUP($A166,Quantities[],Quantities!$Z$2),VLOOKUP($A166,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D166,2)=\"Sc\",C166=\"a\"),\nVLOOKUP(A166,Quantities[],Quantities!$K$2),\n\nIF(AND(B166=\"D\",C166=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A166,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A166,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B166=\"D\", (VLOOKUP(A166,Quantities[],Quantities!$V$2)+VLOOKUP(A166,Quantities[],Quantities!$Z$2)+VLOOKUP(A166,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A166,Quantities[],Quantities!$W$2)*VLOOKUP(A166,Quantities[],Quantities!$V$2)\n+VLOOKUP(A166,Quantities[],Quantities!$AA$2)*VLOOKUP(A166,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A166,Quantities[],Quantities!$AE$2)*VLOOKUP(A166,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A166,Quantities[],Quantities!$V$2)+VLOOKUP(A166,Quantities[],Quantities!$Z$2)+VLOOKUP(A166,Quantities[],Quantities!$AD$2)),\n\nIF($B166=\"Q\", (SUM(VLOOKUP($A166,Quantities[],Quantities!$W$2)*VLOOKUP($A166,Quantities[],Quantities!$V$2),VLOOKUP($A166,Quantities[],Quantities!$AA$2)*VLOOKUP($A166,Quantities[],Quantities!$Z$2),VLOOKUP($A166,Quantities[],Quantities!$AE$2)*VLOOKUP($A166,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A166,Quantities[],Quantities!$V$2),VLOOKUP($A166,Quantities[],Quantities!$Z$2),VLOOKUP($A166,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A166,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D166,1)=\"U\",\"-\",VLOOKUP(D166,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A17","v":1302},"H","e","U6c","1302-H-e-U6c",{"$f":"IF(D167=\"Comb1\",VLOOKUP(B167,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B167,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B167=\"B\",C167=\"a\"),\n    \" Grading\",\"\"),\nIF(C167=\"b\",\"\",\"-\"),\nIF(C167=\"b\",\"\",VLOOKUP(A167,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A167,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A167,\"0\"),1)=\"5\",\"\",VLOOKUP(C167,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A167,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A167,\"0\"),1)=\"5\",$C167=\"b\"),\"\",VLOOKUP($A167,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A167,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C167=\"a\",C167=\"c\",C167=\"d\",C167=\"e\"),IF(OR(RIGHT(TEXT($A167,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A167,\"0\"),1)=\"5\"),VLOOKUP($A167,Quantities[],Quantities!$B$2),VLOOKUP($A167,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A167,\"0\"),1)=\"5\",VLOOKUP($A167,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A167,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-2"},{"$f":"IF(LEFT(TEXT(A167,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A167,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C167=\"a\",C167=\"c\",C167=\"d\",C167=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A167,\"0\"),2)=\"00\",VLOOKUP(A167,Quantities[],Quantities!$B$2),VLOOKUP(A167,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D167,2)=\"Sc\",B167=\"A\",C167=\"d\"),\nSUM(VLOOKUP($A167,Quantities[],Quantities!$V$2),VLOOKUP($A167,Quantities[],Quantities!$Z$2),\nVLOOKUP($A167,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D167,2)=\"Sc\",C167=\"a\"),\nVLOOKUP(A167,Quantities[],Quantities!$J$2),\n\nIF(AND(B167=\"D\",C167=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B167=\"D\",\n VLOOKUP(A167,Quantities[],Quantities!$V$2)+VLOOKUP(A167,Quantities[],Quantities!$Z$2)+VLOOKUP(A167,Quantities[],Quantities!$AD$2),\nIF($B167=\"Q\", SUM(VLOOKUP($A167,Quantities[],Quantities!$V$2),VLOOKUP($A167,Quantities[],Quantities!$Z$2),\nVLOOKUP($A167,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A167,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D167,2)=\"Mg\", VLOOKUP(A167,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D167,2)=\"Sc\",B167=\"A\",C167=\"d\"),\n(SUM(VLOOKUP($A167,Quantities[],Quantities!$W$2)*VLOOKUP($A167,Quantities[],Quantities!$V$2),VLOOKUP($A167,Quantities[],Quantities!$AA$2)*VLOOKUP($A167,Quantities[],Quantities!$Z$2),VLOOKUP($A167,Quantities[],Quantities!$AE$2)*VLOOKUP($A167,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A167,Quantities[],Quantities!$V$2),VLOOKUP($A167,Quantities[],Quantities!$Z$2),VLOOKUP($A167,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D167,2)=\"Sc\",C167=\"a\"),\nVLOOKUP(A167,Quantities[],Quantities!$K$2),\n\nIF(AND(B167=\"D\",C167=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A167,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A167,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B167=\"D\", (VLOOKUP(A167,Quantities[],Quantities!$V$2)+VLOOKUP(A167,Quantities[],Quantities!$Z$2)+VLOOKUP(A167,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A167,Quantities[],Quantities!$W$2)*VLOOKUP(A167,Quantities[],Quantities!$V$2)\n+VLOOKUP(A167,Quantities[],Quantities!$AA$2)*VLOOKUP(A167,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A167,Quantities[],Quantities!$AE$2)*VLOOKUP(A167,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A167,Quantities[],Quantities!$V$2)+VLOOKUP(A167,Quantities[],Quantities!$Z$2)+VLOOKUP(A167,Quantities[],Quantities!$AD$2)),\n\nIF($B167=\"Q\", (SUM(VLOOKUP($A167,Quantities[],Quantities!$W$2)*VLOOKUP($A167,Quantities[],Quantities!$V$2),VLOOKUP($A167,Quantities[],Quantities!$AA$2)*VLOOKUP($A167,Quantities[],Quantities!$Z$2),VLOOKUP($A167,Quantities[],Quantities!$AE$2)*VLOOKUP($A167,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A167,Quantities[],Quantities!$V$2),VLOOKUP($A167,Quantities[],Quantities!$Z$2),VLOOKUP($A167,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A167,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D167,1)=\"U\",\"-\",VLOOKUP(D167,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A5","v":1001},"I","e","U7a","1001-I-e-U7a",{"$f":"IF(D168=\"Comb1\",VLOOKUP(B168,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B168,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B168=\"B\",C168=\"a\"),\n    \" Grading\",\"\"),\nIF(C168=\"b\",\"\",\"-\"),\nIF(C168=\"b\",\"\",VLOOKUP(A168,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A168,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A168,\"0\"),1)=\"5\",\"\",VLOOKUP(C168,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Top Channels-Top-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A168,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A168,\"0\"),1)=\"5\",$C168=\"b\"),\"\",VLOOKUP($A168,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A168,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C168=\"a\",C168=\"c\",C168=\"d\",C168=\"e\"),IF(OR(RIGHT(TEXT($A168,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A168,\"0\"),1)=\"5\"),VLOOKUP($A168,Quantities[],Quantities!$B$2),VLOOKUP($A168,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A168,\"0\"),1)=\"5\",VLOOKUP($A168,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A168,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"IF(LEFT(TEXT(A168,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A168,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C168=\"a\",C168=\"c\",C168=\"d\",C168=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A168,\"0\"),2)=\"00\",VLOOKUP(A168,Quantities[],Quantities!$B$2),VLOOKUP(A168,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D168,2)=\"Sc\",B168=\"A\",C168=\"d\"),\nSUM(VLOOKUP($A168,Quantities[],Quantities!$V$2),VLOOKUP($A168,Quantities[],Quantities!$Z$2),\nVLOOKUP($A168,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D168,2)=\"Sc\",C168=\"a\"),\nVLOOKUP(A168,Quantities[],Quantities!$J$2),\n\nIF(AND(B168=\"D\",C168=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B168=\"D\",\n VLOOKUP(A168,Quantities[],Quantities!$V$2)+VLOOKUP(A168,Quantities[],Quantities!$Z$2)+VLOOKUP(A168,Quantities[],Quantities!$AD$2),\nIF($B168=\"Q\", SUM(VLOOKUP($A168,Quantities[],Quantities!$V$2),VLOOKUP($A168,Quantities[],Quantities!$Z$2),\nVLOOKUP($A168,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A168,Quantities[],Quantities!$G$2)\n)))))","v":540},{"$f":"IF(LEFT(D168,2)=\"Mg\", VLOOKUP(A168,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D168,2)=\"Sc\",B168=\"A\",C168=\"d\"),\n(SUM(VLOOKUP($A168,Quantities[],Quantities!$W$2)*VLOOKUP($A168,Quantities[],Quantities!$V$2),VLOOKUP($A168,Quantities[],Quantities!$AA$2)*VLOOKUP($A168,Quantities[],Quantities!$Z$2),VLOOKUP($A168,Quantities[],Quantities!$AE$2)*VLOOKUP($A168,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A168,Quantities[],Quantities!$V$2),VLOOKUP($A168,Quantities[],Quantities!$Z$2),VLOOKUP($A168,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D168,2)=\"Sc\",C168=\"a\"),\nVLOOKUP(A168,Quantities[],Quantities!$K$2),\n\nIF(AND(B168=\"D\",C168=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A168,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A168,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B168=\"D\", (VLOOKUP(A168,Quantities[],Quantities!$V$2)+VLOOKUP(A168,Quantities[],Quantities!$Z$2)+VLOOKUP(A168,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A168,Quantities[],Quantities!$W$2)*VLOOKUP(A168,Quantities[],Quantities!$V$2)\n+VLOOKUP(A168,Quantities[],Quantities!$AA$2)*VLOOKUP(A168,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A168,Quantities[],Quantities!$AE$2)*VLOOKUP(A168,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A168,Quantities[],Quantities!$V$2)+VLOOKUP(A168,Quantities[],Quantities!$Z$2)+VLOOKUP(A168,Quantities[],Quantities!$AD$2)),\n\nIF($B168=\"Q\", (SUM(VLOOKUP($A168,Quantities[],Quantities!$W$2)*VLOOKUP($A168,Quantities[],Quantities!$V$2),VLOOKUP($A168,Quantities[],Quantities!$AA$2)*VLOOKUP($A168,Quantities[],Quantities!$Z$2),VLOOKUP($A168,Quantities[],Quantities!$AE$2)*VLOOKUP($A168,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A168,Quantities[],Quantities!$V$2),VLOOKUP($A168,Quantities[],Quantities!$Z$2),VLOOKUP($A168,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A168,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D168,1)=\"U\",\"-\",VLOOKUP(D168,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A16","v":1301},"I","e","U7b","1301-I-e-U7b",{"$f":"IF(D169=\"Comb1\",VLOOKUP(B169,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B169,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B169=\"B\",C169=\"a\"),\n    \" Grading\",\"\"),\nIF(C169=\"b\",\"\",\"-\"),\nIF(C169=\"b\",\"\",VLOOKUP(A169,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A169,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A169,\"0\"),1)=\"5\",\"\",VLOOKUP(C169,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Top Channels-Top-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A169,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A169,\"0\"),1)=\"5\",$C169=\"b\"),\"\",VLOOKUP($A169,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A169,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C169=\"a\",C169=\"c\",C169=\"d\",C169=\"e\"),IF(OR(RIGHT(TEXT($A169,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A169,\"0\"),1)=\"5\"),VLOOKUP($A169,Quantities[],Quantities!$B$2),VLOOKUP($A169,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A169,\"0\"),1)=\"5\",VLOOKUP($A169,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A169,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-1"},{"$f":"IF(LEFT(TEXT(A169,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A169,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C169=\"a\",C169=\"c\",C169=\"d\",C169=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A169,\"0\"),2)=\"00\",VLOOKUP(A169,Quantities[],Quantities!$B$2),VLOOKUP(A169,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D169,2)=\"Sc\",B169=\"A\",C169=\"d\"),\nSUM(VLOOKUP($A169,Quantities[],Quantities!$V$2),VLOOKUP($A169,Quantities[],Quantities!$Z$2),\nVLOOKUP($A169,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D169,2)=\"Sc\",C169=\"a\"),\nVLOOKUP(A169,Quantities[],Quantities!$J$2),\n\nIF(AND(B169=\"D\",C169=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B169=\"D\",\n VLOOKUP(A169,Quantities[],Quantities!$V$2)+VLOOKUP(A169,Quantities[],Quantities!$Z$2)+VLOOKUP(A169,Quantities[],Quantities!$AD$2),\nIF($B169=\"Q\", SUM(VLOOKUP($A169,Quantities[],Quantities!$V$2),VLOOKUP($A169,Quantities[],Quantities!$Z$2),\nVLOOKUP($A169,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A169,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D169,2)=\"Mg\", VLOOKUP(A169,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D169,2)=\"Sc\",B169=\"A\",C169=\"d\"),\n(SUM(VLOOKUP($A169,Quantities[],Quantities!$W$2)*VLOOKUP($A169,Quantities[],Quantities!$V$2),VLOOKUP($A169,Quantities[],Quantities!$AA$2)*VLOOKUP($A169,Quantities[],Quantities!$Z$2),VLOOKUP($A169,Quantities[],Quantities!$AE$2)*VLOOKUP($A169,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A169,Quantities[],Quantities!$V$2),VLOOKUP($A169,Quantities[],Quantities!$Z$2),VLOOKUP($A169,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D169,2)=\"Sc\",C169=\"a\"),\nVLOOKUP(A169,Quantities[],Quantities!$K$2),\n\nIF(AND(B169=\"D\",C169=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A169,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A169,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B169=\"D\", (VLOOKUP(A169,Quantities[],Quantities!$V$2)+VLOOKUP(A169,Quantities[],Quantities!$Z$2)+VLOOKUP(A169,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A169,Quantities[],Quantities!$W$2)*VLOOKUP(A169,Quantities[],Quantities!$V$2)\n+VLOOKUP(A169,Quantities[],Quantities!$AA$2)*VLOOKUP(A169,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A169,Quantities[],Quantities!$AE$2)*VLOOKUP(A169,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A169,Quantities[],Quantities!$V$2)+VLOOKUP(A169,Quantities[],Quantities!$Z$2)+VLOOKUP(A169,Quantities[],Quantities!$AD$2)),\n\nIF($B169=\"Q\", (SUM(VLOOKUP($A169,Quantities[],Quantities!$W$2)*VLOOKUP($A169,Quantities[],Quantities!$V$2),VLOOKUP($A169,Quantities[],Quantities!$AA$2)*VLOOKUP($A169,Quantities[],Quantities!$Z$2),VLOOKUP($A169,Quantities[],Quantities!$AE$2)*VLOOKUP($A169,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A169,Quantities[],Quantities!$V$2),VLOOKUP($A169,Quantities[],Quantities!$Z$2),VLOOKUP($A169,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A169,Quantities[],Quantities!$I$2)\n))))))","v":-8.0000000000000002E-3},{"$f":"IF(LEFT(D169,1)=\"U\",\"-\",VLOOKUP(D169,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A6","v":1002},"G","e","U5a","1002-G-e-U5a",{"$f":"IF(D170=\"Comb1\",VLOOKUP(B170,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B170,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B170=\"B\",C170=\"a\"),\n    \" Grading\",\"\"),\nIF(C170=\"b\",\"\",\"-\"),\nIF(C170=\"b\",\"\",VLOOKUP(A170,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A170,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A170,\"0\"),1)=\"5\",\"\",VLOOKUP(C170,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A170,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A170,\"0\"),1)=\"5\",$C170=\"b\"),\"\",VLOOKUP($A170,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A170,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C170=\"a\",C170=\"c\",C170=\"d\",C170=\"e\"),IF(OR(RIGHT(TEXT($A170,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A170,\"0\"),1)=\"5\"),VLOOKUP($A170,Quantities[],Quantities!$B$2),VLOOKUP($A170,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A170,\"0\"),1)=\"5\",VLOOKUP($A170,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A170,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"IF(LEFT(TEXT(A170,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A170,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C170=\"a\",C170=\"c\",C170=\"d\",C170=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A170,\"0\"),2)=\"00\",VLOOKUP(A170,Quantities[],Quantities!$B$2),VLOOKUP(A170,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D170,2)=\"Sc\",B170=\"A\",C170=\"d\"),\nSUM(VLOOKUP($A170,Quantities[],Quantities!$V$2),VLOOKUP($A170,Quantities[],Quantities!$Z$2),\nVLOOKUP($A170,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D170,2)=\"Sc\",C170=\"a\"),\nVLOOKUP(A170,Quantities[],Quantities!$J$2),\n\nIF(AND(B170=\"D\",C170=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B170=\"D\",\n VLOOKUP(A170,Quantities[],Quantities!$V$2)+VLOOKUP(A170,Quantities[],Quantities!$Z$2)+VLOOKUP(A170,Quantities[],Quantities!$AD$2),\nIF($B170=\"Q\", SUM(VLOOKUP($A170,Quantities[],Quantities!$V$2),VLOOKUP($A170,Quantities[],Quantities!$Z$2),\nVLOOKUP($A170,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A170,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D170,2)=\"Mg\", VLOOKUP(A170,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D170,2)=\"Sc\",B170=\"A\",C170=\"d\"),\n(SUM(VLOOKUP($A170,Quantities[],Quantities!$W$2)*VLOOKUP($A170,Quantities[],Quantities!$V$2),VLOOKUP($A170,Quantities[],Quantities!$AA$2)*VLOOKUP($A170,Quantities[],Quantities!$Z$2),VLOOKUP($A170,Quantities[],Quantities!$AE$2)*VLOOKUP($A170,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A170,Quantities[],Quantities!$V$2),VLOOKUP($A170,Quantities[],Quantities!$Z$2),VLOOKUP($A170,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D170,2)=\"Sc\",C170=\"a\"),\nVLOOKUP(A170,Quantities[],Quantities!$K$2),\n\nIF(AND(B170=\"D\",C170=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A170,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A170,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B170=\"D\", (VLOOKUP(A170,Quantities[],Quantities!$V$2)+VLOOKUP(A170,Quantities[],Quantities!$Z$2)+VLOOKUP(A170,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A170,Quantities[],Quantities!$W$2)*VLOOKUP(A170,Quantities[],Quantities!$V$2)\n+VLOOKUP(A170,Quantities[],Quantities!$AA$2)*VLOOKUP(A170,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A170,Quantities[],Quantities!$AE$2)*VLOOKUP(A170,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A170,Quantities[],Quantities!$V$2)+VLOOKUP(A170,Quantities[],Quantities!$Z$2)+VLOOKUP(A170,Quantities[],Quantities!$AD$2)),\n\nIF($B170=\"Q\", (SUM(VLOOKUP($A170,Quantities[],Quantities!$W$2)*VLOOKUP($A170,Quantities[],Quantities!$V$2),VLOOKUP($A170,Quantities[],Quantities!$AA$2)*VLOOKUP($A170,Quantities[],Quantities!$Z$2),VLOOKUP($A170,Quantities[],Quantities!$AE$2)*VLOOKUP($A170,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A170,Quantities[],Quantities!$V$2),VLOOKUP($A170,Quantities[],Quantities!$Z$2),VLOOKUP($A170,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A170,Quantities[],Quantities!$I$2)\n))))))","v":-0.27},{"$f":"IF(LEFT(D170,1)=\"U\",\"-\",VLOOKUP(D170,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A6","v":1002},"Gb","e","U5b",{"$f":"CONCATENATE(TEXT(A171,\"0\"),\"-\",B171,\"-\",C171,\"-\",D171)","v":"1002-Gb-e-U5b"},{"$f":"IF(D171=\"Comb1\",VLOOKUP(B171,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B171,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B171=\"B\",C171=\"a\"),\n    \" Grading\",\"\"),\nIF(C171=\"b\",\"\",\"-\"),\nIF(C171=\"b\",\"\",VLOOKUP(A171,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A171,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A171,\"0\"),1)=\"5\",\"\",VLOOKUP(C171,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A171,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A171,\"0\"),1)=\"5\",$C171=\"b\"),\"\",VLOOKUP($A171,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A171,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C171=\"a\",C171=\"c\",C171=\"d\",C171=\"e\"),IF(OR(RIGHT(TEXT($A171,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A171,\"0\"),1)=\"5\"),VLOOKUP($A171,Quantities[],Quantities!$B$2),VLOOKUP($A171,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A171,\"0\"),1)=\"5\",VLOOKUP($A171,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A171,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"IF(LEFT(TEXT(A171,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A171,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C171=\"a\",C171=\"c\",C171=\"d\",C171=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A171,\"0\"),2)=\"00\",VLOOKUP(A171,Quantities[],Quantities!$B$2),VLOOKUP(A171,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D171,2)=\"Sc\",B171=\"A\",C171=\"d\"),\nSUM(VLOOKUP($A171,Quantities[],Quantities!$V$2),VLOOKUP($A171,Quantities[],Quantities!$Z$2),\nVLOOKUP($A171,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D171,2)=\"Sc\",C171=\"a\"),\nVLOOKUP(A171,Quantities[],Quantities!$J$2),\n\nIF(AND(B171=\"D\",C171=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B171=\"D\",\n VLOOKUP(A171,Quantities[],Quantities!$V$2)+VLOOKUP(A171,Quantities[],Quantities!$Z$2)+VLOOKUP(A171,Quantities[],Quantities!$AD$2),\nIF($B171=\"Q\", SUM(VLOOKUP($A171,Quantities[],Quantities!$V$2),VLOOKUP($A171,Quantities[],Quantities!$Z$2),\nVLOOKUP($A171,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A171,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D171,2)=\"Mg\", VLOOKUP(A171,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D171,2)=\"Sc\",B171=\"A\",C171=\"d\"),\n(SUM(VLOOKUP($A171,Quantities[],Quantities!$W$2)*VLOOKUP($A171,Quantities[],Quantities!$V$2),VLOOKUP($A171,Quantities[],Quantities!$AA$2)*VLOOKUP($A171,Quantities[],Quantities!$Z$2),VLOOKUP($A171,Quantities[],Quantities!$AE$2)*VLOOKUP($A171,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A171,Quantities[],Quantities!$V$2),VLOOKUP($A171,Quantities[],Quantities!$Z$2),VLOOKUP($A171,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D171,2)=\"Sc\",C171=\"a\"),\nVLOOKUP(A171,Quantities[],Quantities!$K$2),\n\nIF(AND(B171=\"D\",C171=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A171,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A171,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B171=\"D\", (VLOOKUP(A171,Quantities[],Quantities!$V$2)+VLOOKUP(A171,Quantities[],Quantities!$Z$2)+VLOOKUP(A171,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A171,Quantities[],Quantities!$W$2)*VLOOKUP(A171,Quantities[],Quantities!$V$2)\n+VLOOKUP(A171,Quantities[],Quantities!$AA$2)*VLOOKUP(A171,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A171,Quantities[],Quantities!$AE$2)*VLOOKUP(A171,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A171,Quantities[],Quantities!$V$2)+VLOOKUP(A171,Quantities[],Quantities!$Z$2)+VLOOKUP(A171,Quantities[],Quantities!$AD$2)),\n\nIF($B171=\"Q\", (SUM(VLOOKUP($A171,Quantities[],Quantities!$W$2)*VLOOKUP($A171,Quantities[],Quantities!$V$2),VLOOKUP($A171,Quantities[],Quantities!$AA$2)*VLOOKUP($A171,Quantities[],Quantities!$Z$2),VLOOKUP($A171,Quantities[],Quantities!$AE$2)*VLOOKUP($A171,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A171,Quantities[],Quantities!$V$2),VLOOKUP($A171,Quantities[],Quantities!$Z$2),VLOOKUP($A171,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A171,Quantities[],Quantities!$I$2)\n))))))","v":-0.27},{"$f":"IF(LEFT(D171,1)=\"U\",\"-\",VLOOKUP(D171,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A7","v":1003},"G","e","U5a","1003-G-e-U5a",{"$f":"IF(D172=\"Comb1\",VLOOKUP(B172,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B172,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B172=\"B\",C172=\"a\"),\n    \" Grading\",\"\"),\nIF(C172=\"b\",\"\",\"-\"),\nIF(C172=\"b\",\"\",VLOOKUP(A172,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A172,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A172,\"0\"),1)=\"5\",\"\",VLOOKUP(C172,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A172,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A172,\"0\"),1)=\"5\",$C172=\"b\"),\"\",VLOOKUP($A172,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A172,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C172=\"a\",C172=\"c\",C172=\"d\",C172=\"e\"),IF(OR(RIGHT(TEXT($A172,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A172,\"0\"),1)=\"5\"),VLOOKUP($A172,Quantities[],Quantities!$B$2),VLOOKUP($A172,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A172,\"0\"),1)=\"5\",VLOOKUP($A172,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A172,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"IF(LEFT(TEXT(A172,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A172,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C172=\"a\",C172=\"c\",C172=\"d\",C172=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A172,\"0\"),2)=\"00\",VLOOKUP(A172,Quantities[],Quantities!$B$2),VLOOKUP(A172,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D172,2)=\"Sc\",B172=\"A\",C172=\"d\"),\nSUM(VLOOKUP($A172,Quantities[],Quantities!$V$2),VLOOKUP($A172,Quantities[],Quantities!$Z$2),\nVLOOKUP($A172,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D172,2)=\"Sc\",C172=\"a\"),\nVLOOKUP(A172,Quantities[],Quantities!$J$2),\n\nIF(AND(B172=\"D\",C172=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B172=\"D\",\n VLOOKUP(A172,Quantities[],Quantities!$V$2)+VLOOKUP(A172,Quantities[],Quantities!$Z$2)+VLOOKUP(A172,Quantities[],Quantities!$AD$2),\nIF($B172=\"Q\", SUM(VLOOKUP($A172,Quantities[],Quantities!$V$2),VLOOKUP($A172,Quantities[],Quantities!$Z$2),\nVLOOKUP($A172,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A172,Quantities[],Quantities!$G$2)\n)))))","v":98.92},{"$f":"IF(LEFT(D172,2)=\"Mg\", VLOOKUP(A172,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D172,2)=\"Sc\",B172=\"A\",C172=\"d\"),\n(SUM(VLOOKUP($A172,Quantities[],Quantities!$W$2)*VLOOKUP($A172,Quantities[],Quantities!$V$2),VLOOKUP($A172,Quantities[],Quantities!$AA$2)*VLOOKUP($A172,Quantities[],Quantities!$Z$2),VLOOKUP($A172,Quantities[],Quantities!$AE$2)*VLOOKUP($A172,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A172,Quantities[],Quantities!$V$2),VLOOKUP($A172,Quantities[],Quantities!$Z$2),VLOOKUP($A172,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D172,2)=\"Sc\",C172=\"a\"),\nVLOOKUP(A172,Quantities[],Quantities!$K$2),\n\nIF(AND(B172=\"D\",C172=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A172,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A172,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B172=\"D\", (VLOOKUP(A172,Quantities[],Quantities!$V$2)+VLOOKUP(A172,Quantities[],Quantities!$Z$2)+VLOOKUP(A172,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A172,Quantities[],Quantities!$W$2)*VLOOKUP(A172,Quantities[],Quantities!$V$2)\n+VLOOKUP(A172,Quantities[],Quantities!$AA$2)*VLOOKUP(A172,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A172,Quantities[],Quantities!$AE$2)*VLOOKUP(A172,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A172,Quantities[],Quantities!$V$2)+VLOOKUP(A172,Quantities[],Quantities!$Z$2)+VLOOKUP(A172,Quantities[],Quantities!$AD$2)),\n\nIF($B172=\"Q\", (SUM(VLOOKUP($A172,Quantities[],Quantities!$W$2)*VLOOKUP($A172,Quantities[],Quantities!$V$2),VLOOKUP($A172,Quantities[],Quantities!$AA$2)*VLOOKUP($A172,Quantities[],Quantities!$Z$2),VLOOKUP($A172,Quantities[],Quantities!$AE$2)*VLOOKUP($A172,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A172,Quantities[],Quantities!$V$2),VLOOKUP($A172,Quantities[],Quantities!$Z$2),VLOOKUP($A172,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A172,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D172,1)=\"U\",\"-\",VLOOKUP(D172,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A7","v":1003},"Gb","e","U5b","1003-Gb-e-U5b",{"$f":"IF(D173=\"Comb1\",VLOOKUP(B173,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B173,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B173=\"B\",C173=\"a\"),\n    \" Grading\",\"\"),\nIF(C173=\"b\",\"\",\"-\"),\nIF(C173=\"b\",\"\",VLOOKUP(A173,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A173,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A173,\"0\"),1)=\"5\",\"\",VLOOKUP(C173,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A173,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A173,\"0\"),1)=\"5\",$C173=\"b\"),\"\",VLOOKUP($A173,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A173,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C173=\"a\",C173=\"c\",C173=\"d\",C173=\"e\"),IF(OR(RIGHT(TEXT($A173,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A173,\"0\"),1)=\"5\"),VLOOKUP($A173,Quantities[],Quantities!$B$2),VLOOKUP($A173,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A173,\"0\"),1)=\"5\",VLOOKUP($A173,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A173,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"IF(LEFT(TEXT(A173,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A173,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C173=\"a\",C173=\"c\",C173=\"d\",C173=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A173,\"0\"),2)=\"00\",VLOOKUP(A173,Quantities[],Quantities!$B$2),VLOOKUP(A173,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D173,2)=\"Sc\",B173=\"A\",C173=\"d\"),\nSUM(VLOOKUP($A173,Quantities[],Quantities!$V$2),VLOOKUP($A173,Quantities[],Quantities!$Z$2),\nVLOOKUP($A173,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D173,2)=\"Sc\",C173=\"a\"),\nVLOOKUP(A173,Quantities[],Quantities!$J$2),\n\nIF(AND(B173=\"D\",C173=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B173=\"D\",\n VLOOKUP(A173,Quantities[],Quantities!$V$2)+VLOOKUP(A173,Quantities[],Quantities!$Z$2)+VLOOKUP(A173,Quantities[],Quantities!$AD$2),\nIF($B173=\"Q\", SUM(VLOOKUP($A173,Quantities[],Quantities!$V$2),VLOOKUP($A173,Quantities[],Quantities!$Z$2),\nVLOOKUP($A173,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A173,Quantities[],Quantities!$G$2)\n)))))","v":98.92},{"$f":"IF(LEFT(D173,2)=\"Mg\", VLOOKUP(A173,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D173,2)=\"Sc\",B173=\"A\",C173=\"d\"),\n(SUM(VLOOKUP($A173,Quantities[],Quantities!$W$2)*VLOOKUP($A173,Quantities[],Quantities!$V$2),VLOOKUP($A173,Quantities[],Quantities!$AA$2)*VLOOKUP($A173,Quantities[],Quantities!$Z$2),VLOOKUP($A173,Quantities[],Quantities!$AE$2)*VLOOKUP($A173,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A173,Quantities[],Quantities!$V$2),VLOOKUP($A173,Quantities[],Quantities!$Z$2),VLOOKUP($A173,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D173,2)=\"Sc\",C173=\"a\"),\nVLOOKUP(A173,Quantities[],Quantities!$K$2),\n\nIF(AND(B173=\"D\",C173=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A173,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A173,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B173=\"D\", (VLOOKUP(A173,Quantities[],Quantities!$V$2)+VLOOKUP(A173,Quantities[],Quantities!$Z$2)+VLOOKUP(A173,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A173,Quantities[],Quantities!$W$2)*VLOOKUP(A173,Quantities[],Quantities!$V$2)\n+VLOOKUP(A173,Quantities[],Quantities!$AA$2)*VLOOKUP(A173,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A173,Quantities[],Quantities!$AE$2)*VLOOKUP(A173,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A173,Quantities[],Quantities!$V$2)+VLOOKUP(A173,Quantities[],Quantities!$Z$2)+VLOOKUP(A173,Quantities[],Quantities!$AD$2)),\n\nIF($B173=\"Q\", (SUM(VLOOKUP($A173,Quantities[],Quantities!$W$2)*VLOOKUP($A173,Quantities[],Quantities!$V$2),VLOOKUP($A173,Quantities[],Quantities!$AA$2)*VLOOKUP($A173,Quantities[],Quantities!$Z$2),VLOOKUP($A173,Quantities[],Quantities!$AE$2)*VLOOKUP($A173,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A173,Quantities[],Quantities!$V$2),VLOOKUP($A173,Quantities[],Quantities!$Z$2),VLOOKUP($A173,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A173,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D173,1)=\"U\",\"-\",VLOOKUP(D173,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A17","v":1302},"G","e","U5a","1302-G-e-U5a",{"$f":"IF(D174=\"Comb1\",VLOOKUP(B174,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B174,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B174=\"B\",C174=\"a\"),\n    \" Grading\",\"\"),\nIF(C174=\"b\",\"\",\"-\"),\nIF(C174=\"b\",\"\",VLOOKUP(A174,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A174,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A174,\"0\"),1)=\"5\",\"\",VLOOKUP(C174,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A174,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A174,\"0\"),1)=\"5\",$C174=\"b\"),\"\",VLOOKUP($A174,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A174,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C174=\"a\",C174=\"c\",C174=\"d\",C174=\"e\"),IF(OR(RIGHT(TEXT($A174,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A174,\"0\"),1)=\"5\"),VLOOKUP($A174,Quantities[],Quantities!$B$2),VLOOKUP($A174,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A174,\"0\"),1)=\"5\",VLOOKUP($A174,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A174,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-2"},{"$f":"IF(LEFT(TEXT(A174,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A174,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C174=\"a\",C174=\"c\",C174=\"d\",C174=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A174,\"0\"),2)=\"00\",VLOOKUP(A174,Quantities[],Quantities!$B$2),VLOOKUP(A174,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D174,2)=\"Sc\",B174=\"A\",C174=\"d\"),\nSUM(VLOOKUP($A174,Quantities[],Quantities!$V$2),VLOOKUP($A174,Quantities[],Quantities!$Z$2),\nVLOOKUP($A174,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D174,2)=\"Sc\",C174=\"a\"),\nVLOOKUP(A174,Quantities[],Quantities!$J$2),\n\nIF(AND(B174=\"D\",C174=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B174=\"D\",\n VLOOKUP(A174,Quantities[],Quantities!$V$2)+VLOOKUP(A174,Quantities[],Quantities!$Z$2)+VLOOKUP(A174,Quantities[],Quantities!$AD$2),\nIF($B174=\"Q\", SUM(VLOOKUP($A174,Quantities[],Quantities!$V$2),VLOOKUP($A174,Quantities[],Quantities!$Z$2),\nVLOOKUP($A174,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A174,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D174,2)=\"Mg\", VLOOKUP(A174,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D174,2)=\"Sc\",B174=\"A\",C174=\"d\"),\n(SUM(VLOOKUP($A174,Quantities[],Quantities!$W$2)*VLOOKUP($A174,Quantities[],Quantities!$V$2),VLOOKUP($A174,Quantities[],Quantities!$AA$2)*VLOOKUP($A174,Quantities[],Quantities!$Z$2),VLOOKUP($A174,Quantities[],Quantities!$AE$2)*VLOOKUP($A174,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A174,Quantities[],Quantities!$V$2),VLOOKUP($A174,Quantities[],Quantities!$Z$2),VLOOKUP($A174,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D174,2)=\"Sc\",C174=\"a\"),\nVLOOKUP(A174,Quantities[],Quantities!$K$2),\n\nIF(AND(B174=\"D\",C174=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A174,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A174,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B174=\"D\", (VLOOKUP(A174,Quantities[],Quantities!$V$2)+VLOOKUP(A174,Quantities[],Quantities!$Z$2)+VLOOKUP(A174,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A174,Quantities[],Quantities!$W$2)*VLOOKUP(A174,Quantities[],Quantities!$V$2)\n+VLOOKUP(A174,Quantities[],Quantities!$AA$2)*VLOOKUP(A174,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A174,Quantities[],Quantities!$AE$2)*VLOOKUP(A174,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A174,Quantities[],Quantities!$V$2)+VLOOKUP(A174,Quantities[],Quantities!$Z$2)+VLOOKUP(A174,Quantities[],Quantities!$AD$2)),\n\nIF($B174=\"Q\", (SUM(VLOOKUP($A174,Quantities[],Quantities!$W$2)*VLOOKUP($A174,Quantities[],Quantities!$V$2),VLOOKUP($A174,Quantities[],Quantities!$AA$2)*VLOOKUP($A174,Quantities[],Quantities!$Z$2),VLOOKUP($A174,Quantities[],Quantities!$AE$2)*VLOOKUP($A174,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A174,Quantities[],Quantities!$V$2),VLOOKUP($A174,Quantities[],Quantities!$Z$2),VLOOKUP($A174,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A174,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D174,1)=\"U\",\"-\",VLOOKUP(D174,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A17","v":1302},"Gb","e","U5b",{"$f":"CONCATENATE(TEXT(A175,\"0\"),\"-\",B175,\"-\",C175,\"-\",D175)","v":"1302-Gb-e-U5b"},{"$f":"IF(D175=\"Comb1\",VLOOKUP(B175,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B175,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B175=\"B\",C175=\"a\"),\n    \" Grading\",\"\"),\nIF(C175=\"b\",\"\",\"-\"),\nIF(C175=\"b\",\"\",VLOOKUP(A175,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A175,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A175,\"0\"),1)=\"5\",\"\",VLOOKUP(C175,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A175,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A175,\"0\"),1)=\"5\",$C175=\"b\"),\"\",VLOOKUP($A175,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A175,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C175=\"a\",C175=\"c\",C175=\"d\",C175=\"e\"),IF(OR(RIGHT(TEXT($A175,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A175,\"0\"),1)=\"5\"),VLOOKUP($A175,Quantities[],Quantities!$B$2),VLOOKUP($A175,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A175,\"0\"),1)=\"5\",VLOOKUP($A175,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A175,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-2"},{"$f":"IF(LEFT(TEXT(A175,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A175,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C175=\"a\",C175=\"c\",C175=\"d\",C175=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A175,\"0\"),2)=\"00\",VLOOKUP(A175,Quantities[],Quantities!$B$2),VLOOKUP(A175,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D175,2)=\"Sc\",B175=\"A\",C175=\"d\"),\nSUM(VLOOKUP($A175,Quantities[],Quantities!$V$2),VLOOKUP($A175,Quantities[],Quantities!$Z$2),\nVLOOKUP($A175,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D175,2)=\"Sc\",C175=\"a\"),\nVLOOKUP(A175,Quantities[],Quantities!$J$2),\n\nIF(AND(B175=\"D\",C175=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B175=\"D\",\n VLOOKUP(A175,Quantities[],Quantities!$V$2)+VLOOKUP(A175,Quantities[],Quantities!$Z$2)+VLOOKUP(A175,Quantities[],Quantities!$AD$2),\nIF($B175=\"Q\", SUM(VLOOKUP($A175,Quantities[],Quantities!$V$2),VLOOKUP($A175,Quantities[],Quantities!$Z$2),\nVLOOKUP($A175,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A175,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D175,2)=\"Mg\", VLOOKUP(A175,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D175,2)=\"Sc\",B175=\"A\",C175=\"d\"),\n(SUM(VLOOKUP($A175,Quantities[],Quantities!$W$2)*VLOOKUP($A175,Quantities[],Quantities!$V$2),VLOOKUP($A175,Quantities[],Quantities!$AA$2)*VLOOKUP($A175,Quantities[],Quantities!$Z$2),VLOOKUP($A175,Quantities[],Quantities!$AE$2)*VLOOKUP($A175,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A175,Quantities[],Quantities!$V$2),VLOOKUP($A175,Quantities[],Quantities!$Z$2),VLOOKUP($A175,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D175,2)=\"Sc\",C175=\"a\"),\nVLOOKUP(A175,Quantities[],Quantities!$K$2),\n\nIF(AND(B175=\"D\",C175=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A175,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A175,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B175=\"D\", (VLOOKUP(A175,Quantities[],Quantities!$V$2)+VLOOKUP(A175,Quantities[],Quantities!$Z$2)+VLOOKUP(A175,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A175,Quantities[],Quantities!$W$2)*VLOOKUP(A175,Quantities[],Quantities!$V$2)\n+VLOOKUP(A175,Quantities[],Quantities!$AA$2)*VLOOKUP(A175,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A175,Quantities[],Quantities!$AE$2)*VLOOKUP(A175,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A175,Quantities[],Quantities!$V$2)+VLOOKUP(A175,Quantities[],Quantities!$Z$2)+VLOOKUP(A175,Quantities[],Quantities!$AD$2)),\n\nIF($B175=\"Q\", (SUM(VLOOKUP($A175,Quantities[],Quantities!$W$2)*VLOOKUP($A175,Quantities[],Quantities!$V$2),VLOOKUP($A175,Quantities[],Quantities!$AA$2)*VLOOKUP($A175,Quantities[],Quantities!$Z$2),VLOOKUP($A175,Quantities[],Quantities!$AE$2)*VLOOKUP($A175,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A175,Quantities[],Quantities!$V$2),VLOOKUP($A175,Quantities[],Quantities!$Z$2),VLOOKUP($A175,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A175,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D175,1)=\"U\",\"-\",VLOOKUP(D175,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A22","v":1402},"G","e","U5a","1402-G-e-U5a",{"$f":"IF(D176=\"Comb1\",VLOOKUP(B176,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B176,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B176=\"B\",C176=\"a\"),\n    \" Grading\",\"\"),\nIF(C176=\"b\",\"\",\"-\"),\nIF(C176=\"b\",\"\",VLOOKUP(A176,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A176,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A176,\"0\"),1)=\"5\",\"\",VLOOKUP(C176,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A176,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A176,\"0\"),1)=\"5\",$C176=\"b\"),\"\",VLOOKUP($A176,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A176,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C176=\"a\",C176=\"c\",C176=\"d\",C176=\"e\"),IF(OR(RIGHT(TEXT($A176,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A176,\"0\"),1)=\"5\"),VLOOKUP($A176,Quantities[],Quantities!$B$2),VLOOKUP($A176,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A176,\"0\"),1)=\"5\",VLOOKUP($A176,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A176,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"IF(LEFT(TEXT(A176,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A176,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C176=\"a\",C176=\"c\",C176=\"d\",C176=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A176,\"0\"),2)=\"00\",VLOOKUP(A176,Quantities[],Quantities!$B$2),VLOOKUP(A176,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D176,2)=\"Sc\",B176=\"A\",C176=\"d\"),\nSUM(VLOOKUP($A176,Quantities[],Quantities!$V$2),VLOOKUP($A176,Quantities[],Quantities!$Z$2),\nVLOOKUP($A176,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D176,2)=\"Sc\",C176=\"a\"),\nVLOOKUP(A176,Quantities[],Quantities!$J$2),\n\nIF(AND(B176=\"D\",C176=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B176=\"D\",\n VLOOKUP(A176,Quantities[],Quantities!$V$2)+VLOOKUP(A176,Quantities[],Quantities!$Z$2)+VLOOKUP(A176,Quantities[],Quantities!$AD$2),\nIF($B176=\"Q\", SUM(VLOOKUP($A176,Quantities[],Quantities!$V$2),VLOOKUP($A176,Quantities[],Quantities!$Z$2),\nVLOOKUP($A176,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A176,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D176,2)=\"Mg\", VLOOKUP(A176,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D176,2)=\"Sc\",B176=\"A\",C176=\"d\"),\n(SUM(VLOOKUP($A176,Quantities[],Quantities!$W$2)*VLOOKUP($A176,Quantities[],Quantities!$V$2),VLOOKUP($A176,Quantities[],Quantities!$AA$2)*VLOOKUP($A176,Quantities[],Quantities!$Z$2),VLOOKUP($A176,Quantities[],Quantities!$AE$2)*VLOOKUP($A176,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A176,Quantities[],Quantities!$V$2),VLOOKUP($A176,Quantities[],Quantities!$Z$2),VLOOKUP($A176,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D176,2)=\"Sc\",C176=\"a\"),\nVLOOKUP(A176,Quantities[],Quantities!$K$2),\n\nIF(AND(B176=\"D\",C176=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A176,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A176,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B176=\"D\", (VLOOKUP(A176,Quantities[],Quantities!$V$2)+VLOOKUP(A176,Quantities[],Quantities!$Z$2)+VLOOKUP(A176,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A176,Quantities[],Quantities!$W$2)*VLOOKUP(A176,Quantities[],Quantities!$V$2)\n+VLOOKUP(A176,Quantities[],Quantities!$AA$2)*VLOOKUP(A176,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A176,Quantities[],Quantities!$AE$2)*VLOOKUP(A176,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A176,Quantities[],Quantities!$V$2)+VLOOKUP(A176,Quantities[],Quantities!$Z$2)+VLOOKUP(A176,Quantities[],Quantities!$AD$2)),\n\nIF($B176=\"Q\", (SUM(VLOOKUP($A176,Quantities[],Quantities!$W$2)*VLOOKUP($A176,Quantities[],Quantities!$V$2),VLOOKUP($A176,Quantities[],Quantities!$AA$2)*VLOOKUP($A176,Quantities[],Quantities!$Z$2),VLOOKUP($A176,Quantities[],Quantities!$AE$2)*VLOOKUP($A176,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A176,Quantities[],Quantities!$V$2),VLOOKUP($A176,Quantities[],Quantities!$Z$2),VLOOKUP($A176,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A176,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D176,1)=\"U\",\"-\",VLOOKUP(D176,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A22","v":1402},"Gb","e","U5a",{"$f":"CONCATENATE(TEXT(A177,\"0\"),\"-\",B177,\"-\",C177,\"-\",D177)","v":"1402-Gb-e-U5a"},{"$f":"IF(D177=\"Comb1\",VLOOKUP(B177,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B177,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B177=\"B\",C177=\"a\"),\n    \" Grading\",\"\"),\nIF(C177=\"b\",\"\",\"-\"),\nIF(C177=\"b\",\"\",VLOOKUP(A177,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A177,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A177,\"0\"),1)=\"5\",\"\",VLOOKUP(C177,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A177,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A177,\"0\"),1)=\"5\",$C177=\"b\"),\"\",VLOOKUP($A177,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A177,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C177=\"a\",C177=\"c\",C177=\"d\",C177=\"e\"),IF(OR(RIGHT(TEXT($A177,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A177,\"0\"),1)=\"5\"),VLOOKUP($A177,Quantities[],Quantities!$B$2),VLOOKUP($A177,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A177,\"0\"),1)=\"5\",VLOOKUP($A177,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A177,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"IF(LEFT(TEXT(A177,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A177,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C177=\"a\",C177=\"c\",C177=\"d\",C177=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A177,\"0\"),2)=\"00\",VLOOKUP(A177,Quantities[],Quantities!$B$2),VLOOKUP(A177,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D177,2)=\"Sc\",B177=\"A\",C177=\"d\"),\nSUM(VLOOKUP($A177,Quantities[],Quantities!$V$2),VLOOKUP($A177,Quantities[],Quantities!$Z$2),\nVLOOKUP($A177,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D177,2)=\"Sc\",C177=\"a\"),\nVLOOKUP(A177,Quantities[],Quantities!$J$2),\n\nIF(AND(B177=\"D\",C177=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B177=\"D\",\n VLOOKUP(A177,Quantities[],Quantities!$V$2)+VLOOKUP(A177,Quantities[],Quantities!$Z$2)+VLOOKUP(A177,Quantities[],Quantities!$AD$2),\nIF($B177=\"Q\", SUM(VLOOKUP($A177,Quantities[],Quantities!$V$2),VLOOKUP($A177,Quantities[],Quantities!$Z$2),\nVLOOKUP($A177,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A177,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D177,2)=\"Mg\", VLOOKUP(A177,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D177,2)=\"Sc\",B177=\"A\",C177=\"d\"),\n(SUM(VLOOKUP($A177,Quantities[],Quantities!$W$2)*VLOOKUP($A177,Quantities[],Quantities!$V$2),VLOOKUP($A177,Quantities[],Quantities!$AA$2)*VLOOKUP($A177,Quantities[],Quantities!$Z$2),VLOOKUP($A177,Quantities[],Quantities!$AE$2)*VLOOKUP($A177,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A177,Quantities[],Quantities!$V$2),VLOOKUP($A177,Quantities[],Quantities!$Z$2),VLOOKUP($A177,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D177,2)=\"Sc\",C177=\"a\"),\nVLOOKUP(A177,Quantities[],Quantities!$K$2),\n\nIF(AND(B177=\"D\",C177=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A177,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A177,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B177=\"D\", (VLOOKUP(A177,Quantities[],Quantities!$V$2)+VLOOKUP(A177,Quantities[],Quantities!$Z$2)+VLOOKUP(A177,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A177,Quantities[],Quantities!$W$2)*VLOOKUP(A177,Quantities[],Quantities!$V$2)\n+VLOOKUP(A177,Quantities[],Quantities!$AA$2)*VLOOKUP(A177,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A177,Quantities[],Quantities!$AE$2)*VLOOKUP(A177,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A177,Quantities[],Quantities!$V$2)+VLOOKUP(A177,Quantities[],Quantities!$Z$2)+VLOOKUP(A177,Quantities[],Quantities!$AD$2)),\n\nIF($B177=\"Q\", (SUM(VLOOKUP($A177,Quantities[],Quantities!$W$2)*VLOOKUP($A177,Quantities[],Quantities!$V$2),VLOOKUP($A177,Quantities[],Quantities!$AA$2)*VLOOKUP($A177,Quantities[],Quantities!$Z$2),VLOOKUP($A177,Quantities[],Quantities!$AE$2)*VLOOKUP($A177,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A177,Quantities[],Quantities!$V$2),VLOOKUP($A177,Quantities[],Quantities!$Z$2),VLOOKUP($A177,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A177,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D177,1)=\"U\",\"-\",VLOOKUP(D177,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A5","v":1001},"J","d","U2","1001-J-d-U2",{"$f":"IF(D178=\"Comb1\",VLOOKUP(B178,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B178,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B178=\"B\",C178=\"a\"),\n    \" Grading\",\"\"),\nIF(C178=\"b\",\"\",\"-\"),\nIF(C178=\"b\",\"\",VLOOKUP(A178,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A178,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A178,\"0\"),1)=\"5\",\"\",VLOOKUP(C178,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A178,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A178,\"0\"),1)=\"5\",$C178=\"b\"),\"\",VLOOKUP($A178,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A178,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C178=\"a\",C178=\"c\",C178=\"d\",C178=\"e\"),IF(OR(RIGHT(TEXT($A178,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A178,\"0\"),1)=\"5\"),VLOOKUP($A178,Quantities[],Quantities!$B$2),VLOOKUP($A178,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A178,\"0\"),1)=\"5\",VLOOKUP($A178,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A178,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"IF(LEFT(TEXT(A178,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A178,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C178=\"a\",C178=\"c\",C178=\"d\",C178=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A178,\"0\"),2)=\"00\",VLOOKUP(A178,Quantities[],Quantities!$B$2),VLOOKUP(A178,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D178,2)=\"Sc\",B178=\"A\",C178=\"d\"),\nSUM(VLOOKUP($A178,Quantities[],Quantities!$V$2),VLOOKUP($A178,Quantities[],Quantities!$Z$2),\nVLOOKUP($A178,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D178,2)=\"Sc\",C178=\"a\"),\nVLOOKUP(A178,Quantities[],Quantities!$J$2),\n\nIF(AND(B178=\"D\",C178=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B178=\"D\",\n VLOOKUP(A178,Quantities[],Quantities!$V$2)+VLOOKUP(A178,Quantities[],Quantities!$Z$2)+VLOOKUP(A178,Quantities[],Quantities!$AD$2),\nIF($B178=\"Q\", SUM(VLOOKUP($A178,Quantities[],Quantities!$V$2),VLOOKUP($A178,Quantities[],Quantities!$Z$2),\nVLOOKUP($A178,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A178,Quantities[],Quantities!$G$2)\n)))))","v":540},{"$f":"IF(LEFT(D178,2)=\"Mg\", VLOOKUP(A178,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D178,2)=\"Sc\",B178=\"A\",C178=\"d\"),\n(SUM(VLOOKUP($A178,Quantities[],Quantities!$W$2)*VLOOKUP($A178,Quantities[],Quantities!$V$2),VLOOKUP($A178,Quantities[],Quantities!$AA$2)*VLOOKUP($A178,Quantities[],Quantities!$Z$2),VLOOKUP($A178,Quantities[],Quantities!$AE$2)*VLOOKUP($A178,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A178,Quantities[],Quantities!$V$2),VLOOKUP($A178,Quantities[],Quantities!$Z$2),VLOOKUP($A178,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D178,2)=\"Sc\",C178=\"a\"),\nVLOOKUP(A178,Quantities[],Quantities!$K$2),\n\nIF(AND(B178=\"D\",C178=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A178,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A178,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B178=\"D\", (VLOOKUP(A178,Quantities[],Quantities!$V$2)+VLOOKUP(A178,Quantities[],Quantities!$Z$2)+VLOOKUP(A178,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A178,Quantities[],Quantities!$W$2)*VLOOKUP(A178,Quantities[],Quantities!$V$2)\n+VLOOKUP(A178,Quantities[],Quantities!$AA$2)*VLOOKUP(A178,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A178,Quantities[],Quantities!$AE$2)*VLOOKUP(A178,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A178,Quantities[],Quantities!$V$2)+VLOOKUP(A178,Quantities[],Quantities!$Z$2)+VLOOKUP(A178,Quantities[],Quantities!$AD$2)),\n\nIF($B178=\"Q\", (SUM(VLOOKUP($A178,Quantities[],Quantities!$W$2)*VLOOKUP($A178,Quantities[],Quantities!$V$2),VLOOKUP($A178,Quantities[],Quantities!$AA$2)*VLOOKUP($A178,Quantities[],Quantities!$Z$2),VLOOKUP($A178,Quantities[],Quantities!$AE$2)*VLOOKUP($A178,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A178,Quantities[],Quantities!$V$2),VLOOKUP($A178,Quantities[],Quantities!$Z$2),VLOOKUP($A178,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A178,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D178,1)=\"U\",\"-\",VLOOKUP(D178,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A6","v":1002},"J","d","U2","1002-J-d-U2",{"$f":"IF(D179=\"Comb1\",VLOOKUP(B179,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B179,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B179=\"B\",C179=\"a\"),\n    \" Grading\",\"\"),\nIF(C179=\"b\",\"\",\"-\"),\nIF(C179=\"b\",\"\",VLOOKUP(A179,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A179,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A179,\"0\"),1)=\"5\",\"\",VLOOKUP(C179,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A179,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A179,\"0\"),1)=\"5\",$C179=\"b\"),\"\",VLOOKUP($A179,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A179,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C179=\"a\",C179=\"c\",C179=\"d\",C179=\"e\"),IF(OR(RIGHT(TEXT($A179,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A179,\"0\"),1)=\"5\"),VLOOKUP($A179,Quantities[],Quantities!$B$2),VLOOKUP($A179,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A179,\"0\"),1)=\"5\",VLOOKUP($A179,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A179,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"IF(LEFT(TEXT(A179,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A179,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C179=\"a\",C179=\"c\",C179=\"d\",C179=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A179,\"0\"),2)=\"00\",VLOOKUP(A179,Quantities[],Quantities!$B$2),VLOOKUP(A179,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D179,2)=\"Sc\",B179=\"A\",C179=\"d\"),\nSUM(VLOOKUP($A179,Quantities[],Quantities!$V$2),VLOOKUP($A179,Quantities[],Quantities!$Z$2),\nVLOOKUP($A179,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D179,2)=\"Sc\",C179=\"a\"),\nVLOOKUP(A179,Quantities[],Quantities!$J$2),\n\nIF(AND(B179=\"D\",C179=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B179=\"D\",\n VLOOKUP(A179,Quantities[],Quantities!$V$2)+VLOOKUP(A179,Quantities[],Quantities!$Z$2)+VLOOKUP(A179,Quantities[],Quantities!$AD$2),\nIF($B179=\"Q\", SUM(VLOOKUP($A179,Quantities[],Quantities!$V$2),VLOOKUP($A179,Quantities[],Quantities!$Z$2),\nVLOOKUP($A179,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A179,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D179,2)=\"Mg\", VLOOKUP(A179,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D179,2)=\"Sc\",B179=\"A\",C179=\"d\"),\n(SUM(VLOOKUP($A179,Quantities[],Quantities!$W$2)*VLOOKUP($A179,Quantities[],Quantities!$V$2),VLOOKUP($A179,Quantities[],Quantities!$AA$2)*VLOOKUP($A179,Quantities[],Quantities!$Z$2),VLOOKUP($A179,Quantities[],Quantities!$AE$2)*VLOOKUP($A179,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A179,Quantities[],Quantities!$V$2),VLOOKUP($A179,Quantities[],Quantities!$Z$2),VLOOKUP($A179,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D179,2)=\"Sc\",C179=\"a\"),\nVLOOKUP(A179,Quantities[],Quantities!$K$2),\n\nIF(AND(B179=\"D\",C179=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A179,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A179,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B179=\"D\", (VLOOKUP(A179,Quantities[],Quantities!$V$2)+VLOOKUP(A179,Quantities[],Quantities!$Z$2)+VLOOKUP(A179,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A179,Quantities[],Quantities!$W$2)*VLOOKUP(A179,Quantities[],Quantities!$V$2)\n+VLOOKUP(A179,Quantities[],Quantities!$AA$2)*VLOOKUP(A179,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A179,Quantities[],Quantities!$AE$2)*VLOOKUP(A179,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A179,Quantities[],Quantities!$V$2)+VLOOKUP(A179,Quantities[],Quantities!$Z$2)+VLOOKUP(A179,Quantities[],Quantities!$AD$2)),\n\nIF($B179=\"Q\", (SUM(VLOOKUP($A179,Quantities[],Quantities!$W$2)*VLOOKUP($A179,Quantities[],Quantities!$V$2),VLOOKUP($A179,Quantities[],Quantities!$AA$2)*VLOOKUP($A179,Quantities[],Quantities!$Z$2),VLOOKUP($A179,Quantities[],Quantities!$AE$2)*VLOOKUP($A179,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A179,Quantities[],Quantities!$V$2),VLOOKUP($A179,Quantities[],Quantities!$Z$2),VLOOKUP($A179,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A179,Quantities[],Quantities!$I$2)\n))))))","v":-0.27},{"$f":"IF(LEFT(D179,1)=\"U\",\"-\",VLOOKUP(D179,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A7","v":1003},"J","d","U2","1003-J-d-U2",{"$f":"IF(D180=\"Comb1\",VLOOKUP(B180,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B180,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B180=\"B\",C180=\"a\"),\n    \" Grading\",\"\"),\nIF(C180=\"b\",\"\",\"-\"),\nIF(C180=\"b\",\"\",VLOOKUP(A180,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A180,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A180,\"0\"),1)=\"5\",\"\",VLOOKUP(C180,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A180,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A180,\"0\"),1)=\"5\",$C180=\"b\"),\"\",VLOOKUP($A180,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A180,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C180=\"a\",C180=\"c\",C180=\"d\",C180=\"e\"),IF(OR(RIGHT(TEXT($A180,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A180,\"0\"),1)=\"5\"),VLOOKUP($A180,Quantities[],Quantities!$B$2),VLOOKUP($A180,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A180,\"0\"),1)=\"5\",VLOOKUP($A180,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A180,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"IF(LEFT(TEXT(A180,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A180,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C180=\"a\",C180=\"c\",C180=\"d\",C180=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A180,\"0\"),2)=\"00\",VLOOKUP(A180,Quantities[],Quantities!$B$2),VLOOKUP(A180,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D180,2)=\"Sc\",B180=\"A\",C180=\"d\"),\nSUM(VLOOKUP($A180,Quantities[],Quantities!$V$2),VLOOKUP($A180,Quantities[],Quantities!$Z$2),\nVLOOKUP($A180,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D180,2)=\"Sc\",C180=\"a\"),\nVLOOKUP(A180,Quantities[],Quantities!$J$2),\n\nIF(AND(B180=\"D\",C180=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B180=\"D\",\n VLOOKUP(A180,Quantities[],Quantities!$V$2)+VLOOKUP(A180,Quantities[],Quantities!$Z$2)+VLOOKUP(A180,Quantities[],Quantities!$AD$2),\nIF($B180=\"Q\", SUM(VLOOKUP($A180,Quantities[],Quantities!$V$2),VLOOKUP($A180,Quantities[],Quantities!$Z$2),\nVLOOKUP($A180,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A180,Quantities[],Quantities!$G$2)\n)))))","v":98.92},{"$f":"IF(LEFT(D180,2)=\"Mg\", VLOOKUP(A180,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D180,2)=\"Sc\",B180=\"A\",C180=\"d\"),\n(SUM(VLOOKUP($A180,Quantities[],Quantities!$W$2)*VLOOKUP($A180,Quantities[],Quantities!$V$2),VLOOKUP($A180,Quantities[],Quantities!$AA$2)*VLOOKUP($A180,Quantities[],Quantities!$Z$2),VLOOKUP($A180,Quantities[],Quantities!$AE$2)*VLOOKUP($A180,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A180,Quantities[],Quantities!$V$2),VLOOKUP($A180,Quantities[],Quantities!$Z$2),VLOOKUP($A180,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D180,2)=\"Sc\",C180=\"a\"),\nVLOOKUP(A180,Quantities[],Quantities!$K$2),\n\nIF(AND(B180=\"D\",C180=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A180,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A180,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B180=\"D\", (VLOOKUP(A180,Quantities[],Quantities!$V$2)+VLOOKUP(A180,Quantities[],Quantities!$Z$2)+VLOOKUP(A180,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A180,Quantities[],Quantities!$W$2)*VLOOKUP(A180,Quantities[],Quantities!$V$2)\n+VLOOKUP(A180,Quantities[],Quantities!$AA$2)*VLOOKUP(A180,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A180,Quantities[],Quantities!$AE$2)*VLOOKUP(A180,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A180,Quantities[],Quantities!$V$2)+VLOOKUP(A180,Quantities[],Quantities!$Z$2)+VLOOKUP(A180,Quantities[],Quantities!$AD$2)),\n\nIF($B180=\"Q\", (SUM(VLOOKUP($A180,Quantities[],Quantities!$W$2)*VLOOKUP($A180,Quantities[],Quantities!$V$2),VLOOKUP($A180,Quantities[],Quantities!$AA$2)*VLOOKUP($A180,Quantities[],Quantities!$Z$2),VLOOKUP($A180,Quantities[],Quantities!$AE$2)*VLOOKUP($A180,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A180,Quantities[],Quantities!$V$2),VLOOKUP($A180,Quantities[],Quantities!$Z$2),VLOOKUP($A180,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A180,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D180,1)=\"U\",\"-\",VLOOKUP(D180,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A8","v":1004},"J","d","U2","1004-J-d-U2",{"$f":"IF(D181=\"Comb1\",VLOOKUP(B181,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B181,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B181=\"B\",C181=\"a\"),\n    \" Grading\",\"\"),\nIF(C181=\"b\",\"\",\"-\"),\nIF(C181=\"b\",\"\",VLOOKUP(A181,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A181,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A181,\"0\"),1)=\"5\",\"\",VLOOKUP(C181,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A181,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A181,\"0\"),1)=\"5\",$C181=\"b\"),\"\",VLOOKUP($A181,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A181,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C181=\"a\",C181=\"c\",C181=\"d\",C181=\"e\"),IF(OR(RIGHT(TEXT($A181,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A181,\"0\"),1)=\"5\"),VLOOKUP($A181,Quantities[],Quantities!$B$2),VLOOKUP($A181,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A181,\"0\"),1)=\"5\",VLOOKUP($A181,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A181,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"IF(LEFT(TEXT(A181,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A181,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C181=\"a\",C181=\"c\",C181=\"d\",C181=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A181,\"0\"),2)=\"00\",VLOOKUP(A181,Quantities[],Quantities!$B$2),VLOOKUP(A181,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D181,2)=\"Sc\",B181=\"A\",C181=\"d\"),\nSUM(VLOOKUP($A181,Quantities[],Quantities!$V$2),VLOOKUP($A181,Quantities[],Quantities!$Z$2),\nVLOOKUP($A181,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D181,2)=\"Sc\",C181=\"a\"),\nVLOOKUP(A181,Quantities[],Quantities!$J$2),\n\nIF(AND(B181=\"D\",C181=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B181=\"D\",\n VLOOKUP(A181,Quantities[],Quantities!$V$2)+VLOOKUP(A181,Quantities[],Quantities!$Z$2)+VLOOKUP(A181,Quantities[],Quantities!$AD$2),\nIF($B181=\"Q\", SUM(VLOOKUP($A181,Quantities[],Quantities!$V$2),VLOOKUP($A181,Quantities[],Quantities!$Z$2),\nVLOOKUP($A181,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A181,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D181,2)=\"Mg\", VLOOKUP(A181,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D181,2)=\"Sc\",B181=\"A\",C181=\"d\"),\n(SUM(VLOOKUP($A181,Quantities[],Quantities!$W$2)*VLOOKUP($A181,Quantities[],Quantities!$V$2),VLOOKUP($A181,Quantities[],Quantities!$AA$2)*VLOOKUP($A181,Quantities[],Quantities!$Z$2),VLOOKUP($A181,Quantities[],Quantities!$AE$2)*VLOOKUP($A181,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A181,Quantities[],Quantities!$V$2),VLOOKUP($A181,Quantities[],Quantities!$Z$2),VLOOKUP($A181,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D181,2)=\"Sc\",C181=\"a\"),\nVLOOKUP(A181,Quantities[],Quantities!$K$2),\n\nIF(AND(B181=\"D\",C181=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A181,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A181,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B181=\"D\", (VLOOKUP(A181,Quantities[],Quantities!$V$2)+VLOOKUP(A181,Quantities[],Quantities!$Z$2)+VLOOKUP(A181,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A181,Quantities[],Quantities!$W$2)*VLOOKUP(A181,Quantities[],Quantities!$V$2)\n+VLOOKUP(A181,Quantities[],Quantities!$AA$2)*VLOOKUP(A181,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A181,Quantities[],Quantities!$AE$2)*VLOOKUP(A181,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A181,Quantities[],Quantities!$V$2)+VLOOKUP(A181,Quantities[],Quantities!$Z$2)+VLOOKUP(A181,Quantities[],Quantities!$AD$2)),\n\nIF($B181=\"Q\", (SUM(VLOOKUP($A181,Quantities[],Quantities!$W$2)*VLOOKUP($A181,Quantities[],Quantities!$V$2),VLOOKUP($A181,Quantities[],Quantities!$AA$2)*VLOOKUP($A181,Quantities[],Quantities!$Z$2),VLOOKUP($A181,Quantities[],Quantities!$AE$2)*VLOOKUP($A181,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A181,Quantities[],Quantities!$V$2),VLOOKUP($A181,Quantities[],Quantities!$Z$2),VLOOKUP($A181,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A181,Quantities[],Quantities!$I$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D181,1)=\"U\",\"-\",VLOOKUP(D181,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A10","v":1101},"J","d","U2","1101-J-d-U2",{"$f":"IF(D182=\"Comb1\",VLOOKUP(B182,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B182,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B182=\"B\",C182=\"a\"),\n    \" Grading\",\"\"),\nIF(C182=\"b\",\"\",\"-\"),\nIF(C182=\"b\",\"\",VLOOKUP(A182,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A182,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A182,\"0\"),1)=\"5\",\"\",VLOOKUP(C182,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A182,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A182,\"0\"),1)=\"5\",$C182=\"b\"),\"\",VLOOKUP($A182,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A182,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C182=\"a\",C182=\"c\",C182=\"d\",C182=\"e\"),IF(OR(RIGHT(TEXT($A182,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A182,\"0\"),1)=\"5\"),VLOOKUP($A182,Quantities[],Quantities!$B$2),VLOOKUP($A182,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A182,\"0\"),1)=\"5\",VLOOKUP($A182,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A182,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"IF(LEFT(TEXT(A182,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A182,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C182=\"a\",C182=\"c\",C182=\"d\",C182=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A182,\"0\"),2)=\"00\",VLOOKUP(A182,Quantities[],Quantities!$B$2),VLOOKUP(A182,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D182,2)=\"Sc\",B182=\"A\",C182=\"d\"),\nSUM(VLOOKUP($A182,Quantities[],Quantities!$V$2),VLOOKUP($A182,Quantities[],Quantities!$Z$2),\nVLOOKUP($A182,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D182,2)=\"Sc\",C182=\"a\"),\nVLOOKUP(A182,Quantities[],Quantities!$J$2),\n\nIF(AND(B182=\"D\",C182=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B182=\"D\",\n VLOOKUP(A182,Quantities[],Quantities!$V$2)+VLOOKUP(A182,Quantities[],Quantities!$Z$2)+VLOOKUP(A182,Quantities[],Quantities!$AD$2),\nIF($B182=\"Q\", SUM(VLOOKUP($A182,Quantities[],Quantities!$V$2),VLOOKUP($A182,Quantities[],Quantities!$Z$2),\nVLOOKUP($A182,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A182,Quantities[],Quantities!$G$2)\n)))))","v":60},{"$f":"IF(LEFT(D182,2)=\"Mg\", VLOOKUP(A182,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D182,2)=\"Sc\",B182=\"A\",C182=\"d\"),\n(SUM(VLOOKUP($A182,Quantities[],Quantities!$W$2)*VLOOKUP($A182,Quantities[],Quantities!$V$2),VLOOKUP($A182,Quantities[],Quantities!$AA$2)*VLOOKUP($A182,Quantities[],Quantities!$Z$2),VLOOKUP($A182,Quantities[],Quantities!$AE$2)*VLOOKUP($A182,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A182,Quantities[],Quantities!$V$2),VLOOKUP($A182,Quantities[],Quantities!$Z$2),VLOOKUP($A182,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D182,2)=\"Sc\",C182=\"a\"),\nVLOOKUP(A182,Quantities[],Quantities!$K$2),\n\nIF(AND(B182=\"D\",C182=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A182,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A182,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B182=\"D\", (VLOOKUP(A182,Quantities[],Quantities!$V$2)+VLOOKUP(A182,Quantities[],Quantities!$Z$2)+VLOOKUP(A182,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A182,Quantities[],Quantities!$W$2)*VLOOKUP(A182,Quantities[],Quantities!$V$2)\n+VLOOKUP(A182,Quantities[],Quantities!$AA$2)*VLOOKUP(A182,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A182,Quantities[],Quantities!$AE$2)*VLOOKUP(A182,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A182,Quantities[],Quantities!$V$2)+VLOOKUP(A182,Quantities[],Quantities!$Z$2)+VLOOKUP(A182,Quantities[],Quantities!$AD$2)),\n\nIF($B182=\"Q\", (SUM(VLOOKUP($A182,Quantities[],Quantities!$W$2)*VLOOKUP($A182,Quantities[],Quantities!$V$2),VLOOKUP($A182,Quantities[],Quantities!$AA$2)*VLOOKUP($A182,Quantities[],Quantities!$Z$2),VLOOKUP($A182,Quantities[],Quantities!$AE$2)*VLOOKUP($A182,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A182,Quantities[],Quantities!$V$2),VLOOKUP($A182,Quantities[],Quantities!$Z$2),VLOOKUP($A182,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A182,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D182,1)=\"U\",\"-\",VLOOKUP(D182,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A11","v":1102},"J","d","U2","1102-J-d-U2",{"$f":"IF(D183=\"Comb1\",VLOOKUP(B183,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B183,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B183=\"B\",C183=\"a\"),\n    \" Grading\",\"\"),\nIF(C183=\"b\",\"\",\"-\"),\nIF(C183=\"b\",\"\",VLOOKUP(A183,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A183,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A183,\"0\"),1)=\"5\",\"\",VLOOKUP(C183,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Outslope-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A183,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A183,\"0\"),1)=\"5\",$C183=\"b\"),\"\",VLOOKUP($A183,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A183,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C183=\"a\",C183=\"c\",C183=\"d\",C183=\"e\"),IF(OR(RIGHT(TEXT($A183,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A183,\"0\"),1)=\"5\"),VLOOKUP($A183,Quantities[],Quantities!$B$2),VLOOKUP($A183,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A183,\"0\"),1)=\"5\",VLOOKUP($A183,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A183,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"IF(LEFT(TEXT(A183,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A183,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C183=\"a\",C183=\"c\",C183=\"d\",C183=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A183,\"0\"),2)=\"00\",VLOOKUP(A183,Quantities[],Quantities!$B$2),VLOOKUP(A183,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D183,2)=\"Sc\",B183=\"A\",C183=\"d\"),\nSUM(VLOOKUP($A183,Quantities[],Quantities!$V$2),VLOOKUP($A183,Quantities[],Quantities!$Z$2),\nVLOOKUP($A183,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D183,2)=\"Sc\",C183=\"a\"),\nVLOOKUP(A183,Quantities[],Quantities!$J$2),\n\nIF(AND(B183=\"D\",C183=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B183=\"D\",\n VLOOKUP(A183,Quantities[],Quantities!$V$2)+VLOOKUP(A183,Quantities[],Quantities!$Z$2)+VLOOKUP(A183,Quantities[],Quantities!$AD$2),\nIF($B183=\"Q\", SUM(VLOOKUP($A183,Quantities[],Quantities!$V$2),VLOOKUP($A183,Quantities[],Quantities!$Z$2),\nVLOOKUP($A183,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A183,Quantities[],Quantities!$G$2)\n)))))","v":128},{"$f":"IF(LEFT(D183,2)=\"Mg\", VLOOKUP(A183,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D183,2)=\"Sc\",B183=\"A\",C183=\"d\"),\n(SUM(VLOOKUP($A183,Quantities[],Quantities!$W$2)*VLOOKUP($A183,Quantities[],Quantities!$V$2),VLOOKUP($A183,Quantities[],Quantities!$AA$2)*VLOOKUP($A183,Quantities[],Quantities!$Z$2),VLOOKUP($A183,Quantities[],Quantities!$AE$2)*VLOOKUP($A183,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A183,Quantities[],Quantities!$V$2),VLOOKUP($A183,Quantities[],Quantities!$Z$2),VLOOKUP($A183,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D183,2)=\"Sc\",C183=\"a\"),\nVLOOKUP(A183,Quantities[],Quantities!$K$2),\n\nIF(AND(B183=\"D\",C183=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A183,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A183,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B183=\"D\", (VLOOKUP(A183,Quantities[],Quantities!$V$2)+VLOOKUP(A183,Quantities[],Quantities!$Z$2)+VLOOKUP(A183,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A183,Quantities[],Quantities!$W$2)*VLOOKUP(A183,Quantities[],Quantities!$V$2)\n+VLOOKUP(A183,Quantities[],Quantities!$AA$2)*VLOOKUP(A183,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A183,Quantities[],Quantities!$AE$2)*VLOOKUP(A183,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A183,Quantities[],Quantities!$V$2)+VLOOKUP(A183,Quantities[],Quantities!$Z$2)+VLOOKUP(A183,Quantities[],Quantities!$AD$2)),\n\nIF($B183=\"Q\", (SUM(VLOOKUP($A183,Quantities[],Quantities!$W$2)*VLOOKUP($A183,Quantities[],Quantities!$V$2),VLOOKUP($A183,Quantities[],Quantities!$AA$2)*VLOOKUP($A183,Quantities[],Quantities!$Z$2),VLOOKUP($A183,Quantities[],Quantities!$AE$2)*VLOOKUP($A183,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A183,Quantities[],Quantities!$V$2),VLOOKUP($A183,Quantities[],Quantities!$Z$2),VLOOKUP($A183,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A183,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D183,1)=\"U\",\"-\",VLOOKUP(D183,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A13","v":1201},"J","d","U2","1201-J-d-U2",{"$f":"IF(D184=\"Comb1\",VLOOKUP(B184,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B184,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B184=\"B\",C184=\"a\"),\n    \" Grading\",\"\"),\nIF(C184=\"b\",\"\",\"-\"),\nIF(C184=\"b\",\"\",VLOOKUP(A184,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A184,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A184,\"0\"),1)=\"5\",\"\",VLOOKUP(C184,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A184,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A184,\"0\"),1)=\"5\",$C184=\"b\"),\"\",VLOOKUP($A184,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A184,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C184=\"a\",C184=\"c\",C184=\"d\",C184=\"e\"),IF(OR(RIGHT(TEXT($A184,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A184,\"0\"),1)=\"5\"),VLOOKUP($A184,Quantities[],Quantities!$B$2),VLOOKUP($A184,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A184,\"0\"),1)=\"5\",VLOOKUP($A184,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A184,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"IF(LEFT(TEXT(A184,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A184,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C184=\"a\",C184=\"c\",C184=\"d\",C184=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A184,\"0\"),2)=\"00\",VLOOKUP(A184,Quantities[],Quantities!$B$2),VLOOKUP(A184,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D184,2)=\"Sc\",B184=\"A\",C184=\"d\"),\nSUM(VLOOKUP($A184,Quantities[],Quantities!$V$2),VLOOKUP($A184,Quantities[],Quantities!$Z$2),\nVLOOKUP($A184,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D184,2)=\"Sc\",C184=\"a\"),\nVLOOKUP(A184,Quantities[],Quantities!$J$2),\n\nIF(AND(B184=\"D\",C184=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B184=\"D\",\n VLOOKUP(A184,Quantities[],Quantities!$V$2)+VLOOKUP(A184,Quantities[],Quantities!$Z$2)+VLOOKUP(A184,Quantities[],Quantities!$AD$2),\nIF($B184=\"Q\", SUM(VLOOKUP($A184,Quantities[],Quantities!$V$2),VLOOKUP($A184,Quantities[],Quantities!$Z$2),\nVLOOKUP($A184,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A184,Quantities[],Quantities!$G$2)\n)))))","v":92},{"$f":"IF(LEFT(D184,2)=\"Mg\", VLOOKUP(A184,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D184,2)=\"Sc\",B184=\"A\",C184=\"d\"),\n(SUM(VLOOKUP($A184,Quantities[],Quantities!$W$2)*VLOOKUP($A184,Quantities[],Quantities!$V$2),VLOOKUP($A184,Quantities[],Quantities!$AA$2)*VLOOKUP($A184,Quantities[],Quantities!$Z$2),VLOOKUP($A184,Quantities[],Quantities!$AE$2)*VLOOKUP($A184,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A184,Quantities[],Quantities!$V$2),VLOOKUP($A184,Quantities[],Quantities!$Z$2),VLOOKUP($A184,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D184,2)=\"Sc\",C184=\"a\"),\nVLOOKUP(A184,Quantities[],Quantities!$K$2),\n\nIF(AND(B184=\"D\",C184=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A184,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A184,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B184=\"D\", (VLOOKUP(A184,Quantities[],Quantities!$V$2)+VLOOKUP(A184,Quantities[],Quantities!$Z$2)+VLOOKUP(A184,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A184,Quantities[],Quantities!$W$2)*VLOOKUP(A184,Quantities[],Quantities!$V$2)\n+VLOOKUP(A184,Quantities[],Quantities!$AA$2)*VLOOKUP(A184,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A184,Quantities[],Quantities!$AE$2)*VLOOKUP(A184,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A184,Quantities[],Quantities!$V$2)+VLOOKUP(A184,Quantities[],Quantities!$Z$2)+VLOOKUP(A184,Quantities[],Quantities!$AD$2)),\n\nIF($B184=\"Q\", (SUM(VLOOKUP($A184,Quantities[],Quantities!$W$2)*VLOOKUP($A184,Quantities[],Quantities!$V$2),VLOOKUP($A184,Quantities[],Quantities!$AA$2)*VLOOKUP($A184,Quantities[],Quantities!$Z$2),VLOOKUP($A184,Quantities[],Quantities!$AE$2)*VLOOKUP($A184,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A184,Quantities[],Quantities!$V$2),VLOOKUP($A184,Quantities[],Quantities!$Z$2),VLOOKUP($A184,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A184,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D184,1)=\"U\",\"-\",VLOOKUP(D184,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A14","v":1202},"J","d","U2","1202-J-d-U2",{"$f":"IF(D185=\"Comb1\",VLOOKUP(B185,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B185,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B185=\"B\",C185=\"a\"),\n    \" Grading\",\"\"),\nIF(C185=\"b\",\"\",\"-\"),\nIF(C185=\"b\",\"\",VLOOKUP(A185,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A185,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A185,\"0\"),1)=\"5\",\"\",VLOOKUP(C185,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Outslope-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A185,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A185,\"0\"),1)=\"5\",$C185=\"b\"),\"\",VLOOKUP($A185,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A185,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C185=\"a\",C185=\"c\",C185=\"d\",C185=\"e\"),IF(OR(RIGHT(TEXT($A185,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A185,\"0\"),1)=\"5\"),VLOOKUP($A185,Quantities[],Quantities!$B$2),VLOOKUP($A185,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A185,\"0\"),1)=\"5\",VLOOKUP($A185,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A185,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"IF(LEFT(TEXT(A185,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A185,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C185=\"a\",C185=\"c\",C185=\"d\",C185=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A185,\"0\"),2)=\"00\",VLOOKUP(A185,Quantities[],Quantities!$B$2),VLOOKUP(A185,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D185,2)=\"Sc\",B185=\"A\",C185=\"d\"),\nSUM(VLOOKUP($A185,Quantities[],Quantities!$V$2),VLOOKUP($A185,Quantities[],Quantities!$Z$2),\nVLOOKUP($A185,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D185,2)=\"Sc\",C185=\"a\"),\nVLOOKUP(A185,Quantities[],Quantities!$J$2),\n\nIF(AND(B185=\"D\",C185=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B185=\"D\",\n VLOOKUP(A185,Quantities[],Quantities!$V$2)+VLOOKUP(A185,Quantities[],Quantities!$Z$2)+VLOOKUP(A185,Quantities[],Quantities!$AD$2),\nIF($B185=\"Q\", SUM(VLOOKUP($A185,Quantities[],Quantities!$V$2),VLOOKUP($A185,Quantities[],Quantities!$Z$2),\nVLOOKUP($A185,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A185,Quantities[],Quantities!$G$2)\n)))))","v":162.9},{"$f":"IF(LEFT(D185,2)=\"Mg\", VLOOKUP(A185,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D185,2)=\"Sc\",B185=\"A\",C185=\"d\"),\n(SUM(VLOOKUP($A185,Quantities[],Quantities!$W$2)*VLOOKUP($A185,Quantities[],Quantities!$V$2),VLOOKUP($A185,Quantities[],Quantities!$AA$2)*VLOOKUP($A185,Quantities[],Quantities!$Z$2),VLOOKUP($A185,Quantities[],Quantities!$AE$2)*VLOOKUP($A185,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A185,Quantities[],Quantities!$V$2),VLOOKUP($A185,Quantities[],Quantities!$Z$2),VLOOKUP($A185,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D185,2)=\"Sc\",C185=\"a\"),\nVLOOKUP(A185,Quantities[],Quantities!$K$2),\n\nIF(AND(B185=\"D\",C185=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A185,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A185,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B185=\"D\", (VLOOKUP(A185,Quantities[],Quantities!$V$2)+VLOOKUP(A185,Quantities[],Quantities!$Z$2)+VLOOKUP(A185,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A185,Quantities[],Quantities!$W$2)*VLOOKUP(A185,Quantities[],Quantities!$V$2)\n+VLOOKUP(A185,Quantities[],Quantities!$AA$2)*VLOOKUP(A185,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A185,Quantities[],Quantities!$AE$2)*VLOOKUP(A185,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A185,Quantities[],Quantities!$V$2)+VLOOKUP(A185,Quantities[],Quantities!$Z$2)+VLOOKUP(A185,Quantities[],Quantities!$AD$2)),\n\nIF($B185=\"Q\", (SUM(VLOOKUP($A185,Quantities[],Quantities!$W$2)*VLOOKUP($A185,Quantities[],Quantities!$V$2),VLOOKUP($A185,Quantities[],Quantities!$AA$2)*VLOOKUP($A185,Quantities[],Quantities!$Z$2),VLOOKUP($A185,Quantities[],Quantities!$AE$2)*VLOOKUP($A185,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A185,Quantities[],Quantities!$V$2),VLOOKUP($A185,Quantities[],Quantities!$Z$2),VLOOKUP($A185,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A185,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D185,1)=\"U\",\"-\",VLOOKUP(D185,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A16","v":1301},"J","d","U2","1301-J-d-U2",{"$f":"IF(D186=\"Comb1\",VLOOKUP(B186,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B186,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B186=\"B\",C186=\"a\"),\n    \" Grading\",\"\"),\nIF(C186=\"b\",\"\",\"-\"),\nIF(C186=\"b\",\"\",VLOOKUP(A186,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A186,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A186,\"0\"),1)=\"5\",\"\",VLOOKUP(C186,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A186,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A186,\"0\"),1)=\"5\",$C186=\"b\"),\"\",VLOOKUP($A186,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A186,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C186=\"a\",C186=\"c\",C186=\"d\",C186=\"e\"),IF(OR(RIGHT(TEXT($A186,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A186,\"0\"),1)=\"5\"),VLOOKUP($A186,Quantities[],Quantities!$B$2),VLOOKUP($A186,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A186,\"0\"),1)=\"5\",VLOOKUP($A186,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A186,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-1"},{"$f":"IF(LEFT(TEXT(A186,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A186,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C186=\"a\",C186=\"c\",C186=\"d\",C186=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A186,\"0\"),2)=\"00\",VLOOKUP(A186,Quantities[],Quantities!$B$2),VLOOKUP(A186,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D186,2)=\"Sc\",B186=\"A\",C186=\"d\"),\nSUM(VLOOKUP($A186,Quantities[],Quantities!$V$2),VLOOKUP($A186,Quantities[],Quantities!$Z$2),\nVLOOKUP($A186,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D186,2)=\"Sc\",C186=\"a\"),\nVLOOKUP(A186,Quantities[],Quantities!$J$2),\n\nIF(AND(B186=\"D\",C186=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B186=\"D\",\n VLOOKUP(A186,Quantities[],Quantities!$V$2)+VLOOKUP(A186,Quantities[],Quantities!$Z$2)+VLOOKUP(A186,Quantities[],Quantities!$AD$2),\nIF($B186=\"Q\", SUM(VLOOKUP($A186,Quantities[],Quantities!$V$2),VLOOKUP($A186,Quantities[],Quantities!$Z$2),\nVLOOKUP($A186,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A186,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D186,2)=\"Mg\", VLOOKUP(A186,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D186,2)=\"Sc\",B186=\"A\",C186=\"d\"),\n(SUM(VLOOKUP($A186,Quantities[],Quantities!$W$2)*VLOOKUP($A186,Quantities[],Quantities!$V$2),VLOOKUP($A186,Quantities[],Quantities!$AA$2)*VLOOKUP($A186,Quantities[],Quantities!$Z$2),VLOOKUP($A186,Quantities[],Quantities!$AE$2)*VLOOKUP($A186,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A186,Quantities[],Quantities!$V$2),VLOOKUP($A186,Quantities[],Quantities!$Z$2),VLOOKUP($A186,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D186,2)=\"Sc\",C186=\"a\"),\nVLOOKUP(A186,Quantities[],Quantities!$K$2),\n\nIF(AND(B186=\"D\",C186=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A186,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A186,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B186=\"D\", (VLOOKUP(A186,Quantities[],Quantities!$V$2)+VLOOKUP(A186,Quantities[],Quantities!$Z$2)+VLOOKUP(A186,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A186,Quantities[],Quantities!$W$2)*VLOOKUP(A186,Quantities[],Quantities!$V$2)\n+VLOOKUP(A186,Quantities[],Quantities!$AA$2)*VLOOKUP(A186,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A186,Quantities[],Quantities!$AE$2)*VLOOKUP(A186,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A186,Quantities[],Quantities!$V$2)+VLOOKUP(A186,Quantities[],Quantities!$Z$2)+VLOOKUP(A186,Quantities[],Quantities!$AD$2)),\n\nIF($B186=\"Q\", (SUM(VLOOKUP($A186,Quantities[],Quantities!$W$2)*VLOOKUP($A186,Quantities[],Quantities!$V$2),VLOOKUP($A186,Quantities[],Quantities!$AA$2)*VLOOKUP($A186,Quantities[],Quantities!$Z$2),VLOOKUP($A186,Quantities[],Quantities!$AE$2)*VLOOKUP($A186,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A186,Quantities[],Quantities!$V$2),VLOOKUP($A186,Quantities[],Quantities!$Z$2),VLOOKUP($A186,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A186,Quantities[],Quantities!$I$2)\n))))))","v":-8.0000000000000002E-3},{"$f":"IF(LEFT(D186,1)=\"U\",\"-\",VLOOKUP(D186,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A17","v":1302},"J","d","U2","1302-J-d-U2",{"$f":"IF(D187=\"Comb1\",VLOOKUP(B187,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B187,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B187=\"B\",C187=\"a\"),\n    \" Grading\",\"\"),\nIF(C187=\"b\",\"\",\"-\"),\nIF(C187=\"b\",\"\",VLOOKUP(A187,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A187,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A187,\"0\"),1)=\"5\",\"\",VLOOKUP(C187,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Outslope-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A187,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A187,\"0\"),1)=\"5\",$C187=\"b\"),\"\",VLOOKUP($A187,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A187,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C187=\"a\",C187=\"c\",C187=\"d\",C187=\"e\"),IF(OR(RIGHT(TEXT($A187,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A187,\"0\"),1)=\"5\"),VLOOKUP($A187,Quantities[],Quantities!$B$2),VLOOKUP($A187,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A187,\"0\"),1)=\"5\",VLOOKUP($A187,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A187,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-2"},{"$f":"IF(LEFT(TEXT(A187,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A187,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C187=\"a\",C187=\"c\",C187=\"d\",C187=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A187,\"0\"),2)=\"00\",VLOOKUP(A187,Quantities[],Quantities!$B$2),VLOOKUP(A187,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D187,2)=\"Sc\",B187=\"A\",C187=\"d\"),\nSUM(VLOOKUP($A187,Quantities[],Quantities!$V$2),VLOOKUP($A187,Quantities[],Quantities!$Z$2),\nVLOOKUP($A187,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D187,2)=\"Sc\",C187=\"a\"),\nVLOOKUP(A187,Quantities[],Quantities!$J$2),\n\nIF(AND(B187=\"D\",C187=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B187=\"D\",\n VLOOKUP(A187,Quantities[],Quantities!$V$2)+VLOOKUP(A187,Quantities[],Quantities!$Z$2)+VLOOKUP(A187,Quantities[],Quantities!$AD$2),\nIF($B187=\"Q\", SUM(VLOOKUP($A187,Quantities[],Quantities!$V$2),VLOOKUP($A187,Quantities[],Quantities!$Z$2),\nVLOOKUP($A187,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A187,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D187,2)=\"Mg\", VLOOKUP(A187,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D187,2)=\"Sc\",B187=\"A\",C187=\"d\"),\n(SUM(VLOOKUP($A187,Quantities[],Quantities!$W$2)*VLOOKUP($A187,Quantities[],Quantities!$V$2),VLOOKUP($A187,Quantities[],Quantities!$AA$2)*VLOOKUP($A187,Quantities[],Quantities!$Z$2),VLOOKUP($A187,Quantities[],Quantities!$AE$2)*VLOOKUP($A187,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A187,Quantities[],Quantities!$V$2),VLOOKUP($A187,Quantities[],Quantities!$Z$2),VLOOKUP($A187,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D187,2)=\"Sc\",C187=\"a\"),\nVLOOKUP(A187,Quantities[],Quantities!$K$2),\n\nIF(AND(B187=\"D\",C187=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A187,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A187,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B187=\"D\", (VLOOKUP(A187,Quantities[],Quantities!$V$2)+VLOOKUP(A187,Quantities[],Quantities!$Z$2)+VLOOKUP(A187,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A187,Quantities[],Quantities!$W$2)*VLOOKUP(A187,Quantities[],Quantities!$V$2)\n+VLOOKUP(A187,Quantities[],Quantities!$AA$2)*VLOOKUP(A187,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A187,Quantities[],Quantities!$AE$2)*VLOOKUP(A187,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A187,Quantities[],Quantities!$V$2)+VLOOKUP(A187,Quantities[],Quantities!$Z$2)+VLOOKUP(A187,Quantities[],Quantities!$AD$2)),\n\nIF($B187=\"Q\", (SUM(VLOOKUP($A187,Quantities[],Quantities!$W$2)*VLOOKUP($A187,Quantities[],Quantities!$V$2),VLOOKUP($A187,Quantities[],Quantities!$AA$2)*VLOOKUP($A187,Quantities[],Quantities!$Z$2),VLOOKUP($A187,Quantities[],Quantities!$AE$2)*VLOOKUP($A187,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A187,Quantities[],Quantities!$V$2),VLOOKUP($A187,Quantities[],Quantities!$Z$2),VLOOKUP($A187,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A187,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D187,1)=\"U\",\"-\",VLOOKUP(D187,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A18","v":1303},"J","d","U2","1303-J-d-U2",{"$f":"IF(D188=\"Comb1\",VLOOKUP(B188,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B188,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B188=\"B\",C188=\"a\"),\n    \" Grading\",\"\"),\nIF(C188=\"b\",\"\",\"-\"),\nIF(C188=\"b\",\"\",VLOOKUP(A188,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A188,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A188,\"0\"),1)=\"5\",\"\",VLOOKUP(C188,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A188,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A188,\"0\"),1)=\"5\",$C188=\"b\"),\"\",VLOOKUP($A188,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A188,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C188=\"a\",C188=\"c\",C188=\"d\",C188=\"e\"),IF(OR(RIGHT(TEXT($A188,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A188,\"0\"),1)=\"5\"),VLOOKUP($A188,Quantities[],Quantities!$B$2),VLOOKUP($A188,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A188,\"0\"),1)=\"5\",VLOOKUP($A188,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A188,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-3"},{"$f":"IF(LEFT(TEXT(A188,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A188,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C188=\"a\",C188=\"c\",C188=\"d\",C188=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A188,\"0\"),2)=\"00\",VLOOKUP(A188,Quantities[],Quantities!$B$2),VLOOKUP(A188,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D188,2)=\"Sc\",B188=\"A\",C188=\"d\"),\nSUM(VLOOKUP($A188,Quantities[],Quantities!$V$2),VLOOKUP($A188,Quantities[],Quantities!$Z$2),\nVLOOKUP($A188,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D188,2)=\"Sc\",C188=\"a\"),\nVLOOKUP(A188,Quantities[],Quantities!$J$2),\n\nIF(AND(B188=\"D\",C188=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B188=\"D\",\n VLOOKUP(A188,Quantities[],Quantities!$V$2)+VLOOKUP(A188,Quantities[],Quantities!$Z$2)+VLOOKUP(A188,Quantities[],Quantities!$AD$2),\nIF($B188=\"Q\", SUM(VLOOKUP($A188,Quantities[],Quantities!$V$2),VLOOKUP($A188,Quantities[],Quantities!$Z$2),\nVLOOKUP($A188,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A188,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D188,2)=\"Mg\", VLOOKUP(A188,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D188,2)=\"Sc\",B188=\"A\",C188=\"d\"),\n(SUM(VLOOKUP($A188,Quantities[],Quantities!$W$2)*VLOOKUP($A188,Quantities[],Quantities!$V$2),VLOOKUP($A188,Quantities[],Quantities!$AA$2)*VLOOKUP($A188,Quantities[],Quantities!$Z$2),VLOOKUP($A188,Quantities[],Quantities!$AE$2)*VLOOKUP($A188,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A188,Quantities[],Quantities!$V$2),VLOOKUP($A188,Quantities[],Quantities!$Z$2),VLOOKUP($A188,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D188,2)=\"Sc\",C188=\"a\"),\nVLOOKUP(A188,Quantities[],Quantities!$K$2),\n\nIF(AND(B188=\"D\",C188=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A188,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A188,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B188=\"D\", (VLOOKUP(A188,Quantities[],Quantities!$V$2)+VLOOKUP(A188,Quantities[],Quantities!$Z$2)+VLOOKUP(A188,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A188,Quantities[],Quantities!$W$2)*VLOOKUP(A188,Quantities[],Quantities!$V$2)\n+VLOOKUP(A188,Quantities[],Quantities!$AA$2)*VLOOKUP(A188,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A188,Quantities[],Quantities!$AE$2)*VLOOKUP(A188,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A188,Quantities[],Quantities!$V$2)+VLOOKUP(A188,Quantities[],Quantities!$Z$2)+VLOOKUP(A188,Quantities[],Quantities!$AD$2)),\n\nIF($B188=\"Q\", (SUM(VLOOKUP($A188,Quantities[],Quantities!$W$2)*VLOOKUP($A188,Quantities[],Quantities!$V$2),VLOOKUP($A188,Quantities[],Quantities!$AA$2)*VLOOKUP($A188,Quantities[],Quantities!$Z$2),VLOOKUP($A188,Quantities[],Quantities!$AE$2)*VLOOKUP($A188,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A188,Quantities[],Quantities!$V$2),VLOOKUP($A188,Quantities[],Quantities!$Z$2),VLOOKUP($A188,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A188,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D188,1)=\"U\",\"-\",VLOOKUP(D188,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A21","v":1401},"J","d","U2","1401-J-d-U2",{"$f":"IF(D189=\"Comb1\",VLOOKUP(B189,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B189,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B189=\"B\",C189=\"a\"),\n    \" Grading\",\"\"),\nIF(C189=\"b\",\"\",\"-\"),\nIF(C189=\"b\",\"\",VLOOKUP(A189,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A189,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A189,\"0\"),1)=\"5\",\"\",VLOOKUP(C189,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A189,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A189,\"0\"),1)=\"5\",$C189=\"b\"),\"\",VLOOKUP($A189,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A189,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C189=\"a\",C189=\"c\",C189=\"d\",C189=\"e\"),IF(OR(RIGHT(TEXT($A189,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A189,\"0\"),1)=\"5\"),VLOOKUP($A189,Quantities[],Quantities!$B$2),VLOOKUP($A189,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A189,\"0\"),1)=\"5\",VLOOKUP($A189,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A189,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"IF(LEFT(TEXT(A189,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A189,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C189=\"a\",C189=\"c\",C189=\"d\",C189=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A189,\"0\"),2)=\"00\",VLOOKUP(A189,Quantities[],Quantities!$B$2),VLOOKUP(A189,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D189,2)=\"Sc\",B189=\"A\",C189=\"d\"),\nSUM(VLOOKUP($A189,Quantities[],Quantities!$V$2),VLOOKUP($A189,Quantities[],Quantities!$Z$2),\nVLOOKUP($A189,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D189,2)=\"Sc\",C189=\"a\"),\nVLOOKUP(A189,Quantities[],Quantities!$J$2),\n\nIF(AND(B189=\"D\",C189=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B189=\"D\",\n VLOOKUP(A189,Quantities[],Quantities!$V$2)+VLOOKUP(A189,Quantities[],Quantities!$Z$2)+VLOOKUP(A189,Quantities[],Quantities!$AD$2),\nIF($B189=\"Q\", SUM(VLOOKUP($A189,Quantities[],Quantities!$V$2),VLOOKUP($A189,Quantities[],Quantities!$Z$2),\nVLOOKUP($A189,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A189,Quantities[],Quantities!$G$2)\n)))))","v":300},{"$f":"IF(LEFT(D189,2)=\"Mg\", VLOOKUP(A189,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D189,2)=\"Sc\",B189=\"A\",C189=\"d\"),\n(SUM(VLOOKUP($A189,Quantities[],Quantities!$W$2)*VLOOKUP($A189,Quantities[],Quantities!$V$2),VLOOKUP($A189,Quantities[],Quantities!$AA$2)*VLOOKUP($A189,Quantities[],Quantities!$Z$2),VLOOKUP($A189,Quantities[],Quantities!$AE$2)*VLOOKUP($A189,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A189,Quantities[],Quantities!$V$2),VLOOKUP($A189,Quantities[],Quantities!$Z$2),VLOOKUP($A189,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D189,2)=\"Sc\",C189=\"a\"),\nVLOOKUP(A189,Quantities[],Quantities!$K$2),\n\nIF(AND(B189=\"D\",C189=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A189,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A189,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B189=\"D\", (VLOOKUP(A189,Quantities[],Quantities!$V$2)+VLOOKUP(A189,Quantities[],Quantities!$Z$2)+VLOOKUP(A189,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A189,Quantities[],Quantities!$W$2)*VLOOKUP(A189,Quantities[],Quantities!$V$2)\n+VLOOKUP(A189,Quantities[],Quantities!$AA$2)*VLOOKUP(A189,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A189,Quantities[],Quantities!$AE$2)*VLOOKUP(A189,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A189,Quantities[],Quantities!$V$2)+VLOOKUP(A189,Quantities[],Quantities!$Z$2)+VLOOKUP(A189,Quantities[],Quantities!$AD$2)),\n\nIF($B189=\"Q\", (SUM(VLOOKUP($A189,Quantities[],Quantities!$W$2)*VLOOKUP($A189,Quantities[],Quantities!$V$2),VLOOKUP($A189,Quantities[],Quantities!$AA$2)*VLOOKUP($A189,Quantities[],Quantities!$Z$2),VLOOKUP($A189,Quantities[],Quantities!$AE$2)*VLOOKUP($A189,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A189,Quantities[],Quantities!$V$2),VLOOKUP($A189,Quantities[],Quantities!$Z$2),VLOOKUP($A189,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A189,Quantities[],Quantities!$I$2)\n))))))","v":-3.5000000000000003E-2},{"$f":"IF(LEFT(D189,1)=\"U\",\"-\",VLOOKUP(D189,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A22","v":1402},"J","d","U2","1402-J-d-U2",{"$f":"IF(D190=\"Comb1\",VLOOKUP(B190,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B190,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B190=\"B\",C190=\"a\"),\n    \" Grading\",\"\"),\nIF(C190=\"b\",\"\",\"-\"),\nIF(C190=\"b\",\"\",VLOOKUP(A190,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A190,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A190,\"0\"),1)=\"5\",\"\",VLOOKUP(C190,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Outslope-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A190,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A190,\"0\"),1)=\"5\",$C190=\"b\"),\"\",VLOOKUP($A190,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A190,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C190=\"a\",C190=\"c\",C190=\"d\",C190=\"e\"),IF(OR(RIGHT(TEXT($A190,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A190,\"0\"),1)=\"5\"),VLOOKUP($A190,Quantities[],Quantities!$B$2),VLOOKUP($A190,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A190,\"0\"),1)=\"5\",VLOOKUP($A190,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A190,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"IF(LEFT(TEXT(A190,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A190,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C190=\"a\",C190=\"c\",C190=\"d\",C190=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A190,\"0\"),2)=\"00\",VLOOKUP(A190,Quantities[],Quantities!$B$2),VLOOKUP(A190,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D190,2)=\"Sc\",B190=\"A\",C190=\"d\"),\nSUM(VLOOKUP($A190,Quantities[],Quantities!$V$2),VLOOKUP($A190,Quantities[],Quantities!$Z$2),\nVLOOKUP($A190,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D190,2)=\"Sc\",C190=\"a\"),\nVLOOKUP(A190,Quantities[],Quantities!$J$2),\n\nIF(AND(B190=\"D\",C190=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B190=\"D\",\n VLOOKUP(A190,Quantities[],Quantities!$V$2)+VLOOKUP(A190,Quantities[],Quantities!$Z$2)+VLOOKUP(A190,Quantities[],Quantities!$AD$2),\nIF($B190=\"Q\", SUM(VLOOKUP($A190,Quantities[],Quantities!$V$2),VLOOKUP($A190,Quantities[],Quantities!$Z$2),\nVLOOKUP($A190,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A190,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D190,2)=\"Mg\", VLOOKUP(A190,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D190,2)=\"Sc\",B190=\"A\",C190=\"d\"),\n(SUM(VLOOKUP($A190,Quantities[],Quantities!$W$2)*VLOOKUP($A190,Quantities[],Quantities!$V$2),VLOOKUP($A190,Quantities[],Quantities!$AA$2)*VLOOKUP($A190,Quantities[],Quantities!$Z$2),VLOOKUP($A190,Quantities[],Quantities!$AE$2)*VLOOKUP($A190,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A190,Quantities[],Quantities!$V$2),VLOOKUP($A190,Quantities[],Quantities!$Z$2),VLOOKUP($A190,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D190,2)=\"Sc\",C190=\"a\"),\nVLOOKUP(A190,Quantities[],Quantities!$K$2),\n\nIF(AND(B190=\"D\",C190=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A190,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A190,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B190=\"D\", (VLOOKUP(A190,Quantities[],Quantities!$V$2)+VLOOKUP(A190,Quantities[],Quantities!$Z$2)+VLOOKUP(A190,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A190,Quantities[],Quantities!$W$2)*VLOOKUP(A190,Quantities[],Quantities!$V$2)\n+VLOOKUP(A190,Quantities[],Quantities!$AA$2)*VLOOKUP(A190,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A190,Quantities[],Quantities!$AE$2)*VLOOKUP(A190,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A190,Quantities[],Quantities!$V$2)+VLOOKUP(A190,Quantities[],Quantities!$Z$2)+VLOOKUP(A190,Quantities[],Quantities!$AD$2)),\n\nIF($B190=\"Q\", (SUM(VLOOKUP($A190,Quantities[],Quantities!$W$2)*VLOOKUP($A190,Quantities[],Quantities!$V$2),VLOOKUP($A190,Quantities[],Quantities!$AA$2)*VLOOKUP($A190,Quantities[],Quantities!$Z$2),VLOOKUP($A190,Quantities[],Quantities!$AE$2)*VLOOKUP($A190,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A190,Quantities[],Quantities!$V$2),VLOOKUP($A190,Quantities[],Quantities!$Z$2),VLOOKUP($A190,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A190,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D190,1)=\"U\",\"-\",VLOOKUP(D190,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A24","v":1501},"J","d","U2","1501-J-d-U2",{"$f":"IF(D191=\"Comb1\",VLOOKUP(B191,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B191,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B191=\"B\",C191=\"a\"),\n    \" Grading\",\"\"),\nIF(C191=\"b\",\"\",\"-\"),\nIF(C191=\"b\",\"\",VLOOKUP(A191,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A191,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A191,\"0\"),1)=\"5\",\"\",VLOOKUP(C191,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A191,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A191,\"0\"),1)=\"5\",$C191=\"b\"),\"\",VLOOKUP($A191,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A191,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C191=\"a\",C191=\"c\",C191=\"d\",C191=\"e\"),IF(OR(RIGHT(TEXT($A191,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A191,\"0\"),1)=\"5\"),VLOOKUP($A191,Quantities[],Quantities!$B$2),VLOOKUP($A191,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A191,\"0\"),1)=\"5\",VLOOKUP($A191,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A191,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-1"},{"$f":"IF(LEFT(TEXT(A191,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A191,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C191=\"a\",C191=\"c\",C191=\"d\",C191=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A191,\"0\"),2)=\"00\",VLOOKUP(A191,Quantities[],Quantities!$B$2),VLOOKUP(A191,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D191,2)=\"Sc\",B191=\"A\",C191=\"d\"),\nSUM(VLOOKUP($A191,Quantities[],Quantities!$V$2),VLOOKUP($A191,Quantities[],Quantities!$Z$2),\nVLOOKUP($A191,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D191,2)=\"Sc\",C191=\"a\"),\nVLOOKUP(A191,Quantities[],Quantities!$J$2),\n\nIF(AND(B191=\"D\",C191=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B191=\"D\",\n VLOOKUP(A191,Quantities[],Quantities!$V$2)+VLOOKUP(A191,Quantities[],Quantities!$Z$2)+VLOOKUP(A191,Quantities[],Quantities!$AD$2),\nIF($B191=\"Q\", SUM(VLOOKUP($A191,Quantities[],Quantities!$V$2),VLOOKUP($A191,Quantities[],Quantities!$Z$2),\nVLOOKUP($A191,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A191,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\", VLOOKUP(A191,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D191,2)=\"Sc\",B191=\"A\",C191=\"d\"),\n(SUM(VLOOKUP($A191,Quantities[],Quantities!$W$2)*VLOOKUP($A191,Quantities[],Quantities!$V$2),VLOOKUP($A191,Quantities[],Quantities!$AA$2)*VLOOKUP($A191,Quantities[],Quantities!$Z$2),VLOOKUP($A191,Quantities[],Quantities!$AE$2)*VLOOKUP($A191,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A191,Quantities[],Quantities!$V$2),VLOOKUP($A191,Quantities[],Quantities!$Z$2),VLOOKUP($A191,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D191,2)=\"Sc\",C191=\"a\"),\nVLOOKUP(A191,Quantities[],Quantities!$K$2),\n\nIF(AND(B191=\"D\",C191=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A191,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A191,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B191=\"D\", (VLOOKUP(A191,Quantities[],Quantities!$V$2)+VLOOKUP(A191,Quantities[],Quantities!$Z$2)+VLOOKUP(A191,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A191,Quantities[],Quantities!$W$2)*VLOOKUP(A191,Quantities[],Quantities!$V$2)\n+VLOOKUP(A191,Quantities[],Quantities!$AA$2)*VLOOKUP(A191,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A191,Quantities[],Quantities!$AE$2)*VLOOKUP(A191,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A191,Quantities[],Quantities!$V$2)+VLOOKUP(A191,Quantities[],Quantities!$Z$2)+VLOOKUP(A191,Quantities[],Quantities!$AD$2)),\n\nIF($B191=\"Q\", (SUM(VLOOKUP($A191,Quantities[],Quantities!$W$2)*VLOOKUP($A191,Quantities[],Quantities!$V$2),VLOOKUP($A191,Quantities[],Quantities!$AA$2)*VLOOKUP($A191,Quantities[],Quantities!$Z$2),VLOOKUP($A191,Quantities[],Quantities!$AE$2)*VLOOKUP($A191,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A191,Quantities[],Quantities!$V$2),VLOOKUP($A191,Quantities[],Quantities!$Z$2),VLOOKUP($A191,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A191,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D191,1)=\"U\",\"-\",VLOOKUP(D191,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A32","v":1601},"J","d","U2","1601-J-d-U2",{"$f":"IF(D192=\"Comb1\",VLOOKUP(B192,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B192,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B192=\"B\",C192=\"a\"),\n    \" Grading\",\"\"),\nIF(C192=\"b\",\"\",\"-\"),\nIF(C192=\"b\",\"\",VLOOKUP(A192,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A192,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A192,\"0\"),1)=\"5\",\"\",VLOOKUP(C192,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A192,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A192,\"0\"),1)=\"5\",$C192=\"b\"),\"\",VLOOKUP($A192,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A192,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C192=\"a\",C192=\"c\",C192=\"d\",C192=\"e\"),IF(OR(RIGHT(TEXT($A192,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A192,\"0\"),1)=\"5\"),VLOOKUP($A192,Quantities[],Quantities!$B$2),VLOOKUP($A192,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A192,\"0\"),1)=\"5\",VLOOKUP($A192,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A192,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Pearson Barnes Mine Area PB-1"},{"$f":"IF(LEFT(TEXT(A192,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A192,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C192=\"a\",C192=\"c\",C192=\"d\",C192=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A192,\"0\"),2)=\"00\",VLOOKUP(A192,Quantities[],Quantities!$B$2),VLOOKUP(A192,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D192,2)=\"Sc\",B192=\"A\",C192=\"d\"),\nSUM(VLOOKUP($A192,Quantities[],Quantities!$V$2),VLOOKUP($A192,Quantities[],Quantities!$Z$2),\nVLOOKUP($A192,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D192,2)=\"Sc\",C192=\"a\"),\nVLOOKUP(A192,Quantities[],Quantities!$J$2),\n\nIF(AND(B192=\"D\",C192=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B192=\"D\",\n VLOOKUP(A192,Quantities[],Quantities!$V$2)+VLOOKUP(A192,Quantities[],Quantities!$Z$2)+VLOOKUP(A192,Quantities[],Quantities!$AD$2),\nIF($B192=\"Q\", SUM(VLOOKUP($A192,Quantities[],Quantities!$V$2),VLOOKUP($A192,Quantities[],Quantities!$Z$2),\nVLOOKUP($A192,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A192,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D192,2)=\"Mg\", VLOOKUP(A192,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D192,2)=\"Sc\",B192=\"A\",C192=\"d\"),\n(SUM(VLOOKUP($A192,Quantities[],Quantities!$W$2)*VLOOKUP($A192,Quantities[],Quantities!$V$2),VLOOKUP($A192,Quantities[],Quantities!$AA$2)*VLOOKUP($A192,Quantities[],Quantities!$Z$2),VLOOKUP($A192,Quantities[],Quantities!$AE$2)*VLOOKUP($A192,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A192,Quantities[],Quantities!$V$2),VLOOKUP($A192,Quantities[],Quantities!$Z$2),VLOOKUP($A192,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D192,2)=\"Sc\",C192=\"a\"),\nVLOOKUP(A192,Quantities[],Quantities!$K$2),\n\nIF(AND(B192=\"D\",C192=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A192,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A192,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B192=\"D\", (VLOOKUP(A192,Quantities[],Quantities!$V$2)+VLOOKUP(A192,Quantities[],Quantities!$Z$2)+VLOOKUP(A192,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A192,Quantities[],Quantities!$W$2)*VLOOKUP(A192,Quantities[],Quantities!$V$2)\n+VLOOKUP(A192,Quantities[],Quantities!$AA$2)*VLOOKUP(A192,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A192,Quantities[],Quantities!$AE$2)*VLOOKUP(A192,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A192,Quantities[],Quantities!$V$2)+VLOOKUP(A192,Quantities[],Quantities!$Z$2)+VLOOKUP(A192,Quantities[],Quantities!$AD$2)),\n\nIF($B192=\"Q\", (SUM(VLOOKUP($A192,Quantities[],Quantities!$W$2)*VLOOKUP($A192,Quantities[],Quantities!$V$2),VLOOKUP($A192,Quantities[],Quantities!$AA$2)*VLOOKUP($A192,Quantities[],Quantities!$Z$2),VLOOKUP($A192,Quantities[],Quantities!$AE$2)*VLOOKUP($A192,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A192,Quantities[],Quantities!$V$2),VLOOKUP($A192,Quantities[],Quantities!$Z$2),VLOOKUP($A192,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A192,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D192,1)=\"U\",\"-\",VLOOKUP(D192,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A33","v":1700},"J","d","U2",{"$f":"CONCATENATE(TEXT(A193,\"0\"),\"-\",B193,\"-\",C193,\"-\",D193)","v":"1700-J-d-U2"},{"$f":"IF(D193=\"Comb1\",VLOOKUP(B193,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B193,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B193=\"B\",C193=\"a\"),\n    \" Grading\",\"\"),\nIF(C193=\"b\",\"\",\"-\"),\nIF(C193=\"b\",\"\",VLOOKUP(A193,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A193,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A193,\"0\"),1)=\"5\",\"\",VLOOKUP(C193,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Top-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A193,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A193,\"0\"),1)=\"5\",$C193=\"b\"),\"\",VLOOKUP($A193,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A193,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C193=\"a\",C193=\"c\",C193=\"d\",C193=\"e\"),IF(OR(RIGHT(TEXT($A193,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A193,\"0\"),1)=\"5\"),VLOOKUP($A193,Quantities[],Quantities!$B$2),VLOOKUP($A193,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A193,\"0\"),1)=\"5\",VLOOKUP($A193,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A193,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" Hanover Mountain Deposit"},{"$f":"IF(LEFT(TEXT(A193,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A193,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C193=\"a\",C193=\"c\",C193=\"d\",C193=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A193,\"0\"),2)=\"00\",VLOOKUP(A193,Quantities[],Quantities!$B$2),VLOOKUP(A193,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D193,2)=\"Sc\",B193=\"A\",C193=\"d\"),\nSUM(VLOOKUP($A193,Quantities[],Quantities!$V$2),VLOOKUP($A193,Quantities[],Quantities!$Z$2),\nVLOOKUP($A193,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D193,2)=\"Sc\",C193=\"a\"),\nVLOOKUP(A193,Quantities[],Quantities!$J$2),\n\nIF(AND(B193=\"D\",C193=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B193=\"D\",\n VLOOKUP(A193,Quantities[],Quantities!$V$2)+VLOOKUP(A193,Quantities[],Quantities!$Z$2)+VLOOKUP(A193,Quantities[],Quantities!$AD$2),\nIF($B193=\"Q\", SUM(VLOOKUP($A193,Quantities[],Quantities!$V$2),VLOOKUP($A193,Quantities[],Quantities!$Z$2),\nVLOOKUP($A193,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A193,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D193,2)=\"Mg\", VLOOKUP(A193,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D193,2)=\"Sc\",B193=\"A\",C193=\"d\"),\n(SUM(VLOOKUP($A193,Quantities[],Quantities!$W$2)*VLOOKUP($A193,Quantities[],Quantities!$V$2),VLOOKUP($A193,Quantities[],Quantities!$AA$2)*VLOOKUP($A193,Quantities[],Quantities!$Z$2),VLOOKUP($A193,Quantities[],Quantities!$AE$2)*VLOOKUP($A193,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A193,Quantities[],Quantities!$V$2),VLOOKUP($A193,Quantities[],Quantities!$Z$2),VLOOKUP($A193,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D193,2)=\"Sc\",C193=\"a\"),\nVLOOKUP(A193,Quantities[],Quantities!$K$2),\n\nIF(AND(B193=\"D\",C193=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A193,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A193,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B193=\"D\", (VLOOKUP(A193,Quantities[],Quantities!$V$2)+VLOOKUP(A193,Quantities[],Quantities!$Z$2)+VLOOKUP(A193,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A193,Quantities[],Quantities!$W$2)*VLOOKUP(A193,Quantities[],Quantities!$V$2)\n+VLOOKUP(A193,Quantities[],Quantities!$AA$2)*VLOOKUP(A193,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A193,Quantities[],Quantities!$AE$2)*VLOOKUP(A193,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A193,Quantities[],Quantities!$V$2)+VLOOKUP(A193,Quantities[],Quantities!$Z$2)+VLOOKUP(A193,Quantities[],Quantities!$AD$2)),\n\nIF($B193=\"Q\", (SUM(VLOOKUP($A193,Quantities[],Quantities!$W$2)*VLOOKUP($A193,Quantities[],Quantities!$V$2),VLOOKUP($A193,Quantities[],Quantities!$AA$2)*VLOOKUP($A193,Quantities[],Quantities!$Z$2),VLOOKUP($A193,Quantities[],Quantities!$AE$2)*VLOOKUP($A193,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A193,Quantities[],Quantities!$V$2),VLOOKUP($A193,Quantities[],Quantities!$Z$2),VLOOKUP($A193,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A193,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D193,1)=\"U\",\"-\",VLOOKUP(D193,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A40","v":2001},"J","d","U2","2001-J-d-U2",{"$f":"IF(D194=\"Comb1\",VLOOKUP(B194,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B194,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B194=\"B\",C194=\"a\"),\n    \" Grading\",\"\"),\nIF(C194=\"b\",\"\",\"-\"),\nIF(C194=\"b\",\"\",VLOOKUP(A194,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A194,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A194,\"0\"),1)=\"5\",\"\",VLOOKUP(C194,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A194,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A194,\"0\"),1)=\"5\",$C194=\"b\"),\"\",VLOOKUP($A194,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A194,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C194=\"a\",C194=\"c\",C194=\"d\",C194=\"e\"),IF(OR(RIGHT(TEXT($A194,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A194,\"0\"),1)=\"5\"),VLOOKUP($A194,Quantities[],Quantities!$B$2),VLOOKUP($A194,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A194,\"0\"),1)=\"5\",VLOOKUP($A194,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A194,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-02"},{"$f":"IF(LEFT(TEXT(A194,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A194,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C194=\"a\",C194=\"c\",C194=\"d\",C194=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A194,\"0\"),2)=\"00\",VLOOKUP(A194,Quantities[],Quantities!$B$2),VLOOKUP(A194,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D194,2)=\"Sc\",B194=\"A\",C194=\"d\"),\nSUM(VLOOKUP($A194,Quantities[],Quantities!$V$2),VLOOKUP($A194,Quantities[],Quantities!$Z$2),\nVLOOKUP($A194,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D194,2)=\"Sc\",C194=\"a\"),\nVLOOKUP(A194,Quantities[],Quantities!$J$2),\n\nIF(AND(B194=\"D\",C194=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B194=\"D\",\n VLOOKUP(A194,Quantities[],Quantities!$V$2)+VLOOKUP(A194,Quantities[],Quantities!$Z$2)+VLOOKUP(A194,Quantities[],Quantities!$AD$2),\nIF($B194=\"Q\", SUM(VLOOKUP($A194,Quantities[],Quantities!$V$2),VLOOKUP($A194,Quantities[],Quantities!$Z$2),\nVLOOKUP($A194,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A194,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D194,2)=\"Mg\", VLOOKUP(A194,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D194,2)=\"Sc\",B194=\"A\",C194=\"d\"),\n(SUM(VLOOKUP($A194,Quantities[],Quantities!$W$2)*VLOOKUP($A194,Quantities[],Quantities!$V$2),VLOOKUP($A194,Quantities[],Quantities!$AA$2)*VLOOKUP($A194,Quantities[],Quantities!$Z$2),VLOOKUP($A194,Quantities[],Quantities!$AE$2)*VLOOKUP($A194,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A194,Quantities[],Quantities!$V$2),VLOOKUP($A194,Quantities[],Quantities!$Z$2),VLOOKUP($A194,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D194,2)=\"Sc\",C194=\"a\"),\nVLOOKUP(A194,Quantities[],Quantities!$K$2),\n\nIF(AND(B194=\"D\",C194=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A194,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A194,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B194=\"D\", (VLOOKUP(A194,Quantities[],Quantities!$V$2)+VLOOKUP(A194,Quantities[],Quantities!$Z$2)+VLOOKUP(A194,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A194,Quantities[],Quantities!$W$2)*VLOOKUP(A194,Quantities[],Quantities!$V$2)\n+VLOOKUP(A194,Quantities[],Quantities!$AA$2)*VLOOKUP(A194,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A194,Quantities[],Quantities!$AE$2)*VLOOKUP(A194,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A194,Quantities[],Quantities!$V$2)+VLOOKUP(A194,Quantities[],Quantities!$Z$2)+VLOOKUP(A194,Quantities[],Quantities!$AD$2)),\n\nIF($B194=\"Q\", (SUM(VLOOKUP($A194,Quantities[],Quantities!$W$2)*VLOOKUP($A194,Quantities[],Quantities!$V$2),VLOOKUP($A194,Quantities[],Quantities!$AA$2)*VLOOKUP($A194,Quantities[],Quantities!$Z$2),VLOOKUP($A194,Quantities[],Quantities!$AE$2)*VLOOKUP($A194,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A194,Quantities[],Quantities!$V$2),VLOOKUP($A194,Quantities[],Quantities!$Z$2),VLOOKUP($A194,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A194,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D194,1)=\"U\",\"-\",VLOOKUP(D194,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A41","v":2002},"J","d","U2","2002-J-d-U2",{"$f":"IF(D195=\"Comb1\",VLOOKUP(B195,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B195,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B195=\"B\",C195=\"a\"),\n    \" Grading\",\"\"),\nIF(C195=\"b\",\"\",\"-\"),\nIF(C195=\"b\",\"\",VLOOKUP(A195,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A195,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A195,\"0\"),1)=\"5\",\"\",VLOOKUP(C195,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A195,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A195,\"0\"),1)=\"5\",$C195=\"b\"),\"\",VLOOKUP($A195,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A195,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C195=\"a\",C195=\"c\",C195=\"d\",C195=\"e\"),IF(OR(RIGHT(TEXT($A195,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A195,\"0\"),1)=\"5\"),VLOOKUP($A195,Quantities[],Quantities!$B$2),VLOOKUP($A195,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A195,\"0\"),1)=\"5\",VLOOKUP($A195,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A195,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-03"},{"$f":"IF(LEFT(TEXT(A195,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A195,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C195=\"a\",C195=\"c\",C195=\"d\",C195=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A195,\"0\"),2)=\"00\",VLOOKUP(A195,Quantities[],Quantities!$B$2),VLOOKUP(A195,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D195,2)=\"Sc\",B195=\"A\",C195=\"d\"),\nSUM(VLOOKUP($A195,Quantities[],Quantities!$V$2),VLOOKUP($A195,Quantities[],Quantities!$Z$2),\nVLOOKUP($A195,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D195,2)=\"Sc\",C195=\"a\"),\nVLOOKUP(A195,Quantities[],Quantities!$J$2),\n\nIF(AND(B195=\"D\",C195=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B195=\"D\",\n VLOOKUP(A195,Quantities[],Quantities!$V$2)+VLOOKUP(A195,Quantities[],Quantities!$Z$2)+VLOOKUP(A195,Quantities[],Quantities!$AD$2),\nIF($B195=\"Q\", SUM(VLOOKUP($A195,Quantities[],Quantities!$V$2),VLOOKUP($A195,Quantities[],Quantities!$Z$2),\nVLOOKUP($A195,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A195,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D195,2)=\"Mg\", VLOOKUP(A195,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D195,2)=\"Sc\",B195=\"A\",C195=\"d\"),\n(SUM(VLOOKUP($A195,Quantities[],Quantities!$W$2)*VLOOKUP($A195,Quantities[],Quantities!$V$2),VLOOKUP($A195,Quantities[],Quantities!$AA$2)*VLOOKUP($A195,Quantities[],Quantities!$Z$2),VLOOKUP($A195,Quantities[],Quantities!$AE$2)*VLOOKUP($A195,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A195,Quantities[],Quantities!$V$2),VLOOKUP($A195,Quantities[],Quantities!$Z$2),VLOOKUP($A195,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D195,2)=\"Sc\",C195=\"a\"),\nVLOOKUP(A195,Quantities[],Quantities!$K$2),\n\nIF(AND(B195=\"D\",C195=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A195,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A195,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B195=\"D\", (VLOOKUP(A195,Quantities[],Quantities!$V$2)+VLOOKUP(A195,Quantities[],Quantities!$Z$2)+VLOOKUP(A195,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A195,Quantities[],Quantities!$W$2)*VLOOKUP(A195,Quantities[],Quantities!$V$2)\n+VLOOKUP(A195,Quantities[],Quantities!$AA$2)*VLOOKUP(A195,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A195,Quantities[],Quantities!$AE$2)*VLOOKUP(A195,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A195,Quantities[],Quantities!$V$2)+VLOOKUP(A195,Quantities[],Quantities!$Z$2)+VLOOKUP(A195,Quantities[],Quantities!$AD$2)),\n\nIF($B195=\"Q\", (SUM(VLOOKUP($A195,Quantities[],Quantities!$W$2)*VLOOKUP($A195,Quantities[],Quantities!$V$2),VLOOKUP($A195,Quantities[],Quantities!$AA$2)*VLOOKUP($A195,Quantities[],Quantities!$Z$2),VLOOKUP($A195,Quantities[],Quantities!$AE$2)*VLOOKUP($A195,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A195,Quantities[],Quantities!$V$2),VLOOKUP($A195,Quantities[],Quantities!$Z$2),VLOOKUP($A195,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A195,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D195,1)=\"U\",\"-\",VLOOKUP(D195,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A42","v":2003},"J","d","U2","2003-J-d-U2",{"$f":"IF(D196=\"Comb1\",VLOOKUP(B196,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B196,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B196=\"B\",C196=\"a\"),\n    \" Grading\",\"\"),\nIF(C196=\"b\",\"\",\"-\"),\nIF(C196=\"b\",\"\",VLOOKUP(A196,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A196,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A196,\"0\"),1)=\"5\",\"\",VLOOKUP(C196,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A196,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A196,\"0\"),1)=\"5\",$C196=\"b\"),\"\",VLOOKUP($A196,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A196,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C196=\"a\",C196=\"c\",C196=\"d\",C196=\"e\"),IF(OR(RIGHT(TEXT($A196,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A196,\"0\"),1)=\"5\"),VLOOKUP($A196,Quantities[],Quantities!$B$2),VLOOKUP($A196,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A196,\"0\"),1)=\"5\",VLOOKUP($A196,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A196,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-04"},{"$f":"IF(LEFT(TEXT(A196,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A196,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C196=\"a\",C196=\"c\",C196=\"d\",C196=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A196,\"0\"),2)=\"00\",VLOOKUP(A196,Quantities[],Quantities!$B$2),VLOOKUP(A196,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D196,2)=\"Sc\",B196=\"A\",C196=\"d\"),\nSUM(VLOOKUP($A196,Quantities[],Quantities!$V$2),VLOOKUP($A196,Quantities[],Quantities!$Z$2),\nVLOOKUP($A196,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D196,2)=\"Sc\",C196=\"a\"),\nVLOOKUP(A196,Quantities[],Quantities!$J$2),\n\nIF(AND(B196=\"D\",C196=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B196=\"D\",\n VLOOKUP(A196,Quantities[],Quantities!$V$2)+VLOOKUP(A196,Quantities[],Quantities!$Z$2)+VLOOKUP(A196,Quantities[],Quantities!$AD$2),\nIF($B196=\"Q\", SUM(VLOOKUP($A196,Quantities[],Quantities!$V$2),VLOOKUP($A196,Quantities[],Quantities!$Z$2),\nVLOOKUP($A196,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A196,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D196,2)=\"Mg\", VLOOKUP(A196,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D196,2)=\"Sc\",B196=\"A\",C196=\"d\"),\n(SUM(VLOOKUP($A196,Quantities[],Quantities!$W$2)*VLOOKUP($A196,Quantities[],Quantities!$V$2),VLOOKUP($A196,Quantities[],Quantities!$AA$2)*VLOOKUP($A196,Quantities[],Quantities!$Z$2),VLOOKUP($A196,Quantities[],Quantities!$AE$2)*VLOOKUP($A196,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A196,Quantities[],Quantities!$V$2),VLOOKUP($A196,Quantities[],Quantities!$Z$2),VLOOKUP($A196,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D196,2)=\"Sc\",C196=\"a\"),\nVLOOKUP(A196,Quantities[],Quantities!$K$2),\n\nIF(AND(B196=\"D\",C196=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A196,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A196,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B196=\"D\", (VLOOKUP(A196,Quantities[],Quantities!$V$2)+VLOOKUP(A196,Quantities[],Quantities!$Z$2)+VLOOKUP(A196,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A196,Quantities[],Quantities!$W$2)*VLOOKUP(A196,Quantities[],Quantities!$V$2)\n+VLOOKUP(A196,Quantities[],Quantities!$AA$2)*VLOOKUP(A196,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A196,Quantities[],Quantities!$AE$2)*VLOOKUP(A196,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A196,Quantities[],Quantities!$V$2)+VLOOKUP(A196,Quantities[],Quantities!$Z$2)+VLOOKUP(A196,Quantities[],Quantities!$AD$2)),\n\nIF($B196=\"Q\", (SUM(VLOOKUP($A196,Quantities[],Quantities!$W$2)*VLOOKUP($A196,Quantities[],Quantities!$V$2),VLOOKUP($A196,Quantities[],Quantities!$AA$2)*VLOOKUP($A196,Quantities[],Quantities!$Z$2),VLOOKUP($A196,Quantities[],Quantities!$AE$2)*VLOOKUP($A196,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A196,Quantities[],Quantities!$V$2),VLOOKUP($A196,Quantities[],Quantities!$Z$2),VLOOKUP($A196,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A196,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D196,1)=\"U\",\"-\",VLOOKUP(D196,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A43","v":2004},"J","d","U2","2004-J-d-U2",{"$f":"IF(D197=\"Comb1\",VLOOKUP(B197,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B197,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B197=\"B\",C197=\"a\"),\n    \" Grading\",\"\"),\nIF(C197=\"b\",\"\",\"-\"),\nIF(C197=\"b\",\"\",VLOOKUP(A197,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A197,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A197,\"0\"),1)=\"5\",\"\",VLOOKUP(C197,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A197,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A197,\"0\"),1)=\"5\",$C197=\"b\"),\"\",VLOOKUP($A197,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A197,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C197=\"a\",C197=\"c\",C197=\"d\",C197=\"e\"),IF(OR(RIGHT(TEXT($A197,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A197,\"0\"),1)=\"5\"),VLOOKUP($A197,Quantities[],Quantities!$B$2),VLOOKUP($A197,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A197,\"0\"),1)=\"5\",VLOOKUP($A197,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A197,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-05"},{"$f":"IF(LEFT(TEXT(A197,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A197,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C197=\"a\",C197=\"c\",C197=\"d\",C197=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A197,\"0\"),2)=\"00\",VLOOKUP(A197,Quantities[],Quantities!$B$2),VLOOKUP(A197,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D197,2)=\"Sc\",B197=\"A\",C197=\"d\"),\nSUM(VLOOKUP($A197,Quantities[],Quantities!$V$2),VLOOKUP($A197,Quantities[],Quantities!$Z$2),\nVLOOKUP($A197,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D197,2)=\"Sc\",C197=\"a\"),\nVLOOKUP(A197,Quantities[],Quantities!$J$2),\n\nIF(AND(B197=\"D\",C197=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B197=\"D\",\n VLOOKUP(A197,Quantities[],Quantities!$V$2)+VLOOKUP(A197,Quantities[],Quantities!$Z$2)+VLOOKUP(A197,Quantities[],Quantities!$AD$2),\nIF($B197=\"Q\", SUM(VLOOKUP($A197,Quantities[],Quantities!$V$2),VLOOKUP($A197,Quantities[],Quantities!$Z$2),\nVLOOKUP($A197,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A197,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D197,2)=\"Mg\", VLOOKUP(A197,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D197,2)=\"Sc\",B197=\"A\",C197=\"d\"),\n(SUM(VLOOKUP($A197,Quantities[],Quantities!$W$2)*VLOOKUP($A197,Quantities[],Quantities!$V$2),VLOOKUP($A197,Quantities[],Quantities!$AA$2)*VLOOKUP($A197,Quantities[],Quantities!$Z$2),VLOOKUP($A197,Quantities[],Quantities!$AE$2)*VLOOKUP($A197,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A197,Quantities[],Quantities!$V$2),VLOOKUP($A197,Quantities[],Quantities!$Z$2),VLOOKUP($A197,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D197,2)=\"Sc\",C197=\"a\"),\nVLOOKUP(A197,Quantities[],Quantities!$K$2),\n\nIF(AND(B197=\"D\",C197=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A197,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A197,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B197=\"D\", (VLOOKUP(A197,Quantities[],Quantities!$V$2)+VLOOKUP(A197,Quantities[],Quantities!$Z$2)+VLOOKUP(A197,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A197,Quantities[],Quantities!$W$2)*VLOOKUP(A197,Quantities[],Quantities!$V$2)\n+VLOOKUP(A197,Quantities[],Quantities!$AA$2)*VLOOKUP(A197,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A197,Quantities[],Quantities!$AE$2)*VLOOKUP(A197,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A197,Quantities[],Quantities!$V$2)+VLOOKUP(A197,Quantities[],Quantities!$Z$2)+VLOOKUP(A197,Quantities[],Quantities!$AD$2)),\n\nIF($B197=\"Q\", (SUM(VLOOKUP($A197,Quantities[],Quantities!$W$2)*VLOOKUP($A197,Quantities[],Quantities!$V$2),VLOOKUP($A197,Quantities[],Quantities!$AA$2)*VLOOKUP($A197,Quantities[],Quantities!$Z$2),VLOOKUP($A197,Quantities[],Quantities!$AE$2)*VLOOKUP($A197,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A197,Quantities[],Quantities!$V$2),VLOOKUP($A197,Quantities[],Quantities!$Z$2),VLOOKUP($A197,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A197,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D197,1)=\"U\",\"-\",VLOOKUP(D197,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A44","v":2005},"J","d","U2","2005-J-d-U2",{"$f":"IF(D198=\"Comb1\",VLOOKUP(B198,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B198,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B198=\"B\",C198=\"a\"),\n    \" Grading\",\"\"),\nIF(C198=\"b\",\"\",\"-\"),\nIF(C198=\"b\",\"\",VLOOKUP(A198,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A198,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A198,\"0\"),1)=\"5\",\"\",VLOOKUP(C198,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A198,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A198,\"0\"),1)=\"5\",$C198=\"b\"),\"\",VLOOKUP($A198,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A198,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C198=\"a\",C198=\"c\",C198=\"d\",C198=\"e\"),IF(OR(RIGHT(TEXT($A198,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A198,\"0\"),1)=\"5\"),VLOOKUP($A198,Quantities[],Quantities!$B$2),VLOOKUP($A198,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A198,\"0\"),1)=\"5\",VLOOKUP($A198,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A198,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-06"},{"$f":"IF(LEFT(TEXT(A198,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A198,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C198=\"a\",C198=\"c\",C198=\"d\",C198=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A198,\"0\"),2)=\"00\",VLOOKUP(A198,Quantities[],Quantities!$B$2),VLOOKUP(A198,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D198,2)=\"Sc\",B198=\"A\",C198=\"d\"),\nSUM(VLOOKUP($A198,Quantities[],Quantities!$V$2),VLOOKUP($A198,Quantities[],Quantities!$Z$2),\nVLOOKUP($A198,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D198,2)=\"Sc\",C198=\"a\"),\nVLOOKUP(A198,Quantities[],Quantities!$J$2),\n\nIF(AND(B198=\"D\",C198=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B198=\"D\",\n VLOOKUP(A198,Quantities[],Quantities!$V$2)+VLOOKUP(A198,Quantities[],Quantities!$Z$2)+VLOOKUP(A198,Quantities[],Quantities!$AD$2),\nIF($B198=\"Q\", SUM(VLOOKUP($A198,Quantities[],Quantities!$V$2),VLOOKUP($A198,Quantities[],Quantities!$Z$2),\nVLOOKUP($A198,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A198,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D198,2)=\"Mg\", VLOOKUP(A198,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D198,2)=\"Sc\",B198=\"A\",C198=\"d\"),\n(SUM(VLOOKUP($A198,Quantities[],Quantities!$W$2)*VLOOKUP($A198,Quantities[],Quantities!$V$2),VLOOKUP($A198,Quantities[],Quantities!$AA$2)*VLOOKUP($A198,Quantities[],Quantities!$Z$2),VLOOKUP($A198,Quantities[],Quantities!$AE$2)*VLOOKUP($A198,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A198,Quantities[],Quantities!$V$2),VLOOKUP($A198,Quantities[],Quantities!$Z$2),VLOOKUP($A198,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D198,2)=\"Sc\",C198=\"a\"),\nVLOOKUP(A198,Quantities[],Quantities!$K$2),\n\nIF(AND(B198=\"D\",C198=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A198,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A198,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B198=\"D\", (VLOOKUP(A198,Quantities[],Quantities!$V$2)+VLOOKUP(A198,Quantities[],Quantities!$Z$2)+VLOOKUP(A198,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A198,Quantities[],Quantities!$W$2)*VLOOKUP(A198,Quantities[],Quantities!$V$2)\n+VLOOKUP(A198,Quantities[],Quantities!$AA$2)*VLOOKUP(A198,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A198,Quantities[],Quantities!$AE$2)*VLOOKUP(A198,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A198,Quantities[],Quantities!$V$2)+VLOOKUP(A198,Quantities[],Quantities!$Z$2)+VLOOKUP(A198,Quantities[],Quantities!$AD$2)),\n\nIF($B198=\"Q\", (SUM(VLOOKUP($A198,Quantities[],Quantities!$W$2)*VLOOKUP($A198,Quantities[],Quantities!$V$2),VLOOKUP($A198,Quantities[],Quantities!$AA$2)*VLOOKUP($A198,Quantities[],Quantities!$Z$2),VLOOKUP($A198,Quantities[],Quantities!$AE$2)*VLOOKUP($A198,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A198,Quantities[],Quantities!$V$2),VLOOKUP($A198,Quantities[],Quantities!$Z$2),VLOOKUP($A198,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A198,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D198,1)=\"U\",\"-\",VLOOKUP(D198,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A45","v":2006},"J","d","U2","2006-J-d-U2",{"$f":"IF(D199=\"Comb1\",VLOOKUP(B199,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B199,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B199=\"B\",C199=\"a\"),\n    \" Grading\",\"\"),\nIF(C199=\"b\",\"\",\"-\"),\nIF(C199=\"b\",\"\",VLOOKUP(A199,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A199,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A199,\"0\"),1)=\"5\",\"\",VLOOKUP(C199,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A199,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A199,\"0\"),1)=\"5\",$C199=\"b\"),\"\",VLOOKUP($A199,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A199,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C199=\"a\",C199=\"c\",C199=\"d\",C199=\"e\"),IF(OR(RIGHT(TEXT($A199,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A199,\"0\"),1)=\"5\"),VLOOKUP($A199,Quantities[],Quantities!$B$2),VLOOKUP($A199,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A199,\"0\"),1)=\"5\",VLOOKUP($A199,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A199,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-07"},{"$f":"IF(LEFT(TEXT(A199,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A199,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C199=\"a\",C199=\"c\",C199=\"d\",C199=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A199,\"0\"),2)=\"00\",VLOOKUP(A199,Quantities[],Quantities!$B$2),VLOOKUP(A199,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D199,2)=\"Sc\",B199=\"A\",C199=\"d\"),\nSUM(VLOOKUP($A199,Quantities[],Quantities!$V$2),VLOOKUP($A199,Quantities[],Quantities!$Z$2),\nVLOOKUP($A199,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D199,2)=\"Sc\",C199=\"a\"),\nVLOOKUP(A199,Quantities[],Quantities!$J$2),\n\nIF(AND(B199=\"D\",C199=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B199=\"D\",\n VLOOKUP(A199,Quantities[],Quantities!$V$2)+VLOOKUP(A199,Quantities[],Quantities!$Z$2)+VLOOKUP(A199,Quantities[],Quantities!$AD$2),\nIF($B199=\"Q\", SUM(VLOOKUP($A199,Quantities[],Quantities!$V$2),VLOOKUP($A199,Quantities[],Quantities!$Z$2),\nVLOOKUP($A199,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A199,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D199,2)=\"Mg\", VLOOKUP(A199,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D199,2)=\"Sc\",B199=\"A\",C199=\"d\"),\n(SUM(VLOOKUP($A199,Quantities[],Quantities!$W$2)*VLOOKUP($A199,Quantities[],Quantities!$V$2),VLOOKUP($A199,Quantities[],Quantities!$AA$2)*VLOOKUP($A199,Quantities[],Quantities!$Z$2),VLOOKUP($A199,Quantities[],Quantities!$AE$2)*VLOOKUP($A199,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A199,Quantities[],Quantities!$V$2),VLOOKUP($A199,Quantities[],Quantities!$Z$2),VLOOKUP($A199,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D199,2)=\"Sc\",C199=\"a\"),\nVLOOKUP(A199,Quantities[],Quantities!$K$2),\n\nIF(AND(B199=\"D\",C199=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A199,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A199,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B199=\"D\", (VLOOKUP(A199,Quantities[],Quantities!$V$2)+VLOOKUP(A199,Quantities[],Quantities!$Z$2)+VLOOKUP(A199,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A199,Quantities[],Quantities!$W$2)*VLOOKUP(A199,Quantities[],Quantities!$V$2)\n+VLOOKUP(A199,Quantities[],Quantities!$AA$2)*VLOOKUP(A199,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A199,Quantities[],Quantities!$AE$2)*VLOOKUP(A199,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A199,Quantities[],Quantities!$V$2)+VLOOKUP(A199,Quantities[],Quantities!$Z$2)+VLOOKUP(A199,Quantities[],Quantities!$AD$2)),\n\nIF($B199=\"Q\", (SUM(VLOOKUP($A199,Quantities[],Quantities!$W$2)*VLOOKUP($A199,Quantities[],Quantities!$V$2),VLOOKUP($A199,Quantities[],Quantities!$AA$2)*VLOOKUP($A199,Quantities[],Quantities!$Z$2),VLOOKUP($A199,Quantities[],Quantities!$AE$2)*VLOOKUP($A199,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A199,Quantities[],Quantities!$V$2),VLOOKUP($A199,Quantities[],Quantities!$Z$2),VLOOKUP($A199,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A199,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D199,1)=\"U\",\"-\",VLOOKUP(D199,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A46","v":2007},"J","d","U2","2007-J-d-U2",{"$f":"IF(D200=\"Comb1\",VLOOKUP(B200,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B200,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B200=\"B\",C200=\"a\"),\n    \" Grading\",\"\"),\nIF(C200=\"b\",\"\",\"-\"),\nIF(C200=\"b\",\"\",VLOOKUP(A200,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A200,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A200,\"0\"),1)=\"5\",\"\",VLOOKUP(C200,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A200,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A200,\"0\"),1)=\"5\",$C200=\"b\"),\"\",VLOOKUP($A200,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A200,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C200=\"a\",C200=\"c\",C200=\"d\",C200=\"e\"),IF(OR(RIGHT(TEXT($A200,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A200,\"0\"),1)=\"5\"),VLOOKUP($A200,Quantities[],Quantities!$B$2),VLOOKUP($A200,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A200,\"0\"),1)=\"5\",VLOOKUP($A200,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A200,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-08"},{"$f":"IF(LEFT(TEXT(A200,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A200,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C200=\"a\",C200=\"c\",C200=\"d\",C200=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A200,\"0\"),2)=\"00\",VLOOKUP(A200,Quantities[],Quantities!$B$2),VLOOKUP(A200,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D200,2)=\"Sc\",B200=\"A\",C200=\"d\"),\nSUM(VLOOKUP($A200,Quantities[],Quantities!$V$2),VLOOKUP($A200,Quantities[],Quantities!$Z$2),\nVLOOKUP($A200,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D200,2)=\"Sc\",C200=\"a\"),\nVLOOKUP(A200,Quantities[],Quantities!$J$2),\n\nIF(AND(B200=\"D\",C200=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B200=\"D\",\n VLOOKUP(A200,Quantities[],Quantities!$V$2)+VLOOKUP(A200,Quantities[],Quantities!$Z$2)+VLOOKUP(A200,Quantities[],Quantities!$AD$2),\nIF($B200=\"Q\", SUM(VLOOKUP($A200,Quantities[],Quantities!$V$2),VLOOKUP($A200,Quantities[],Quantities!$Z$2),\nVLOOKUP($A200,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A200,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D200,2)=\"Mg\", VLOOKUP(A200,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D200,2)=\"Sc\",B200=\"A\",C200=\"d\"),\n(SUM(VLOOKUP($A200,Quantities[],Quantities!$W$2)*VLOOKUP($A200,Quantities[],Quantities!$V$2),VLOOKUP($A200,Quantities[],Quantities!$AA$2)*VLOOKUP($A200,Quantities[],Quantities!$Z$2),VLOOKUP($A200,Quantities[],Quantities!$AE$2)*VLOOKUP($A200,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A200,Quantities[],Quantities!$V$2),VLOOKUP($A200,Quantities[],Quantities!$Z$2),VLOOKUP($A200,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D200,2)=\"Sc\",C200=\"a\"),\nVLOOKUP(A200,Quantities[],Quantities!$K$2),\n\nIF(AND(B200=\"D\",C200=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A200,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A200,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B200=\"D\", (VLOOKUP(A200,Quantities[],Quantities!$V$2)+VLOOKUP(A200,Quantities[],Quantities!$Z$2)+VLOOKUP(A200,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A200,Quantities[],Quantities!$W$2)*VLOOKUP(A200,Quantities[],Quantities!$V$2)\n+VLOOKUP(A200,Quantities[],Quantities!$AA$2)*VLOOKUP(A200,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A200,Quantities[],Quantities!$AE$2)*VLOOKUP(A200,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A200,Quantities[],Quantities!$V$2)+VLOOKUP(A200,Quantities[],Quantities!$Z$2)+VLOOKUP(A200,Quantities[],Quantities!$AD$2)),\n\nIF($B200=\"Q\", (SUM(VLOOKUP($A200,Quantities[],Quantities!$W$2)*VLOOKUP($A200,Quantities[],Quantities!$V$2),VLOOKUP($A200,Quantities[],Quantities!$AA$2)*VLOOKUP($A200,Quantities[],Quantities!$Z$2),VLOOKUP($A200,Quantities[],Quantities!$AE$2)*VLOOKUP($A200,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A200,Quantities[],Quantities!$V$2),VLOOKUP($A200,Quantities[],Quantities!$Z$2),VLOOKUP($A200,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A200,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D200,1)=\"U\",\"-\",VLOOKUP(D200,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A47","v":2008},"J","d","U2","2008-J-d-U2",{"$f":"IF(D201=\"Comb1\",VLOOKUP(B201,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B201,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B201=\"B\",C201=\"a\"),\n    \" Grading\",\"\"),\nIF(C201=\"b\",\"\",\"-\"),\nIF(C201=\"b\",\"\",VLOOKUP(A201,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A201,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A201,\"0\"),1)=\"5\",\"\",VLOOKUP(C201,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A201,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A201,\"0\"),1)=\"5\",$C201=\"b\"),\"\",VLOOKUP($A201,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A201,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C201=\"a\",C201=\"c\",C201=\"d\",C201=\"e\"),IF(OR(RIGHT(TEXT($A201,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A201,\"0\"),1)=\"5\"),VLOOKUP($A201,Quantities[],Quantities!$B$2),VLOOKUP($A201,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A201,\"0\"),1)=\"5\",VLOOKUP($A201,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A201,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-09"},{"$f":"IF(LEFT(TEXT(A201,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A201,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C201=\"a\",C201=\"c\",C201=\"d\",C201=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A201,\"0\"),2)=\"00\",VLOOKUP(A201,Quantities[],Quantities!$B$2),VLOOKUP(A201,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D201,2)=\"Sc\",B201=\"A\",C201=\"d\"),\nSUM(VLOOKUP($A201,Quantities[],Quantities!$V$2),VLOOKUP($A201,Quantities[],Quantities!$Z$2),\nVLOOKUP($A201,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D201,2)=\"Sc\",C201=\"a\"),\nVLOOKUP(A201,Quantities[],Quantities!$J$2),\n\nIF(AND(B201=\"D\",C201=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B201=\"D\",\n VLOOKUP(A201,Quantities[],Quantities!$V$2)+VLOOKUP(A201,Quantities[],Quantities!$Z$2)+VLOOKUP(A201,Quantities[],Quantities!$AD$2),\nIF($B201=\"Q\", SUM(VLOOKUP($A201,Quantities[],Quantities!$V$2),VLOOKUP($A201,Quantities[],Quantities!$Z$2),\nVLOOKUP($A201,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A201,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D201,2)=\"Mg\", VLOOKUP(A201,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D201,2)=\"Sc\",B201=\"A\",C201=\"d\"),\n(SUM(VLOOKUP($A201,Quantities[],Quantities!$W$2)*VLOOKUP($A201,Quantities[],Quantities!$V$2),VLOOKUP($A201,Quantities[],Quantities!$AA$2)*VLOOKUP($A201,Quantities[],Quantities!$Z$2),VLOOKUP($A201,Quantities[],Quantities!$AE$2)*VLOOKUP($A201,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A201,Quantities[],Quantities!$V$2),VLOOKUP($A201,Quantities[],Quantities!$Z$2),VLOOKUP($A201,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D201,2)=\"Sc\",C201=\"a\"),\nVLOOKUP(A201,Quantities[],Quantities!$K$2),\n\nIF(AND(B201=\"D\",C201=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A201,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A201,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B201=\"D\", (VLOOKUP(A201,Quantities[],Quantities!$V$2)+VLOOKUP(A201,Quantities[],Quantities!$Z$2)+VLOOKUP(A201,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A201,Quantities[],Quantities!$W$2)*VLOOKUP(A201,Quantities[],Quantities!$V$2)\n+VLOOKUP(A201,Quantities[],Quantities!$AA$2)*VLOOKUP(A201,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A201,Quantities[],Quantities!$AE$2)*VLOOKUP(A201,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A201,Quantities[],Quantities!$V$2)+VLOOKUP(A201,Quantities[],Quantities!$Z$2)+VLOOKUP(A201,Quantities[],Quantities!$AD$2)),\n\nIF($B201=\"Q\", (SUM(VLOOKUP($A201,Quantities[],Quantities!$W$2)*VLOOKUP($A201,Quantities[],Quantities!$V$2),VLOOKUP($A201,Quantities[],Quantities!$AA$2)*VLOOKUP($A201,Quantities[],Quantities!$Z$2),VLOOKUP($A201,Quantities[],Quantities!$AE$2)*VLOOKUP($A201,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A201,Quantities[],Quantities!$V$2),VLOOKUP($A201,Quantities[],Quantities!$Z$2),VLOOKUP($A201,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A201,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D201,1)=\"U\",\"-\",VLOOKUP(D201,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A48","v":2009},"J","d","U2","2009-J-d-U2",{"$f":"IF(D202=\"Comb1\",VLOOKUP(B202,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B202,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B202=\"B\",C202=\"a\"),\n    \" Grading\",\"\"),\nIF(C202=\"b\",\"\",\"-\"),\nIF(C202=\"b\",\"\",VLOOKUP(A202,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A202,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A202,\"0\"),1)=\"5\",\"\",VLOOKUP(C202,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A202,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A202,\"0\"),1)=\"5\",$C202=\"b\"),\"\",VLOOKUP($A202,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A202,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C202=\"a\",C202=\"c\",C202=\"d\",C202=\"e\"),IF(OR(RIGHT(TEXT($A202,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A202,\"0\"),1)=\"5\"),VLOOKUP($A202,Quantities[],Quantities!$B$2),VLOOKUP($A202,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A202,\"0\"),1)=\"5\",VLOOKUP($A202,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A202,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-10"},{"$f":"IF(LEFT(TEXT(A202,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A202,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C202=\"a\",C202=\"c\",C202=\"d\",C202=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A202,\"0\"),2)=\"00\",VLOOKUP(A202,Quantities[],Quantities!$B$2),VLOOKUP(A202,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D202,2)=\"Sc\",B202=\"A\",C202=\"d\"),\nSUM(VLOOKUP($A202,Quantities[],Quantities!$V$2),VLOOKUP($A202,Quantities[],Quantities!$Z$2),\nVLOOKUP($A202,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D202,2)=\"Sc\",C202=\"a\"),\nVLOOKUP(A202,Quantities[],Quantities!$J$2),\n\nIF(AND(B202=\"D\",C202=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B202=\"D\",\n VLOOKUP(A202,Quantities[],Quantities!$V$2)+VLOOKUP(A202,Quantities[],Quantities!$Z$2)+VLOOKUP(A202,Quantities[],Quantities!$AD$2),\nIF($B202=\"Q\", SUM(VLOOKUP($A202,Quantities[],Quantities!$V$2),VLOOKUP($A202,Quantities[],Quantities!$Z$2),\nVLOOKUP($A202,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A202,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D202,2)=\"Mg\", VLOOKUP(A202,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D202,2)=\"Sc\",B202=\"A\",C202=\"d\"),\n(SUM(VLOOKUP($A202,Quantities[],Quantities!$W$2)*VLOOKUP($A202,Quantities[],Quantities!$V$2),VLOOKUP($A202,Quantities[],Quantities!$AA$2)*VLOOKUP($A202,Quantities[],Quantities!$Z$2),VLOOKUP($A202,Quantities[],Quantities!$AE$2)*VLOOKUP($A202,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A202,Quantities[],Quantities!$V$2),VLOOKUP($A202,Quantities[],Quantities!$Z$2),VLOOKUP($A202,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D202,2)=\"Sc\",C202=\"a\"),\nVLOOKUP(A202,Quantities[],Quantities!$K$2),\n\nIF(AND(B202=\"D\",C202=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A202,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A202,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B202=\"D\", (VLOOKUP(A202,Quantities[],Quantities!$V$2)+VLOOKUP(A202,Quantities[],Quantities!$Z$2)+VLOOKUP(A202,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A202,Quantities[],Quantities!$W$2)*VLOOKUP(A202,Quantities[],Quantities!$V$2)\n+VLOOKUP(A202,Quantities[],Quantities!$AA$2)*VLOOKUP(A202,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A202,Quantities[],Quantities!$AE$2)*VLOOKUP(A202,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A202,Quantities[],Quantities!$V$2)+VLOOKUP(A202,Quantities[],Quantities!$Z$2)+VLOOKUP(A202,Quantities[],Quantities!$AD$2)),\n\nIF($B202=\"Q\", (SUM(VLOOKUP($A202,Quantities[],Quantities!$W$2)*VLOOKUP($A202,Quantities[],Quantities!$V$2),VLOOKUP($A202,Quantities[],Quantities!$AA$2)*VLOOKUP($A202,Quantities[],Quantities!$Z$2),VLOOKUP($A202,Quantities[],Quantities!$AE$2)*VLOOKUP($A202,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A202,Quantities[],Quantities!$V$2),VLOOKUP($A202,Quantities[],Quantities!$Z$2),VLOOKUP($A202,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A202,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D202,1)=\"U\",\"-\",VLOOKUP(D202,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A49","v":2010},"J","d","U2","2010-J-d-U2",{"$f":"IF(D203=\"Comb1\",VLOOKUP(B203,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B203,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B203=\"B\",C203=\"a\"),\n    \" Grading\",\"\"),\nIF(C203=\"b\",\"\",\"-\"),\nIF(C203=\"b\",\"\",VLOOKUP(A203,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A203,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A203,\"0\"),1)=\"5\",\"\",VLOOKUP(C203,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A203,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A203,\"0\"),1)=\"5\",$C203=\"b\"),\"\",VLOOKUP($A203,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A203,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C203=\"a\",C203=\"c\",C203=\"d\",C203=\"e\"),IF(OR(RIGHT(TEXT($A203,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A203,\"0\"),1)=\"5\"),VLOOKUP($A203,Quantities[],Quantities!$B$2),VLOOKUP($A203,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A203,\"0\"),1)=\"5\",VLOOKUP($A203,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A203,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-11"},{"$f":"IF(LEFT(TEXT(A203,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A203,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C203=\"a\",C203=\"c\",C203=\"d\",C203=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A203,\"0\"),2)=\"00\",VLOOKUP(A203,Quantities[],Quantities!$B$2),VLOOKUP(A203,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D203,2)=\"Sc\",B203=\"A\",C203=\"d\"),\nSUM(VLOOKUP($A203,Quantities[],Quantities!$V$2),VLOOKUP($A203,Quantities[],Quantities!$Z$2),\nVLOOKUP($A203,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D203,2)=\"Sc\",C203=\"a\"),\nVLOOKUP(A203,Quantities[],Quantities!$J$2),\n\nIF(AND(B203=\"D\",C203=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B203=\"D\",\n VLOOKUP(A203,Quantities[],Quantities!$V$2)+VLOOKUP(A203,Quantities[],Quantities!$Z$2)+VLOOKUP(A203,Quantities[],Quantities!$AD$2),\nIF($B203=\"Q\", SUM(VLOOKUP($A203,Quantities[],Quantities!$V$2),VLOOKUP($A203,Quantities[],Quantities!$Z$2),\nVLOOKUP($A203,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A203,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D203,2)=\"Mg\", VLOOKUP(A203,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D203,2)=\"Sc\",B203=\"A\",C203=\"d\"),\n(SUM(VLOOKUP($A203,Quantities[],Quantities!$W$2)*VLOOKUP($A203,Quantities[],Quantities!$V$2),VLOOKUP($A203,Quantities[],Quantities!$AA$2)*VLOOKUP($A203,Quantities[],Quantities!$Z$2),VLOOKUP($A203,Quantities[],Quantities!$AE$2)*VLOOKUP($A203,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A203,Quantities[],Quantities!$V$2),VLOOKUP($A203,Quantities[],Quantities!$Z$2),VLOOKUP($A203,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D203,2)=\"Sc\",C203=\"a\"),\nVLOOKUP(A203,Quantities[],Quantities!$K$2),\n\nIF(AND(B203=\"D\",C203=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A203,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A203,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B203=\"D\", (VLOOKUP(A203,Quantities[],Quantities!$V$2)+VLOOKUP(A203,Quantities[],Quantities!$Z$2)+VLOOKUP(A203,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A203,Quantities[],Quantities!$W$2)*VLOOKUP(A203,Quantities[],Quantities!$V$2)\n+VLOOKUP(A203,Quantities[],Quantities!$AA$2)*VLOOKUP(A203,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A203,Quantities[],Quantities!$AE$2)*VLOOKUP(A203,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A203,Quantities[],Quantities!$V$2)+VLOOKUP(A203,Quantities[],Quantities!$Z$2)+VLOOKUP(A203,Quantities[],Quantities!$AD$2)),\n\nIF($B203=\"Q\", (SUM(VLOOKUP($A203,Quantities[],Quantities!$W$2)*VLOOKUP($A203,Quantities[],Quantities!$V$2),VLOOKUP($A203,Quantities[],Quantities!$AA$2)*VLOOKUP($A203,Quantities[],Quantities!$Z$2),VLOOKUP($A203,Quantities[],Quantities!$AE$2)*VLOOKUP($A203,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A203,Quantities[],Quantities!$V$2),VLOOKUP($A203,Quantities[],Quantities!$Z$2),VLOOKUP($A203,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A203,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D203,1)=\"U\",\"-\",VLOOKUP(D203,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A51","v":3001},"J","d","U2","3001-J-d-U2",{"$f":"IF(D204=\"Comb1\",VLOOKUP(B204,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B204,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B204=\"B\",C204=\"a\"),\n    \" Grading\",\"\"),\nIF(C204=\"b\",\"\",\"-\"),\nIF(C204=\"b\",\"\",VLOOKUP(A204,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A204,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A204,\"0\"),1)=\"5\",\"\",VLOOKUP(C204,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A204,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A204,\"0\"),1)=\"5\",$C204=\"b\"),\"\",VLOOKUP($A204,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A204,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C204=\"a\",C204=\"c\",C204=\"d\",C204=\"e\"),IF(OR(RIGHT(TEXT($A204,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A204,\"0\"),1)=\"5\"),VLOOKUP($A204,Quantities[],Quantities!$B$2),VLOOKUP($A204,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A204,\"0\"),1)=\"5\",VLOOKUP($A204,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A204,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Miscellaneous Misc-1"},{"$f":"IF(LEFT(TEXT(A204,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A204,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C204=\"a\",C204=\"c\",C204=\"d\",C204=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A204,\"0\"),2)=\"00\",VLOOKUP(A204,Quantities[],Quantities!$B$2),VLOOKUP(A204,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D204,2)=\"Sc\",B204=\"A\",C204=\"d\"),\nSUM(VLOOKUP($A204,Quantities[],Quantities!$V$2),VLOOKUP($A204,Quantities[],Quantities!$Z$2),\nVLOOKUP($A204,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D204,2)=\"Sc\",C204=\"a\"),\nVLOOKUP(A204,Quantities[],Quantities!$J$2),\n\nIF(AND(B204=\"D\",C204=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B204=\"D\",\n VLOOKUP(A204,Quantities[],Quantities!$V$2)+VLOOKUP(A204,Quantities[],Quantities!$Z$2)+VLOOKUP(A204,Quantities[],Quantities!$AD$2),\nIF($B204=\"Q\", SUM(VLOOKUP($A204,Quantities[],Quantities!$V$2),VLOOKUP($A204,Quantities[],Quantities!$Z$2),\nVLOOKUP($A204,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A204,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\", VLOOKUP(A204,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D204,2)=\"Sc\",B204=\"A\",C204=\"d\"),\n(SUM(VLOOKUP($A204,Quantities[],Quantities!$W$2)*VLOOKUP($A204,Quantities[],Quantities!$V$2),VLOOKUP($A204,Quantities[],Quantities!$AA$2)*VLOOKUP($A204,Quantities[],Quantities!$Z$2),VLOOKUP($A204,Quantities[],Quantities!$AE$2)*VLOOKUP($A204,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A204,Quantities[],Quantities!$V$2),VLOOKUP($A204,Quantities[],Quantities!$Z$2),VLOOKUP($A204,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D204,2)=\"Sc\",C204=\"a\"),\nVLOOKUP(A204,Quantities[],Quantities!$K$2),\n\nIF(AND(B204=\"D\",C204=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A204,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A204,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B204=\"D\", (VLOOKUP(A204,Quantities[],Quantities!$V$2)+VLOOKUP(A204,Quantities[],Quantities!$Z$2)+VLOOKUP(A204,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A204,Quantities[],Quantities!$W$2)*VLOOKUP(A204,Quantities[],Quantities!$V$2)\n+VLOOKUP(A204,Quantities[],Quantities!$AA$2)*VLOOKUP(A204,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A204,Quantities[],Quantities!$AE$2)*VLOOKUP(A204,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A204,Quantities[],Quantities!$V$2)+VLOOKUP(A204,Quantities[],Quantities!$Z$2)+VLOOKUP(A204,Quantities[],Quantities!$AD$2)),\n\nIF($B204=\"Q\", (SUM(VLOOKUP($A204,Quantities[],Quantities!$W$2)*VLOOKUP($A204,Quantities[],Quantities!$V$2),VLOOKUP($A204,Quantities[],Quantities!$AA$2)*VLOOKUP($A204,Quantities[],Quantities!$Z$2),VLOOKUP($A204,Quantities[],Quantities!$AE$2)*VLOOKUP($A204,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A204,Quantities[],Quantities!$V$2),VLOOKUP($A204,Quantities[],Quantities!$Z$2),VLOOKUP($A204,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A204,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D204,1)=\"U\",\"-\",VLOOKUP(D204,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A54","v":3004},"J","d","U2","3004-J-d-U2",{"$f":"IF(D205=\"Comb1\",VLOOKUP(B205,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B205,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B205=\"B\",C205=\"a\"),\n    \" Grading\",\"\"),\nIF(C205=\"b\",\"\",\"-\"),\nIF(C205=\"b\",\"\",VLOOKUP(A205,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A205,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A205,\"0\"),1)=\"5\",\"\",VLOOKUP(C205,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A205,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A205,\"0\"),1)=\"5\",$C205=\"b\"),\"\",VLOOKUP($A205,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A205,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C205=\"a\",C205=\"c\",C205=\"d\",C205=\"e\"),IF(OR(RIGHT(TEXT($A205,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A205,\"0\"),1)=\"5\"),VLOOKUP($A205,Quantities[],Quantities!$B$2),VLOOKUP($A205,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A205,\"0\"),1)=\"5\",VLOOKUP($A205,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A205,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Miscellaneous Misc-4"},{"$f":"IF(LEFT(TEXT(A205,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A205,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C205=\"a\",C205=\"c\",C205=\"d\",C205=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A205,\"0\"),2)=\"00\",VLOOKUP(A205,Quantities[],Quantities!$B$2),VLOOKUP(A205,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D205,2)=\"Sc\",B205=\"A\",C205=\"d\"),\nSUM(VLOOKUP($A205,Quantities[],Quantities!$V$2),VLOOKUP($A205,Quantities[],Quantities!$Z$2),\nVLOOKUP($A205,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D205,2)=\"Sc\",C205=\"a\"),\nVLOOKUP(A205,Quantities[],Quantities!$J$2),\n\nIF(AND(B205=\"D\",C205=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B205=\"D\",\n VLOOKUP(A205,Quantities[],Quantities!$V$2)+VLOOKUP(A205,Quantities[],Quantities!$Z$2)+VLOOKUP(A205,Quantities[],Quantities!$AD$2),\nIF($B205=\"Q\", SUM(VLOOKUP($A205,Quantities[],Quantities!$V$2),VLOOKUP($A205,Quantities[],Quantities!$Z$2),\nVLOOKUP($A205,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A205,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\", VLOOKUP(A205,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D205,2)=\"Sc\",B205=\"A\",C205=\"d\"),\n(SUM(VLOOKUP($A205,Quantities[],Quantities!$W$2)*VLOOKUP($A205,Quantities[],Quantities!$V$2),VLOOKUP($A205,Quantities[],Quantities!$AA$2)*VLOOKUP($A205,Quantities[],Quantities!$Z$2),VLOOKUP($A205,Quantities[],Quantities!$AE$2)*VLOOKUP($A205,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A205,Quantities[],Quantities!$V$2),VLOOKUP($A205,Quantities[],Quantities!$Z$2),VLOOKUP($A205,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D205,2)=\"Sc\",C205=\"a\"),\nVLOOKUP(A205,Quantities[],Quantities!$K$2),\n\nIF(AND(B205=\"D\",C205=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A205,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A205,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B205=\"D\", (VLOOKUP(A205,Quantities[],Quantities!$V$2)+VLOOKUP(A205,Quantities[],Quantities!$Z$2)+VLOOKUP(A205,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A205,Quantities[],Quantities!$W$2)*VLOOKUP(A205,Quantities[],Quantities!$V$2)\n+VLOOKUP(A205,Quantities[],Quantities!$AA$2)*VLOOKUP(A205,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A205,Quantities[],Quantities!$AE$2)*VLOOKUP(A205,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A205,Quantities[],Quantities!$V$2)+VLOOKUP(A205,Quantities[],Quantities!$Z$2)+VLOOKUP(A205,Quantities[],Quantities!$AD$2)),\n\nIF($B205=\"Q\", (SUM(VLOOKUP($A205,Quantities[],Quantities!$W$2)*VLOOKUP($A205,Quantities[],Quantities!$V$2),VLOOKUP($A205,Quantities[],Quantities!$AA$2)*VLOOKUP($A205,Quantities[],Quantities!$Z$2),VLOOKUP($A205,Quantities[],Quantities!$AE$2)*VLOOKUP($A205,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A205,Quantities[],Quantities!$V$2),VLOOKUP($A205,Quantities[],Quantities!$Z$2),VLOOKUP($A205,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A205,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D205,1)=\"U\",\"-\",VLOOKUP(D205,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A5","v":1001},"P","b","Comb1","1001-P-b-Comb1",{"$f":"IF(D206=\"Comb1\",VLOOKUP(B206,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B206,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B206=\"B\",C206=\"a\"),\n    \" Grading\",\"\"),\nIF(C206=\"b\",\"\",\"-\"),\nIF(C206=\"b\",\"\",VLOOKUP(A206,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A206,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A206,\"0\"),1)=\"5\",\"\",VLOOKUP(C206,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A206,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A206,\"0\"),1)=\"5\",$C206=\"b\"),\"\",VLOOKUP($A206,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A206,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C206=\"a\",C206=\"c\",C206=\"d\",C206=\"e\"),IF(OR(RIGHT(TEXT($A206,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A206,\"0\"),1)=\"5\"),VLOOKUP($A206,Quantities[],Quantities!$B$2),VLOOKUP($A206,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A206,\"0\"),1)=\"5\",VLOOKUP($A206,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A206,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A206,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A206,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C206=\"a\",C206=\"c\",C206=\"d\",C206=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A206,\"0\"),2)=\"00\",VLOOKUP(A206,Quantities[],Quantities!$B$2),VLOOKUP(A206,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-1"},{"$f":"IF(AND(LEFT(D206,2)=\"Sc\",B206=\"A\",C206=\"d\"),\nSUM(VLOOKUP($A206,Quantities[],Quantities!$V$2),VLOOKUP($A206,Quantities[],Quantities!$Z$2),\nVLOOKUP($A206,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D206,2)=\"Sc\",C206=\"a\"),\nVLOOKUP(A206,Quantities[],Quantities!$J$2),\n\nIF(AND(B206=\"D\",C206=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B206=\"D\",\n VLOOKUP(A206,Quantities[],Quantities!$V$2)+VLOOKUP(A206,Quantities[],Quantities!$Z$2)+VLOOKUP(A206,Quantities[],Quantities!$AD$2),\nIF($B206=\"Q\", SUM(VLOOKUP($A206,Quantities[],Quantities!$V$2),VLOOKUP($A206,Quantities[],Quantities!$Z$2),\nVLOOKUP($A206,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A206,Quantities[],Quantities!$G$2)\n)))))","v":540},{"$f":"IF(LEFT(D206,2)=\"Mg\", VLOOKUP(A206,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D206,2)=\"Sc\",B206=\"A\",C206=\"d\"),\n(SUM(VLOOKUP($A206,Quantities[],Quantities!$W$2)*VLOOKUP($A206,Quantities[],Quantities!$V$2),VLOOKUP($A206,Quantities[],Quantities!$AA$2)*VLOOKUP($A206,Quantities[],Quantities!$Z$2),VLOOKUP($A206,Quantities[],Quantities!$AE$2)*VLOOKUP($A206,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A206,Quantities[],Quantities!$V$2),VLOOKUP($A206,Quantities[],Quantities!$Z$2),VLOOKUP($A206,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D206,2)=\"Sc\",C206=\"a\"),\nVLOOKUP(A206,Quantities[],Quantities!$K$2),\n\nIF(AND(B206=\"D\",C206=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A206,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A206,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B206=\"D\", (VLOOKUP(A206,Quantities[],Quantities!$V$2)+VLOOKUP(A206,Quantities[],Quantities!$Z$2)+VLOOKUP(A206,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A206,Quantities[],Quantities!$W$2)*VLOOKUP(A206,Quantities[],Quantities!$V$2)\n+VLOOKUP(A206,Quantities[],Quantities!$AA$2)*VLOOKUP(A206,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A206,Quantities[],Quantities!$AE$2)*VLOOKUP(A206,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A206,Quantities[],Quantities!$V$2)+VLOOKUP(A206,Quantities[],Quantities!$Z$2)+VLOOKUP(A206,Quantities[],Quantities!$AD$2)),\n\nIF($B206=\"Q\", (SUM(VLOOKUP($A206,Quantities[],Quantities!$W$2)*VLOOKUP($A206,Quantities[],Quantities!$V$2),VLOOKUP($A206,Quantities[],Quantities!$AA$2)*VLOOKUP($A206,Quantities[],Quantities!$Z$2),VLOOKUP($A206,Quantities[],Quantities!$AE$2)*VLOOKUP($A206,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A206,Quantities[],Quantities!$V$2),VLOOKUP($A206,Quantities[],Quantities!$Z$2),VLOOKUP($A206,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A206,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D206,1)=\"U\",\"-\",VLOOKUP(D206,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A6","v":1002},"P","b","Comb1","1002-P-b-Comb1",{"$f":"IF(D207=\"Comb1\",VLOOKUP(B207,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B207,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B207=\"B\",C207=\"a\"),\n    \" Grading\",\"\"),\nIF(C207=\"b\",\"\",\"-\"),\nIF(C207=\"b\",\"\",VLOOKUP(A207,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A207,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A207,\"0\"),1)=\"5\",\"\",VLOOKUP(C207,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A207,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A207,\"0\"),1)=\"5\",$C207=\"b\"),\"\",VLOOKUP($A207,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A207,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C207=\"a\",C207=\"c\",C207=\"d\",C207=\"e\"),IF(OR(RIGHT(TEXT($A207,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A207,\"0\"),1)=\"5\"),VLOOKUP($A207,Quantities[],Quantities!$B$2),VLOOKUP($A207,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A207,\"0\"),1)=\"5\",VLOOKUP($A207,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A207,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A207,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A207,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C207=\"a\",C207=\"c\",C207=\"d\",C207=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A207,\"0\"),2)=\"00\",VLOOKUP(A207,Quantities[],Quantities!$B$2),VLOOKUP(A207,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-2"},{"$f":"IF(AND(LEFT(D207,2)=\"Sc\",B207=\"A\",C207=\"d\"),\nSUM(VLOOKUP($A207,Quantities[],Quantities!$V$2),VLOOKUP($A207,Quantities[],Quantities!$Z$2),\nVLOOKUP($A207,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D207,2)=\"Sc\",C207=\"a\"),\nVLOOKUP(A207,Quantities[],Quantities!$J$2),\n\nIF(AND(B207=\"D\",C207=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B207=\"D\",\n VLOOKUP(A207,Quantities[],Quantities!$V$2)+VLOOKUP(A207,Quantities[],Quantities!$Z$2)+VLOOKUP(A207,Quantities[],Quantities!$AD$2),\nIF($B207=\"Q\", SUM(VLOOKUP($A207,Quantities[],Quantities!$V$2),VLOOKUP($A207,Quantities[],Quantities!$Z$2),\nVLOOKUP($A207,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A207,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D207,2)=\"Mg\", VLOOKUP(A207,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D207,2)=\"Sc\",B207=\"A\",C207=\"d\"),\n(SUM(VLOOKUP($A207,Quantities[],Quantities!$W$2)*VLOOKUP($A207,Quantities[],Quantities!$V$2),VLOOKUP($A207,Quantities[],Quantities!$AA$2)*VLOOKUP($A207,Quantities[],Quantities!$Z$2),VLOOKUP($A207,Quantities[],Quantities!$AE$2)*VLOOKUP($A207,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A207,Quantities[],Quantities!$V$2),VLOOKUP($A207,Quantities[],Quantities!$Z$2),VLOOKUP($A207,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D207,2)=\"Sc\",C207=\"a\"),\nVLOOKUP(A207,Quantities[],Quantities!$K$2),\n\nIF(AND(B207=\"D\",C207=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A207,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A207,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B207=\"D\", (VLOOKUP(A207,Quantities[],Quantities!$V$2)+VLOOKUP(A207,Quantities[],Quantities!$Z$2)+VLOOKUP(A207,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A207,Quantities[],Quantities!$W$2)*VLOOKUP(A207,Quantities[],Quantities!$V$2)\n+VLOOKUP(A207,Quantities[],Quantities!$AA$2)*VLOOKUP(A207,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A207,Quantities[],Quantities!$AE$2)*VLOOKUP(A207,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A207,Quantities[],Quantities!$V$2)+VLOOKUP(A207,Quantities[],Quantities!$Z$2)+VLOOKUP(A207,Quantities[],Quantities!$AD$2)),\n\nIF($B207=\"Q\", (SUM(VLOOKUP($A207,Quantities[],Quantities!$W$2)*VLOOKUP($A207,Quantities[],Quantities!$V$2),VLOOKUP($A207,Quantities[],Quantities!$AA$2)*VLOOKUP($A207,Quantities[],Quantities!$Z$2),VLOOKUP($A207,Quantities[],Quantities!$AE$2)*VLOOKUP($A207,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A207,Quantities[],Quantities!$V$2),VLOOKUP($A207,Quantities[],Quantities!$Z$2),VLOOKUP($A207,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A207,Quantities[],Quantities!$I$2)\n))))))","v":-0.27},{"$f":"IF(LEFT(D207,1)=\"U\",\"-\",VLOOKUP(D207,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A7","v":1003},"P","b","Comb1","1003-P-b-Comb1",{"$f":"IF(D208=\"Comb1\",VLOOKUP(B208,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B208,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B208=\"B\",C208=\"a\"),\n    \" Grading\",\"\"),\nIF(C208=\"b\",\"\",\"-\"),\nIF(C208=\"b\",\"\",VLOOKUP(A208,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A208,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A208,\"0\"),1)=\"5\",\"\",VLOOKUP(C208,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A208,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A208,\"0\"),1)=\"5\",$C208=\"b\"),\"\",VLOOKUP($A208,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A208,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C208=\"a\",C208=\"c\",C208=\"d\",C208=\"e\"),IF(OR(RIGHT(TEXT($A208,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A208,\"0\"),1)=\"5\"),VLOOKUP($A208,Quantities[],Quantities!$B$2),VLOOKUP($A208,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A208,\"0\"),1)=\"5\",VLOOKUP($A208,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A208,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A208,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A208,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C208=\"a\",C208=\"c\",C208=\"d\",C208=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A208,\"0\"),2)=\"00\",VLOOKUP(A208,Quantities[],Quantities!$B$2),VLOOKUP(A208,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-3"},{"$f":"IF(AND(LEFT(D208,2)=\"Sc\",B208=\"A\",C208=\"d\"),\nSUM(VLOOKUP($A208,Quantities[],Quantities!$V$2),VLOOKUP($A208,Quantities[],Quantities!$Z$2),\nVLOOKUP($A208,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D208,2)=\"Sc\",C208=\"a\"),\nVLOOKUP(A208,Quantities[],Quantities!$J$2),\n\nIF(AND(B208=\"D\",C208=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B208=\"D\",\n VLOOKUP(A208,Quantities[],Quantities!$V$2)+VLOOKUP(A208,Quantities[],Quantities!$Z$2)+VLOOKUP(A208,Quantities[],Quantities!$AD$2),\nIF($B208=\"Q\", SUM(VLOOKUP($A208,Quantities[],Quantities!$V$2),VLOOKUP($A208,Quantities[],Quantities!$Z$2),\nVLOOKUP($A208,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A208,Quantities[],Quantities!$G$2)\n)))))","v":98.92},{"$f":"IF(LEFT(D208,2)=\"Mg\", VLOOKUP(A208,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D208,2)=\"Sc\",B208=\"A\",C208=\"d\"),\n(SUM(VLOOKUP($A208,Quantities[],Quantities!$W$2)*VLOOKUP($A208,Quantities[],Quantities!$V$2),VLOOKUP($A208,Quantities[],Quantities!$AA$2)*VLOOKUP($A208,Quantities[],Quantities!$Z$2),VLOOKUP($A208,Quantities[],Quantities!$AE$2)*VLOOKUP($A208,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A208,Quantities[],Quantities!$V$2),VLOOKUP($A208,Quantities[],Quantities!$Z$2),VLOOKUP($A208,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D208,2)=\"Sc\",C208=\"a\"),\nVLOOKUP(A208,Quantities[],Quantities!$K$2),\n\nIF(AND(B208=\"D\",C208=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A208,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A208,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B208=\"D\", (VLOOKUP(A208,Quantities[],Quantities!$V$2)+VLOOKUP(A208,Quantities[],Quantities!$Z$2)+VLOOKUP(A208,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A208,Quantities[],Quantities!$W$2)*VLOOKUP(A208,Quantities[],Quantities!$V$2)\n+VLOOKUP(A208,Quantities[],Quantities!$AA$2)*VLOOKUP(A208,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A208,Quantities[],Quantities!$AE$2)*VLOOKUP(A208,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A208,Quantities[],Quantities!$V$2)+VLOOKUP(A208,Quantities[],Quantities!$Z$2)+VLOOKUP(A208,Quantities[],Quantities!$AD$2)),\n\nIF($B208=\"Q\", (SUM(VLOOKUP($A208,Quantities[],Quantities!$W$2)*VLOOKUP($A208,Quantities[],Quantities!$V$2),VLOOKUP($A208,Quantities[],Quantities!$AA$2)*VLOOKUP($A208,Quantities[],Quantities!$Z$2),VLOOKUP($A208,Quantities[],Quantities!$AE$2)*VLOOKUP($A208,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A208,Quantities[],Quantities!$V$2),VLOOKUP($A208,Quantities[],Quantities!$Z$2),VLOOKUP($A208,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A208,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D208,1)=\"U\",\"-\",VLOOKUP(D208,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A8","v":1004},"P","b","Comb1","1004-P-b-Comb1",{"$f":"IF(D209=\"Comb1\",VLOOKUP(B209,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B209,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B209=\"B\",C209=\"a\"),\n    \" Grading\",\"\"),\nIF(C209=\"b\",\"\",\"-\"),\nIF(C209=\"b\",\"\",VLOOKUP(A209,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A209,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A209,\"0\"),1)=\"5\",\"\",VLOOKUP(C209,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A209,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A209,\"0\"),1)=\"5\",$C209=\"b\"),\"\",VLOOKUP($A209,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A209,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C209=\"a\",C209=\"c\",C209=\"d\",C209=\"e\"),IF(OR(RIGHT(TEXT($A209,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A209,\"0\"),1)=\"5\"),VLOOKUP($A209,Quantities[],Quantities!$B$2),VLOOKUP($A209,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A209,\"0\"),1)=\"5\",VLOOKUP($A209,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A209,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A209,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A209,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C209=\"a\",C209=\"c\",C209=\"d\",C209=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A209,\"0\"),2)=\"00\",VLOOKUP(A209,Quantities[],Quantities!$B$2),VLOOKUP(A209,Quantities[],Quantities!$C$2))\n))","v":"SWRDF-4"},{"$f":"IF(AND(LEFT(D209,2)=\"Sc\",B209=\"A\",C209=\"d\"),\nSUM(VLOOKUP($A209,Quantities[],Quantities!$V$2),VLOOKUP($A209,Quantities[],Quantities!$Z$2),\nVLOOKUP($A209,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D209,2)=\"Sc\",C209=\"a\"),\nVLOOKUP(A209,Quantities[],Quantities!$J$2),\n\nIF(AND(B209=\"D\",C209=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B209=\"D\",\n VLOOKUP(A209,Quantities[],Quantities!$V$2)+VLOOKUP(A209,Quantities[],Quantities!$Z$2)+VLOOKUP(A209,Quantities[],Quantities!$AD$2),\nIF($B209=\"Q\", SUM(VLOOKUP($A209,Quantities[],Quantities!$V$2),VLOOKUP($A209,Quantities[],Quantities!$Z$2),\nVLOOKUP($A209,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A209,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D209,2)=\"Mg\", VLOOKUP(A209,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D209,2)=\"Sc\",B209=\"A\",C209=\"d\"),\n(SUM(VLOOKUP($A209,Quantities[],Quantities!$W$2)*VLOOKUP($A209,Quantities[],Quantities!$V$2),VLOOKUP($A209,Quantities[],Quantities!$AA$2)*VLOOKUP($A209,Quantities[],Quantities!$Z$2),VLOOKUP($A209,Quantities[],Quantities!$AE$2)*VLOOKUP($A209,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A209,Quantities[],Quantities!$V$2),VLOOKUP($A209,Quantities[],Quantities!$Z$2),VLOOKUP($A209,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D209,2)=\"Sc\",C209=\"a\"),\nVLOOKUP(A209,Quantities[],Quantities!$K$2),\n\nIF(AND(B209=\"D\",C209=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A209,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A209,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B209=\"D\", (VLOOKUP(A209,Quantities[],Quantities!$V$2)+VLOOKUP(A209,Quantities[],Quantities!$Z$2)+VLOOKUP(A209,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A209,Quantities[],Quantities!$W$2)*VLOOKUP(A209,Quantities[],Quantities!$V$2)\n+VLOOKUP(A209,Quantities[],Quantities!$AA$2)*VLOOKUP(A209,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A209,Quantities[],Quantities!$AE$2)*VLOOKUP(A209,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A209,Quantities[],Quantities!$V$2)+VLOOKUP(A209,Quantities[],Quantities!$Z$2)+VLOOKUP(A209,Quantities[],Quantities!$AD$2)),\n\nIF($B209=\"Q\", (SUM(VLOOKUP($A209,Quantities[],Quantities!$W$2)*VLOOKUP($A209,Quantities[],Quantities!$V$2),VLOOKUP($A209,Quantities[],Quantities!$AA$2)*VLOOKUP($A209,Quantities[],Quantities!$Z$2),VLOOKUP($A209,Quantities[],Quantities!$AE$2)*VLOOKUP($A209,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A209,Quantities[],Quantities!$V$2),VLOOKUP($A209,Quantities[],Quantities!$Z$2),VLOOKUP($A209,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A209,Quantities[],Quantities!$I$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D209,1)=\"U\",\"-\",VLOOKUP(D209,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A10","v":1101},"P","b","Comb1","1101-P-b-Comb1",{"$f":"IF(D210=\"Comb1\",VLOOKUP(B210,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B210,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B210=\"B\",C210=\"a\"),\n    \" Grading\",\"\"),\nIF(C210=\"b\",\"\",\"-\"),\nIF(C210=\"b\",\"\",VLOOKUP(A210,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A210,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A210,\"0\"),1)=\"5\",\"\",VLOOKUP(C210,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A210,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A210,\"0\"),1)=\"5\",$C210=\"b\"),\"\",VLOOKUP($A210,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A210,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C210=\"a\",C210=\"c\",C210=\"d\",C210=\"e\"),IF(OR(RIGHT(TEXT($A210,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A210,\"0\"),1)=\"5\"),VLOOKUP($A210,Quantities[],Quantities!$B$2),VLOOKUP($A210,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A210,\"0\"),1)=\"5\",VLOOKUP($A210,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A210,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A210,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A210,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C210=\"a\",C210=\"c\",C210=\"d\",C210=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A210,\"0\"),2)=\"00\",VLOOKUP(A210,Quantities[],Quantities!$B$2),VLOOKUP(A210,Quantities[],Quantities!$C$2))\n))","v":"N3SS-1"},{"$f":"IF(AND(LEFT(D210,2)=\"Sc\",B210=\"A\",C210=\"d\"),\nSUM(VLOOKUP($A210,Quantities[],Quantities!$V$2),VLOOKUP($A210,Quantities[],Quantities!$Z$2),\nVLOOKUP($A210,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D210,2)=\"Sc\",C210=\"a\"),\nVLOOKUP(A210,Quantities[],Quantities!$J$2),\n\nIF(AND(B210=\"D\",C210=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B210=\"D\",\n VLOOKUP(A210,Quantities[],Quantities!$V$2)+VLOOKUP(A210,Quantities[],Quantities!$Z$2)+VLOOKUP(A210,Quantities[],Quantities!$AD$2),\nIF($B210=\"Q\", SUM(VLOOKUP($A210,Quantities[],Quantities!$V$2),VLOOKUP($A210,Quantities[],Quantities!$Z$2),\nVLOOKUP($A210,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A210,Quantities[],Quantities!$G$2)\n)))))","v":60},{"$f":"IF(LEFT(D210,2)=\"Mg\", VLOOKUP(A210,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D210,2)=\"Sc\",B210=\"A\",C210=\"d\"),\n(SUM(VLOOKUP($A210,Quantities[],Quantities!$W$2)*VLOOKUP($A210,Quantities[],Quantities!$V$2),VLOOKUP($A210,Quantities[],Quantities!$AA$2)*VLOOKUP($A210,Quantities[],Quantities!$Z$2),VLOOKUP($A210,Quantities[],Quantities!$AE$2)*VLOOKUP($A210,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A210,Quantities[],Quantities!$V$2),VLOOKUP($A210,Quantities[],Quantities!$Z$2),VLOOKUP($A210,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D210,2)=\"Sc\",C210=\"a\"),\nVLOOKUP(A210,Quantities[],Quantities!$K$2),\n\nIF(AND(B210=\"D\",C210=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A210,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A210,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B210=\"D\", (VLOOKUP(A210,Quantities[],Quantities!$V$2)+VLOOKUP(A210,Quantities[],Quantities!$Z$2)+VLOOKUP(A210,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A210,Quantities[],Quantities!$W$2)*VLOOKUP(A210,Quantities[],Quantities!$V$2)\n+VLOOKUP(A210,Quantities[],Quantities!$AA$2)*VLOOKUP(A210,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A210,Quantities[],Quantities!$AE$2)*VLOOKUP(A210,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A210,Quantities[],Quantities!$V$2)+VLOOKUP(A210,Quantities[],Quantities!$Z$2)+VLOOKUP(A210,Quantities[],Quantities!$AD$2)),\n\nIF($B210=\"Q\", (SUM(VLOOKUP($A210,Quantities[],Quantities!$W$2)*VLOOKUP($A210,Quantities[],Quantities!$V$2),VLOOKUP($A210,Quantities[],Quantities!$AA$2)*VLOOKUP($A210,Quantities[],Quantities!$Z$2),VLOOKUP($A210,Quantities[],Quantities!$AE$2)*VLOOKUP($A210,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A210,Quantities[],Quantities!$V$2),VLOOKUP($A210,Quantities[],Quantities!$Z$2),VLOOKUP($A210,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A210,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D210,1)=\"U\",\"-\",VLOOKUP(D210,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A11","v":1102},"P","b","Comb1","1102-P-b-Comb1",{"$f":"IF(D211=\"Comb1\",VLOOKUP(B211,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B211,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B211=\"B\",C211=\"a\"),\n    \" Grading\",\"\"),\nIF(C211=\"b\",\"\",\"-\"),\nIF(C211=\"b\",\"\",VLOOKUP(A211,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A211,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A211,\"0\"),1)=\"5\",\"\",VLOOKUP(C211,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A211,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A211,\"0\"),1)=\"5\",$C211=\"b\"),\"\",VLOOKUP($A211,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A211,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C211=\"a\",C211=\"c\",C211=\"d\",C211=\"e\"),IF(OR(RIGHT(TEXT($A211,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A211,\"0\"),1)=\"5\"),VLOOKUP($A211,Quantities[],Quantities!$B$2),VLOOKUP($A211,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A211,\"0\"),1)=\"5\",VLOOKUP($A211,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A211,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A211,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A211,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C211=\"a\",C211=\"c\",C211=\"d\",C211=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A211,\"0\"),2)=\"00\",VLOOKUP(A211,Quantities[],Quantities!$B$2),VLOOKUP(A211,Quantities[],Quantities!$C$2))\n))","v":"N3SS-2"},{"$f":"IF(AND(LEFT(D211,2)=\"Sc\",B211=\"A\",C211=\"d\"),\nSUM(VLOOKUP($A211,Quantities[],Quantities!$V$2),VLOOKUP($A211,Quantities[],Quantities!$Z$2),\nVLOOKUP($A211,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D211,2)=\"Sc\",C211=\"a\"),\nVLOOKUP(A211,Quantities[],Quantities!$J$2),\n\nIF(AND(B211=\"D\",C211=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B211=\"D\",\n VLOOKUP(A211,Quantities[],Quantities!$V$2)+VLOOKUP(A211,Quantities[],Quantities!$Z$2)+VLOOKUP(A211,Quantities[],Quantities!$AD$2),\nIF($B211=\"Q\", SUM(VLOOKUP($A211,Quantities[],Quantities!$V$2),VLOOKUP($A211,Quantities[],Quantities!$Z$2),\nVLOOKUP($A211,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A211,Quantities[],Quantities!$G$2)\n)))))","v":128},{"$f":"IF(LEFT(D211,2)=\"Mg\", VLOOKUP(A211,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D211,2)=\"Sc\",B211=\"A\",C211=\"d\"),\n(SUM(VLOOKUP($A211,Quantities[],Quantities!$W$2)*VLOOKUP($A211,Quantities[],Quantities!$V$2),VLOOKUP($A211,Quantities[],Quantities!$AA$2)*VLOOKUP($A211,Quantities[],Quantities!$Z$2),VLOOKUP($A211,Quantities[],Quantities!$AE$2)*VLOOKUP($A211,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A211,Quantities[],Quantities!$V$2),VLOOKUP($A211,Quantities[],Quantities!$Z$2),VLOOKUP($A211,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D211,2)=\"Sc\",C211=\"a\"),\nVLOOKUP(A211,Quantities[],Quantities!$K$2),\n\nIF(AND(B211=\"D\",C211=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A211,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A211,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B211=\"D\", (VLOOKUP(A211,Quantities[],Quantities!$V$2)+VLOOKUP(A211,Quantities[],Quantities!$Z$2)+VLOOKUP(A211,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A211,Quantities[],Quantities!$W$2)*VLOOKUP(A211,Quantities[],Quantities!$V$2)\n+VLOOKUP(A211,Quantities[],Quantities!$AA$2)*VLOOKUP(A211,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A211,Quantities[],Quantities!$AE$2)*VLOOKUP(A211,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A211,Quantities[],Quantities!$V$2)+VLOOKUP(A211,Quantities[],Quantities!$Z$2)+VLOOKUP(A211,Quantities[],Quantities!$AD$2)),\n\nIF($B211=\"Q\", (SUM(VLOOKUP($A211,Quantities[],Quantities!$W$2)*VLOOKUP($A211,Quantities[],Quantities!$V$2),VLOOKUP($A211,Quantities[],Quantities!$AA$2)*VLOOKUP($A211,Quantities[],Quantities!$Z$2),VLOOKUP($A211,Quantities[],Quantities!$AE$2)*VLOOKUP($A211,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A211,Quantities[],Quantities!$V$2),VLOOKUP($A211,Quantities[],Quantities!$Z$2),VLOOKUP($A211,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A211,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D211,1)=\"U\",\"-\",VLOOKUP(D211,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A13","v":1201},"P","b","Comb1",{"$f":"CONCATENATE(TEXT(A212,\"0\"),\"-\",B212,\"-\",C212,\"-\",D212)","v":"1201-P-b-Comb1"},{"$f":"IF(D212=\"Comb1\",VLOOKUP(B212,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B212,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B212=\"B\",C212=\"a\"),\n    \" Grading\",\"\"),\nIF(C212=\"b\",\"\",\"-\"),\nIF(C212=\"b\",\"\",VLOOKUP(A212,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A212,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A212,\"0\"),1)=\"5\",\"\",VLOOKUP(C212,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A212,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A212,\"0\"),1)=\"5\",$C212=\"b\"),\"\",VLOOKUP($A212,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A212,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C212=\"a\",C212=\"c\",C212=\"d\",C212=\"e\"),IF(OR(RIGHT(TEXT($A212,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A212,\"0\"),1)=\"5\"),VLOOKUP($A212,Quantities[],Quantities!$B$2),VLOOKUP($A212,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A212,\"0\"),1)=\"5\",VLOOKUP($A212,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A212,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A212,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A212,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C212=\"a\",C212=\"c\",C212=\"d\",C212=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A212,\"0\"),2)=\"00\",VLOOKUP(A212,Quantities[],Quantities!$B$2),VLOOKUP(A212,Quantities[],Quantities!$C$2))\n))","v":"LGWRF-1"},{"$f":"IF(AND(LEFT(D212,2)=\"Sc\",B212=\"A\",C212=\"d\"),\nSUM(VLOOKUP($A212,Quantities[],Quantities!$V$2),VLOOKUP($A212,Quantities[],Quantities!$Z$2),\nVLOOKUP($A212,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D212,2)=\"Sc\",C212=\"a\"),\nVLOOKUP(A212,Quantities[],Quantities!$J$2),\n\nIF(AND(B212=\"D\",C212=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B212=\"D\",\n VLOOKUP(A212,Quantities[],Quantities!$V$2)+VLOOKUP(A212,Quantities[],Quantities!$Z$2)+VLOOKUP(A212,Quantities[],Quantities!$AD$2),\nIF($B212=\"Q\", SUM(VLOOKUP($A212,Quantities[],Quantities!$V$2),VLOOKUP($A212,Quantities[],Quantities!$Z$2),\nVLOOKUP($A212,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A212,Quantities[],Quantities!$G$2)\n)))))","v":92},{"$f":"IF(LEFT(D212,2)=\"Mg\", VLOOKUP(A212,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D212,2)=\"Sc\",B212=\"A\",C212=\"d\"),\n(SUM(VLOOKUP($A212,Quantities[],Quantities!$W$2)*VLOOKUP($A212,Quantities[],Quantities!$V$2),VLOOKUP($A212,Quantities[],Quantities!$AA$2)*VLOOKUP($A212,Quantities[],Quantities!$Z$2),VLOOKUP($A212,Quantities[],Quantities!$AE$2)*VLOOKUP($A212,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A212,Quantities[],Quantities!$V$2),VLOOKUP($A212,Quantities[],Quantities!$Z$2),VLOOKUP($A212,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D212,2)=\"Sc\",C212=\"a\"),\nVLOOKUP(A212,Quantities[],Quantities!$K$2),\n\nIF(AND(B212=\"D\",C212=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A212,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A212,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B212=\"D\", (VLOOKUP(A212,Quantities[],Quantities!$V$2)+VLOOKUP(A212,Quantities[],Quantities!$Z$2)+VLOOKUP(A212,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A212,Quantities[],Quantities!$W$2)*VLOOKUP(A212,Quantities[],Quantities!$V$2)\n+VLOOKUP(A212,Quantities[],Quantities!$AA$2)*VLOOKUP(A212,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A212,Quantities[],Quantities!$AE$2)*VLOOKUP(A212,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A212,Quantities[],Quantities!$V$2)+VLOOKUP(A212,Quantities[],Quantities!$Z$2)+VLOOKUP(A212,Quantities[],Quantities!$AD$2)),\n\nIF($B212=\"Q\", (SUM(VLOOKUP($A212,Quantities[],Quantities!$W$2)*VLOOKUP($A212,Quantities[],Quantities!$V$2),VLOOKUP($A212,Quantities[],Quantities!$AA$2)*VLOOKUP($A212,Quantities[],Quantities!$Z$2),VLOOKUP($A212,Quantities[],Quantities!$AE$2)*VLOOKUP($A212,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A212,Quantities[],Quantities!$V$2),VLOOKUP($A212,Quantities[],Quantities!$Z$2),VLOOKUP($A212,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A212,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D212,1)=\"U\",\"-\",VLOOKUP(D212,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A14","v":1202},"P","b","Comb1","1202-P-b-Comb1",{"$f":"IF(D213=\"Comb1\",VLOOKUP(B213,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B213,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B213=\"B\",C213=\"a\"),\n    \" Grading\",\"\"),\nIF(C213=\"b\",\"\",\"-\"),\nIF(C213=\"b\",\"\",VLOOKUP(A213,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A213,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A213,\"0\"),1)=\"5\",\"\",VLOOKUP(C213,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A213,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A213,\"0\"),1)=\"5\",$C213=\"b\"),\"\",VLOOKUP($A213,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A213,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C213=\"a\",C213=\"c\",C213=\"d\",C213=\"e\"),IF(OR(RIGHT(TEXT($A213,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A213,\"0\"),1)=\"5\"),VLOOKUP($A213,Quantities[],Quantities!$B$2),VLOOKUP($A213,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A213,\"0\"),1)=\"5\",VLOOKUP($A213,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A213,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A213,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A213,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C213=\"a\",C213=\"c\",C213=\"d\",C213=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A213,\"0\"),2)=\"00\",VLOOKUP(A213,Quantities[],Quantities!$B$2),VLOOKUP(A213,Quantities[],Quantities!$C$2))\n))","v":"LGWRF-2"},{"$f":"IF(AND(LEFT(D213,2)=\"Sc\",B213=\"A\",C213=\"d\"),\nSUM(VLOOKUP($A213,Quantities[],Quantities!$V$2),VLOOKUP($A213,Quantities[],Quantities!$Z$2),\nVLOOKUP($A213,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D213,2)=\"Sc\",C213=\"a\"),\nVLOOKUP(A213,Quantities[],Quantities!$J$2),\n\nIF(AND(B213=\"D\",C213=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B213=\"D\",\n VLOOKUP(A213,Quantities[],Quantities!$V$2)+VLOOKUP(A213,Quantities[],Quantities!$Z$2)+VLOOKUP(A213,Quantities[],Quantities!$AD$2),\nIF($B213=\"Q\", SUM(VLOOKUP($A213,Quantities[],Quantities!$V$2),VLOOKUP($A213,Quantities[],Quantities!$Z$2),\nVLOOKUP($A213,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A213,Quantities[],Quantities!$G$2)\n)))))","v":162.9},{"$f":"IF(LEFT(D213,2)=\"Mg\", VLOOKUP(A213,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D213,2)=\"Sc\",B213=\"A\",C213=\"d\"),\n(SUM(VLOOKUP($A213,Quantities[],Quantities!$W$2)*VLOOKUP($A213,Quantities[],Quantities!$V$2),VLOOKUP($A213,Quantities[],Quantities!$AA$2)*VLOOKUP($A213,Quantities[],Quantities!$Z$2),VLOOKUP($A213,Quantities[],Quantities!$AE$2)*VLOOKUP($A213,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A213,Quantities[],Quantities!$V$2),VLOOKUP($A213,Quantities[],Quantities!$Z$2),VLOOKUP($A213,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D213,2)=\"Sc\",C213=\"a\"),\nVLOOKUP(A213,Quantities[],Quantities!$K$2),\n\nIF(AND(B213=\"D\",C213=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A213,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A213,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B213=\"D\", (VLOOKUP(A213,Quantities[],Quantities!$V$2)+VLOOKUP(A213,Quantities[],Quantities!$Z$2)+VLOOKUP(A213,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A213,Quantities[],Quantities!$W$2)*VLOOKUP(A213,Quantities[],Quantities!$V$2)\n+VLOOKUP(A213,Quantities[],Quantities!$AA$2)*VLOOKUP(A213,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A213,Quantities[],Quantities!$AE$2)*VLOOKUP(A213,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A213,Quantities[],Quantities!$V$2)+VLOOKUP(A213,Quantities[],Quantities!$Z$2)+VLOOKUP(A213,Quantities[],Quantities!$AD$2)),\n\nIF($B213=\"Q\", (SUM(VLOOKUP($A213,Quantities[],Quantities!$W$2)*VLOOKUP($A213,Quantities[],Quantities!$V$2),VLOOKUP($A213,Quantities[],Quantities!$AA$2)*VLOOKUP($A213,Quantities[],Quantities!$Z$2),VLOOKUP($A213,Quantities[],Quantities!$AE$2)*VLOOKUP($A213,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A213,Quantities[],Quantities!$V$2),VLOOKUP($A213,Quantities[],Quantities!$Z$2),VLOOKUP($A213,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A213,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D213,1)=\"U\",\"-\",VLOOKUP(D213,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A16","v":1301},"P","b","Comb1","1301-P-b-Comb1",{"$f":"IF(D214=\"Comb1\",VLOOKUP(B214,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B214,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B214=\"B\",C214=\"a\"),\n    \" Grading\",\"\"),\nIF(C214=\"b\",\"\",\"-\"),\nIF(C214=\"b\",\"\",VLOOKUP(A214,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A214,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A214,\"0\"),1)=\"5\",\"\",VLOOKUP(C214,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A214,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A214,\"0\"),1)=\"5\",$C214=\"b\"),\"\",VLOOKUP($A214,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A214,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C214=\"a\",C214=\"c\",C214=\"d\",C214=\"e\"),IF(OR(RIGHT(TEXT($A214,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A214,\"0\"),1)=\"5\"),VLOOKUP($A214,Quantities[],Quantities!$B$2),VLOOKUP($A214,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A214,\"0\"),1)=\"5\",VLOOKUP($A214,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A214,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A214,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A214,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C214=\"a\",C214=\"c\",C214=\"d\",C214=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A214,\"0\"),2)=\"00\",VLOOKUP(A214,Quantities[],Quantities!$B$2),VLOOKUP(A214,Quantities[],Quantities!$C$2))\n))","v":"MTI-1"},{"$f":"IF(AND(LEFT(D214,2)=\"Sc\",B214=\"A\",C214=\"d\"),\nSUM(VLOOKUP($A214,Quantities[],Quantities!$V$2),VLOOKUP($A214,Quantities[],Quantities!$Z$2),\nVLOOKUP($A214,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D214,2)=\"Sc\",C214=\"a\"),\nVLOOKUP(A214,Quantities[],Quantities!$J$2),\n\nIF(AND(B214=\"D\",C214=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B214=\"D\",\n VLOOKUP(A214,Quantities[],Quantities!$V$2)+VLOOKUP(A214,Quantities[],Quantities!$Z$2)+VLOOKUP(A214,Quantities[],Quantities!$AD$2),\nIF($B214=\"Q\", SUM(VLOOKUP($A214,Quantities[],Quantities!$V$2),VLOOKUP($A214,Quantities[],Quantities!$Z$2),\nVLOOKUP($A214,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A214,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D214,2)=\"Mg\", VLOOKUP(A214,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D214,2)=\"Sc\",B214=\"A\",C214=\"d\"),\n(SUM(VLOOKUP($A214,Quantities[],Quantities!$W$2)*VLOOKUP($A214,Quantities[],Quantities!$V$2),VLOOKUP($A214,Quantities[],Quantities!$AA$2)*VLOOKUP($A214,Quantities[],Quantities!$Z$2),VLOOKUP($A214,Quantities[],Quantities!$AE$2)*VLOOKUP($A214,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A214,Quantities[],Quantities!$V$2),VLOOKUP($A214,Quantities[],Quantities!$Z$2),VLOOKUP($A214,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D214,2)=\"Sc\",C214=\"a\"),\nVLOOKUP(A214,Quantities[],Quantities!$K$2),\n\nIF(AND(B214=\"D\",C214=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A214,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A214,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B214=\"D\", (VLOOKUP(A214,Quantities[],Quantities!$V$2)+VLOOKUP(A214,Quantities[],Quantities!$Z$2)+VLOOKUP(A214,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A214,Quantities[],Quantities!$W$2)*VLOOKUP(A214,Quantities[],Quantities!$V$2)\n+VLOOKUP(A214,Quantities[],Quantities!$AA$2)*VLOOKUP(A214,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A214,Quantities[],Quantities!$AE$2)*VLOOKUP(A214,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A214,Quantities[],Quantities!$V$2)+VLOOKUP(A214,Quantities[],Quantities!$Z$2)+VLOOKUP(A214,Quantities[],Quantities!$AD$2)),\n\nIF($B214=\"Q\", (SUM(VLOOKUP($A214,Quantities[],Quantities!$W$2)*VLOOKUP($A214,Quantities[],Quantities!$V$2),VLOOKUP($A214,Quantities[],Quantities!$AA$2)*VLOOKUP($A214,Quantities[],Quantities!$Z$2),VLOOKUP($A214,Quantities[],Quantities!$AE$2)*VLOOKUP($A214,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A214,Quantities[],Quantities!$V$2),VLOOKUP($A214,Quantities[],Quantities!$Z$2),VLOOKUP($A214,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A214,Quantities[],Quantities!$I$2)\n))))))","v":-8.0000000000000002E-3},{"$f":"IF(LEFT(D214,1)=\"U\",\"-\",VLOOKUP(D214,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A17","v":1302},"P","b","Comb1","1302-P-b-Comb1",{"$f":"IF(D215=\"Comb1\",VLOOKUP(B215,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B215,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B215=\"B\",C215=\"a\"),\n    \" Grading\",\"\"),\nIF(C215=\"b\",\"\",\"-\"),\nIF(C215=\"b\",\"\",VLOOKUP(A215,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A215,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A215,\"0\"),1)=\"5\",\"\",VLOOKUP(C215,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A215,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A215,\"0\"),1)=\"5\",$C215=\"b\"),\"\",VLOOKUP($A215,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A215,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C215=\"a\",C215=\"c\",C215=\"d\",C215=\"e\"),IF(OR(RIGHT(TEXT($A215,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A215,\"0\"),1)=\"5\"),VLOOKUP($A215,Quantities[],Quantities!$B$2),VLOOKUP($A215,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A215,\"0\"),1)=\"5\",VLOOKUP($A215,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A215,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A215,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A215,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C215=\"a\",C215=\"c\",C215=\"d\",C215=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A215,\"0\"),2)=\"00\",VLOOKUP(A215,Quantities[],Quantities!$B$2),VLOOKUP(A215,Quantities[],Quantities!$C$2))\n))","v":"MTI-2"},{"$f":"IF(AND(LEFT(D215,2)=\"Sc\",B215=\"A\",C215=\"d\"),\nSUM(VLOOKUP($A215,Quantities[],Quantities!$V$2),VLOOKUP($A215,Quantities[],Quantities!$Z$2),\nVLOOKUP($A215,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D215,2)=\"Sc\",C215=\"a\"),\nVLOOKUP(A215,Quantities[],Quantities!$J$2),\n\nIF(AND(B215=\"D\",C215=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B215=\"D\",\n VLOOKUP(A215,Quantities[],Quantities!$V$2)+VLOOKUP(A215,Quantities[],Quantities!$Z$2)+VLOOKUP(A215,Quantities[],Quantities!$AD$2),\nIF($B215=\"Q\", SUM(VLOOKUP($A215,Quantities[],Quantities!$V$2),VLOOKUP($A215,Quantities[],Quantities!$Z$2),\nVLOOKUP($A215,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A215,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D215,2)=\"Mg\", VLOOKUP(A215,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D215,2)=\"Sc\",B215=\"A\",C215=\"d\"),\n(SUM(VLOOKUP($A215,Quantities[],Quantities!$W$2)*VLOOKUP($A215,Quantities[],Quantities!$V$2),VLOOKUP($A215,Quantities[],Quantities!$AA$2)*VLOOKUP($A215,Quantities[],Quantities!$Z$2),VLOOKUP($A215,Quantities[],Quantities!$AE$2)*VLOOKUP($A215,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A215,Quantities[],Quantities!$V$2),VLOOKUP($A215,Quantities[],Quantities!$Z$2),VLOOKUP($A215,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D215,2)=\"Sc\",C215=\"a\"),\nVLOOKUP(A215,Quantities[],Quantities!$K$2),\n\nIF(AND(B215=\"D\",C215=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A215,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A215,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B215=\"D\", (VLOOKUP(A215,Quantities[],Quantities!$V$2)+VLOOKUP(A215,Quantities[],Quantities!$Z$2)+VLOOKUP(A215,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A215,Quantities[],Quantities!$W$2)*VLOOKUP(A215,Quantities[],Quantities!$V$2)\n+VLOOKUP(A215,Quantities[],Quantities!$AA$2)*VLOOKUP(A215,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A215,Quantities[],Quantities!$AE$2)*VLOOKUP(A215,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A215,Quantities[],Quantities!$V$2)+VLOOKUP(A215,Quantities[],Quantities!$Z$2)+VLOOKUP(A215,Quantities[],Quantities!$AD$2)),\n\nIF($B215=\"Q\", (SUM(VLOOKUP($A215,Quantities[],Quantities!$W$2)*VLOOKUP($A215,Quantities[],Quantities!$V$2),VLOOKUP($A215,Quantities[],Quantities!$AA$2)*VLOOKUP($A215,Quantities[],Quantities!$Z$2),VLOOKUP($A215,Quantities[],Quantities!$AE$2)*VLOOKUP($A215,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A215,Quantities[],Quantities!$V$2),VLOOKUP($A215,Quantities[],Quantities!$Z$2),VLOOKUP($A215,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A215,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D215,1)=\"U\",\"-\",VLOOKUP(D215,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A18","v":1303},"P","b","Comb1","1303-P-b-Comb1",{"$f":"IF(D216=\"Comb1\",VLOOKUP(B216,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B216,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B216=\"B\",C216=\"a\"),\n    \" Grading\",\"\"),\nIF(C216=\"b\",\"\",\"-\"),\nIF(C216=\"b\",\"\",VLOOKUP(A216,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A216,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A216,\"0\"),1)=\"5\",\"\",VLOOKUP(C216,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A216,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A216,\"0\"),1)=\"5\",$C216=\"b\"),\"\",VLOOKUP($A216,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A216,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C216=\"a\",C216=\"c\",C216=\"d\",C216=\"e\"),IF(OR(RIGHT(TEXT($A216,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A216,\"0\"),1)=\"5\"),VLOOKUP($A216,Quantities[],Quantities!$B$2),VLOOKUP($A216,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A216,\"0\"),1)=\"5\",VLOOKUP($A216,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A216,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A216,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A216,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C216=\"a\",C216=\"c\",C216=\"d\",C216=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A216,\"0\"),2)=\"00\",VLOOKUP(A216,Quantities[],Quantities!$B$2),VLOOKUP(A216,Quantities[],Quantities!$C$2))\n))","v":"MTI-3"},{"$f":"IF(AND(LEFT(D216,2)=\"Sc\",B216=\"A\",C216=\"d\"),\nSUM(VLOOKUP($A216,Quantities[],Quantities!$V$2),VLOOKUP($A216,Quantities[],Quantities!$Z$2),\nVLOOKUP($A216,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D216,2)=\"Sc\",C216=\"a\"),\nVLOOKUP(A216,Quantities[],Quantities!$J$2),\n\nIF(AND(B216=\"D\",C216=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B216=\"D\",\n VLOOKUP(A216,Quantities[],Quantities!$V$2)+VLOOKUP(A216,Quantities[],Quantities!$Z$2)+VLOOKUP(A216,Quantities[],Quantities!$AD$2),\nIF($B216=\"Q\", SUM(VLOOKUP($A216,Quantities[],Quantities!$V$2),VLOOKUP($A216,Quantities[],Quantities!$Z$2),\nVLOOKUP($A216,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A216,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D216,2)=\"Mg\", VLOOKUP(A216,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D216,2)=\"Sc\",B216=\"A\",C216=\"d\"),\n(SUM(VLOOKUP($A216,Quantities[],Quantities!$W$2)*VLOOKUP($A216,Quantities[],Quantities!$V$2),VLOOKUP($A216,Quantities[],Quantities!$AA$2)*VLOOKUP($A216,Quantities[],Quantities!$Z$2),VLOOKUP($A216,Quantities[],Quantities!$AE$2)*VLOOKUP($A216,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A216,Quantities[],Quantities!$V$2),VLOOKUP($A216,Quantities[],Quantities!$Z$2),VLOOKUP($A216,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D216,2)=\"Sc\",C216=\"a\"),\nVLOOKUP(A216,Quantities[],Quantities!$K$2),\n\nIF(AND(B216=\"D\",C216=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A216,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A216,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B216=\"D\", (VLOOKUP(A216,Quantities[],Quantities!$V$2)+VLOOKUP(A216,Quantities[],Quantities!$Z$2)+VLOOKUP(A216,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A216,Quantities[],Quantities!$W$2)*VLOOKUP(A216,Quantities[],Quantities!$V$2)\n+VLOOKUP(A216,Quantities[],Quantities!$AA$2)*VLOOKUP(A216,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A216,Quantities[],Quantities!$AE$2)*VLOOKUP(A216,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A216,Quantities[],Quantities!$V$2)+VLOOKUP(A216,Quantities[],Quantities!$Z$2)+VLOOKUP(A216,Quantities[],Quantities!$AD$2)),\n\nIF($B216=\"Q\", (SUM(VLOOKUP($A216,Quantities[],Quantities!$W$2)*VLOOKUP($A216,Quantities[],Quantities!$V$2),VLOOKUP($A216,Quantities[],Quantities!$AA$2)*VLOOKUP($A216,Quantities[],Quantities!$Z$2),VLOOKUP($A216,Quantities[],Quantities!$AE$2)*VLOOKUP($A216,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A216,Quantities[],Quantities!$V$2),VLOOKUP($A216,Quantities[],Quantities!$Z$2),VLOOKUP($A216,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A216,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D216,1)=\"U\",\"-\",VLOOKUP(D216,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A21","v":1401},"P","b","Comb1","1401-P-b-Comb1",{"$f":"IF(D217=\"Comb1\",VLOOKUP(B217,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B217,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B217=\"B\",C217=\"a\"),\n    \" Grading\",\"\"),\nIF(C217=\"b\",\"\",\"-\"),\nIF(C217=\"b\",\"\",VLOOKUP(A217,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A217,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A217,\"0\"),1)=\"5\",\"\",VLOOKUP(C217,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A217,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A217,\"0\"),1)=\"5\",$C217=\"b\"),\"\",VLOOKUP($A217,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A217,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C217=\"a\",C217=\"c\",C217=\"d\",C217=\"e\"),IF(OR(RIGHT(TEXT($A217,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A217,\"0\"),1)=\"5\"),VLOOKUP($A217,Quantities[],Quantities!$B$2),VLOOKUP($A217,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A217,\"0\"),1)=\"5\",VLOOKUP($A217,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A217,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A217,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A217,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C217=\"a\",C217=\"c\",C217=\"d\",C217=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A217,\"0\"),2)=\"00\",VLOOKUP(A217,Quantities[],Quantities!$B$2),VLOOKUP(A217,Quantities[],Quantities!$C$2))\n))","v":"MGTI-1"},{"$f":"IF(AND(LEFT(D217,2)=\"Sc\",B217=\"A\",C217=\"d\"),\nSUM(VLOOKUP($A217,Quantities[],Quantities!$V$2),VLOOKUP($A217,Quantities[],Quantities!$Z$2),\nVLOOKUP($A217,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D217,2)=\"Sc\",C217=\"a\"),\nVLOOKUP(A217,Quantities[],Quantities!$J$2),\n\nIF(AND(B217=\"D\",C217=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B217=\"D\",\n VLOOKUP(A217,Quantities[],Quantities!$V$2)+VLOOKUP(A217,Quantities[],Quantities!$Z$2)+VLOOKUP(A217,Quantities[],Quantities!$AD$2),\nIF($B217=\"Q\", SUM(VLOOKUP($A217,Quantities[],Quantities!$V$2),VLOOKUP($A217,Quantities[],Quantities!$Z$2),\nVLOOKUP($A217,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A217,Quantities[],Quantities!$G$2)\n)))))","v":300},{"$f":"IF(LEFT(D217,2)=\"Mg\", VLOOKUP(A217,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D217,2)=\"Sc\",B217=\"A\",C217=\"d\"),\n(SUM(VLOOKUP($A217,Quantities[],Quantities!$W$2)*VLOOKUP($A217,Quantities[],Quantities!$V$2),VLOOKUP($A217,Quantities[],Quantities!$AA$2)*VLOOKUP($A217,Quantities[],Quantities!$Z$2),VLOOKUP($A217,Quantities[],Quantities!$AE$2)*VLOOKUP($A217,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A217,Quantities[],Quantities!$V$2),VLOOKUP($A217,Quantities[],Quantities!$Z$2),VLOOKUP($A217,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D217,2)=\"Sc\",C217=\"a\"),\nVLOOKUP(A217,Quantities[],Quantities!$K$2),\n\nIF(AND(B217=\"D\",C217=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A217,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A217,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B217=\"D\", (VLOOKUP(A217,Quantities[],Quantities!$V$2)+VLOOKUP(A217,Quantities[],Quantities!$Z$2)+VLOOKUP(A217,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A217,Quantities[],Quantities!$W$2)*VLOOKUP(A217,Quantities[],Quantities!$V$2)\n+VLOOKUP(A217,Quantities[],Quantities!$AA$2)*VLOOKUP(A217,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A217,Quantities[],Quantities!$AE$2)*VLOOKUP(A217,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A217,Quantities[],Quantities!$V$2)+VLOOKUP(A217,Quantities[],Quantities!$Z$2)+VLOOKUP(A217,Quantities[],Quantities!$AD$2)),\n\nIF($B217=\"Q\", (SUM(VLOOKUP($A217,Quantities[],Quantities!$W$2)*VLOOKUP($A217,Quantities[],Quantities!$V$2),VLOOKUP($A217,Quantities[],Quantities!$AA$2)*VLOOKUP($A217,Quantities[],Quantities!$Z$2),VLOOKUP($A217,Quantities[],Quantities!$AE$2)*VLOOKUP($A217,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A217,Quantities[],Quantities!$V$2),VLOOKUP($A217,Quantities[],Quantities!$Z$2),VLOOKUP($A217,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A217,Quantities[],Quantities!$I$2)\n))))))","v":-3.5000000000000003E-2},{"$f":"IF(LEFT(D217,1)=\"U\",\"-\",VLOOKUP(D217,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A22","v":1402},"P","b","Comb1","1402-P-b-Comb1",{"$f":"IF(D218=\"Comb1\",VLOOKUP(B218,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B218,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B218=\"B\",C218=\"a\"),\n    \" Grading\",\"\"),\nIF(C218=\"b\",\"\",\"-\"),\nIF(C218=\"b\",\"\",VLOOKUP(A218,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A218,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A218,\"0\"),1)=\"5\",\"\",VLOOKUP(C218,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A218,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A218,\"0\"),1)=\"5\",$C218=\"b\"),\"\",VLOOKUP($A218,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A218,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C218=\"a\",C218=\"c\",C218=\"d\",C218=\"e\"),IF(OR(RIGHT(TEXT($A218,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A218,\"0\"),1)=\"5\"),VLOOKUP($A218,Quantities[],Quantities!$B$2),VLOOKUP($A218,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A218,\"0\"),1)=\"5\",VLOOKUP($A218,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A218,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A218,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A218,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C218=\"a\",C218=\"c\",C218=\"d\",C218=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A218,\"0\"),2)=\"00\",VLOOKUP(A218,Quantities[],Quantities!$B$2),VLOOKUP(A218,Quantities[],Quantities!$C$2))\n))","v":"MGTI-2"},{"$f":"IF(AND(LEFT(D218,2)=\"Sc\",B218=\"A\",C218=\"d\"),\nSUM(VLOOKUP($A218,Quantities[],Quantities!$V$2),VLOOKUP($A218,Quantities[],Quantities!$Z$2),\nVLOOKUP($A218,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D218,2)=\"Sc\",C218=\"a\"),\nVLOOKUP(A218,Quantities[],Quantities!$J$2),\n\nIF(AND(B218=\"D\",C218=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B218=\"D\",\n VLOOKUP(A218,Quantities[],Quantities!$V$2)+VLOOKUP(A218,Quantities[],Quantities!$Z$2)+VLOOKUP(A218,Quantities[],Quantities!$AD$2),\nIF($B218=\"Q\", SUM(VLOOKUP($A218,Quantities[],Quantities!$V$2),VLOOKUP($A218,Quantities[],Quantities!$Z$2),\nVLOOKUP($A218,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A218,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D218,2)=\"Mg\", VLOOKUP(A218,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D218,2)=\"Sc\",B218=\"A\",C218=\"d\"),\n(SUM(VLOOKUP($A218,Quantities[],Quantities!$W$2)*VLOOKUP($A218,Quantities[],Quantities!$V$2),VLOOKUP($A218,Quantities[],Quantities!$AA$2)*VLOOKUP($A218,Quantities[],Quantities!$Z$2),VLOOKUP($A218,Quantities[],Quantities!$AE$2)*VLOOKUP($A218,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A218,Quantities[],Quantities!$V$2),VLOOKUP($A218,Quantities[],Quantities!$Z$2),VLOOKUP($A218,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D218,2)=\"Sc\",C218=\"a\"),\nVLOOKUP(A218,Quantities[],Quantities!$K$2),\n\nIF(AND(B218=\"D\",C218=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A218,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A218,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B218=\"D\", (VLOOKUP(A218,Quantities[],Quantities!$V$2)+VLOOKUP(A218,Quantities[],Quantities!$Z$2)+VLOOKUP(A218,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A218,Quantities[],Quantities!$W$2)*VLOOKUP(A218,Quantities[],Quantities!$V$2)\n+VLOOKUP(A218,Quantities[],Quantities!$AA$2)*VLOOKUP(A218,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A218,Quantities[],Quantities!$AE$2)*VLOOKUP(A218,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A218,Quantities[],Quantities!$V$2)+VLOOKUP(A218,Quantities[],Quantities!$Z$2)+VLOOKUP(A218,Quantities[],Quantities!$AD$2)),\n\nIF($B218=\"Q\", (SUM(VLOOKUP($A218,Quantities[],Quantities!$W$2)*VLOOKUP($A218,Quantities[],Quantities!$V$2),VLOOKUP($A218,Quantities[],Quantities!$AA$2)*VLOOKUP($A218,Quantities[],Quantities!$Z$2),VLOOKUP($A218,Quantities[],Quantities!$AE$2)*VLOOKUP($A218,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A218,Quantities[],Quantities!$V$2),VLOOKUP($A218,Quantities[],Quantities!$Z$2),VLOOKUP($A218,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A218,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D218,1)=\"U\",\"-\",VLOOKUP(D218,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A24","v":1501},"P","b","Comb1","1501-P-b-Comb1",{"$f":"IF(D219=\"Comb1\",VLOOKUP(B219,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B219,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B219=\"B\",C219=\"a\"),\n    \" Grading\",\"\"),\nIF(C219=\"b\",\"\",\"-\"),\nIF(C219=\"b\",\"\",VLOOKUP(A219,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A219,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A219,\"0\"),1)=\"5\",\"\",VLOOKUP(C219,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A219,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A219,\"0\"),1)=\"5\",$C219=\"b\"),\"\",VLOOKUP($A219,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A219,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C219=\"a\",C219=\"c\",C219=\"d\",C219=\"e\"),IF(OR(RIGHT(TEXT($A219,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A219,\"0\"),1)=\"5\"),VLOOKUP($A219,Quantities[],Quantities!$B$2),VLOOKUP($A219,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A219,\"0\"),1)=\"5\",VLOOKUP($A219,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A219,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A219,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A219,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C219=\"a\",C219=\"c\",C219=\"d\",C219=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A219,\"0\"),2)=\"00\",VLOOKUP(A219,Quantities[],Quantities!$B$2),VLOOKUP(A219,Quantities[],Quantities!$C$2))\n))","v":"CHR-1"},{"$f":"IF(AND(LEFT(D219,2)=\"Sc\",B219=\"A\",C219=\"d\"),\nSUM(VLOOKUP($A219,Quantities[],Quantities!$V$2),VLOOKUP($A219,Quantities[],Quantities!$Z$2),\nVLOOKUP($A219,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D219,2)=\"Sc\",C219=\"a\"),\nVLOOKUP(A219,Quantities[],Quantities!$J$2),\n\nIF(AND(B219=\"D\",C219=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B219=\"D\",\n VLOOKUP(A219,Quantities[],Quantities!$V$2)+VLOOKUP(A219,Quantities[],Quantities!$Z$2)+VLOOKUP(A219,Quantities[],Quantities!$AD$2),\nIF($B219=\"Q\", SUM(VLOOKUP($A219,Quantities[],Quantities!$V$2),VLOOKUP($A219,Quantities[],Quantities!$Z$2),\nVLOOKUP($A219,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A219,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\", VLOOKUP(A219,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D219,2)=\"Sc\",B219=\"A\",C219=\"d\"),\n(SUM(VLOOKUP($A219,Quantities[],Quantities!$W$2)*VLOOKUP($A219,Quantities[],Quantities!$V$2),VLOOKUP($A219,Quantities[],Quantities!$AA$2)*VLOOKUP($A219,Quantities[],Quantities!$Z$2),VLOOKUP($A219,Quantities[],Quantities!$AE$2)*VLOOKUP($A219,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A219,Quantities[],Quantities!$V$2),VLOOKUP($A219,Quantities[],Quantities!$Z$2),VLOOKUP($A219,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D219,2)=\"Sc\",C219=\"a\"),\nVLOOKUP(A219,Quantities[],Quantities!$K$2),\n\nIF(AND(B219=\"D\",C219=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A219,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A219,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B219=\"D\", (VLOOKUP(A219,Quantities[],Quantities!$V$2)+VLOOKUP(A219,Quantities[],Quantities!$Z$2)+VLOOKUP(A219,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A219,Quantities[],Quantities!$W$2)*VLOOKUP(A219,Quantities[],Quantities!$V$2)\n+VLOOKUP(A219,Quantities[],Quantities!$AA$2)*VLOOKUP(A219,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A219,Quantities[],Quantities!$AE$2)*VLOOKUP(A219,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A219,Quantities[],Quantities!$V$2)+VLOOKUP(A219,Quantities[],Quantities!$Z$2)+VLOOKUP(A219,Quantities[],Quantities!$AD$2)),\n\nIF($B219=\"Q\", (SUM(VLOOKUP($A219,Quantities[],Quantities!$W$2)*VLOOKUP($A219,Quantities[],Quantities!$V$2),VLOOKUP($A219,Quantities[],Quantities!$AA$2)*VLOOKUP($A219,Quantities[],Quantities!$Z$2),VLOOKUP($A219,Quantities[],Quantities!$AE$2)*VLOOKUP($A219,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A219,Quantities[],Quantities!$V$2),VLOOKUP($A219,Quantities[],Quantities!$Z$2),VLOOKUP($A219,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A219,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D219,1)=\"U\",\"-\",VLOOKUP(D219,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A25","v":1502},"P","b","Comb1","1502-P-b-Comb1",{"$f":"IF(D220=\"Comb1\",VLOOKUP(B220,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B220,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B220=\"B\",C220=\"a\"),\n    \" Grading\",\"\"),\nIF(C220=\"b\",\"\",\"-\"),\nIF(C220=\"b\",\"\",VLOOKUP(A220,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A220,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A220,\"0\"),1)=\"5\",\"\",VLOOKUP(C220,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A220,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A220,\"0\"),1)=\"5\",$C220=\"b\"),\"\",VLOOKUP($A220,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A220,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C220=\"a\",C220=\"c\",C220=\"d\",C220=\"e\"),IF(OR(RIGHT(TEXT($A220,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A220,\"0\"),1)=\"5\"),VLOOKUP($A220,Quantities[],Quantities!$B$2),VLOOKUP($A220,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A220,\"0\"),1)=\"5\",VLOOKUP($A220,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A220,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A220,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A220,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C220=\"a\",C220=\"c\",C220=\"d\",C220=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A220,\"0\"),2)=\"00\",VLOOKUP(A220,Quantities[],Quantities!$B$2),VLOOKUP(A220,Quantities[],Quantities!$C$2))\n))","v":"CHR-2"},{"$f":"IF(AND(LEFT(D220,2)=\"Sc\",B220=\"A\",C220=\"d\"),\nSUM(VLOOKUP($A220,Quantities[],Quantities!$V$2),VLOOKUP($A220,Quantities[],Quantities!$Z$2),\nVLOOKUP($A220,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D220,2)=\"Sc\",C220=\"a\"),\nVLOOKUP(A220,Quantities[],Quantities!$J$2),\n\nIF(AND(B220=\"D\",C220=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B220=\"D\",\n VLOOKUP(A220,Quantities[],Quantities!$V$2)+VLOOKUP(A220,Quantities[],Quantities!$Z$2)+VLOOKUP(A220,Quantities[],Quantities!$AD$2),\nIF($B220=\"Q\", SUM(VLOOKUP($A220,Quantities[],Quantities!$V$2),VLOOKUP($A220,Quantities[],Quantities!$Z$2),\nVLOOKUP($A220,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A220,Quantities[],Quantities!$G$2)\n)))))","v":47},{"$f":"IF(LEFT(D220,2)=\"Mg\", VLOOKUP(A220,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D220,2)=\"Sc\",B220=\"A\",C220=\"d\"),\n(SUM(VLOOKUP($A220,Quantities[],Quantities!$W$2)*VLOOKUP($A220,Quantities[],Quantities!$V$2),VLOOKUP($A220,Quantities[],Quantities!$AA$2)*VLOOKUP($A220,Quantities[],Quantities!$Z$2),VLOOKUP($A220,Quantities[],Quantities!$AE$2)*VLOOKUP($A220,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A220,Quantities[],Quantities!$V$2),VLOOKUP($A220,Quantities[],Quantities!$Z$2),VLOOKUP($A220,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D220,2)=\"Sc\",C220=\"a\"),\nVLOOKUP(A220,Quantities[],Quantities!$K$2),\n\nIF(AND(B220=\"D\",C220=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A220,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A220,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B220=\"D\", (VLOOKUP(A220,Quantities[],Quantities!$V$2)+VLOOKUP(A220,Quantities[],Quantities!$Z$2)+VLOOKUP(A220,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A220,Quantities[],Quantities!$W$2)*VLOOKUP(A220,Quantities[],Quantities!$V$2)\n+VLOOKUP(A220,Quantities[],Quantities!$AA$2)*VLOOKUP(A220,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A220,Quantities[],Quantities!$AE$2)*VLOOKUP(A220,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A220,Quantities[],Quantities!$V$2)+VLOOKUP(A220,Quantities[],Quantities!$Z$2)+VLOOKUP(A220,Quantities[],Quantities!$AD$2)),\n\nIF($B220=\"Q\", (SUM(VLOOKUP($A220,Quantities[],Quantities!$W$2)*VLOOKUP($A220,Quantities[],Quantities!$V$2),VLOOKUP($A220,Quantities[],Quantities!$AA$2)*VLOOKUP($A220,Quantities[],Quantities!$Z$2),VLOOKUP($A220,Quantities[],Quantities!$AE$2)*VLOOKUP($A220,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A220,Quantities[],Quantities!$V$2),VLOOKUP($A220,Quantities[],Quantities!$Z$2),VLOOKUP($A220,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A220,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D220,1)=\"U\",\"-\",VLOOKUP(D220,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A26","v":1503},"P","b","Comb1","1503-P-b-Comb1",{"$f":"IF(D221=\"Comb1\",VLOOKUP(B221,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B221,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B221=\"B\",C221=\"a\"),\n    \" Grading\",\"\"),\nIF(C221=\"b\",\"\",\"-\"),\nIF(C221=\"b\",\"\",VLOOKUP(A221,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A221,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A221,\"0\"),1)=\"5\",\"\",VLOOKUP(C221,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A221,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A221,\"0\"),1)=\"5\",$C221=\"b\"),\"\",VLOOKUP($A221,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A221,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C221=\"a\",C221=\"c\",C221=\"d\",C221=\"e\"),IF(OR(RIGHT(TEXT($A221,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A221,\"0\"),1)=\"5\"),VLOOKUP($A221,Quantities[],Quantities!$B$2),VLOOKUP($A221,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A221,\"0\"),1)=\"5\",VLOOKUP($A221,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A221,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A221,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A221,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C221=\"a\",C221=\"c\",C221=\"d\",C221=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A221,\"0\"),2)=\"00\",VLOOKUP(A221,Quantities[],Quantities!$B$2),VLOOKUP(A221,Quantities[],Quantities!$C$2))\n))","v":"CHR-3"},{"$f":"IF(AND(LEFT(D221,2)=\"Sc\",B221=\"A\",C221=\"d\"),\nSUM(VLOOKUP($A221,Quantities[],Quantities!$V$2),VLOOKUP($A221,Quantities[],Quantities!$Z$2),\nVLOOKUP($A221,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D221,2)=\"Sc\",C221=\"a\"),\nVLOOKUP(A221,Quantities[],Quantities!$J$2),\n\nIF(AND(B221=\"D\",C221=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B221=\"D\",\n VLOOKUP(A221,Quantities[],Quantities!$V$2)+VLOOKUP(A221,Quantities[],Quantities!$Z$2)+VLOOKUP(A221,Quantities[],Quantities!$AD$2),\nIF($B221=\"Q\", SUM(VLOOKUP($A221,Quantities[],Quantities!$V$2),VLOOKUP($A221,Quantities[],Quantities!$Z$2),\nVLOOKUP($A221,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A221,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D221,2)=\"Mg\", VLOOKUP(A221,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D221,2)=\"Sc\",B221=\"A\",C221=\"d\"),\n(SUM(VLOOKUP($A221,Quantities[],Quantities!$W$2)*VLOOKUP($A221,Quantities[],Quantities!$V$2),VLOOKUP($A221,Quantities[],Quantities!$AA$2)*VLOOKUP($A221,Quantities[],Quantities!$Z$2),VLOOKUP($A221,Quantities[],Quantities!$AE$2)*VLOOKUP($A221,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A221,Quantities[],Quantities!$V$2),VLOOKUP($A221,Quantities[],Quantities!$Z$2),VLOOKUP($A221,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D221,2)=\"Sc\",C221=\"a\"),\nVLOOKUP(A221,Quantities[],Quantities!$K$2),\n\nIF(AND(B221=\"D\",C221=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A221,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A221,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B221=\"D\", (VLOOKUP(A221,Quantities[],Quantities!$V$2)+VLOOKUP(A221,Quantities[],Quantities!$Z$2)+VLOOKUP(A221,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A221,Quantities[],Quantities!$W$2)*VLOOKUP(A221,Quantities[],Quantities!$V$2)\n+VLOOKUP(A221,Quantities[],Quantities!$AA$2)*VLOOKUP(A221,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A221,Quantities[],Quantities!$AE$2)*VLOOKUP(A221,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A221,Quantities[],Quantities!$V$2)+VLOOKUP(A221,Quantities[],Quantities!$Z$2)+VLOOKUP(A221,Quantities[],Quantities!$AD$2)),\n\nIF($B221=\"Q\", (SUM(VLOOKUP($A221,Quantities[],Quantities!$W$2)*VLOOKUP($A221,Quantities[],Quantities!$V$2),VLOOKUP($A221,Quantities[],Quantities!$AA$2)*VLOOKUP($A221,Quantities[],Quantities!$Z$2),VLOOKUP($A221,Quantities[],Quantities!$AE$2)*VLOOKUP($A221,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A221,Quantities[],Quantities!$V$2),VLOOKUP($A221,Quantities[],Quantities!$Z$2),VLOOKUP($A221,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A221,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D221,1)=\"U\",\"-\",VLOOKUP(D221,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A28","v":1505},"P","b","Comb1","1505-P-b-Comb1",{"$f":"IF(D222=\"Comb1\",VLOOKUP(B222,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B222,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B222=\"B\",C222=\"a\"),\n    \" Grading\",\"\"),\nIF(C222=\"b\",\"\",\"-\"),\nIF(C222=\"b\",\"\",VLOOKUP(A222,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A222,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A222,\"0\"),1)=\"5\",\"\",VLOOKUP(C222,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A222,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A222,\"0\"),1)=\"5\",$C222=\"b\"),\"\",VLOOKUP($A222,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A222,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C222=\"a\",C222=\"c\",C222=\"d\",C222=\"e\"),IF(OR(RIGHT(TEXT($A222,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A222,\"0\"),1)=\"5\"),VLOOKUP($A222,Quantities[],Quantities!$B$2),VLOOKUP($A222,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A222,\"0\"),1)=\"5\",VLOOKUP($A222,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A222,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A222,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A222,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C222=\"a\",C222=\"c\",C222=\"d\",C222=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A222,\"0\"),2)=\"00\",VLOOKUP(A222,Quantities[],Quantities!$B$2),VLOOKUP(A222,Quantities[],Quantities!$C$2))\n))","v":"CHR-5"},{"$f":"IF(AND(LEFT(D222,2)=\"Sc\",B222=\"A\",C222=\"d\"),\nSUM(VLOOKUP($A222,Quantities[],Quantities!$V$2),VLOOKUP($A222,Quantities[],Quantities!$Z$2),\nVLOOKUP($A222,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D222,2)=\"Sc\",C222=\"a\"),\nVLOOKUP(A222,Quantities[],Quantities!$J$2),\n\nIF(AND(B222=\"D\",C222=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B222=\"D\",\n VLOOKUP(A222,Quantities[],Quantities!$V$2)+VLOOKUP(A222,Quantities[],Quantities!$Z$2)+VLOOKUP(A222,Quantities[],Quantities!$AD$2),\nIF($B222=\"Q\", SUM(VLOOKUP($A222,Quantities[],Quantities!$V$2),VLOOKUP($A222,Quantities[],Quantities!$Z$2),\nVLOOKUP($A222,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A222,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D222,2)=\"Mg\", VLOOKUP(A222,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D222,2)=\"Sc\",B222=\"A\",C222=\"d\"),\n(SUM(VLOOKUP($A222,Quantities[],Quantities!$W$2)*VLOOKUP($A222,Quantities[],Quantities!$V$2),VLOOKUP($A222,Quantities[],Quantities!$AA$2)*VLOOKUP($A222,Quantities[],Quantities!$Z$2),VLOOKUP($A222,Quantities[],Quantities!$AE$2)*VLOOKUP($A222,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A222,Quantities[],Quantities!$V$2),VLOOKUP($A222,Quantities[],Quantities!$Z$2),VLOOKUP($A222,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D222,2)=\"Sc\",C222=\"a\"),\nVLOOKUP(A222,Quantities[],Quantities!$K$2),\n\nIF(AND(B222=\"D\",C222=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A222,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A222,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B222=\"D\", (VLOOKUP(A222,Quantities[],Quantities!$V$2)+VLOOKUP(A222,Quantities[],Quantities!$Z$2)+VLOOKUP(A222,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A222,Quantities[],Quantities!$W$2)*VLOOKUP(A222,Quantities[],Quantities!$V$2)\n+VLOOKUP(A222,Quantities[],Quantities!$AA$2)*VLOOKUP(A222,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A222,Quantities[],Quantities!$AE$2)*VLOOKUP(A222,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A222,Quantities[],Quantities!$V$2)+VLOOKUP(A222,Quantities[],Quantities!$Z$2)+VLOOKUP(A222,Quantities[],Quantities!$AD$2)),\n\nIF($B222=\"Q\", (SUM(VLOOKUP($A222,Quantities[],Quantities!$W$2)*VLOOKUP($A222,Quantities[],Quantities!$V$2),VLOOKUP($A222,Quantities[],Quantities!$AA$2)*VLOOKUP($A222,Quantities[],Quantities!$Z$2),VLOOKUP($A222,Quantities[],Quantities!$AE$2)*VLOOKUP($A222,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A222,Quantities[],Quantities!$V$2),VLOOKUP($A222,Quantities[],Quantities!$Z$2),VLOOKUP($A222,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A222,Quantities[],Quantities!$I$2)\n))))))","v":0.5},{"$f":"IF(LEFT(D222,1)=\"U\",\"-\",VLOOKUP(D222,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A29","v":1506},"P","b","Comb1","1506-P-b-Comb1",{"$f":"IF(D223=\"Comb1\",VLOOKUP(B223,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B223,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B223=\"B\",C223=\"a\"),\n    \" Grading\",\"\"),\nIF(C223=\"b\",\"\",\"-\"),\nIF(C223=\"b\",\"\",VLOOKUP(A223,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A223,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A223,\"0\"),1)=\"5\",\"\",VLOOKUP(C223,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A223,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A223,\"0\"),1)=\"5\",$C223=\"b\"),\"\",VLOOKUP($A223,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A223,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C223=\"a\",C223=\"c\",C223=\"d\",C223=\"e\"),IF(OR(RIGHT(TEXT($A223,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A223,\"0\"),1)=\"5\"),VLOOKUP($A223,Quantities[],Quantities!$B$2),VLOOKUP($A223,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A223,\"0\"),1)=\"5\",VLOOKUP($A223,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A223,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A223,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A223,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C223=\"a\",C223=\"c\",C223=\"d\",C223=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A223,\"0\"),2)=\"00\",VLOOKUP(A223,Quantities[],Quantities!$B$2),VLOOKUP(A223,Quantities[],Quantities!$C$2))\n))","v":"CHR-6"},{"$f":"IF(AND(LEFT(D223,2)=\"Sc\",B223=\"A\",C223=\"d\"),\nSUM(VLOOKUP($A223,Quantities[],Quantities!$V$2),VLOOKUP($A223,Quantities[],Quantities!$Z$2),\nVLOOKUP($A223,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D223,2)=\"Sc\",C223=\"a\"),\nVLOOKUP(A223,Quantities[],Quantities!$J$2),\n\nIF(AND(B223=\"D\",C223=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B223=\"D\",\n VLOOKUP(A223,Quantities[],Quantities!$V$2)+VLOOKUP(A223,Quantities[],Quantities!$Z$2)+VLOOKUP(A223,Quantities[],Quantities!$AD$2),\nIF($B223=\"Q\", SUM(VLOOKUP($A223,Quantities[],Quantities!$V$2),VLOOKUP($A223,Quantities[],Quantities!$Z$2),\nVLOOKUP($A223,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A223,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D223,2)=\"Mg\", VLOOKUP(A223,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D223,2)=\"Sc\",B223=\"A\",C223=\"d\"),\n(SUM(VLOOKUP($A223,Quantities[],Quantities!$W$2)*VLOOKUP($A223,Quantities[],Quantities!$V$2),VLOOKUP($A223,Quantities[],Quantities!$AA$2)*VLOOKUP($A223,Quantities[],Quantities!$Z$2),VLOOKUP($A223,Quantities[],Quantities!$AE$2)*VLOOKUP($A223,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A223,Quantities[],Quantities!$V$2),VLOOKUP($A223,Quantities[],Quantities!$Z$2),VLOOKUP($A223,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D223,2)=\"Sc\",C223=\"a\"),\nVLOOKUP(A223,Quantities[],Quantities!$K$2),\n\nIF(AND(B223=\"D\",C223=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A223,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A223,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B223=\"D\", (VLOOKUP(A223,Quantities[],Quantities!$V$2)+VLOOKUP(A223,Quantities[],Quantities!$Z$2)+VLOOKUP(A223,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A223,Quantities[],Quantities!$W$2)*VLOOKUP(A223,Quantities[],Quantities!$V$2)\n+VLOOKUP(A223,Quantities[],Quantities!$AA$2)*VLOOKUP(A223,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A223,Quantities[],Quantities!$AE$2)*VLOOKUP(A223,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A223,Quantities[],Quantities!$V$2)+VLOOKUP(A223,Quantities[],Quantities!$Z$2)+VLOOKUP(A223,Quantities[],Quantities!$AD$2)),\n\nIF($B223=\"Q\", (SUM(VLOOKUP($A223,Quantities[],Quantities!$W$2)*VLOOKUP($A223,Quantities[],Quantities!$V$2),VLOOKUP($A223,Quantities[],Quantities!$AA$2)*VLOOKUP($A223,Quantities[],Quantities!$Z$2),VLOOKUP($A223,Quantities[],Quantities!$AE$2)*VLOOKUP($A223,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A223,Quantities[],Quantities!$V$2),VLOOKUP($A223,Quantities[],Quantities!$Z$2),VLOOKUP($A223,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A223,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D223,1)=\"U\",\"-\",VLOOKUP(D223,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A30","v":1507},"P","b","Comb1","1507-P-b-Comb1",{"$f":"IF(D224=\"Comb1\",VLOOKUP(B224,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B224,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B224=\"B\",C224=\"a\"),\n    \" Grading\",\"\"),\nIF(C224=\"b\",\"\",\"-\"),\nIF(C224=\"b\",\"\",VLOOKUP(A224,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A224,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A224,\"0\"),1)=\"5\",\"\",VLOOKUP(C224,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A224,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A224,\"0\"),1)=\"5\",$C224=\"b\"),\"\",VLOOKUP($A224,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A224,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C224=\"a\",C224=\"c\",C224=\"d\",C224=\"e\"),IF(OR(RIGHT(TEXT($A224,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A224,\"0\"),1)=\"5\"),VLOOKUP($A224,Quantities[],Quantities!$B$2),VLOOKUP($A224,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A224,\"0\"),1)=\"5\",VLOOKUP($A224,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A224,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A224,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A224,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C224=\"a\",C224=\"c\",C224=\"d\",C224=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A224,\"0\"),2)=\"00\",VLOOKUP(A224,Quantities[],Quantities!$B$2),VLOOKUP(A224,Quantities[],Quantities!$C$2))\n))","v":"CHR-7"},{"$f":"IF(AND(LEFT(D224,2)=\"Sc\",B224=\"A\",C224=\"d\"),\nSUM(VLOOKUP($A224,Quantities[],Quantities!$V$2),VLOOKUP($A224,Quantities[],Quantities!$Z$2),\nVLOOKUP($A224,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D224,2)=\"Sc\",C224=\"a\"),\nVLOOKUP(A224,Quantities[],Quantities!$J$2),\n\nIF(AND(B224=\"D\",C224=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B224=\"D\",\n VLOOKUP(A224,Quantities[],Quantities!$V$2)+VLOOKUP(A224,Quantities[],Quantities!$Z$2)+VLOOKUP(A224,Quantities[],Quantities!$AD$2),\nIF($B224=\"Q\", SUM(VLOOKUP($A224,Quantities[],Quantities!$V$2),VLOOKUP($A224,Quantities[],Quantities!$Z$2),\nVLOOKUP($A224,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A224,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D224,2)=\"Mg\", VLOOKUP(A224,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D224,2)=\"Sc\",B224=\"A\",C224=\"d\"),\n(SUM(VLOOKUP($A224,Quantities[],Quantities!$W$2)*VLOOKUP($A224,Quantities[],Quantities!$V$2),VLOOKUP($A224,Quantities[],Quantities!$AA$2)*VLOOKUP($A224,Quantities[],Quantities!$Z$2),VLOOKUP($A224,Quantities[],Quantities!$AE$2)*VLOOKUP($A224,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A224,Quantities[],Quantities!$V$2),VLOOKUP($A224,Quantities[],Quantities!$Z$2),VLOOKUP($A224,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D224,2)=\"Sc\",C224=\"a\"),\nVLOOKUP(A224,Quantities[],Quantities!$K$2),\n\nIF(AND(B224=\"D\",C224=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A224,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A224,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B224=\"D\", (VLOOKUP(A224,Quantities[],Quantities!$V$2)+VLOOKUP(A224,Quantities[],Quantities!$Z$2)+VLOOKUP(A224,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A224,Quantities[],Quantities!$W$2)*VLOOKUP(A224,Quantities[],Quantities!$V$2)\n+VLOOKUP(A224,Quantities[],Quantities!$AA$2)*VLOOKUP(A224,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A224,Quantities[],Quantities!$AE$2)*VLOOKUP(A224,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A224,Quantities[],Quantities!$V$2)+VLOOKUP(A224,Quantities[],Quantities!$Z$2)+VLOOKUP(A224,Quantities[],Quantities!$AD$2)),\n\nIF($B224=\"Q\", (SUM(VLOOKUP($A224,Quantities[],Quantities!$W$2)*VLOOKUP($A224,Quantities[],Quantities!$V$2),VLOOKUP($A224,Quantities[],Quantities!$AA$2)*VLOOKUP($A224,Quantities[],Quantities!$Z$2),VLOOKUP($A224,Quantities[],Quantities!$AE$2)*VLOOKUP($A224,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A224,Quantities[],Quantities!$V$2),VLOOKUP($A224,Quantities[],Quantities!$Z$2),VLOOKUP($A224,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A224,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D224,1)=\"U\",\"-\",VLOOKUP(D224,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A32","v":1601},"P","b","Comb1","1601-P-b-Comb1",{"$f":"IF(D225=\"Comb1\",VLOOKUP(B225,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B225,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B225=\"B\",C225=\"a\"),\n    \" Grading\",\"\"),\nIF(C225=\"b\",\"\",\"-\"),\nIF(C225=\"b\",\"\",VLOOKUP(A225,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A225,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A225,\"0\"),1)=\"5\",\"\",VLOOKUP(C225,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A225,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A225,\"0\"),1)=\"5\",$C225=\"b\"),\"\",VLOOKUP($A225,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A225,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C225=\"a\",C225=\"c\",C225=\"d\",C225=\"e\"),IF(OR(RIGHT(TEXT($A225,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A225,\"0\"),1)=\"5\"),VLOOKUP($A225,Quantities[],Quantities!$B$2),VLOOKUP($A225,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A225,\"0\"),1)=\"5\",VLOOKUP($A225,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A225,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A225,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A225,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C225=\"a\",C225=\"c\",C225=\"d\",C225=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A225,\"0\"),2)=\"00\",VLOOKUP(A225,Quantities[],Quantities!$B$2),VLOOKUP(A225,Quantities[],Quantities!$C$2))\n))","v":"PB-1"},{"$f":"IF(AND(LEFT(D225,2)=\"Sc\",B225=\"A\",C225=\"d\"),\nSUM(VLOOKUP($A225,Quantities[],Quantities!$V$2),VLOOKUP($A225,Quantities[],Quantities!$Z$2),\nVLOOKUP($A225,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D225,2)=\"Sc\",C225=\"a\"),\nVLOOKUP(A225,Quantities[],Quantities!$J$2),\n\nIF(AND(B225=\"D\",C225=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B225=\"D\",\n VLOOKUP(A225,Quantities[],Quantities!$V$2)+VLOOKUP(A225,Quantities[],Quantities!$Z$2)+VLOOKUP(A225,Quantities[],Quantities!$AD$2),\nIF($B225=\"Q\", SUM(VLOOKUP($A225,Quantities[],Quantities!$V$2),VLOOKUP($A225,Quantities[],Quantities!$Z$2),\nVLOOKUP($A225,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A225,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D225,2)=\"Mg\", VLOOKUP(A225,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D225,2)=\"Sc\",B225=\"A\",C225=\"d\"),\n(SUM(VLOOKUP($A225,Quantities[],Quantities!$W$2)*VLOOKUP($A225,Quantities[],Quantities!$V$2),VLOOKUP($A225,Quantities[],Quantities!$AA$2)*VLOOKUP($A225,Quantities[],Quantities!$Z$2),VLOOKUP($A225,Quantities[],Quantities!$AE$2)*VLOOKUP($A225,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A225,Quantities[],Quantities!$V$2),VLOOKUP($A225,Quantities[],Quantities!$Z$2),VLOOKUP($A225,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D225,2)=\"Sc\",C225=\"a\"),\nVLOOKUP(A225,Quantities[],Quantities!$K$2),\n\nIF(AND(B225=\"D\",C225=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A225,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A225,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B225=\"D\", (VLOOKUP(A225,Quantities[],Quantities!$V$2)+VLOOKUP(A225,Quantities[],Quantities!$Z$2)+VLOOKUP(A225,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A225,Quantities[],Quantities!$W$2)*VLOOKUP(A225,Quantities[],Quantities!$V$2)\n+VLOOKUP(A225,Quantities[],Quantities!$AA$2)*VLOOKUP(A225,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A225,Quantities[],Quantities!$AE$2)*VLOOKUP(A225,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A225,Quantities[],Quantities!$V$2)+VLOOKUP(A225,Quantities[],Quantities!$Z$2)+VLOOKUP(A225,Quantities[],Quantities!$AD$2)),\n\nIF($B225=\"Q\", (SUM(VLOOKUP($A225,Quantities[],Quantities!$W$2)*VLOOKUP($A225,Quantities[],Quantities!$V$2),VLOOKUP($A225,Quantities[],Quantities!$AA$2)*VLOOKUP($A225,Quantities[],Quantities!$Z$2),VLOOKUP($A225,Quantities[],Quantities!$AE$2)*VLOOKUP($A225,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A225,Quantities[],Quantities!$V$2),VLOOKUP($A225,Quantities[],Quantities!$Z$2),VLOOKUP($A225,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A225,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D225,1)=\"U\",\"-\",VLOOKUP(D225,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A40","v":2001},"P","b","Comb1","2001-P-b-Comb1",{"$f":"IF(D226=\"Comb1\",VLOOKUP(B226,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B226,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B226=\"B\",C226=\"a\"),\n    \" Grading\",\"\"),\nIF(C226=\"b\",\"\",\"-\"),\nIF(C226=\"b\",\"\",VLOOKUP(A226,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A226,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A226,\"0\"),1)=\"5\",\"\",VLOOKUP(C226,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A226,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A226,\"0\"),1)=\"5\",$C226=\"b\"),\"\",VLOOKUP($A226,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A226,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C226=\"a\",C226=\"c\",C226=\"d\",C226=\"e\"),IF(OR(RIGHT(TEXT($A226,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A226,\"0\"),1)=\"5\"),VLOOKUP($A226,Quantities[],Quantities!$B$2),VLOOKUP($A226,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A226,\"0\"),1)=\"5\",VLOOKUP($A226,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A226,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A226,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A226,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C226=\"a\",C226=\"c\",C226=\"d\",C226=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A226,\"0\"),2)=\"00\",VLOOKUP(A226,Quantities[],Quantities!$B$2),VLOOKUP(A226,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-02"},{"$f":"IF(AND(LEFT(D226,2)=\"Sc\",B226=\"A\",C226=\"d\"),\nSUM(VLOOKUP($A226,Quantities[],Quantities!$V$2),VLOOKUP($A226,Quantities[],Quantities!$Z$2),\nVLOOKUP($A226,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D226,2)=\"Sc\",C226=\"a\"),\nVLOOKUP(A226,Quantities[],Quantities!$J$2),\n\nIF(AND(B226=\"D\",C226=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B226=\"D\",\n VLOOKUP(A226,Quantities[],Quantities!$V$2)+VLOOKUP(A226,Quantities[],Quantities!$Z$2)+VLOOKUP(A226,Quantities[],Quantities!$AD$2),\nIF($B226=\"Q\", SUM(VLOOKUP($A226,Quantities[],Quantities!$V$2),VLOOKUP($A226,Quantities[],Quantities!$Z$2),\nVLOOKUP($A226,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A226,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D226,2)=\"Mg\", VLOOKUP(A226,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D226,2)=\"Sc\",B226=\"A\",C226=\"d\"),\n(SUM(VLOOKUP($A226,Quantities[],Quantities!$W$2)*VLOOKUP($A226,Quantities[],Quantities!$V$2),VLOOKUP($A226,Quantities[],Quantities!$AA$2)*VLOOKUP($A226,Quantities[],Quantities!$Z$2),VLOOKUP($A226,Quantities[],Quantities!$AE$2)*VLOOKUP($A226,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A226,Quantities[],Quantities!$V$2),VLOOKUP($A226,Quantities[],Quantities!$Z$2),VLOOKUP($A226,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D226,2)=\"Sc\",C226=\"a\"),\nVLOOKUP(A226,Quantities[],Quantities!$K$2),\n\nIF(AND(B226=\"D\",C226=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A226,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A226,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B226=\"D\", (VLOOKUP(A226,Quantities[],Quantities!$V$2)+VLOOKUP(A226,Quantities[],Quantities!$Z$2)+VLOOKUP(A226,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A226,Quantities[],Quantities!$W$2)*VLOOKUP(A226,Quantities[],Quantities!$V$2)\n+VLOOKUP(A226,Quantities[],Quantities!$AA$2)*VLOOKUP(A226,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A226,Quantities[],Quantities!$AE$2)*VLOOKUP(A226,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A226,Quantities[],Quantities!$V$2)+VLOOKUP(A226,Quantities[],Quantities!$Z$2)+VLOOKUP(A226,Quantities[],Quantities!$AD$2)),\n\nIF($B226=\"Q\", (SUM(VLOOKUP($A226,Quantities[],Quantities!$W$2)*VLOOKUP($A226,Quantities[],Quantities!$V$2),VLOOKUP($A226,Quantities[],Quantities!$AA$2)*VLOOKUP($A226,Quantities[],Quantities!$Z$2),VLOOKUP($A226,Quantities[],Quantities!$AE$2)*VLOOKUP($A226,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A226,Quantities[],Quantities!$V$2),VLOOKUP($A226,Quantities[],Quantities!$Z$2),VLOOKUP($A226,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A226,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D226,1)=\"U\",\"-\",VLOOKUP(D226,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A41","v":2002},"P","b","Comb1","2002-P-b-Comb1",{"$f":"IF(D227=\"Comb1\",VLOOKUP(B227,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B227,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B227=\"B\",C227=\"a\"),\n    \" Grading\",\"\"),\nIF(C227=\"b\",\"\",\"-\"),\nIF(C227=\"b\",\"\",VLOOKUP(A227,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A227,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A227,\"0\"),1)=\"5\",\"\",VLOOKUP(C227,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A227,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A227,\"0\"),1)=\"5\",$C227=\"b\"),\"\",VLOOKUP($A227,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A227,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C227=\"a\",C227=\"c\",C227=\"d\",C227=\"e\"),IF(OR(RIGHT(TEXT($A227,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A227,\"0\"),1)=\"5\"),VLOOKUP($A227,Quantities[],Quantities!$B$2),VLOOKUP($A227,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A227,\"0\"),1)=\"5\",VLOOKUP($A227,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A227,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A227,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A227,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C227=\"a\",C227=\"c\",C227=\"d\",C227=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A227,\"0\"),2)=\"00\",VLOOKUP(A227,Quantities[],Quantities!$B$2),VLOOKUP(A227,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-03"},{"$f":"IF(AND(LEFT(D227,2)=\"Sc\",B227=\"A\",C227=\"d\"),\nSUM(VLOOKUP($A227,Quantities[],Quantities!$V$2),VLOOKUP($A227,Quantities[],Quantities!$Z$2),\nVLOOKUP($A227,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D227,2)=\"Sc\",C227=\"a\"),\nVLOOKUP(A227,Quantities[],Quantities!$J$2),\n\nIF(AND(B227=\"D\",C227=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B227=\"D\",\n VLOOKUP(A227,Quantities[],Quantities!$V$2)+VLOOKUP(A227,Quantities[],Quantities!$Z$2)+VLOOKUP(A227,Quantities[],Quantities!$AD$2),\nIF($B227=\"Q\", SUM(VLOOKUP($A227,Quantities[],Quantities!$V$2),VLOOKUP($A227,Quantities[],Quantities!$Z$2),\nVLOOKUP($A227,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A227,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D227,2)=\"Mg\", VLOOKUP(A227,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D227,2)=\"Sc\",B227=\"A\",C227=\"d\"),\n(SUM(VLOOKUP($A227,Quantities[],Quantities!$W$2)*VLOOKUP($A227,Quantities[],Quantities!$V$2),VLOOKUP($A227,Quantities[],Quantities!$AA$2)*VLOOKUP($A227,Quantities[],Quantities!$Z$2),VLOOKUP($A227,Quantities[],Quantities!$AE$2)*VLOOKUP($A227,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A227,Quantities[],Quantities!$V$2),VLOOKUP($A227,Quantities[],Quantities!$Z$2),VLOOKUP($A227,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D227,2)=\"Sc\",C227=\"a\"),\nVLOOKUP(A227,Quantities[],Quantities!$K$2),\n\nIF(AND(B227=\"D\",C227=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A227,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A227,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B227=\"D\", (VLOOKUP(A227,Quantities[],Quantities!$V$2)+VLOOKUP(A227,Quantities[],Quantities!$Z$2)+VLOOKUP(A227,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A227,Quantities[],Quantities!$W$2)*VLOOKUP(A227,Quantities[],Quantities!$V$2)\n+VLOOKUP(A227,Quantities[],Quantities!$AA$2)*VLOOKUP(A227,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A227,Quantities[],Quantities!$AE$2)*VLOOKUP(A227,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A227,Quantities[],Quantities!$V$2)+VLOOKUP(A227,Quantities[],Quantities!$Z$2)+VLOOKUP(A227,Quantities[],Quantities!$AD$2)),\n\nIF($B227=\"Q\", (SUM(VLOOKUP($A227,Quantities[],Quantities!$W$2)*VLOOKUP($A227,Quantities[],Quantities!$V$2),VLOOKUP($A227,Quantities[],Quantities!$AA$2)*VLOOKUP($A227,Quantities[],Quantities!$Z$2),VLOOKUP($A227,Quantities[],Quantities!$AE$2)*VLOOKUP($A227,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A227,Quantities[],Quantities!$V$2),VLOOKUP($A227,Quantities[],Quantities!$Z$2),VLOOKUP($A227,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A227,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D227,1)=\"U\",\"-\",VLOOKUP(D227,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A42","v":2003},"P","b","Comb1","2003-P-b-Comb1",{"$f":"IF(D228=\"Comb1\",VLOOKUP(B228,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B228,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B228=\"B\",C228=\"a\"),\n    \" Grading\",\"\"),\nIF(C228=\"b\",\"\",\"-\"),\nIF(C228=\"b\",\"\",VLOOKUP(A228,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A228,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A228,\"0\"),1)=\"5\",\"\",VLOOKUP(C228,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A228,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A228,\"0\"),1)=\"5\",$C228=\"b\"),\"\",VLOOKUP($A228,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A228,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C228=\"a\",C228=\"c\",C228=\"d\",C228=\"e\"),IF(OR(RIGHT(TEXT($A228,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A228,\"0\"),1)=\"5\"),VLOOKUP($A228,Quantities[],Quantities!$B$2),VLOOKUP($A228,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A228,\"0\"),1)=\"5\",VLOOKUP($A228,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A228,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A228,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A228,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C228=\"a\",C228=\"c\",C228=\"d\",C228=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A228,\"0\"),2)=\"00\",VLOOKUP(A228,Quantities[],Quantities!$B$2),VLOOKUP(A228,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-04"},{"$f":"IF(AND(LEFT(D228,2)=\"Sc\",B228=\"A\",C228=\"d\"),\nSUM(VLOOKUP($A228,Quantities[],Quantities!$V$2),VLOOKUP($A228,Quantities[],Quantities!$Z$2),\nVLOOKUP($A228,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D228,2)=\"Sc\",C228=\"a\"),\nVLOOKUP(A228,Quantities[],Quantities!$J$2),\n\nIF(AND(B228=\"D\",C228=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B228=\"D\",\n VLOOKUP(A228,Quantities[],Quantities!$V$2)+VLOOKUP(A228,Quantities[],Quantities!$Z$2)+VLOOKUP(A228,Quantities[],Quantities!$AD$2),\nIF($B228=\"Q\", SUM(VLOOKUP($A228,Quantities[],Quantities!$V$2),VLOOKUP($A228,Quantities[],Quantities!$Z$2),\nVLOOKUP($A228,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A228,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D228,2)=\"Mg\", VLOOKUP(A228,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D228,2)=\"Sc\",B228=\"A\",C228=\"d\"),\n(SUM(VLOOKUP($A228,Quantities[],Quantities!$W$2)*VLOOKUP($A228,Quantities[],Quantities!$V$2),VLOOKUP($A228,Quantities[],Quantities!$AA$2)*VLOOKUP($A228,Quantities[],Quantities!$Z$2),VLOOKUP($A228,Quantities[],Quantities!$AE$2)*VLOOKUP($A228,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A228,Quantities[],Quantities!$V$2),VLOOKUP($A228,Quantities[],Quantities!$Z$2),VLOOKUP($A228,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D228,2)=\"Sc\",C228=\"a\"),\nVLOOKUP(A228,Quantities[],Quantities!$K$2),\n\nIF(AND(B228=\"D\",C228=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A228,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A228,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B228=\"D\", (VLOOKUP(A228,Quantities[],Quantities!$V$2)+VLOOKUP(A228,Quantities[],Quantities!$Z$2)+VLOOKUP(A228,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A228,Quantities[],Quantities!$W$2)*VLOOKUP(A228,Quantities[],Quantities!$V$2)\n+VLOOKUP(A228,Quantities[],Quantities!$AA$2)*VLOOKUP(A228,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A228,Quantities[],Quantities!$AE$2)*VLOOKUP(A228,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A228,Quantities[],Quantities!$V$2)+VLOOKUP(A228,Quantities[],Quantities!$Z$2)+VLOOKUP(A228,Quantities[],Quantities!$AD$2)),\n\nIF($B228=\"Q\", (SUM(VLOOKUP($A228,Quantities[],Quantities!$W$2)*VLOOKUP($A228,Quantities[],Quantities!$V$2),VLOOKUP($A228,Quantities[],Quantities!$AA$2)*VLOOKUP($A228,Quantities[],Quantities!$Z$2),VLOOKUP($A228,Quantities[],Quantities!$AE$2)*VLOOKUP($A228,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A228,Quantities[],Quantities!$V$2),VLOOKUP($A228,Quantities[],Quantities!$Z$2),VLOOKUP($A228,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A228,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D228,1)=\"U\",\"-\",VLOOKUP(D228,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A43","v":2004},"P","b","Comb1","2004-P-b-Comb1",{"$f":"IF(D229=\"Comb1\",VLOOKUP(B229,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B229,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B229=\"B\",C229=\"a\"),\n    \" Grading\",\"\"),\nIF(C229=\"b\",\"\",\"-\"),\nIF(C229=\"b\",\"\",VLOOKUP(A229,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A229,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A229,\"0\"),1)=\"5\",\"\",VLOOKUP(C229,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A229,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A229,\"0\"),1)=\"5\",$C229=\"b\"),\"\",VLOOKUP($A229,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A229,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C229=\"a\",C229=\"c\",C229=\"d\",C229=\"e\"),IF(OR(RIGHT(TEXT($A229,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A229,\"0\"),1)=\"5\"),VLOOKUP($A229,Quantities[],Quantities!$B$2),VLOOKUP($A229,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A229,\"0\"),1)=\"5\",VLOOKUP($A229,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A229,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A229,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A229,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C229=\"a\",C229=\"c\",C229=\"d\",C229=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A229,\"0\"),2)=\"00\",VLOOKUP(A229,Quantities[],Quantities!$B$2),VLOOKUP(A229,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-05"},{"$f":"IF(AND(LEFT(D229,2)=\"Sc\",B229=\"A\",C229=\"d\"),\nSUM(VLOOKUP($A229,Quantities[],Quantities!$V$2),VLOOKUP($A229,Quantities[],Quantities!$Z$2),\nVLOOKUP($A229,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D229,2)=\"Sc\",C229=\"a\"),\nVLOOKUP(A229,Quantities[],Quantities!$J$2),\n\nIF(AND(B229=\"D\",C229=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B229=\"D\",\n VLOOKUP(A229,Quantities[],Quantities!$V$2)+VLOOKUP(A229,Quantities[],Quantities!$Z$2)+VLOOKUP(A229,Quantities[],Quantities!$AD$2),\nIF($B229=\"Q\", SUM(VLOOKUP($A229,Quantities[],Quantities!$V$2),VLOOKUP($A229,Quantities[],Quantities!$Z$2),\nVLOOKUP($A229,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A229,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D229,2)=\"Mg\", VLOOKUP(A229,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D229,2)=\"Sc\",B229=\"A\",C229=\"d\"),\n(SUM(VLOOKUP($A229,Quantities[],Quantities!$W$2)*VLOOKUP($A229,Quantities[],Quantities!$V$2),VLOOKUP($A229,Quantities[],Quantities!$AA$2)*VLOOKUP($A229,Quantities[],Quantities!$Z$2),VLOOKUP($A229,Quantities[],Quantities!$AE$2)*VLOOKUP($A229,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A229,Quantities[],Quantities!$V$2),VLOOKUP($A229,Quantities[],Quantities!$Z$2),VLOOKUP($A229,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D229,2)=\"Sc\",C229=\"a\"),\nVLOOKUP(A229,Quantities[],Quantities!$K$2),\n\nIF(AND(B229=\"D\",C229=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A229,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A229,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B229=\"D\", (VLOOKUP(A229,Quantities[],Quantities!$V$2)+VLOOKUP(A229,Quantities[],Quantities!$Z$2)+VLOOKUP(A229,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A229,Quantities[],Quantities!$W$2)*VLOOKUP(A229,Quantities[],Quantities!$V$2)\n+VLOOKUP(A229,Quantities[],Quantities!$AA$2)*VLOOKUP(A229,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A229,Quantities[],Quantities!$AE$2)*VLOOKUP(A229,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A229,Quantities[],Quantities!$V$2)+VLOOKUP(A229,Quantities[],Quantities!$Z$2)+VLOOKUP(A229,Quantities[],Quantities!$AD$2)),\n\nIF($B229=\"Q\", (SUM(VLOOKUP($A229,Quantities[],Quantities!$W$2)*VLOOKUP($A229,Quantities[],Quantities!$V$2),VLOOKUP($A229,Quantities[],Quantities!$AA$2)*VLOOKUP($A229,Quantities[],Quantities!$Z$2),VLOOKUP($A229,Quantities[],Quantities!$AE$2)*VLOOKUP($A229,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A229,Quantities[],Quantities!$V$2),VLOOKUP($A229,Quantities[],Quantities!$Z$2),VLOOKUP($A229,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A229,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D229,1)=\"U\",\"-\",VLOOKUP(D229,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A44","v":2005},"P","b","Comb1","2005-P-b-Comb1",{"$f":"IF(D230=\"Comb1\",VLOOKUP(B230,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B230,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B230=\"B\",C230=\"a\"),\n    \" Grading\",\"\"),\nIF(C230=\"b\",\"\",\"-\"),\nIF(C230=\"b\",\"\",VLOOKUP(A230,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A230,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A230,\"0\"),1)=\"5\",\"\",VLOOKUP(C230,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A230,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A230,\"0\"),1)=\"5\",$C230=\"b\"),\"\",VLOOKUP($A230,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A230,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C230=\"a\",C230=\"c\",C230=\"d\",C230=\"e\"),IF(OR(RIGHT(TEXT($A230,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A230,\"0\"),1)=\"5\"),VLOOKUP($A230,Quantities[],Quantities!$B$2),VLOOKUP($A230,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A230,\"0\"),1)=\"5\",VLOOKUP($A230,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A230,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A230,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A230,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C230=\"a\",C230=\"c\",C230=\"d\",C230=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A230,\"0\"),2)=\"00\",VLOOKUP(A230,Quantities[],Quantities!$B$2),VLOOKUP(A230,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-06"},{"$f":"IF(AND(LEFT(D230,2)=\"Sc\",B230=\"A\",C230=\"d\"),\nSUM(VLOOKUP($A230,Quantities[],Quantities!$V$2),VLOOKUP($A230,Quantities[],Quantities!$Z$2),\nVLOOKUP($A230,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D230,2)=\"Sc\",C230=\"a\"),\nVLOOKUP(A230,Quantities[],Quantities!$J$2),\n\nIF(AND(B230=\"D\",C230=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B230=\"D\",\n VLOOKUP(A230,Quantities[],Quantities!$V$2)+VLOOKUP(A230,Quantities[],Quantities!$Z$2)+VLOOKUP(A230,Quantities[],Quantities!$AD$2),\nIF($B230=\"Q\", SUM(VLOOKUP($A230,Quantities[],Quantities!$V$2),VLOOKUP($A230,Quantities[],Quantities!$Z$2),\nVLOOKUP($A230,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A230,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D230,2)=\"Mg\", VLOOKUP(A230,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D230,2)=\"Sc\",B230=\"A\",C230=\"d\"),\n(SUM(VLOOKUP($A230,Quantities[],Quantities!$W$2)*VLOOKUP($A230,Quantities[],Quantities!$V$2),VLOOKUP($A230,Quantities[],Quantities!$AA$2)*VLOOKUP($A230,Quantities[],Quantities!$Z$2),VLOOKUP($A230,Quantities[],Quantities!$AE$2)*VLOOKUP($A230,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A230,Quantities[],Quantities!$V$2),VLOOKUP($A230,Quantities[],Quantities!$Z$2),VLOOKUP($A230,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D230,2)=\"Sc\",C230=\"a\"),\nVLOOKUP(A230,Quantities[],Quantities!$K$2),\n\nIF(AND(B230=\"D\",C230=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A230,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A230,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B230=\"D\", (VLOOKUP(A230,Quantities[],Quantities!$V$2)+VLOOKUP(A230,Quantities[],Quantities!$Z$2)+VLOOKUP(A230,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A230,Quantities[],Quantities!$W$2)*VLOOKUP(A230,Quantities[],Quantities!$V$2)\n+VLOOKUP(A230,Quantities[],Quantities!$AA$2)*VLOOKUP(A230,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A230,Quantities[],Quantities!$AE$2)*VLOOKUP(A230,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A230,Quantities[],Quantities!$V$2)+VLOOKUP(A230,Quantities[],Quantities!$Z$2)+VLOOKUP(A230,Quantities[],Quantities!$AD$2)),\n\nIF($B230=\"Q\", (SUM(VLOOKUP($A230,Quantities[],Quantities!$W$2)*VLOOKUP($A230,Quantities[],Quantities!$V$2),VLOOKUP($A230,Quantities[],Quantities!$AA$2)*VLOOKUP($A230,Quantities[],Quantities!$Z$2),VLOOKUP($A230,Quantities[],Quantities!$AE$2)*VLOOKUP($A230,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A230,Quantities[],Quantities!$V$2),VLOOKUP($A230,Quantities[],Quantities!$Z$2),VLOOKUP($A230,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A230,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D230,1)=\"U\",\"-\",VLOOKUP(D230,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A45","v":2006},"P","b","Comb1","2006-P-b-Comb1",{"$f":"IF(D231=\"Comb1\",VLOOKUP(B231,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B231,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B231=\"B\",C231=\"a\"),\n    \" Grading\",\"\"),\nIF(C231=\"b\",\"\",\"-\"),\nIF(C231=\"b\",\"\",VLOOKUP(A231,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A231,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A231,\"0\"),1)=\"5\",\"\",VLOOKUP(C231,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A231,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A231,\"0\"),1)=\"5\",$C231=\"b\"),\"\",VLOOKUP($A231,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A231,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C231=\"a\",C231=\"c\",C231=\"d\",C231=\"e\"),IF(OR(RIGHT(TEXT($A231,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A231,\"0\"),1)=\"5\"),VLOOKUP($A231,Quantities[],Quantities!$B$2),VLOOKUP($A231,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A231,\"0\"),1)=\"5\",VLOOKUP($A231,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A231,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A231,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A231,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C231=\"a\",C231=\"c\",C231=\"d\",C231=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A231,\"0\"),2)=\"00\",VLOOKUP(A231,Quantities[],Quantities!$B$2),VLOOKUP(A231,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-07"},{"$f":"IF(AND(LEFT(D231,2)=\"Sc\",B231=\"A\",C231=\"d\"),\nSUM(VLOOKUP($A231,Quantities[],Quantities!$V$2),VLOOKUP($A231,Quantities[],Quantities!$Z$2),\nVLOOKUP($A231,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D231,2)=\"Sc\",C231=\"a\"),\nVLOOKUP(A231,Quantities[],Quantities!$J$2),\n\nIF(AND(B231=\"D\",C231=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B231=\"D\",\n VLOOKUP(A231,Quantities[],Quantities!$V$2)+VLOOKUP(A231,Quantities[],Quantities!$Z$2)+VLOOKUP(A231,Quantities[],Quantities!$AD$2),\nIF($B231=\"Q\", SUM(VLOOKUP($A231,Quantities[],Quantities!$V$2),VLOOKUP($A231,Quantities[],Quantities!$Z$2),\nVLOOKUP($A231,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A231,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D231,2)=\"Mg\", VLOOKUP(A231,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D231,2)=\"Sc\",B231=\"A\",C231=\"d\"),\n(SUM(VLOOKUP($A231,Quantities[],Quantities!$W$2)*VLOOKUP($A231,Quantities[],Quantities!$V$2),VLOOKUP($A231,Quantities[],Quantities!$AA$2)*VLOOKUP($A231,Quantities[],Quantities!$Z$2),VLOOKUP($A231,Quantities[],Quantities!$AE$2)*VLOOKUP($A231,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A231,Quantities[],Quantities!$V$2),VLOOKUP($A231,Quantities[],Quantities!$Z$2),VLOOKUP($A231,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D231,2)=\"Sc\",C231=\"a\"),\nVLOOKUP(A231,Quantities[],Quantities!$K$2),\n\nIF(AND(B231=\"D\",C231=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A231,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A231,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B231=\"D\", (VLOOKUP(A231,Quantities[],Quantities!$V$2)+VLOOKUP(A231,Quantities[],Quantities!$Z$2)+VLOOKUP(A231,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A231,Quantities[],Quantities!$W$2)*VLOOKUP(A231,Quantities[],Quantities!$V$2)\n+VLOOKUP(A231,Quantities[],Quantities!$AA$2)*VLOOKUP(A231,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A231,Quantities[],Quantities!$AE$2)*VLOOKUP(A231,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A231,Quantities[],Quantities!$V$2)+VLOOKUP(A231,Quantities[],Quantities!$Z$2)+VLOOKUP(A231,Quantities[],Quantities!$AD$2)),\n\nIF($B231=\"Q\", (SUM(VLOOKUP($A231,Quantities[],Quantities!$W$2)*VLOOKUP($A231,Quantities[],Quantities!$V$2),VLOOKUP($A231,Quantities[],Quantities!$AA$2)*VLOOKUP($A231,Quantities[],Quantities!$Z$2),VLOOKUP($A231,Quantities[],Quantities!$AE$2)*VLOOKUP($A231,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A231,Quantities[],Quantities!$V$2),VLOOKUP($A231,Quantities[],Quantities!$Z$2),VLOOKUP($A231,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A231,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D231,1)=\"U\",\"-\",VLOOKUP(D231,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A46","v":2007},"P","b","Comb1","2007-P-b-Comb1",{"$f":"IF(D232=\"Comb1\",VLOOKUP(B232,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B232,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B232=\"B\",C232=\"a\"),\n    \" Grading\",\"\"),\nIF(C232=\"b\",\"\",\"-\"),\nIF(C232=\"b\",\"\",VLOOKUP(A232,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A232,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A232,\"0\"),1)=\"5\",\"\",VLOOKUP(C232,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A232,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A232,\"0\"),1)=\"5\",$C232=\"b\"),\"\",VLOOKUP($A232,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A232,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C232=\"a\",C232=\"c\",C232=\"d\",C232=\"e\"),IF(OR(RIGHT(TEXT($A232,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A232,\"0\"),1)=\"5\"),VLOOKUP($A232,Quantities[],Quantities!$B$2),VLOOKUP($A232,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A232,\"0\"),1)=\"5\",VLOOKUP($A232,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A232,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A232,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A232,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C232=\"a\",C232=\"c\",C232=\"d\",C232=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A232,\"0\"),2)=\"00\",VLOOKUP(A232,Quantities[],Quantities!$B$2),VLOOKUP(A232,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-08"},{"$f":"IF(AND(LEFT(D232,2)=\"Sc\",B232=\"A\",C232=\"d\"),\nSUM(VLOOKUP($A232,Quantities[],Quantities!$V$2),VLOOKUP($A232,Quantities[],Quantities!$Z$2),\nVLOOKUP($A232,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D232,2)=\"Sc\",C232=\"a\"),\nVLOOKUP(A232,Quantities[],Quantities!$J$2),\n\nIF(AND(B232=\"D\",C232=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B232=\"D\",\n VLOOKUP(A232,Quantities[],Quantities!$V$2)+VLOOKUP(A232,Quantities[],Quantities!$Z$2)+VLOOKUP(A232,Quantities[],Quantities!$AD$2),\nIF($B232=\"Q\", SUM(VLOOKUP($A232,Quantities[],Quantities!$V$2),VLOOKUP($A232,Quantities[],Quantities!$Z$2),\nVLOOKUP($A232,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A232,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D232,2)=\"Mg\", VLOOKUP(A232,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D232,2)=\"Sc\",B232=\"A\",C232=\"d\"),\n(SUM(VLOOKUP($A232,Quantities[],Quantities!$W$2)*VLOOKUP($A232,Quantities[],Quantities!$V$2),VLOOKUP($A232,Quantities[],Quantities!$AA$2)*VLOOKUP($A232,Quantities[],Quantities!$Z$2),VLOOKUP($A232,Quantities[],Quantities!$AE$2)*VLOOKUP($A232,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A232,Quantities[],Quantities!$V$2),VLOOKUP($A232,Quantities[],Quantities!$Z$2),VLOOKUP($A232,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D232,2)=\"Sc\",C232=\"a\"),\nVLOOKUP(A232,Quantities[],Quantities!$K$2),\n\nIF(AND(B232=\"D\",C232=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A232,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A232,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B232=\"D\", (VLOOKUP(A232,Quantities[],Quantities!$V$2)+VLOOKUP(A232,Quantities[],Quantities!$Z$2)+VLOOKUP(A232,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A232,Quantities[],Quantities!$W$2)*VLOOKUP(A232,Quantities[],Quantities!$V$2)\n+VLOOKUP(A232,Quantities[],Quantities!$AA$2)*VLOOKUP(A232,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A232,Quantities[],Quantities!$AE$2)*VLOOKUP(A232,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A232,Quantities[],Quantities!$V$2)+VLOOKUP(A232,Quantities[],Quantities!$Z$2)+VLOOKUP(A232,Quantities[],Quantities!$AD$2)),\n\nIF($B232=\"Q\", (SUM(VLOOKUP($A232,Quantities[],Quantities!$W$2)*VLOOKUP($A232,Quantities[],Quantities!$V$2),VLOOKUP($A232,Quantities[],Quantities!$AA$2)*VLOOKUP($A232,Quantities[],Quantities!$Z$2),VLOOKUP($A232,Quantities[],Quantities!$AE$2)*VLOOKUP($A232,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A232,Quantities[],Quantities!$V$2),VLOOKUP($A232,Quantities[],Quantities!$Z$2),VLOOKUP($A232,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A232,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D232,1)=\"U\",\"-\",VLOOKUP(D232,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A47","v":2008},"P","b","Comb1","2008-P-b-Comb1",{"$f":"IF(D233=\"Comb1\",VLOOKUP(B233,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B233,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B233=\"B\",C233=\"a\"),\n    \" Grading\",\"\"),\nIF(C233=\"b\",\"\",\"-\"),\nIF(C233=\"b\",\"\",VLOOKUP(A233,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A233,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A233,\"0\"),1)=\"5\",\"\",VLOOKUP(C233,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A233,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A233,\"0\"),1)=\"5\",$C233=\"b\"),\"\",VLOOKUP($A233,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A233,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C233=\"a\",C233=\"c\",C233=\"d\",C233=\"e\"),IF(OR(RIGHT(TEXT($A233,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A233,\"0\"),1)=\"5\"),VLOOKUP($A233,Quantities[],Quantities!$B$2),VLOOKUP($A233,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A233,\"0\"),1)=\"5\",VLOOKUP($A233,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A233,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A233,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A233,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C233=\"a\",C233=\"c\",C233=\"d\",C233=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A233,\"0\"),2)=\"00\",VLOOKUP(A233,Quantities[],Quantities!$B$2),VLOOKUP(A233,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-09"},{"$f":"IF(AND(LEFT(D233,2)=\"Sc\",B233=\"A\",C233=\"d\"),\nSUM(VLOOKUP($A233,Quantities[],Quantities!$V$2),VLOOKUP($A233,Quantities[],Quantities!$Z$2),\nVLOOKUP($A233,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D233,2)=\"Sc\",C233=\"a\"),\nVLOOKUP(A233,Quantities[],Quantities!$J$2),\n\nIF(AND(B233=\"D\",C233=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B233=\"D\",\n VLOOKUP(A233,Quantities[],Quantities!$V$2)+VLOOKUP(A233,Quantities[],Quantities!$Z$2)+VLOOKUP(A233,Quantities[],Quantities!$AD$2),\nIF($B233=\"Q\", SUM(VLOOKUP($A233,Quantities[],Quantities!$V$2),VLOOKUP($A233,Quantities[],Quantities!$Z$2),\nVLOOKUP($A233,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A233,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D233,2)=\"Mg\", VLOOKUP(A233,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D233,2)=\"Sc\",B233=\"A\",C233=\"d\"),\n(SUM(VLOOKUP($A233,Quantities[],Quantities!$W$2)*VLOOKUP($A233,Quantities[],Quantities!$V$2),VLOOKUP($A233,Quantities[],Quantities!$AA$2)*VLOOKUP($A233,Quantities[],Quantities!$Z$2),VLOOKUP($A233,Quantities[],Quantities!$AE$2)*VLOOKUP($A233,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A233,Quantities[],Quantities!$V$2),VLOOKUP($A233,Quantities[],Quantities!$Z$2),VLOOKUP($A233,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D233,2)=\"Sc\",C233=\"a\"),\nVLOOKUP(A233,Quantities[],Quantities!$K$2),\n\nIF(AND(B233=\"D\",C233=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A233,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A233,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B233=\"D\", (VLOOKUP(A233,Quantities[],Quantities!$V$2)+VLOOKUP(A233,Quantities[],Quantities!$Z$2)+VLOOKUP(A233,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A233,Quantities[],Quantities!$W$2)*VLOOKUP(A233,Quantities[],Quantities!$V$2)\n+VLOOKUP(A233,Quantities[],Quantities!$AA$2)*VLOOKUP(A233,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A233,Quantities[],Quantities!$AE$2)*VLOOKUP(A233,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A233,Quantities[],Quantities!$V$2)+VLOOKUP(A233,Quantities[],Quantities!$Z$2)+VLOOKUP(A233,Quantities[],Quantities!$AD$2)),\n\nIF($B233=\"Q\", (SUM(VLOOKUP($A233,Quantities[],Quantities!$W$2)*VLOOKUP($A233,Quantities[],Quantities!$V$2),VLOOKUP($A233,Quantities[],Quantities!$AA$2)*VLOOKUP($A233,Quantities[],Quantities!$Z$2),VLOOKUP($A233,Quantities[],Quantities!$AE$2)*VLOOKUP($A233,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A233,Quantities[],Quantities!$V$2),VLOOKUP($A233,Quantities[],Quantities!$Z$2),VLOOKUP($A233,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A233,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D233,1)=\"U\",\"-\",VLOOKUP(D233,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A48","v":2009},"P","b","Comb1","2009-P-b-Comb1",{"$f":"IF(D234=\"Comb1\",VLOOKUP(B234,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B234,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B234=\"B\",C234=\"a\"),\n    \" Grading\",\"\"),\nIF(C234=\"b\",\"\",\"-\"),\nIF(C234=\"b\",\"\",VLOOKUP(A234,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A234,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A234,\"0\"),1)=\"5\",\"\",VLOOKUP(C234,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A234,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A234,\"0\"),1)=\"5\",$C234=\"b\"),\"\",VLOOKUP($A234,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A234,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C234=\"a\",C234=\"c\",C234=\"d\",C234=\"e\"),IF(OR(RIGHT(TEXT($A234,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A234,\"0\"),1)=\"5\"),VLOOKUP($A234,Quantities[],Quantities!$B$2),VLOOKUP($A234,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A234,\"0\"),1)=\"5\",VLOOKUP($A234,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A234,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A234,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A234,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C234=\"a\",C234=\"c\",C234=\"d\",C234=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A234,\"0\"),2)=\"00\",VLOOKUP(A234,Quantities[],Quantities!$B$2),VLOOKUP(A234,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-10"},{"$f":"IF(AND(LEFT(D234,2)=\"Sc\",B234=\"A\",C234=\"d\"),\nSUM(VLOOKUP($A234,Quantities[],Quantities!$V$2),VLOOKUP($A234,Quantities[],Quantities!$Z$2),\nVLOOKUP($A234,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D234,2)=\"Sc\",C234=\"a\"),\nVLOOKUP(A234,Quantities[],Quantities!$J$2),\n\nIF(AND(B234=\"D\",C234=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B234=\"D\",\n VLOOKUP(A234,Quantities[],Quantities!$V$2)+VLOOKUP(A234,Quantities[],Quantities!$Z$2)+VLOOKUP(A234,Quantities[],Quantities!$AD$2),\nIF($B234=\"Q\", SUM(VLOOKUP($A234,Quantities[],Quantities!$V$2),VLOOKUP($A234,Quantities[],Quantities!$Z$2),\nVLOOKUP($A234,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A234,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D234,2)=\"Mg\", VLOOKUP(A234,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D234,2)=\"Sc\",B234=\"A\",C234=\"d\"),\n(SUM(VLOOKUP($A234,Quantities[],Quantities!$W$2)*VLOOKUP($A234,Quantities[],Quantities!$V$2),VLOOKUP($A234,Quantities[],Quantities!$AA$2)*VLOOKUP($A234,Quantities[],Quantities!$Z$2),VLOOKUP($A234,Quantities[],Quantities!$AE$2)*VLOOKUP($A234,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A234,Quantities[],Quantities!$V$2),VLOOKUP($A234,Quantities[],Quantities!$Z$2),VLOOKUP($A234,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D234,2)=\"Sc\",C234=\"a\"),\nVLOOKUP(A234,Quantities[],Quantities!$K$2),\n\nIF(AND(B234=\"D\",C234=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A234,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A234,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B234=\"D\", (VLOOKUP(A234,Quantities[],Quantities!$V$2)+VLOOKUP(A234,Quantities[],Quantities!$Z$2)+VLOOKUP(A234,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A234,Quantities[],Quantities!$W$2)*VLOOKUP(A234,Quantities[],Quantities!$V$2)\n+VLOOKUP(A234,Quantities[],Quantities!$AA$2)*VLOOKUP(A234,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A234,Quantities[],Quantities!$AE$2)*VLOOKUP(A234,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A234,Quantities[],Quantities!$V$2)+VLOOKUP(A234,Quantities[],Quantities!$Z$2)+VLOOKUP(A234,Quantities[],Quantities!$AD$2)),\n\nIF($B234=\"Q\", (SUM(VLOOKUP($A234,Quantities[],Quantities!$W$2)*VLOOKUP($A234,Quantities[],Quantities!$V$2),VLOOKUP($A234,Quantities[],Quantities!$AA$2)*VLOOKUP($A234,Quantities[],Quantities!$Z$2),VLOOKUP($A234,Quantities[],Quantities!$AE$2)*VLOOKUP($A234,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A234,Quantities[],Quantities!$V$2),VLOOKUP($A234,Quantities[],Quantities!$Z$2),VLOOKUP($A234,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A234,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D234,1)=\"U\",\"-\",VLOOKUP(D234,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A49","v":2010},"P","b","Comb1","2010-P-b-Comb1",{"$f":"IF(D235=\"Comb1\",VLOOKUP(B235,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B235,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B235=\"B\",C235=\"a\"),\n    \" Grading\",\"\"),\nIF(C235=\"b\",\"\",\"-\"),\nIF(C235=\"b\",\"\",VLOOKUP(A235,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A235,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A235,\"0\"),1)=\"5\",\"\",VLOOKUP(C235,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A235,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A235,\"0\"),1)=\"5\",$C235=\"b\"),\"\",VLOOKUP($A235,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A235,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C235=\"a\",C235=\"c\",C235=\"d\",C235=\"e\"),IF(OR(RIGHT(TEXT($A235,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A235,\"0\"),1)=\"5\"),VLOOKUP($A235,Quantities[],Quantities!$B$2),VLOOKUP($A235,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A235,\"0\"),1)=\"5\",VLOOKUP($A235,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A235,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A235,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A235,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C235=\"a\",C235=\"c\",C235=\"d\",C235=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A235,\"0\"),2)=\"00\",VLOOKUP(A235,Quantities[],Quantities!$B$2),VLOOKUP(A235,Quantities[],Quantities!$C$2))\n))","v":"Cntmnt-11"},{"$f":"IF(AND(LEFT(D235,2)=\"Sc\",B235=\"A\",C235=\"d\"),\nSUM(VLOOKUP($A235,Quantities[],Quantities!$V$2),VLOOKUP($A235,Quantities[],Quantities!$Z$2),\nVLOOKUP($A235,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D235,2)=\"Sc\",C235=\"a\"),\nVLOOKUP(A235,Quantities[],Quantities!$J$2),\n\nIF(AND(B235=\"D\",C235=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B235=\"D\",\n VLOOKUP(A235,Quantities[],Quantities!$V$2)+VLOOKUP(A235,Quantities[],Quantities!$Z$2)+VLOOKUP(A235,Quantities[],Quantities!$AD$2),\nIF($B235=\"Q\", SUM(VLOOKUP($A235,Quantities[],Quantities!$V$2),VLOOKUP($A235,Quantities[],Quantities!$Z$2),\nVLOOKUP($A235,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A235,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D235,2)=\"Mg\", VLOOKUP(A235,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D235,2)=\"Sc\",B235=\"A\",C235=\"d\"),\n(SUM(VLOOKUP($A235,Quantities[],Quantities!$W$2)*VLOOKUP($A235,Quantities[],Quantities!$V$2),VLOOKUP($A235,Quantities[],Quantities!$AA$2)*VLOOKUP($A235,Quantities[],Quantities!$Z$2),VLOOKUP($A235,Quantities[],Quantities!$AE$2)*VLOOKUP($A235,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A235,Quantities[],Quantities!$V$2),VLOOKUP($A235,Quantities[],Quantities!$Z$2),VLOOKUP($A235,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D235,2)=\"Sc\",C235=\"a\"),\nVLOOKUP(A235,Quantities[],Quantities!$K$2),\n\nIF(AND(B235=\"D\",C235=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A235,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A235,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B235=\"D\", (VLOOKUP(A235,Quantities[],Quantities!$V$2)+VLOOKUP(A235,Quantities[],Quantities!$Z$2)+VLOOKUP(A235,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A235,Quantities[],Quantities!$W$2)*VLOOKUP(A235,Quantities[],Quantities!$V$2)\n+VLOOKUP(A235,Quantities[],Quantities!$AA$2)*VLOOKUP(A235,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A235,Quantities[],Quantities!$AE$2)*VLOOKUP(A235,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A235,Quantities[],Quantities!$V$2)+VLOOKUP(A235,Quantities[],Quantities!$Z$2)+VLOOKUP(A235,Quantities[],Quantities!$AD$2)),\n\nIF($B235=\"Q\", (SUM(VLOOKUP($A235,Quantities[],Quantities!$W$2)*VLOOKUP($A235,Quantities[],Quantities!$V$2),VLOOKUP($A235,Quantities[],Quantities!$AA$2)*VLOOKUP($A235,Quantities[],Quantities!$Z$2),VLOOKUP($A235,Quantities[],Quantities!$AE$2)*VLOOKUP($A235,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A235,Quantities[],Quantities!$V$2),VLOOKUP($A235,Quantities[],Quantities!$Z$2),VLOOKUP($A235,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A235,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D235,1)=\"U\",\"-\",VLOOKUP(D235,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A51","v":3001},"P","b","Comb1","3001-P-b-Comb1",{"$f":"IF(D236=\"Comb1\",VLOOKUP(B236,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B236,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B236=\"B\",C236=\"a\"),\n    \" Grading\",\"\"),\nIF(C236=\"b\",\"\",\"-\"),\nIF(C236=\"b\",\"\",VLOOKUP(A236,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A236,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A236,\"0\"),1)=\"5\",\"\",VLOOKUP(C236,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A236,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A236,\"0\"),1)=\"5\",$C236=\"b\"),\"\",VLOOKUP($A236,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A236,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C236=\"a\",C236=\"c\",C236=\"d\",C236=\"e\"),IF(OR(RIGHT(TEXT($A236,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A236,\"0\"),1)=\"5\"),VLOOKUP($A236,Quantities[],Quantities!$B$2),VLOOKUP($A236,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A236,\"0\"),1)=\"5\",VLOOKUP($A236,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A236,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A236,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A236,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C236=\"a\",C236=\"c\",C236=\"d\",C236=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A236,\"0\"),2)=\"00\",VLOOKUP(A236,Quantities[],Quantities!$B$2),VLOOKUP(A236,Quantities[],Quantities!$C$2))\n))","v":"Misc-1"},{"$f":"IF(AND(LEFT(D236,2)=\"Sc\",B236=\"A\",C236=\"d\"),\nSUM(VLOOKUP($A236,Quantities[],Quantities!$V$2),VLOOKUP($A236,Quantities[],Quantities!$Z$2),\nVLOOKUP($A236,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D236,2)=\"Sc\",C236=\"a\"),\nVLOOKUP(A236,Quantities[],Quantities!$J$2),\n\nIF(AND(B236=\"D\",C236=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B236=\"D\",\n VLOOKUP(A236,Quantities[],Quantities!$V$2)+VLOOKUP(A236,Quantities[],Quantities!$Z$2)+VLOOKUP(A236,Quantities[],Quantities!$AD$2),\nIF($B236=\"Q\", SUM(VLOOKUP($A236,Quantities[],Quantities!$V$2),VLOOKUP($A236,Quantities[],Quantities!$Z$2),\nVLOOKUP($A236,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A236,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\", VLOOKUP(A236,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D236,2)=\"Sc\",B236=\"A\",C236=\"d\"),\n(SUM(VLOOKUP($A236,Quantities[],Quantities!$W$2)*VLOOKUP($A236,Quantities[],Quantities!$V$2),VLOOKUP($A236,Quantities[],Quantities!$AA$2)*VLOOKUP($A236,Quantities[],Quantities!$Z$2),VLOOKUP($A236,Quantities[],Quantities!$AE$2)*VLOOKUP($A236,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A236,Quantities[],Quantities!$V$2),VLOOKUP($A236,Quantities[],Quantities!$Z$2),VLOOKUP($A236,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D236,2)=\"Sc\",C236=\"a\"),\nVLOOKUP(A236,Quantities[],Quantities!$K$2),\n\nIF(AND(B236=\"D\",C236=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A236,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A236,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B236=\"D\", (VLOOKUP(A236,Quantities[],Quantities!$V$2)+VLOOKUP(A236,Quantities[],Quantities!$Z$2)+VLOOKUP(A236,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A236,Quantities[],Quantities!$W$2)*VLOOKUP(A236,Quantities[],Quantities!$V$2)\n+VLOOKUP(A236,Quantities[],Quantities!$AA$2)*VLOOKUP(A236,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A236,Quantities[],Quantities!$AE$2)*VLOOKUP(A236,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A236,Quantities[],Quantities!$V$2)+VLOOKUP(A236,Quantities[],Quantities!$Z$2)+VLOOKUP(A236,Quantities[],Quantities!$AD$2)),\n\nIF($B236=\"Q\", (SUM(VLOOKUP($A236,Quantities[],Quantities!$W$2)*VLOOKUP($A236,Quantities[],Quantities!$V$2),VLOOKUP($A236,Quantities[],Quantities!$AA$2)*VLOOKUP($A236,Quantities[],Quantities!$Z$2),VLOOKUP($A236,Quantities[],Quantities!$AE$2)*VLOOKUP($A236,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A236,Quantities[],Quantities!$V$2),VLOOKUP($A236,Quantities[],Quantities!$Z$2),VLOOKUP($A236,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A236,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D236,1)=\"U\",\"-\",VLOOKUP(D236,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A54","v":3004},"P","b","Comb1","3004-P-b-Comb1",{"$f":"IF(D237=\"Comb1\",VLOOKUP(B237,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B237,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B237=\"B\",C237=\"a\"),\n    \" Grading\",\"\"),\nIF(C237=\"b\",\"\",\"-\"),\nIF(C237=\"b\",\"\",VLOOKUP(A237,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A237,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A237,\"0\"),1)=\"5\",\"\",VLOOKUP(C237,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Road Maintenance"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A237,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A237,\"0\"),1)=\"5\",$C237=\"b\"),\"\",VLOOKUP($A237,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A237,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C237=\"a\",C237=\"c\",C237=\"d\",C237=\"e\"),IF(OR(RIGHT(TEXT($A237,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A237,\"0\"),1)=\"5\"),VLOOKUP($A237,Quantities[],Quantities!$B$2),VLOOKUP($A237,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A237,\"0\"),1)=\"5\",VLOOKUP($A237,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A237,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":" North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A237,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A237,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C237=\"a\",C237=\"c\",C237=\"d\",C237=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A237,\"0\"),2)=\"00\",VLOOKUP(A237,Quantities[],Quantities!$B$2),VLOOKUP(A237,Quantities[],Quantities!$C$2))\n))","v":"Misc-4"},{"$f":"IF(AND(LEFT(D237,2)=\"Sc\",B237=\"A\",C237=\"d\"),\nSUM(VLOOKUP($A237,Quantities[],Quantities!$V$2),VLOOKUP($A237,Quantities[],Quantities!$Z$2),\nVLOOKUP($A237,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D237,2)=\"Sc\",C237=\"a\"),\nVLOOKUP(A237,Quantities[],Quantities!$J$2),\n\nIF(AND(B237=\"D\",C237=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B237=\"D\",\n VLOOKUP(A237,Quantities[],Quantities!$V$2)+VLOOKUP(A237,Quantities[],Quantities!$Z$2)+VLOOKUP(A237,Quantities[],Quantities!$AD$2),\nIF($B237=\"Q\", SUM(VLOOKUP($A237,Quantities[],Quantities!$V$2),VLOOKUP($A237,Quantities[],Quantities!$Z$2),\nVLOOKUP($A237,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A237,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\", VLOOKUP(A237,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D237,2)=\"Sc\",B237=\"A\",C237=\"d\"),\n(SUM(VLOOKUP($A237,Quantities[],Quantities!$W$2)*VLOOKUP($A237,Quantities[],Quantities!$V$2),VLOOKUP($A237,Quantities[],Quantities!$AA$2)*VLOOKUP($A237,Quantities[],Quantities!$Z$2),VLOOKUP($A237,Quantities[],Quantities!$AE$2)*VLOOKUP($A237,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A237,Quantities[],Quantities!$V$2),VLOOKUP($A237,Quantities[],Quantities!$Z$2),VLOOKUP($A237,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D237,2)=\"Sc\",C237=\"a\"),\nVLOOKUP(A237,Quantities[],Quantities!$K$2),\n\nIF(AND(B237=\"D\",C237=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A237,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A237,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B237=\"D\", (VLOOKUP(A237,Quantities[],Quantities!$V$2)+VLOOKUP(A237,Quantities[],Quantities!$Z$2)+VLOOKUP(A237,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A237,Quantities[],Quantities!$W$2)*VLOOKUP(A237,Quantities[],Quantities!$V$2)\n+VLOOKUP(A237,Quantities[],Quantities!$AA$2)*VLOOKUP(A237,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A237,Quantities[],Quantities!$AE$2)*VLOOKUP(A237,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A237,Quantities[],Quantities!$V$2)+VLOOKUP(A237,Quantities[],Quantities!$Z$2)+VLOOKUP(A237,Quantities[],Quantities!$AD$2)),\n\nIF($B237=\"Q\", (SUM(VLOOKUP($A237,Quantities[],Quantities!$W$2)*VLOOKUP($A237,Quantities[],Quantities!$V$2),VLOOKUP($A237,Quantities[],Quantities!$AA$2)*VLOOKUP($A237,Quantities[],Quantities!$Z$2),VLOOKUP($A237,Quantities[],Quantities!$AE$2)*VLOOKUP($A237,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A237,Quantities[],Quantities!$V$2),VLOOKUP($A237,Quantities[],Quantities!$Z$2),VLOOKUP($A237,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A237,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D237,1)=\"U\",\"-\",VLOOKUP(D237,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A5","v":1001},"M","e","U24","1001-M-e-U24",{"$f":"IF(D238=\"Comb1\",VLOOKUP(B238,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B238,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B238=\"B\",C238=\"a\"),\n    \" Grading\",\"\"),\nIF(C238=\"b\",\"\",\"-\"),\nIF(C238=\"b\",\"\",VLOOKUP(A238,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A238,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A238,\"0\"),1)=\"5\",\"\",VLOOKUP(C238,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A238,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A238,\"0\"),1)=\"5\",$C238=\"b\"),\"\",VLOOKUP($A238,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A238,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C238=\"a\",C238=\"c\",C238=\"d\",C238=\"e\"),IF(OR(RIGHT(TEXT($A238,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A238,\"0\"),1)=\"5\"),VLOOKUP($A238,Quantities[],Quantities!$B$2),VLOOKUP($A238,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A238,\"0\"),1)=\"5\",VLOOKUP($A238,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A238,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"IF(LEFT(TEXT(A238,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A238,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C238=\"a\",C238=\"c\",C238=\"d\",C238=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A238,\"0\"),2)=\"00\",VLOOKUP(A238,Quantities[],Quantities!$B$2),VLOOKUP(A238,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D238,2)=\"Sc\",B238=\"A\",C238=\"d\"),\nSUM(VLOOKUP($A238,Quantities[],Quantities!$V$2),VLOOKUP($A238,Quantities[],Quantities!$Z$2),\nVLOOKUP($A238,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D238,2)=\"Sc\",C238=\"a\"),\nVLOOKUP(A238,Quantities[],Quantities!$J$2),\n\nIF(AND(B238=\"D\",C238=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B238=\"D\",\n VLOOKUP(A238,Quantities[],Quantities!$V$2)+VLOOKUP(A238,Quantities[],Quantities!$Z$2)+VLOOKUP(A238,Quantities[],Quantities!$AD$2),\nIF($B238=\"Q\", SUM(VLOOKUP($A238,Quantities[],Quantities!$V$2),VLOOKUP($A238,Quantities[],Quantities!$Z$2),\nVLOOKUP($A238,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A238,Quantities[],Quantities!$G$2)\n)))))","v":540},{"$f":"IF(LEFT(D238,2)=\"Mg\", VLOOKUP(A238,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D238,2)=\"Sc\",B238=\"A\",C238=\"d\"),\n(SUM(VLOOKUP($A238,Quantities[],Quantities!$W$2)*VLOOKUP($A238,Quantities[],Quantities!$V$2),VLOOKUP($A238,Quantities[],Quantities!$AA$2)*VLOOKUP($A238,Quantities[],Quantities!$Z$2),VLOOKUP($A238,Quantities[],Quantities!$AE$2)*VLOOKUP($A238,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A238,Quantities[],Quantities!$V$2),VLOOKUP($A238,Quantities[],Quantities!$Z$2),VLOOKUP($A238,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D238,2)=\"Sc\",C238=\"a\"),\nVLOOKUP(A238,Quantities[],Quantities!$K$2),\n\nIF(AND(B238=\"D\",C238=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A238,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A238,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B238=\"D\", (VLOOKUP(A238,Quantities[],Quantities!$V$2)+VLOOKUP(A238,Quantities[],Quantities!$Z$2)+VLOOKUP(A238,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A238,Quantities[],Quantities!$W$2)*VLOOKUP(A238,Quantities[],Quantities!$V$2)\n+VLOOKUP(A238,Quantities[],Quantities!$AA$2)*VLOOKUP(A238,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A238,Quantities[],Quantities!$AE$2)*VLOOKUP(A238,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A238,Quantities[],Quantities!$V$2)+VLOOKUP(A238,Quantities[],Quantities!$Z$2)+VLOOKUP(A238,Quantities[],Quantities!$AD$2)),\n\nIF($B238=\"Q\", (SUM(VLOOKUP($A238,Quantities[],Quantities!$W$2)*VLOOKUP($A238,Quantities[],Quantities!$V$2),VLOOKUP($A238,Quantities[],Quantities!$AA$2)*VLOOKUP($A238,Quantities[],Quantities!$Z$2),VLOOKUP($A238,Quantities[],Quantities!$AE$2)*VLOOKUP($A238,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A238,Quantities[],Quantities!$V$2),VLOOKUP($A238,Quantities[],Quantities!$Z$2),VLOOKUP($A238,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A238,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D238,1)=\"U\",\"-\",VLOOKUP(D238,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A6","v":1002},"M","e","U24","1002-M-e-U24",{"$f":"IF(D239=\"Comb1\",VLOOKUP(B239,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B239,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B239=\"B\",C239=\"a\"),\n    \" Grading\",\"\"),\nIF(C239=\"b\",\"\",\"-\"),\nIF(C239=\"b\",\"\",VLOOKUP(A239,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A239,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A239,\"0\"),1)=\"5\",\"\",VLOOKUP(C239,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A239,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A239,\"0\"),1)=\"5\",$C239=\"b\"),\"\",VLOOKUP($A239,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A239,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C239=\"a\",C239=\"c\",C239=\"d\",C239=\"e\"),IF(OR(RIGHT(TEXT($A239,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A239,\"0\"),1)=\"5\"),VLOOKUP($A239,Quantities[],Quantities!$B$2),VLOOKUP($A239,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A239,\"0\"),1)=\"5\",VLOOKUP($A239,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A239,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"IF(LEFT(TEXT(A239,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A239,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C239=\"a\",C239=\"c\",C239=\"d\",C239=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A239,\"0\"),2)=\"00\",VLOOKUP(A239,Quantities[],Quantities!$B$2),VLOOKUP(A239,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D239,2)=\"Sc\",B239=\"A\",C239=\"d\"),\nSUM(VLOOKUP($A239,Quantities[],Quantities!$V$2),VLOOKUP($A239,Quantities[],Quantities!$Z$2),\nVLOOKUP($A239,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D239,2)=\"Sc\",C239=\"a\"),\nVLOOKUP(A239,Quantities[],Quantities!$J$2),\n\nIF(AND(B239=\"D\",C239=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B239=\"D\",\n VLOOKUP(A239,Quantities[],Quantities!$V$2)+VLOOKUP(A239,Quantities[],Quantities!$Z$2)+VLOOKUP(A239,Quantities[],Quantities!$AD$2),\nIF($B239=\"Q\", SUM(VLOOKUP($A239,Quantities[],Quantities!$V$2),VLOOKUP($A239,Quantities[],Quantities!$Z$2),\nVLOOKUP($A239,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A239,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D239,2)=\"Mg\", VLOOKUP(A239,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D239,2)=\"Sc\",B239=\"A\",C239=\"d\"),\n(SUM(VLOOKUP($A239,Quantities[],Quantities!$W$2)*VLOOKUP($A239,Quantities[],Quantities!$V$2),VLOOKUP($A239,Quantities[],Quantities!$AA$2)*VLOOKUP($A239,Quantities[],Quantities!$Z$2),VLOOKUP($A239,Quantities[],Quantities!$AE$2)*VLOOKUP($A239,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A239,Quantities[],Quantities!$V$2),VLOOKUP($A239,Quantities[],Quantities!$Z$2),VLOOKUP($A239,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D239,2)=\"Sc\",C239=\"a\"),\nVLOOKUP(A239,Quantities[],Quantities!$K$2),\n\nIF(AND(B239=\"D\",C239=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A239,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A239,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B239=\"D\", (VLOOKUP(A239,Quantities[],Quantities!$V$2)+VLOOKUP(A239,Quantities[],Quantities!$Z$2)+VLOOKUP(A239,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A239,Quantities[],Quantities!$W$2)*VLOOKUP(A239,Quantities[],Quantities!$V$2)\n+VLOOKUP(A239,Quantities[],Quantities!$AA$2)*VLOOKUP(A239,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A239,Quantities[],Quantities!$AE$2)*VLOOKUP(A239,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A239,Quantities[],Quantities!$V$2)+VLOOKUP(A239,Quantities[],Quantities!$Z$2)+VLOOKUP(A239,Quantities[],Quantities!$AD$2)),\n\nIF($B239=\"Q\", (SUM(VLOOKUP($A239,Quantities[],Quantities!$W$2)*VLOOKUP($A239,Quantities[],Quantities!$V$2),VLOOKUP($A239,Quantities[],Quantities!$AA$2)*VLOOKUP($A239,Quantities[],Quantities!$Z$2),VLOOKUP($A239,Quantities[],Quantities!$AE$2)*VLOOKUP($A239,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A239,Quantities[],Quantities!$V$2),VLOOKUP($A239,Quantities[],Quantities!$Z$2),VLOOKUP($A239,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A239,Quantities[],Quantities!$I$2)\n))))))","v":-0.27},{"$f":"IF(LEFT(D239,1)=\"U\",\"-\",VLOOKUP(D239,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A7","v":1003},"M","e","U24","1003-M-e-U24",{"$f":"IF(D240=\"Comb1\",VLOOKUP(B240,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B240,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B240=\"B\",C240=\"a\"),\n    \" Grading\",\"\"),\nIF(C240=\"b\",\"\",\"-\"),\nIF(C240=\"b\",\"\",VLOOKUP(A240,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A240,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A240,\"0\"),1)=\"5\",\"\",VLOOKUP(C240,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A240,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A240,\"0\"),1)=\"5\",$C240=\"b\"),\"\",VLOOKUP($A240,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A240,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C240=\"a\",C240=\"c\",C240=\"d\",C240=\"e\"),IF(OR(RIGHT(TEXT($A240,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A240,\"0\"),1)=\"5\"),VLOOKUP($A240,Quantities[],Quantities!$B$2),VLOOKUP($A240,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A240,\"0\"),1)=\"5\",VLOOKUP($A240,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A240,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"IF(LEFT(TEXT(A240,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A240,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C240=\"a\",C240=\"c\",C240=\"d\",C240=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A240,\"0\"),2)=\"00\",VLOOKUP(A240,Quantities[],Quantities!$B$2),VLOOKUP(A240,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D240,2)=\"Sc\",B240=\"A\",C240=\"d\"),\nSUM(VLOOKUP($A240,Quantities[],Quantities!$V$2),VLOOKUP($A240,Quantities[],Quantities!$Z$2),\nVLOOKUP($A240,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D240,2)=\"Sc\",C240=\"a\"),\nVLOOKUP(A240,Quantities[],Quantities!$J$2),\n\nIF(AND(B240=\"D\",C240=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B240=\"D\",\n VLOOKUP(A240,Quantities[],Quantities!$V$2)+VLOOKUP(A240,Quantities[],Quantities!$Z$2)+VLOOKUP(A240,Quantities[],Quantities!$AD$2),\nIF($B240=\"Q\", SUM(VLOOKUP($A240,Quantities[],Quantities!$V$2),VLOOKUP($A240,Quantities[],Quantities!$Z$2),\nVLOOKUP($A240,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A240,Quantities[],Quantities!$G$2)\n)))))","v":98.92},{"$f":"IF(LEFT(D240,2)=\"Mg\", VLOOKUP(A240,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D240,2)=\"Sc\",B240=\"A\",C240=\"d\"),\n(SUM(VLOOKUP($A240,Quantities[],Quantities!$W$2)*VLOOKUP($A240,Quantities[],Quantities!$V$2),VLOOKUP($A240,Quantities[],Quantities!$AA$2)*VLOOKUP($A240,Quantities[],Quantities!$Z$2),VLOOKUP($A240,Quantities[],Quantities!$AE$2)*VLOOKUP($A240,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A240,Quantities[],Quantities!$V$2),VLOOKUP($A240,Quantities[],Quantities!$Z$2),VLOOKUP($A240,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D240,2)=\"Sc\",C240=\"a\"),\nVLOOKUP(A240,Quantities[],Quantities!$K$2),\n\nIF(AND(B240=\"D\",C240=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A240,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A240,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B240=\"D\", (VLOOKUP(A240,Quantities[],Quantities!$V$2)+VLOOKUP(A240,Quantities[],Quantities!$Z$2)+VLOOKUP(A240,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A240,Quantities[],Quantities!$W$2)*VLOOKUP(A240,Quantities[],Quantities!$V$2)\n+VLOOKUP(A240,Quantities[],Quantities!$AA$2)*VLOOKUP(A240,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A240,Quantities[],Quantities!$AE$2)*VLOOKUP(A240,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A240,Quantities[],Quantities!$V$2)+VLOOKUP(A240,Quantities[],Quantities!$Z$2)+VLOOKUP(A240,Quantities[],Quantities!$AD$2)),\n\nIF($B240=\"Q\", (SUM(VLOOKUP($A240,Quantities[],Quantities!$W$2)*VLOOKUP($A240,Quantities[],Quantities!$V$2),VLOOKUP($A240,Quantities[],Quantities!$AA$2)*VLOOKUP($A240,Quantities[],Quantities!$Z$2),VLOOKUP($A240,Quantities[],Quantities!$AE$2)*VLOOKUP($A240,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A240,Quantities[],Quantities!$V$2),VLOOKUP($A240,Quantities[],Quantities!$Z$2),VLOOKUP($A240,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A240,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D240,1)=\"U\",\"-\",VLOOKUP(D240,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A8","v":1004},"M","e","U24","1004-M-e-U24",{"$f":"IF(D241=\"Comb1\",VLOOKUP(B241,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B241,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B241=\"B\",C241=\"a\"),\n    \" Grading\",\"\"),\nIF(C241=\"b\",\"\",\"-\"),\nIF(C241=\"b\",\"\",VLOOKUP(A241,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A241,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A241,\"0\"),1)=\"5\",\"\",VLOOKUP(C241,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A241,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A241,\"0\"),1)=\"5\",$C241=\"b\"),\"\",VLOOKUP($A241,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A241,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C241=\"a\",C241=\"c\",C241=\"d\",C241=\"e\"),IF(OR(RIGHT(TEXT($A241,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A241,\"0\"),1)=\"5\"),VLOOKUP($A241,Quantities[],Quantities!$B$2),VLOOKUP($A241,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A241,\"0\"),1)=\"5\",VLOOKUP($A241,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A241,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"IF(LEFT(TEXT(A241,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A241,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C241=\"a\",C241=\"c\",C241=\"d\",C241=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A241,\"0\"),2)=\"00\",VLOOKUP(A241,Quantities[],Quantities!$B$2),VLOOKUP(A241,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D241,2)=\"Sc\",B241=\"A\",C241=\"d\"),\nSUM(VLOOKUP($A241,Quantities[],Quantities!$V$2),VLOOKUP($A241,Quantities[],Quantities!$Z$2),\nVLOOKUP($A241,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D241,2)=\"Sc\",C241=\"a\"),\nVLOOKUP(A241,Quantities[],Quantities!$J$2),\n\nIF(AND(B241=\"D\",C241=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B241=\"D\",\n VLOOKUP(A241,Quantities[],Quantities!$V$2)+VLOOKUP(A241,Quantities[],Quantities!$Z$2)+VLOOKUP(A241,Quantities[],Quantities!$AD$2),\nIF($B241=\"Q\", SUM(VLOOKUP($A241,Quantities[],Quantities!$V$2),VLOOKUP($A241,Quantities[],Quantities!$Z$2),\nVLOOKUP($A241,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A241,Quantities[],Quantities!$G$2)\n)))))","v":99},{"$f":"IF(LEFT(D241,2)=\"Mg\", VLOOKUP(A241,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D241,2)=\"Sc\",B241=\"A\",C241=\"d\"),\n(SUM(VLOOKUP($A241,Quantities[],Quantities!$W$2)*VLOOKUP($A241,Quantities[],Quantities!$V$2),VLOOKUP($A241,Quantities[],Quantities!$AA$2)*VLOOKUP($A241,Quantities[],Quantities!$Z$2),VLOOKUP($A241,Quantities[],Quantities!$AE$2)*VLOOKUP($A241,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A241,Quantities[],Quantities!$V$2),VLOOKUP($A241,Quantities[],Quantities!$Z$2),VLOOKUP($A241,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D241,2)=\"Sc\",C241=\"a\"),\nVLOOKUP(A241,Quantities[],Quantities!$K$2),\n\nIF(AND(B241=\"D\",C241=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A241,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A241,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B241=\"D\", (VLOOKUP(A241,Quantities[],Quantities!$V$2)+VLOOKUP(A241,Quantities[],Quantities!$Z$2)+VLOOKUP(A241,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A241,Quantities[],Quantities!$W$2)*VLOOKUP(A241,Quantities[],Quantities!$V$2)\n+VLOOKUP(A241,Quantities[],Quantities!$AA$2)*VLOOKUP(A241,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A241,Quantities[],Quantities!$AE$2)*VLOOKUP(A241,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A241,Quantities[],Quantities!$V$2)+VLOOKUP(A241,Quantities[],Quantities!$Z$2)+VLOOKUP(A241,Quantities[],Quantities!$AD$2)),\n\nIF($B241=\"Q\", (SUM(VLOOKUP($A241,Quantities[],Quantities!$W$2)*VLOOKUP($A241,Quantities[],Quantities!$V$2),VLOOKUP($A241,Quantities[],Quantities!$AA$2)*VLOOKUP($A241,Quantities[],Quantities!$Z$2),VLOOKUP($A241,Quantities[],Quantities!$AE$2)*VLOOKUP($A241,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A241,Quantities[],Quantities!$V$2),VLOOKUP($A241,Quantities[],Quantities!$Z$2),VLOOKUP($A241,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A241,Quantities[],Quantities!$I$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D241,1)=\"U\",\"-\",VLOOKUP(D241,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A10","v":1101},"M","e","U24","1101-M-e-U24",{"$f":"IF(D242=\"Comb1\",VLOOKUP(B242,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B242,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B242=\"B\",C242=\"a\"),\n    \" Grading\",\"\"),\nIF(C242=\"b\",\"\",\"-\"),\nIF(C242=\"b\",\"\",VLOOKUP(A242,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A242,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A242,\"0\"),1)=\"5\",\"\",VLOOKUP(C242,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A242,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A242,\"0\"),1)=\"5\",$C242=\"b\"),\"\",VLOOKUP($A242,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A242,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C242=\"a\",C242=\"c\",C242=\"d\",C242=\"e\"),IF(OR(RIGHT(TEXT($A242,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A242,\"0\"),1)=\"5\"),VLOOKUP($A242,Quantities[],Quantities!$B$2),VLOOKUP($A242,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A242,\"0\"),1)=\"5\",VLOOKUP($A242,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A242,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"IF(LEFT(TEXT(A242,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A242,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C242=\"a\",C242=\"c\",C242=\"d\",C242=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A242,\"0\"),2)=\"00\",VLOOKUP(A242,Quantities[],Quantities!$B$2),VLOOKUP(A242,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D242,2)=\"Sc\",B242=\"A\",C242=\"d\"),\nSUM(VLOOKUP($A242,Quantities[],Quantities!$V$2),VLOOKUP($A242,Quantities[],Quantities!$Z$2),\nVLOOKUP($A242,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D242,2)=\"Sc\",C242=\"a\"),\nVLOOKUP(A242,Quantities[],Quantities!$J$2),\n\nIF(AND(B242=\"D\",C242=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B242=\"D\",\n VLOOKUP(A242,Quantities[],Quantities!$V$2)+VLOOKUP(A242,Quantities[],Quantities!$Z$2)+VLOOKUP(A242,Quantities[],Quantities!$AD$2),\nIF($B242=\"Q\", SUM(VLOOKUP($A242,Quantities[],Quantities!$V$2),VLOOKUP($A242,Quantities[],Quantities!$Z$2),\nVLOOKUP($A242,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A242,Quantities[],Quantities!$G$2)\n)))))","v":60},{"$f":"IF(LEFT(D242,2)=\"Mg\", VLOOKUP(A242,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D242,2)=\"Sc\",B242=\"A\",C242=\"d\"),\n(SUM(VLOOKUP($A242,Quantities[],Quantities!$W$2)*VLOOKUP($A242,Quantities[],Quantities!$V$2),VLOOKUP($A242,Quantities[],Quantities!$AA$2)*VLOOKUP($A242,Quantities[],Quantities!$Z$2),VLOOKUP($A242,Quantities[],Quantities!$AE$2)*VLOOKUP($A242,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A242,Quantities[],Quantities!$V$2),VLOOKUP($A242,Quantities[],Quantities!$Z$2),VLOOKUP($A242,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D242,2)=\"Sc\",C242=\"a\"),\nVLOOKUP(A242,Quantities[],Quantities!$K$2),\n\nIF(AND(B242=\"D\",C242=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A242,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A242,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B242=\"D\", (VLOOKUP(A242,Quantities[],Quantities!$V$2)+VLOOKUP(A242,Quantities[],Quantities!$Z$2)+VLOOKUP(A242,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A242,Quantities[],Quantities!$W$2)*VLOOKUP(A242,Quantities[],Quantities!$V$2)\n+VLOOKUP(A242,Quantities[],Quantities!$AA$2)*VLOOKUP(A242,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A242,Quantities[],Quantities!$AE$2)*VLOOKUP(A242,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A242,Quantities[],Quantities!$V$2)+VLOOKUP(A242,Quantities[],Quantities!$Z$2)+VLOOKUP(A242,Quantities[],Quantities!$AD$2)),\n\nIF($B242=\"Q\", (SUM(VLOOKUP($A242,Quantities[],Quantities!$W$2)*VLOOKUP($A242,Quantities[],Quantities!$V$2),VLOOKUP($A242,Quantities[],Quantities!$AA$2)*VLOOKUP($A242,Quantities[],Quantities!$Z$2),VLOOKUP($A242,Quantities[],Quantities!$AE$2)*VLOOKUP($A242,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A242,Quantities[],Quantities!$V$2),VLOOKUP($A242,Quantities[],Quantities!$Z$2),VLOOKUP($A242,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A242,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D242,1)=\"U\",\"-\",VLOOKUP(D242,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A11","v":1102},"M","e","U24","1102-M-e-U24",{"$f":"IF(D243=\"Comb1\",VLOOKUP(B243,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B243,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B243=\"B\",C243=\"a\"),\n    \" Grading\",\"\"),\nIF(C243=\"b\",\"\",\"-\"),\nIF(C243=\"b\",\"\",VLOOKUP(A243,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A243,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A243,\"0\"),1)=\"5\",\"\",VLOOKUP(C243,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A243,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A243,\"0\"),1)=\"5\",$C243=\"b\"),\"\",VLOOKUP($A243,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A243,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C243=\"a\",C243=\"c\",C243=\"d\",C243=\"e\"),IF(OR(RIGHT(TEXT($A243,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A243,\"0\"),1)=\"5\"),VLOOKUP($A243,Quantities[],Quantities!$B$2),VLOOKUP($A243,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A243,\"0\"),1)=\"5\",VLOOKUP($A243,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A243,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"IF(LEFT(TEXT(A243,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A243,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C243=\"a\",C243=\"c\",C243=\"d\",C243=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A243,\"0\"),2)=\"00\",VLOOKUP(A243,Quantities[],Quantities!$B$2),VLOOKUP(A243,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D243,2)=\"Sc\",B243=\"A\",C243=\"d\"),\nSUM(VLOOKUP($A243,Quantities[],Quantities!$V$2),VLOOKUP($A243,Quantities[],Quantities!$Z$2),\nVLOOKUP($A243,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D243,2)=\"Sc\",C243=\"a\"),\nVLOOKUP(A243,Quantities[],Quantities!$J$2),\n\nIF(AND(B243=\"D\",C243=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B243=\"D\",\n VLOOKUP(A243,Quantities[],Quantities!$V$2)+VLOOKUP(A243,Quantities[],Quantities!$Z$2)+VLOOKUP(A243,Quantities[],Quantities!$AD$2),\nIF($B243=\"Q\", SUM(VLOOKUP($A243,Quantities[],Quantities!$V$2),VLOOKUP($A243,Quantities[],Quantities!$Z$2),\nVLOOKUP($A243,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A243,Quantities[],Quantities!$G$2)\n)))))","v":128},{"$f":"IF(LEFT(D243,2)=\"Mg\", VLOOKUP(A243,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D243,2)=\"Sc\",B243=\"A\",C243=\"d\"),\n(SUM(VLOOKUP($A243,Quantities[],Quantities!$W$2)*VLOOKUP($A243,Quantities[],Quantities!$V$2),VLOOKUP($A243,Quantities[],Quantities!$AA$2)*VLOOKUP($A243,Quantities[],Quantities!$Z$2),VLOOKUP($A243,Quantities[],Quantities!$AE$2)*VLOOKUP($A243,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A243,Quantities[],Quantities!$V$2),VLOOKUP($A243,Quantities[],Quantities!$Z$2),VLOOKUP($A243,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D243,2)=\"Sc\",C243=\"a\"),\nVLOOKUP(A243,Quantities[],Quantities!$K$2),\n\nIF(AND(B243=\"D\",C243=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A243,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A243,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B243=\"D\", (VLOOKUP(A243,Quantities[],Quantities!$V$2)+VLOOKUP(A243,Quantities[],Quantities!$Z$2)+VLOOKUP(A243,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A243,Quantities[],Quantities!$W$2)*VLOOKUP(A243,Quantities[],Quantities!$V$2)\n+VLOOKUP(A243,Quantities[],Quantities!$AA$2)*VLOOKUP(A243,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A243,Quantities[],Quantities!$AE$2)*VLOOKUP(A243,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A243,Quantities[],Quantities!$V$2)+VLOOKUP(A243,Quantities[],Quantities!$Z$2)+VLOOKUP(A243,Quantities[],Quantities!$AD$2)),\n\nIF($B243=\"Q\", (SUM(VLOOKUP($A243,Quantities[],Quantities!$W$2)*VLOOKUP($A243,Quantities[],Quantities!$V$2),VLOOKUP($A243,Quantities[],Quantities!$AA$2)*VLOOKUP($A243,Quantities[],Quantities!$Z$2),VLOOKUP($A243,Quantities[],Quantities!$AE$2)*VLOOKUP($A243,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A243,Quantities[],Quantities!$V$2),VLOOKUP($A243,Quantities[],Quantities!$Z$2),VLOOKUP($A243,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A243,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D243,1)=\"U\",\"-\",VLOOKUP(D243,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A13","v":1201},"M","e","U24","1201-M-e-U24",{"$f":"IF(D244=\"Comb1\",VLOOKUP(B244,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B244,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B244=\"B\",C244=\"a\"),\n    \" Grading\",\"\"),\nIF(C244=\"b\",\"\",\"-\"),\nIF(C244=\"b\",\"\",VLOOKUP(A244,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A244,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A244,\"0\"),1)=\"5\",\"\",VLOOKUP(C244,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A244,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A244,\"0\"),1)=\"5\",$C244=\"b\"),\"\",VLOOKUP($A244,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A244,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C244=\"a\",C244=\"c\",C244=\"d\",C244=\"e\"),IF(OR(RIGHT(TEXT($A244,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A244,\"0\"),1)=\"5\"),VLOOKUP($A244,Quantities[],Quantities!$B$2),VLOOKUP($A244,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A244,\"0\"),1)=\"5\",VLOOKUP($A244,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A244,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"IF(LEFT(TEXT(A244,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A244,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C244=\"a\",C244=\"c\",C244=\"d\",C244=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A244,\"0\"),2)=\"00\",VLOOKUP(A244,Quantities[],Quantities!$B$2),VLOOKUP(A244,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D244,2)=\"Sc\",B244=\"A\",C244=\"d\"),\nSUM(VLOOKUP($A244,Quantities[],Quantities!$V$2),VLOOKUP($A244,Quantities[],Quantities!$Z$2),\nVLOOKUP($A244,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D244,2)=\"Sc\",C244=\"a\"),\nVLOOKUP(A244,Quantities[],Quantities!$J$2),\n\nIF(AND(B244=\"D\",C244=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B244=\"D\",\n VLOOKUP(A244,Quantities[],Quantities!$V$2)+VLOOKUP(A244,Quantities[],Quantities!$Z$2)+VLOOKUP(A244,Quantities[],Quantities!$AD$2),\nIF($B244=\"Q\", SUM(VLOOKUP($A244,Quantities[],Quantities!$V$2),VLOOKUP($A244,Quantities[],Quantities!$Z$2),\nVLOOKUP($A244,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A244,Quantities[],Quantities!$G$2)\n)))))","v":92},{"$f":"IF(LEFT(D244,2)=\"Mg\", VLOOKUP(A244,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D244,2)=\"Sc\",B244=\"A\",C244=\"d\"),\n(SUM(VLOOKUP($A244,Quantities[],Quantities!$W$2)*VLOOKUP($A244,Quantities[],Quantities!$V$2),VLOOKUP($A244,Quantities[],Quantities!$AA$2)*VLOOKUP($A244,Quantities[],Quantities!$Z$2),VLOOKUP($A244,Quantities[],Quantities!$AE$2)*VLOOKUP($A244,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A244,Quantities[],Quantities!$V$2),VLOOKUP($A244,Quantities[],Quantities!$Z$2),VLOOKUP($A244,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D244,2)=\"Sc\",C244=\"a\"),\nVLOOKUP(A244,Quantities[],Quantities!$K$2),\n\nIF(AND(B244=\"D\",C244=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A244,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A244,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B244=\"D\", (VLOOKUP(A244,Quantities[],Quantities!$V$2)+VLOOKUP(A244,Quantities[],Quantities!$Z$2)+VLOOKUP(A244,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A244,Quantities[],Quantities!$W$2)*VLOOKUP(A244,Quantities[],Quantities!$V$2)\n+VLOOKUP(A244,Quantities[],Quantities!$AA$2)*VLOOKUP(A244,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A244,Quantities[],Quantities!$AE$2)*VLOOKUP(A244,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A244,Quantities[],Quantities!$V$2)+VLOOKUP(A244,Quantities[],Quantities!$Z$2)+VLOOKUP(A244,Quantities[],Quantities!$AD$2)),\n\nIF($B244=\"Q\", (SUM(VLOOKUP($A244,Quantities[],Quantities!$W$2)*VLOOKUP($A244,Quantities[],Quantities!$V$2),VLOOKUP($A244,Quantities[],Quantities!$AA$2)*VLOOKUP($A244,Quantities[],Quantities!$Z$2),VLOOKUP($A244,Quantities[],Quantities!$AE$2)*VLOOKUP($A244,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A244,Quantities[],Quantities!$V$2),VLOOKUP($A244,Quantities[],Quantities!$Z$2),VLOOKUP($A244,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A244,Quantities[],Quantities!$I$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D244,1)=\"U\",\"-\",VLOOKUP(D244,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A14","v":1202},"M","e","U24","1202-M-e-U24",{"$f":"IF(D245=\"Comb1\",VLOOKUP(B245,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B245,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B245=\"B\",C245=\"a\"),\n    \" Grading\",\"\"),\nIF(C245=\"b\",\"\",\"-\"),\nIF(C245=\"b\",\"\",VLOOKUP(A245,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A245,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A245,\"0\"),1)=\"5\",\"\",VLOOKUP(C245,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A245,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A245,\"0\"),1)=\"5\",$C245=\"b\"),\"\",VLOOKUP($A245,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A245,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C245=\"a\",C245=\"c\",C245=\"d\",C245=\"e\"),IF(OR(RIGHT(TEXT($A245,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A245,\"0\"),1)=\"5\"),VLOOKUP($A245,Quantities[],Quantities!$B$2),VLOOKUP($A245,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A245,\"0\"),1)=\"5\",VLOOKUP($A245,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A245,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"IF(LEFT(TEXT(A245,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A245,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C245=\"a\",C245=\"c\",C245=\"d\",C245=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A245,\"0\"),2)=\"00\",VLOOKUP(A245,Quantities[],Quantities!$B$2),VLOOKUP(A245,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D245,2)=\"Sc\",B245=\"A\",C245=\"d\"),\nSUM(VLOOKUP($A245,Quantities[],Quantities!$V$2),VLOOKUP($A245,Quantities[],Quantities!$Z$2),\nVLOOKUP($A245,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D245,2)=\"Sc\",C245=\"a\"),\nVLOOKUP(A245,Quantities[],Quantities!$J$2),\n\nIF(AND(B245=\"D\",C245=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B245=\"D\",\n VLOOKUP(A245,Quantities[],Quantities!$V$2)+VLOOKUP(A245,Quantities[],Quantities!$Z$2)+VLOOKUP(A245,Quantities[],Quantities!$AD$2),\nIF($B245=\"Q\", SUM(VLOOKUP($A245,Quantities[],Quantities!$V$2),VLOOKUP($A245,Quantities[],Quantities!$Z$2),\nVLOOKUP($A245,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A245,Quantities[],Quantities!$G$2)\n)))))","v":162.9},{"$f":"IF(LEFT(D245,2)=\"Mg\", VLOOKUP(A245,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D245,2)=\"Sc\",B245=\"A\",C245=\"d\"),\n(SUM(VLOOKUP($A245,Quantities[],Quantities!$W$2)*VLOOKUP($A245,Quantities[],Quantities!$V$2),VLOOKUP($A245,Quantities[],Quantities!$AA$2)*VLOOKUP($A245,Quantities[],Quantities!$Z$2),VLOOKUP($A245,Quantities[],Quantities!$AE$2)*VLOOKUP($A245,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A245,Quantities[],Quantities!$V$2),VLOOKUP($A245,Quantities[],Quantities!$Z$2),VLOOKUP($A245,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D245,2)=\"Sc\",C245=\"a\"),\nVLOOKUP(A245,Quantities[],Quantities!$K$2),\n\nIF(AND(B245=\"D\",C245=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A245,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A245,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B245=\"D\", (VLOOKUP(A245,Quantities[],Quantities!$V$2)+VLOOKUP(A245,Quantities[],Quantities!$Z$2)+VLOOKUP(A245,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A245,Quantities[],Quantities!$W$2)*VLOOKUP(A245,Quantities[],Quantities!$V$2)\n+VLOOKUP(A245,Quantities[],Quantities!$AA$2)*VLOOKUP(A245,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A245,Quantities[],Quantities!$AE$2)*VLOOKUP(A245,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A245,Quantities[],Quantities!$V$2)+VLOOKUP(A245,Quantities[],Quantities!$Z$2)+VLOOKUP(A245,Quantities[],Quantities!$AD$2)),\n\nIF($B245=\"Q\", (SUM(VLOOKUP($A245,Quantities[],Quantities!$W$2)*VLOOKUP($A245,Quantities[],Quantities!$V$2),VLOOKUP($A245,Quantities[],Quantities!$AA$2)*VLOOKUP($A245,Quantities[],Quantities!$Z$2),VLOOKUP($A245,Quantities[],Quantities!$AE$2)*VLOOKUP($A245,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A245,Quantities[],Quantities!$V$2),VLOOKUP($A245,Quantities[],Quantities!$Z$2),VLOOKUP($A245,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A245,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D245,1)=\"U\",\"-\",VLOOKUP(D245,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A16","v":1301},"M","e","U24","1301-M-e-U24",{"$f":"IF(D246=\"Comb1\",VLOOKUP(B246,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B246,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B246=\"B\",C246=\"a\"),\n    \" Grading\",\"\"),\nIF(C246=\"b\",\"\",\"-\"),\nIF(C246=\"b\",\"\",VLOOKUP(A246,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A246,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A246,\"0\"),1)=\"5\",\"\",VLOOKUP(C246,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A246,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A246,\"0\"),1)=\"5\",$C246=\"b\"),\"\",VLOOKUP($A246,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A246,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C246=\"a\",C246=\"c\",C246=\"d\",C246=\"e\"),IF(OR(RIGHT(TEXT($A246,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A246,\"0\"),1)=\"5\"),VLOOKUP($A246,Quantities[],Quantities!$B$2),VLOOKUP($A246,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A246,\"0\"),1)=\"5\",VLOOKUP($A246,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A246,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-1"},{"$f":"IF(LEFT(TEXT(A246,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A246,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C246=\"a\",C246=\"c\",C246=\"d\",C246=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A246,\"0\"),2)=\"00\",VLOOKUP(A246,Quantities[],Quantities!$B$2),VLOOKUP(A246,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D246,2)=\"Sc\",B246=\"A\",C246=\"d\"),\nSUM(VLOOKUP($A246,Quantities[],Quantities!$V$2),VLOOKUP($A246,Quantities[],Quantities!$Z$2),\nVLOOKUP($A246,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D246,2)=\"Sc\",C246=\"a\"),\nVLOOKUP(A246,Quantities[],Quantities!$J$2),\n\nIF(AND(B246=\"D\",C246=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B246=\"D\",\n VLOOKUP(A246,Quantities[],Quantities!$V$2)+VLOOKUP(A246,Quantities[],Quantities!$Z$2)+VLOOKUP(A246,Quantities[],Quantities!$AD$2),\nIF($B246=\"Q\", SUM(VLOOKUP($A246,Quantities[],Quantities!$V$2),VLOOKUP($A246,Quantities[],Quantities!$Z$2),\nVLOOKUP($A246,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A246,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D246,2)=\"Mg\", VLOOKUP(A246,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D246,2)=\"Sc\",B246=\"A\",C246=\"d\"),\n(SUM(VLOOKUP($A246,Quantities[],Quantities!$W$2)*VLOOKUP($A246,Quantities[],Quantities!$V$2),VLOOKUP($A246,Quantities[],Quantities!$AA$2)*VLOOKUP($A246,Quantities[],Quantities!$Z$2),VLOOKUP($A246,Quantities[],Quantities!$AE$2)*VLOOKUP($A246,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A246,Quantities[],Quantities!$V$2),VLOOKUP($A246,Quantities[],Quantities!$Z$2),VLOOKUP($A246,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D246,2)=\"Sc\",C246=\"a\"),\nVLOOKUP(A246,Quantities[],Quantities!$K$2),\n\nIF(AND(B246=\"D\",C246=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A246,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A246,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B246=\"D\", (VLOOKUP(A246,Quantities[],Quantities!$V$2)+VLOOKUP(A246,Quantities[],Quantities!$Z$2)+VLOOKUP(A246,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A246,Quantities[],Quantities!$W$2)*VLOOKUP(A246,Quantities[],Quantities!$V$2)\n+VLOOKUP(A246,Quantities[],Quantities!$AA$2)*VLOOKUP(A246,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A246,Quantities[],Quantities!$AE$2)*VLOOKUP(A246,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A246,Quantities[],Quantities!$V$2)+VLOOKUP(A246,Quantities[],Quantities!$Z$2)+VLOOKUP(A246,Quantities[],Quantities!$AD$2)),\n\nIF($B246=\"Q\", (SUM(VLOOKUP($A246,Quantities[],Quantities!$W$2)*VLOOKUP($A246,Quantities[],Quantities!$V$2),VLOOKUP($A246,Quantities[],Quantities!$AA$2)*VLOOKUP($A246,Quantities[],Quantities!$Z$2),VLOOKUP($A246,Quantities[],Quantities!$AE$2)*VLOOKUP($A246,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A246,Quantities[],Quantities!$V$2),VLOOKUP($A246,Quantities[],Quantities!$Z$2),VLOOKUP($A246,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A246,Quantities[],Quantities!$I$2)\n))))))","v":-8.0000000000000002E-3},{"$f":"IF(LEFT(D246,1)=\"U\",\"-\",VLOOKUP(D246,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A17","v":1302},"M","e","U24","1302-M-e-U24",{"$f":"IF(D247=\"Comb1\",VLOOKUP(B247,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B247,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B247=\"B\",C247=\"a\"),\n    \" Grading\",\"\"),\nIF(C247=\"b\",\"\",\"-\"),\nIF(C247=\"b\",\"\",VLOOKUP(A247,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A247,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A247,\"0\"),1)=\"5\",\"\",VLOOKUP(C247,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A247,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A247,\"0\"),1)=\"5\",$C247=\"b\"),\"\",VLOOKUP($A247,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A247,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C247=\"a\",C247=\"c\",C247=\"d\",C247=\"e\"),IF(OR(RIGHT(TEXT($A247,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A247,\"0\"),1)=\"5\"),VLOOKUP($A247,Quantities[],Quantities!$B$2),VLOOKUP($A247,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A247,\"0\"),1)=\"5\",VLOOKUP($A247,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A247,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-2"},{"$f":"IF(LEFT(TEXT(A247,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A247,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C247=\"a\",C247=\"c\",C247=\"d\",C247=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A247,\"0\"),2)=\"00\",VLOOKUP(A247,Quantities[],Quantities!$B$2),VLOOKUP(A247,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D247,2)=\"Sc\",B247=\"A\",C247=\"d\"),\nSUM(VLOOKUP($A247,Quantities[],Quantities!$V$2),VLOOKUP($A247,Quantities[],Quantities!$Z$2),\nVLOOKUP($A247,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D247,2)=\"Sc\",C247=\"a\"),\nVLOOKUP(A247,Quantities[],Quantities!$J$2),\n\nIF(AND(B247=\"D\",C247=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B247=\"D\",\n VLOOKUP(A247,Quantities[],Quantities!$V$2)+VLOOKUP(A247,Quantities[],Quantities!$Z$2)+VLOOKUP(A247,Quantities[],Quantities!$AD$2),\nIF($B247=\"Q\", SUM(VLOOKUP($A247,Quantities[],Quantities!$V$2),VLOOKUP($A247,Quantities[],Quantities!$Z$2),\nVLOOKUP($A247,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A247,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D247,2)=\"Mg\", VLOOKUP(A247,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D247,2)=\"Sc\",B247=\"A\",C247=\"d\"),\n(SUM(VLOOKUP($A247,Quantities[],Quantities!$W$2)*VLOOKUP($A247,Quantities[],Quantities!$V$2),VLOOKUP($A247,Quantities[],Quantities!$AA$2)*VLOOKUP($A247,Quantities[],Quantities!$Z$2),VLOOKUP($A247,Quantities[],Quantities!$AE$2)*VLOOKUP($A247,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A247,Quantities[],Quantities!$V$2),VLOOKUP($A247,Quantities[],Quantities!$Z$2),VLOOKUP($A247,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D247,2)=\"Sc\",C247=\"a\"),\nVLOOKUP(A247,Quantities[],Quantities!$K$2),\n\nIF(AND(B247=\"D\",C247=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A247,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A247,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B247=\"D\", (VLOOKUP(A247,Quantities[],Quantities!$V$2)+VLOOKUP(A247,Quantities[],Quantities!$Z$2)+VLOOKUP(A247,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A247,Quantities[],Quantities!$W$2)*VLOOKUP(A247,Quantities[],Quantities!$V$2)\n+VLOOKUP(A247,Quantities[],Quantities!$AA$2)*VLOOKUP(A247,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A247,Quantities[],Quantities!$AE$2)*VLOOKUP(A247,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A247,Quantities[],Quantities!$V$2)+VLOOKUP(A247,Quantities[],Quantities!$Z$2)+VLOOKUP(A247,Quantities[],Quantities!$AD$2)),\n\nIF($B247=\"Q\", (SUM(VLOOKUP($A247,Quantities[],Quantities!$W$2)*VLOOKUP($A247,Quantities[],Quantities!$V$2),VLOOKUP($A247,Quantities[],Quantities!$AA$2)*VLOOKUP($A247,Quantities[],Quantities!$Z$2),VLOOKUP($A247,Quantities[],Quantities!$AE$2)*VLOOKUP($A247,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A247,Quantities[],Quantities!$V$2),VLOOKUP($A247,Quantities[],Quantities!$Z$2),VLOOKUP($A247,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A247,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D247,1)=\"U\",\"-\",VLOOKUP(D247,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A18","v":1303},"M","e","U24","1303-M-e-U24",{"$f":"IF(D248=\"Comb1\",VLOOKUP(B248,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B248,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B248=\"B\",C248=\"a\"),\n    \" Grading\",\"\"),\nIF(C248=\"b\",\"\",\"-\"),\nIF(C248=\"b\",\"\",VLOOKUP(A248,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A248,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A248,\"0\"),1)=\"5\",\"\",VLOOKUP(C248,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A248,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A248,\"0\"),1)=\"5\",$C248=\"b\"),\"\",VLOOKUP($A248,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A248,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C248=\"a\",C248=\"c\",C248=\"d\",C248=\"e\"),IF(OR(RIGHT(TEXT($A248,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A248,\"0\"),1)=\"5\"),VLOOKUP($A248,Quantities[],Quantities!$B$2),VLOOKUP($A248,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A248,\"0\"),1)=\"5\",VLOOKUP($A248,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A248,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Main Tailings Impoundment MTI-3"},{"$f":"IF(LEFT(TEXT(A248,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A248,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C248=\"a\",C248=\"c\",C248=\"d\",C248=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A248,\"0\"),2)=\"00\",VLOOKUP(A248,Quantities[],Quantities!$B$2),VLOOKUP(A248,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D248,2)=\"Sc\",B248=\"A\",C248=\"d\"),\nSUM(VLOOKUP($A248,Quantities[],Quantities!$V$2),VLOOKUP($A248,Quantities[],Quantities!$Z$2),\nVLOOKUP($A248,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D248,2)=\"Sc\",C248=\"a\"),\nVLOOKUP(A248,Quantities[],Quantities!$J$2),\n\nIF(AND(B248=\"D\",C248=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B248=\"D\",\n VLOOKUP(A248,Quantities[],Quantities!$V$2)+VLOOKUP(A248,Quantities[],Quantities!$Z$2)+VLOOKUP(A248,Quantities[],Quantities!$AD$2),\nIF($B248=\"Q\", SUM(VLOOKUP($A248,Quantities[],Quantities!$V$2),VLOOKUP($A248,Quantities[],Quantities!$Z$2),\nVLOOKUP($A248,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A248,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D248,2)=\"Mg\", VLOOKUP(A248,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D248,2)=\"Sc\",B248=\"A\",C248=\"d\"),\n(SUM(VLOOKUP($A248,Quantities[],Quantities!$W$2)*VLOOKUP($A248,Quantities[],Quantities!$V$2),VLOOKUP($A248,Quantities[],Quantities!$AA$2)*VLOOKUP($A248,Quantities[],Quantities!$Z$2),VLOOKUP($A248,Quantities[],Quantities!$AE$2)*VLOOKUP($A248,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A248,Quantities[],Quantities!$V$2),VLOOKUP($A248,Quantities[],Quantities!$Z$2),VLOOKUP($A248,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D248,2)=\"Sc\",C248=\"a\"),\nVLOOKUP(A248,Quantities[],Quantities!$K$2),\n\nIF(AND(B248=\"D\",C248=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A248,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A248,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B248=\"D\", (VLOOKUP(A248,Quantities[],Quantities!$V$2)+VLOOKUP(A248,Quantities[],Quantities!$Z$2)+VLOOKUP(A248,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A248,Quantities[],Quantities!$W$2)*VLOOKUP(A248,Quantities[],Quantities!$V$2)\n+VLOOKUP(A248,Quantities[],Quantities!$AA$2)*VLOOKUP(A248,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A248,Quantities[],Quantities!$AE$2)*VLOOKUP(A248,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A248,Quantities[],Quantities!$V$2)+VLOOKUP(A248,Quantities[],Quantities!$Z$2)+VLOOKUP(A248,Quantities[],Quantities!$AD$2)),\n\nIF($B248=\"Q\", (SUM(VLOOKUP($A248,Quantities[],Quantities!$W$2)*VLOOKUP($A248,Quantities[],Quantities!$V$2),VLOOKUP($A248,Quantities[],Quantities!$AA$2)*VLOOKUP($A248,Quantities[],Quantities!$Z$2),VLOOKUP($A248,Quantities[],Quantities!$AE$2)*VLOOKUP($A248,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A248,Quantities[],Quantities!$V$2),VLOOKUP($A248,Quantities[],Quantities!$Z$2),VLOOKUP($A248,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A248,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D248,1)=\"U\",\"-\",VLOOKUP(D248,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A21","v":1401},"M","e","U24","1401-M-e-U24",{"$f":"IF(D249=\"Comb1\",VLOOKUP(B249,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B249,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B249=\"B\",C249=\"a\"),\n    \" Grading\",\"\"),\nIF(C249=\"b\",\"\",\"-\"),\nIF(C249=\"b\",\"\",VLOOKUP(A249,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A249,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A249,\"0\"),1)=\"5\",\"\",VLOOKUP(C249,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A249,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A249,\"0\"),1)=\"5\",$C249=\"b\"),\"\",VLOOKUP($A249,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A249,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C249=\"a\",C249=\"c\",C249=\"d\",C249=\"e\"),IF(OR(RIGHT(TEXT($A249,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A249,\"0\"),1)=\"5\"),VLOOKUP($A249,Quantities[],Quantities!$B$2),VLOOKUP($A249,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A249,\"0\"),1)=\"5\",VLOOKUP($A249,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A249,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"IF(LEFT(TEXT(A249,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A249,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C249=\"a\",C249=\"c\",C249=\"d\",C249=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A249,\"0\"),2)=\"00\",VLOOKUP(A249,Quantities[],Quantities!$B$2),VLOOKUP(A249,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D249,2)=\"Sc\",B249=\"A\",C249=\"d\"),\nSUM(VLOOKUP($A249,Quantities[],Quantities!$V$2),VLOOKUP($A249,Quantities[],Quantities!$Z$2),\nVLOOKUP($A249,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D249,2)=\"Sc\",C249=\"a\"),\nVLOOKUP(A249,Quantities[],Quantities!$J$2),\n\nIF(AND(B249=\"D\",C249=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B249=\"D\",\n VLOOKUP(A249,Quantities[],Quantities!$V$2)+VLOOKUP(A249,Quantities[],Quantities!$Z$2)+VLOOKUP(A249,Quantities[],Quantities!$AD$2),\nIF($B249=\"Q\", SUM(VLOOKUP($A249,Quantities[],Quantities!$V$2),VLOOKUP($A249,Quantities[],Quantities!$Z$2),\nVLOOKUP($A249,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A249,Quantities[],Quantities!$G$2)\n)))))","v":300},{"$f":"IF(LEFT(D249,2)=\"Mg\", VLOOKUP(A249,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D249,2)=\"Sc\",B249=\"A\",C249=\"d\"),\n(SUM(VLOOKUP($A249,Quantities[],Quantities!$W$2)*VLOOKUP($A249,Quantities[],Quantities!$V$2),VLOOKUP($A249,Quantities[],Quantities!$AA$2)*VLOOKUP($A249,Quantities[],Quantities!$Z$2),VLOOKUP($A249,Quantities[],Quantities!$AE$2)*VLOOKUP($A249,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A249,Quantities[],Quantities!$V$2),VLOOKUP($A249,Quantities[],Quantities!$Z$2),VLOOKUP($A249,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D249,2)=\"Sc\",C249=\"a\"),\nVLOOKUP(A249,Quantities[],Quantities!$K$2),\n\nIF(AND(B249=\"D\",C249=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A249,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A249,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B249=\"D\", (VLOOKUP(A249,Quantities[],Quantities!$V$2)+VLOOKUP(A249,Quantities[],Quantities!$Z$2)+VLOOKUP(A249,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A249,Quantities[],Quantities!$W$2)*VLOOKUP(A249,Quantities[],Quantities!$V$2)\n+VLOOKUP(A249,Quantities[],Quantities!$AA$2)*VLOOKUP(A249,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A249,Quantities[],Quantities!$AE$2)*VLOOKUP(A249,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A249,Quantities[],Quantities!$V$2)+VLOOKUP(A249,Quantities[],Quantities!$Z$2)+VLOOKUP(A249,Quantities[],Quantities!$AD$2)),\n\nIF($B249=\"Q\", (SUM(VLOOKUP($A249,Quantities[],Quantities!$W$2)*VLOOKUP($A249,Quantities[],Quantities!$V$2),VLOOKUP($A249,Quantities[],Quantities!$AA$2)*VLOOKUP($A249,Quantities[],Quantities!$Z$2),VLOOKUP($A249,Quantities[],Quantities!$AE$2)*VLOOKUP($A249,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A249,Quantities[],Quantities!$V$2),VLOOKUP($A249,Quantities[],Quantities!$Z$2),VLOOKUP($A249,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A249,Quantities[],Quantities!$I$2)\n))))))","v":-3.5000000000000003E-2},{"$f":"IF(LEFT(D249,1)=\"U\",\"-\",VLOOKUP(D249,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A22","v":1402},"M","e","U24","1402-M-e-U24",{"$f":"IF(D250=\"Comb1\",VLOOKUP(B250,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B250,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B250=\"B\",C250=\"a\"),\n    \" Grading\",\"\"),\nIF(C250=\"b\",\"\",\"-\"),\nIF(C250=\"b\",\"\",VLOOKUP(A250,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A250,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A250,\"0\"),1)=\"5\",\"\",VLOOKUP(C250,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A250,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A250,\"0\"),1)=\"5\",$C250=\"b\"),\"\",VLOOKUP($A250,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A250,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C250=\"a\",C250=\"c\",C250=\"d\",C250=\"e\"),IF(OR(RIGHT(TEXT($A250,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A250,\"0\"),1)=\"5\"),VLOOKUP($A250,Quantities[],Quantities!$B$2),VLOOKUP($A250,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A250,\"0\"),1)=\"5\",VLOOKUP($A250,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A250,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"IF(LEFT(TEXT(A250,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A250,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C250=\"a\",C250=\"c\",C250=\"d\",C250=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A250,\"0\"),2)=\"00\",VLOOKUP(A250,Quantities[],Quantities!$B$2),VLOOKUP(A250,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D250,2)=\"Sc\",B250=\"A\",C250=\"d\"),\nSUM(VLOOKUP($A250,Quantities[],Quantities!$V$2),VLOOKUP($A250,Quantities[],Quantities!$Z$2),\nVLOOKUP($A250,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D250,2)=\"Sc\",C250=\"a\"),\nVLOOKUP(A250,Quantities[],Quantities!$J$2),\n\nIF(AND(B250=\"D\",C250=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B250=\"D\",\n VLOOKUP(A250,Quantities[],Quantities!$V$2)+VLOOKUP(A250,Quantities[],Quantities!$Z$2)+VLOOKUP(A250,Quantities[],Quantities!$AD$2),\nIF($B250=\"Q\", SUM(VLOOKUP($A250,Quantities[],Quantities!$V$2),VLOOKUP($A250,Quantities[],Quantities!$Z$2),\nVLOOKUP($A250,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A250,Quantities[],Quantities!$G$2)\n)))))","v":250},{"$f":"IF(LEFT(D250,2)=\"Mg\", VLOOKUP(A250,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D250,2)=\"Sc\",B250=\"A\",C250=\"d\"),\n(SUM(VLOOKUP($A250,Quantities[],Quantities!$W$2)*VLOOKUP($A250,Quantities[],Quantities!$V$2),VLOOKUP($A250,Quantities[],Quantities!$AA$2)*VLOOKUP($A250,Quantities[],Quantities!$Z$2),VLOOKUP($A250,Quantities[],Quantities!$AE$2)*VLOOKUP($A250,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A250,Quantities[],Quantities!$V$2),VLOOKUP($A250,Quantities[],Quantities!$Z$2),VLOOKUP($A250,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D250,2)=\"Sc\",C250=\"a\"),\nVLOOKUP(A250,Quantities[],Quantities!$K$2),\n\nIF(AND(B250=\"D\",C250=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A250,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A250,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B250=\"D\", (VLOOKUP(A250,Quantities[],Quantities!$V$2)+VLOOKUP(A250,Quantities[],Quantities!$Z$2)+VLOOKUP(A250,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A250,Quantities[],Quantities!$W$2)*VLOOKUP(A250,Quantities[],Quantities!$V$2)\n+VLOOKUP(A250,Quantities[],Quantities!$AA$2)*VLOOKUP(A250,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A250,Quantities[],Quantities!$AE$2)*VLOOKUP(A250,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A250,Quantities[],Quantities!$V$2)+VLOOKUP(A250,Quantities[],Quantities!$Z$2)+VLOOKUP(A250,Quantities[],Quantities!$AD$2)),\n\nIF($B250=\"Q\", (SUM(VLOOKUP($A250,Quantities[],Quantities!$W$2)*VLOOKUP($A250,Quantities[],Quantities!$V$2),VLOOKUP($A250,Quantities[],Quantities!$AA$2)*VLOOKUP($A250,Quantities[],Quantities!$Z$2),VLOOKUP($A250,Quantities[],Quantities!$AE$2)*VLOOKUP($A250,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A250,Quantities[],Quantities!$V$2),VLOOKUP($A250,Quantities[],Quantities!$Z$2),VLOOKUP($A250,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A250,Quantities[],Quantities!$I$2)\n))))))","v":-0.33},{"$f":"IF(LEFT(D250,1)=\"U\",\"-\",VLOOKUP(D250,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A24","v":1501},"M","e","U24","1501-M-e-U24",{"$f":"IF(D251=\"Comb1\",VLOOKUP(B251,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B251,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B251=\"B\",C251=\"a\"),\n    \" Grading\",\"\"),\nIF(C251=\"b\",\"\",\"-\"),\nIF(C251=\"b\",\"\",VLOOKUP(A251,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A251,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A251,\"0\"),1)=\"5\",\"\",VLOOKUP(C251,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A251,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A251,\"0\"),1)=\"5\",$C251=\"b\"),\"\",VLOOKUP($A251,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A251,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C251=\"a\",C251=\"c\",C251=\"d\",C251=\"e\"),IF(OR(RIGHT(TEXT($A251,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A251,\"0\"),1)=\"5\"),VLOOKUP($A251,Quantities[],Quantities!$B$2),VLOOKUP($A251,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A251,\"0\"),1)=\"5\",VLOOKUP($A251,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A251,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-1"},{"$f":"IF(LEFT(TEXT(A251,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A251,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C251=\"a\",C251=\"c\",C251=\"d\",C251=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A251,\"0\"),2)=\"00\",VLOOKUP(A251,Quantities[],Quantities!$B$2),VLOOKUP(A251,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D251,2)=\"Sc\",B251=\"A\",C251=\"d\"),\nSUM(VLOOKUP($A251,Quantities[],Quantities!$V$2),VLOOKUP($A251,Quantities[],Quantities!$Z$2),\nVLOOKUP($A251,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D251,2)=\"Sc\",C251=\"a\"),\nVLOOKUP(A251,Quantities[],Quantities!$J$2),\n\nIF(AND(B251=\"D\",C251=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B251=\"D\",\n VLOOKUP(A251,Quantities[],Quantities!$V$2)+VLOOKUP(A251,Quantities[],Quantities!$Z$2)+VLOOKUP(A251,Quantities[],Quantities!$AD$2),\nIF($B251=\"Q\", SUM(VLOOKUP($A251,Quantities[],Quantities!$V$2),VLOOKUP($A251,Quantities[],Quantities!$Z$2),\nVLOOKUP($A251,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A251,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\", VLOOKUP(A251,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D251,2)=\"Sc\",B251=\"A\",C251=\"d\"),\n(SUM(VLOOKUP($A251,Quantities[],Quantities!$W$2)*VLOOKUP($A251,Quantities[],Quantities!$V$2),VLOOKUP($A251,Quantities[],Quantities!$AA$2)*VLOOKUP($A251,Quantities[],Quantities!$Z$2),VLOOKUP($A251,Quantities[],Quantities!$AE$2)*VLOOKUP($A251,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A251,Quantities[],Quantities!$V$2),VLOOKUP($A251,Quantities[],Quantities!$Z$2),VLOOKUP($A251,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D251,2)=\"Sc\",C251=\"a\"),\nVLOOKUP(A251,Quantities[],Quantities!$K$2),\n\nIF(AND(B251=\"D\",C251=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A251,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A251,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B251=\"D\", (VLOOKUP(A251,Quantities[],Quantities!$V$2)+VLOOKUP(A251,Quantities[],Quantities!$Z$2)+VLOOKUP(A251,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A251,Quantities[],Quantities!$W$2)*VLOOKUP(A251,Quantities[],Quantities!$V$2)\n+VLOOKUP(A251,Quantities[],Quantities!$AA$2)*VLOOKUP(A251,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A251,Quantities[],Quantities!$AE$2)*VLOOKUP(A251,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A251,Quantities[],Quantities!$V$2)+VLOOKUP(A251,Quantities[],Quantities!$Z$2)+VLOOKUP(A251,Quantities[],Quantities!$AD$2)),\n\nIF($B251=\"Q\", (SUM(VLOOKUP($A251,Quantities[],Quantities!$W$2)*VLOOKUP($A251,Quantities[],Quantities!$V$2),VLOOKUP($A251,Quantities[],Quantities!$AA$2)*VLOOKUP($A251,Quantities[],Quantities!$Z$2),VLOOKUP($A251,Quantities[],Quantities!$AE$2)*VLOOKUP($A251,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A251,Quantities[],Quantities!$V$2),VLOOKUP($A251,Quantities[],Quantities!$Z$2),VLOOKUP($A251,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A251,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D251,1)=\"U\",\"-\",VLOOKUP(D251,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A25","v":1502},"M","e","U24","1502-M-e-U24",{"$f":"IF(D252=\"Comb1\",VLOOKUP(B252,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B252,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B252=\"B\",C252=\"a\"),\n    \" Grading\",\"\"),\nIF(C252=\"b\",\"\",\"-\"),\nIF(C252=\"b\",\"\",VLOOKUP(A252,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A252,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A252,\"0\"),1)=\"5\",\"\",VLOOKUP(C252,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A252,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A252,\"0\"),1)=\"5\",$C252=\"b\"),\"\",VLOOKUP($A252,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A252,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C252=\"a\",C252=\"c\",C252=\"d\",C252=\"e\"),IF(OR(RIGHT(TEXT($A252,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A252,\"0\"),1)=\"5\"),VLOOKUP($A252,Quantities[],Quantities!$B$2),VLOOKUP($A252,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A252,\"0\"),1)=\"5\",VLOOKUP($A252,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A252,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-2"},{"$f":"IF(LEFT(TEXT(A252,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A252,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C252=\"a\",C252=\"c\",C252=\"d\",C252=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A252,\"0\"),2)=\"00\",VLOOKUP(A252,Quantities[],Quantities!$B$2),VLOOKUP(A252,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D252,2)=\"Sc\",B252=\"A\",C252=\"d\"),\nSUM(VLOOKUP($A252,Quantities[],Quantities!$V$2),VLOOKUP($A252,Quantities[],Quantities!$Z$2),\nVLOOKUP($A252,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D252,2)=\"Sc\",C252=\"a\"),\nVLOOKUP(A252,Quantities[],Quantities!$J$2),\n\nIF(AND(B252=\"D\",C252=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B252=\"D\",\n VLOOKUP(A252,Quantities[],Quantities!$V$2)+VLOOKUP(A252,Quantities[],Quantities!$Z$2)+VLOOKUP(A252,Quantities[],Quantities!$AD$2),\nIF($B252=\"Q\", SUM(VLOOKUP($A252,Quantities[],Quantities!$V$2),VLOOKUP($A252,Quantities[],Quantities!$Z$2),\nVLOOKUP($A252,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A252,Quantities[],Quantities!$G$2)\n)))))","v":47},{"$f":"IF(LEFT(D252,2)=\"Mg\", VLOOKUP(A252,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D252,2)=\"Sc\",B252=\"A\",C252=\"d\"),\n(SUM(VLOOKUP($A252,Quantities[],Quantities!$W$2)*VLOOKUP($A252,Quantities[],Quantities!$V$2),VLOOKUP($A252,Quantities[],Quantities!$AA$2)*VLOOKUP($A252,Quantities[],Quantities!$Z$2),VLOOKUP($A252,Quantities[],Quantities!$AE$2)*VLOOKUP($A252,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A252,Quantities[],Quantities!$V$2),VLOOKUP($A252,Quantities[],Quantities!$Z$2),VLOOKUP($A252,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D252,2)=\"Sc\",C252=\"a\"),\nVLOOKUP(A252,Quantities[],Quantities!$K$2),\n\nIF(AND(B252=\"D\",C252=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A252,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A252,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B252=\"D\", (VLOOKUP(A252,Quantities[],Quantities!$V$2)+VLOOKUP(A252,Quantities[],Quantities!$Z$2)+VLOOKUP(A252,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A252,Quantities[],Quantities!$W$2)*VLOOKUP(A252,Quantities[],Quantities!$V$2)\n+VLOOKUP(A252,Quantities[],Quantities!$AA$2)*VLOOKUP(A252,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A252,Quantities[],Quantities!$AE$2)*VLOOKUP(A252,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A252,Quantities[],Quantities!$V$2)+VLOOKUP(A252,Quantities[],Quantities!$Z$2)+VLOOKUP(A252,Quantities[],Quantities!$AD$2)),\n\nIF($B252=\"Q\", (SUM(VLOOKUP($A252,Quantities[],Quantities!$W$2)*VLOOKUP($A252,Quantities[],Quantities!$V$2),VLOOKUP($A252,Quantities[],Quantities!$AA$2)*VLOOKUP($A252,Quantities[],Quantities!$Z$2),VLOOKUP($A252,Quantities[],Quantities!$AE$2)*VLOOKUP($A252,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A252,Quantities[],Quantities!$V$2),VLOOKUP($A252,Quantities[],Quantities!$Z$2),VLOOKUP($A252,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A252,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D252,1)=\"U\",\"-\",VLOOKUP(D252,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A26","v":1503},"M","e","U24","1503-M-e-U24",{"$f":"IF(D253=\"Comb1\",VLOOKUP(B253,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B253,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B253=\"B\",C253=\"a\"),\n    \" Grading\",\"\"),\nIF(C253=\"b\",\"\",\"-\"),\nIF(C253=\"b\",\"\",VLOOKUP(A253,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A253,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A253,\"0\"),1)=\"5\",\"\",VLOOKUP(C253,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A253,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A253,\"0\"),1)=\"5\",$C253=\"b\"),\"\",VLOOKUP($A253,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A253,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C253=\"a\",C253=\"c\",C253=\"d\",C253=\"e\"),IF(OR(RIGHT(TEXT($A253,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A253,\"0\"),1)=\"5\"),VLOOKUP($A253,Quantities[],Quantities!$B$2),VLOOKUP($A253,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A253,\"0\"),1)=\"5\",VLOOKUP($A253,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A253,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-3"},{"$f":"IF(LEFT(TEXT(A253,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A253,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C253=\"a\",C253=\"c\",C253=\"d\",C253=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A253,\"0\"),2)=\"00\",VLOOKUP(A253,Quantities[],Quantities!$B$2),VLOOKUP(A253,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D253,2)=\"Sc\",B253=\"A\",C253=\"d\"),\nSUM(VLOOKUP($A253,Quantities[],Quantities!$V$2),VLOOKUP($A253,Quantities[],Quantities!$Z$2),\nVLOOKUP($A253,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D253,2)=\"Sc\",C253=\"a\"),\nVLOOKUP(A253,Quantities[],Quantities!$J$2),\n\nIF(AND(B253=\"D\",C253=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B253=\"D\",\n VLOOKUP(A253,Quantities[],Quantities!$V$2)+VLOOKUP(A253,Quantities[],Quantities!$Z$2)+VLOOKUP(A253,Quantities[],Quantities!$AD$2),\nIF($B253=\"Q\", SUM(VLOOKUP($A253,Quantities[],Quantities!$V$2),VLOOKUP($A253,Quantities[],Quantities!$Z$2),\nVLOOKUP($A253,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A253,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D253,2)=\"Mg\", VLOOKUP(A253,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D253,2)=\"Sc\",B253=\"A\",C253=\"d\"),\n(SUM(VLOOKUP($A253,Quantities[],Quantities!$W$2)*VLOOKUP($A253,Quantities[],Quantities!$V$2),VLOOKUP($A253,Quantities[],Quantities!$AA$2)*VLOOKUP($A253,Quantities[],Quantities!$Z$2),VLOOKUP($A253,Quantities[],Quantities!$AE$2)*VLOOKUP($A253,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A253,Quantities[],Quantities!$V$2),VLOOKUP($A253,Quantities[],Quantities!$Z$2),VLOOKUP($A253,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D253,2)=\"Sc\",C253=\"a\"),\nVLOOKUP(A253,Quantities[],Quantities!$K$2),\n\nIF(AND(B253=\"D\",C253=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A253,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A253,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B253=\"D\", (VLOOKUP(A253,Quantities[],Quantities!$V$2)+VLOOKUP(A253,Quantities[],Quantities!$Z$2)+VLOOKUP(A253,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A253,Quantities[],Quantities!$W$2)*VLOOKUP(A253,Quantities[],Quantities!$V$2)\n+VLOOKUP(A253,Quantities[],Quantities!$AA$2)*VLOOKUP(A253,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A253,Quantities[],Quantities!$AE$2)*VLOOKUP(A253,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A253,Quantities[],Quantities!$V$2)+VLOOKUP(A253,Quantities[],Quantities!$Z$2)+VLOOKUP(A253,Quantities[],Quantities!$AD$2)),\n\nIF($B253=\"Q\", (SUM(VLOOKUP($A253,Quantities[],Quantities!$W$2)*VLOOKUP($A253,Quantities[],Quantities!$V$2),VLOOKUP($A253,Quantities[],Quantities!$AA$2)*VLOOKUP($A253,Quantities[],Quantities!$Z$2),VLOOKUP($A253,Quantities[],Quantities!$AE$2)*VLOOKUP($A253,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A253,Quantities[],Quantities!$V$2),VLOOKUP($A253,Quantities[],Quantities!$Z$2),VLOOKUP($A253,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A253,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D253,1)=\"U\",\"-\",VLOOKUP(D253,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A28","v":1505},"M","e","U24","1505-M-e-U24",{"$f":"IF(D254=\"Comb1\",VLOOKUP(B254,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B254,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B254=\"B\",C254=\"a\"),\n    \" Grading\",\"\"),\nIF(C254=\"b\",\"\",\"-\"),\nIF(C254=\"b\",\"\",VLOOKUP(A254,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A254,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A254,\"0\"),1)=\"5\",\"\",VLOOKUP(C254,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A254,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A254,\"0\"),1)=\"5\",$C254=\"b\"),\"\",VLOOKUP($A254,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A254,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C254=\"a\",C254=\"c\",C254=\"d\",C254=\"e\"),IF(OR(RIGHT(TEXT($A254,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A254,\"0\"),1)=\"5\"),VLOOKUP($A254,Quantities[],Quantities!$B$2),VLOOKUP($A254,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A254,\"0\"),1)=\"5\",VLOOKUP($A254,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A254,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-5"},{"$f":"IF(LEFT(TEXT(A254,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A254,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C254=\"a\",C254=\"c\",C254=\"d\",C254=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A254,\"0\"),2)=\"00\",VLOOKUP(A254,Quantities[],Quantities!$B$2),VLOOKUP(A254,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D254,2)=\"Sc\",B254=\"A\",C254=\"d\"),\nSUM(VLOOKUP($A254,Quantities[],Quantities!$V$2),VLOOKUP($A254,Quantities[],Quantities!$Z$2),\nVLOOKUP($A254,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D254,2)=\"Sc\",C254=\"a\"),\nVLOOKUP(A254,Quantities[],Quantities!$J$2),\n\nIF(AND(B254=\"D\",C254=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B254=\"D\",\n VLOOKUP(A254,Quantities[],Quantities!$V$2)+VLOOKUP(A254,Quantities[],Quantities!$Z$2)+VLOOKUP(A254,Quantities[],Quantities!$AD$2),\nIF($B254=\"Q\", SUM(VLOOKUP($A254,Quantities[],Quantities!$V$2),VLOOKUP($A254,Quantities[],Quantities!$Z$2),\nVLOOKUP($A254,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A254,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D254,2)=\"Mg\", VLOOKUP(A254,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D254,2)=\"Sc\",B254=\"A\",C254=\"d\"),\n(SUM(VLOOKUP($A254,Quantities[],Quantities!$W$2)*VLOOKUP($A254,Quantities[],Quantities!$V$2),VLOOKUP($A254,Quantities[],Quantities!$AA$2)*VLOOKUP($A254,Quantities[],Quantities!$Z$2),VLOOKUP($A254,Quantities[],Quantities!$AE$2)*VLOOKUP($A254,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A254,Quantities[],Quantities!$V$2),VLOOKUP($A254,Quantities[],Quantities!$Z$2),VLOOKUP($A254,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D254,2)=\"Sc\",C254=\"a\"),\nVLOOKUP(A254,Quantities[],Quantities!$K$2),\n\nIF(AND(B254=\"D\",C254=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A254,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A254,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B254=\"D\", (VLOOKUP(A254,Quantities[],Quantities!$V$2)+VLOOKUP(A254,Quantities[],Quantities!$Z$2)+VLOOKUP(A254,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A254,Quantities[],Quantities!$W$2)*VLOOKUP(A254,Quantities[],Quantities!$V$2)\n+VLOOKUP(A254,Quantities[],Quantities!$AA$2)*VLOOKUP(A254,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A254,Quantities[],Quantities!$AE$2)*VLOOKUP(A254,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A254,Quantities[],Quantities!$V$2)+VLOOKUP(A254,Quantities[],Quantities!$Z$2)+VLOOKUP(A254,Quantities[],Quantities!$AD$2)),\n\nIF($B254=\"Q\", (SUM(VLOOKUP($A254,Quantities[],Quantities!$W$2)*VLOOKUP($A254,Quantities[],Quantities!$V$2),VLOOKUP($A254,Quantities[],Quantities!$AA$2)*VLOOKUP($A254,Quantities[],Quantities!$Z$2),VLOOKUP($A254,Quantities[],Quantities!$AE$2)*VLOOKUP($A254,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A254,Quantities[],Quantities!$V$2),VLOOKUP($A254,Quantities[],Quantities!$Z$2),VLOOKUP($A254,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A254,Quantities[],Quantities!$I$2)\n))))))","v":0.5},{"$f":"IF(LEFT(D254,1)=\"U\",\"-\",VLOOKUP(D254,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A29","v":1506},"M","e","U24","1506-M-e-U24",{"$f":"IF(D255=\"Comb1\",VLOOKUP(B255,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B255,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B255=\"B\",C255=\"a\"),\n    \" Grading\",\"\"),\nIF(C255=\"b\",\"\",\"-\"),\nIF(C255=\"b\",\"\",VLOOKUP(A255,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A255,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A255,\"0\"),1)=\"5\",\"\",VLOOKUP(C255,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A255,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A255,\"0\"),1)=\"5\",$C255=\"b\"),\"\",VLOOKUP($A255,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A255,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C255=\"a\",C255=\"c\",C255=\"d\",C255=\"e\"),IF(OR(RIGHT(TEXT($A255,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A255,\"0\"),1)=\"5\"),VLOOKUP($A255,Quantities[],Quantities!$B$2),VLOOKUP($A255,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A255,\"0\"),1)=\"5\",VLOOKUP($A255,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A255,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-6"},{"$f":"IF(LEFT(TEXT(A255,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A255,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C255=\"a\",C255=\"c\",C255=\"d\",C255=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A255,\"0\"),2)=\"00\",VLOOKUP(A255,Quantities[],Quantities!$B$2),VLOOKUP(A255,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D255,2)=\"Sc\",B255=\"A\",C255=\"d\"),\nSUM(VLOOKUP($A255,Quantities[],Quantities!$V$2),VLOOKUP($A255,Quantities[],Quantities!$Z$2),\nVLOOKUP($A255,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D255,2)=\"Sc\",C255=\"a\"),\nVLOOKUP(A255,Quantities[],Quantities!$J$2),\n\nIF(AND(B255=\"D\",C255=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B255=\"D\",\n VLOOKUP(A255,Quantities[],Quantities!$V$2)+VLOOKUP(A255,Quantities[],Quantities!$Z$2)+VLOOKUP(A255,Quantities[],Quantities!$AD$2),\nIF($B255=\"Q\", SUM(VLOOKUP($A255,Quantities[],Quantities!$V$2),VLOOKUP($A255,Quantities[],Quantities!$Z$2),\nVLOOKUP($A255,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A255,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D255,2)=\"Mg\", VLOOKUP(A255,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D255,2)=\"Sc\",B255=\"A\",C255=\"d\"),\n(SUM(VLOOKUP($A255,Quantities[],Quantities!$W$2)*VLOOKUP($A255,Quantities[],Quantities!$V$2),VLOOKUP($A255,Quantities[],Quantities!$AA$2)*VLOOKUP($A255,Quantities[],Quantities!$Z$2),VLOOKUP($A255,Quantities[],Quantities!$AE$2)*VLOOKUP($A255,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A255,Quantities[],Quantities!$V$2),VLOOKUP($A255,Quantities[],Quantities!$Z$2),VLOOKUP($A255,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D255,2)=\"Sc\",C255=\"a\"),\nVLOOKUP(A255,Quantities[],Quantities!$K$2),\n\nIF(AND(B255=\"D\",C255=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A255,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A255,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B255=\"D\", (VLOOKUP(A255,Quantities[],Quantities!$V$2)+VLOOKUP(A255,Quantities[],Quantities!$Z$2)+VLOOKUP(A255,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A255,Quantities[],Quantities!$W$2)*VLOOKUP(A255,Quantities[],Quantities!$V$2)\n+VLOOKUP(A255,Quantities[],Quantities!$AA$2)*VLOOKUP(A255,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A255,Quantities[],Quantities!$AE$2)*VLOOKUP(A255,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A255,Quantities[],Quantities!$V$2)+VLOOKUP(A255,Quantities[],Quantities!$Z$2)+VLOOKUP(A255,Quantities[],Quantities!$AD$2)),\n\nIF($B255=\"Q\", (SUM(VLOOKUP($A255,Quantities[],Quantities!$W$2)*VLOOKUP($A255,Quantities[],Quantities!$V$2),VLOOKUP($A255,Quantities[],Quantities!$AA$2)*VLOOKUP($A255,Quantities[],Quantities!$Z$2),VLOOKUP($A255,Quantities[],Quantities!$AE$2)*VLOOKUP($A255,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A255,Quantities[],Quantities!$V$2),VLOOKUP($A255,Quantities[],Quantities!$Z$2),VLOOKUP($A255,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A255,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D255,1)=\"U\",\"-\",VLOOKUP(D255,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A30","v":1507},"M","e","U24","1507-M-e-U24",{"$f":"IF(D256=\"Comb1\",VLOOKUP(B256,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B256,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B256=\"B\",C256=\"a\"),\n    \" Grading\",\"\"),\nIF(C256=\"b\",\"\",\"-\"),\nIF(C256=\"b\",\"\",VLOOKUP(A256,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A256,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A256,\"0\"),1)=\"5\",\"\",VLOOKUP(C256,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A256,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A256,\"0\"),1)=\"5\",$C256=\"b\"),\"\",VLOOKUP($A256,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A256,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C256=\"a\",C256=\"c\",C256=\"d\",C256=\"e\"),IF(OR(RIGHT(TEXT($A256,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A256,\"0\"),1)=\"5\"),VLOOKUP($A256,Quantities[],Quantities!$B$2),VLOOKUP($A256,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A256,\"0\"),1)=\"5\",VLOOKUP($A256,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A256,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Cobre Haul Road CHR-7"},{"$f":"IF(LEFT(TEXT(A256,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A256,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C256=\"a\",C256=\"c\",C256=\"d\",C256=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A256,\"0\"),2)=\"00\",VLOOKUP(A256,Quantities[],Quantities!$B$2),VLOOKUP(A256,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D256,2)=\"Sc\",B256=\"A\",C256=\"d\"),\nSUM(VLOOKUP($A256,Quantities[],Quantities!$V$2),VLOOKUP($A256,Quantities[],Quantities!$Z$2),\nVLOOKUP($A256,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D256,2)=\"Sc\",C256=\"a\"),\nVLOOKUP(A256,Quantities[],Quantities!$J$2),\n\nIF(AND(B256=\"D\",C256=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B256=\"D\",\n VLOOKUP(A256,Quantities[],Quantities!$V$2)+VLOOKUP(A256,Quantities[],Quantities!$Z$2)+VLOOKUP(A256,Quantities[],Quantities!$AD$2),\nIF($B256=\"Q\", SUM(VLOOKUP($A256,Quantities[],Quantities!$V$2),VLOOKUP($A256,Quantities[],Quantities!$Z$2),\nVLOOKUP($A256,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A256,Quantities[],Quantities!$G$2)\n)))))","v":100},{"$f":"IF(LEFT(D256,2)=\"Mg\", VLOOKUP(A256,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D256,2)=\"Sc\",B256=\"A\",C256=\"d\"),\n(SUM(VLOOKUP($A256,Quantities[],Quantities!$W$2)*VLOOKUP($A256,Quantities[],Quantities!$V$2),VLOOKUP($A256,Quantities[],Quantities!$AA$2)*VLOOKUP($A256,Quantities[],Quantities!$Z$2),VLOOKUP($A256,Quantities[],Quantities!$AE$2)*VLOOKUP($A256,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A256,Quantities[],Quantities!$V$2),VLOOKUP($A256,Quantities[],Quantities!$Z$2),VLOOKUP($A256,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D256,2)=\"Sc\",C256=\"a\"),\nVLOOKUP(A256,Quantities[],Quantities!$K$2),\n\nIF(AND(B256=\"D\",C256=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A256,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A256,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B256=\"D\", (VLOOKUP(A256,Quantities[],Quantities!$V$2)+VLOOKUP(A256,Quantities[],Quantities!$Z$2)+VLOOKUP(A256,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A256,Quantities[],Quantities!$W$2)*VLOOKUP(A256,Quantities[],Quantities!$V$2)\n+VLOOKUP(A256,Quantities[],Quantities!$AA$2)*VLOOKUP(A256,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A256,Quantities[],Quantities!$AE$2)*VLOOKUP(A256,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A256,Quantities[],Quantities!$V$2)+VLOOKUP(A256,Quantities[],Quantities!$Z$2)+VLOOKUP(A256,Quantities[],Quantities!$AD$2)),\n\nIF($B256=\"Q\", (SUM(VLOOKUP($A256,Quantities[],Quantities!$W$2)*VLOOKUP($A256,Quantities[],Quantities!$V$2),VLOOKUP($A256,Quantities[],Quantities!$AA$2)*VLOOKUP($A256,Quantities[],Quantities!$Z$2),VLOOKUP($A256,Quantities[],Quantities!$AE$2)*VLOOKUP($A256,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A256,Quantities[],Quantities!$V$2),VLOOKUP($A256,Quantities[],Quantities!$Z$2),VLOOKUP($A256,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A256,Quantities[],Quantities!$I$2)\n))))))","v":0.4},{"$f":"IF(LEFT(D256,1)=\"U\",\"-\",VLOOKUP(D256,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A32","v":1601},"M","e","U24","1601-M-e-U24",{"$f":"IF(D257=\"Comb1\",VLOOKUP(B257,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B257,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B257=\"B\",C257=\"a\"),\n    \" Grading\",\"\"),\nIF(C257=\"b\",\"\",\"-\"),\nIF(C257=\"b\",\"\",VLOOKUP(A257,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A257,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A257,\"0\"),1)=\"5\",\"\",VLOOKUP(C257,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A257,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A257,\"0\"),1)=\"5\",$C257=\"b\"),\"\",VLOOKUP($A257,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A257,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C257=\"a\",C257=\"c\",C257=\"d\",C257=\"e\"),IF(OR(RIGHT(TEXT($A257,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A257,\"0\"),1)=\"5\"),VLOOKUP($A257,Quantities[],Quantities!$B$2),VLOOKUP($A257,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A257,\"0\"),1)=\"5\",VLOOKUP($A257,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A257,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Pearson Barnes Mine Area PB-1"},{"$f":"IF(LEFT(TEXT(A257,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A257,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C257=\"a\",C257=\"c\",C257=\"d\",C257=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A257,\"0\"),2)=\"00\",VLOOKUP(A257,Quantities[],Quantities!$B$2),VLOOKUP(A257,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D257,2)=\"Sc\",B257=\"A\",C257=\"d\"),\nSUM(VLOOKUP($A257,Quantities[],Quantities!$V$2),VLOOKUP($A257,Quantities[],Quantities!$Z$2),\nVLOOKUP($A257,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D257,2)=\"Sc\",C257=\"a\"),\nVLOOKUP(A257,Quantities[],Quantities!$J$2),\n\nIF(AND(B257=\"D\",C257=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B257=\"D\",\n VLOOKUP(A257,Quantities[],Quantities!$V$2)+VLOOKUP(A257,Quantities[],Quantities!$Z$2)+VLOOKUP(A257,Quantities[],Quantities!$AD$2),\nIF($B257=\"Q\", SUM(VLOOKUP($A257,Quantities[],Quantities!$V$2),VLOOKUP($A257,Quantities[],Quantities!$Z$2),\nVLOOKUP($A257,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A257,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D257,2)=\"Mg\", VLOOKUP(A257,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D257,2)=\"Sc\",B257=\"A\",C257=\"d\"),\n(SUM(VLOOKUP($A257,Quantities[],Quantities!$W$2)*VLOOKUP($A257,Quantities[],Quantities!$V$2),VLOOKUP($A257,Quantities[],Quantities!$AA$2)*VLOOKUP($A257,Quantities[],Quantities!$Z$2),VLOOKUP($A257,Quantities[],Quantities!$AE$2)*VLOOKUP($A257,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A257,Quantities[],Quantities!$V$2),VLOOKUP($A257,Quantities[],Quantities!$Z$2),VLOOKUP($A257,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D257,2)=\"Sc\",C257=\"a\"),\nVLOOKUP(A257,Quantities[],Quantities!$K$2),\n\nIF(AND(B257=\"D\",C257=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A257,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A257,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B257=\"D\", (VLOOKUP(A257,Quantities[],Quantities!$V$2)+VLOOKUP(A257,Quantities[],Quantities!$Z$2)+VLOOKUP(A257,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A257,Quantities[],Quantities!$W$2)*VLOOKUP(A257,Quantities[],Quantities!$V$2)\n+VLOOKUP(A257,Quantities[],Quantities!$AA$2)*VLOOKUP(A257,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A257,Quantities[],Quantities!$AE$2)*VLOOKUP(A257,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A257,Quantities[],Quantities!$V$2)+VLOOKUP(A257,Quantities[],Quantities!$Z$2)+VLOOKUP(A257,Quantities[],Quantities!$AD$2)),\n\nIF($B257=\"Q\", (SUM(VLOOKUP($A257,Quantities[],Quantities!$W$2)*VLOOKUP($A257,Quantities[],Quantities!$V$2),VLOOKUP($A257,Quantities[],Quantities!$AA$2)*VLOOKUP($A257,Quantities[],Quantities!$Z$2),VLOOKUP($A257,Quantities[],Quantities!$AE$2)*VLOOKUP($A257,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A257,Quantities[],Quantities!$V$2),VLOOKUP($A257,Quantities[],Quantities!$Z$2),VLOOKUP($A257,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A257,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D257,1)=\"U\",\"-\",VLOOKUP(D257,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A40","v":2001},"M","e","U24","2001-M-e-U24",{"$f":"IF(D258=\"Comb1\",VLOOKUP(B258,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B258,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B258=\"B\",C258=\"a\"),\n    \" Grading\",\"\"),\nIF(C258=\"b\",\"\",\"-\"),\nIF(C258=\"b\",\"\",VLOOKUP(A258,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A258,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A258,\"0\"),1)=\"5\",\"\",VLOOKUP(C258,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A258,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A258,\"0\"),1)=\"5\",$C258=\"b\"),\"\",VLOOKUP($A258,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A258,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C258=\"a\",C258=\"c\",C258=\"d\",C258=\"e\"),IF(OR(RIGHT(TEXT($A258,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A258,\"0\"),1)=\"5\"),VLOOKUP($A258,Quantities[],Quantities!$B$2),VLOOKUP($A258,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A258,\"0\"),1)=\"5\",VLOOKUP($A258,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A258,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-02"},{"$f":"IF(LEFT(TEXT(A258,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A258,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C258=\"a\",C258=\"c\",C258=\"d\",C258=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A258,\"0\"),2)=\"00\",VLOOKUP(A258,Quantities[],Quantities!$B$2),VLOOKUP(A258,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D258,2)=\"Sc\",B258=\"A\",C258=\"d\"),\nSUM(VLOOKUP($A258,Quantities[],Quantities!$V$2),VLOOKUP($A258,Quantities[],Quantities!$Z$2),\nVLOOKUP($A258,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D258,2)=\"Sc\",C258=\"a\"),\nVLOOKUP(A258,Quantities[],Quantities!$J$2),\n\nIF(AND(B258=\"D\",C258=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B258=\"D\",\n VLOOKUP(A258,Quantities[],Quantities!$V$2)+VLOOKUP(A258,Quantities[],Quantities!$Z$2)+VLOOKUP(A258,Quantities[],Quantities!$AD$2),\nIF($B258=\"Q\", SUM(VLOOKUP($A258,Quantities[],Quantities!$V$2),VLOOKUP($A258,Quantities[],Quantities!$Z$2),\nVLOOKUP($A258,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A258,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D258,2)=\"Mg\", VLOOKUP(A258,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D258,2)=\"Sc\",B258=\"A\",C258=\"d\"),\n(SUM(VLOOKUP($A258,Quantities[],Quantities!$W$2)*VLOOKUP($A258,Quantities[],Quantities!$V$2),VLOOKUP($A258,Quantities[],Quantities!$AA$2)*VLOOKUP($A258,Quantities[],Quantities!$Z$2),VLOOKUP($A258,Quantities[],Quantities!$AE$2)*VLOOKUP($A258,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A258,Quantities[],Quantities!$V$2),VLOOKUP($A258,Quantities[],Quantities!$Z$2),VLOOKUP($A258,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D258,2)=\"Sc\",C258=\"a\"),\nVLOOKUP(A258,Quantities[],Quantities!$K$2),\n\nIF(AND(B258=\"D\",C258=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A258,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A258,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B258=\"D\", (VLOOKUP(A258,Quantities[],Quantities!$V$2)+VLOOKUP(A258,Quantities[],Quantities!$Z$2)+VLOOKUP(A258,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A258,Quantities[],Quantities!$W$2)*VLOOKUP(A258,Quantities[],Quantities!$V$2)\n+VLOOKUP(A258,Quantities[],Quantities!$AA$2)*VLOOKUP(A258,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A258,Quantities[],Quantities!$AE$2)*VLOOKUP(A258,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A258,Quantities[],Quantities!$V$2)+VLOOKUP(A258,Quantities[],Quantities!$Z$2)+VLOOKUP(A258,Quantities[],Quantities!$AD$2)),\n\nIF($B258=\"Q\", (SUM(VLOOKUP($A258,Quantities[],Quantities!$W$2)*VLOOKUP($A258,Quantities[],Quantities!$V$2),VLOOKUP($A258,Quantities[],Quantities!$AA$2)*VLOOKUP($A258,Quantities[],Quantities!$Z$2),VLOOKUP($A258,Quantities[],Quantities!$AE$2)*VLOOKUP($A258,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A258,Quantities[],Quantities!$V$2),VLOOKUP($A258,Quantities[],Quantities!$Z$2),VLOOKUP($A258,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A258,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D258,1)=\"U\",\"-\",VLOOKUP(D258,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A41","v":2002},"M","e","U24","2002-M-e-U24",{"$f":"IF(D259=\"Comb1\",VLOOKUP(B259,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B259,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B259=\"B\",C259=\"a\"),\n    \" Grading\",\"\"),\nIF(C259=\"b\",\"\",\"-\"),\nIF(C259=\"b\",\"\",VLOOKUP(A259,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A259,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A259,\"0\"),1)=\"5\",\"\",VLOOKUP(C259,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A259,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A259,\"0\"),1)=\"5\",$C259=\"b\"),\"\",VLOOKUP($A259,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A259,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C259=\"a\",C259=\"c\",C259=\"d\",C259=\"e\"),IF(OR(RIGHT(TEXT($A259,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A259,\"0\"),1)=\"5\"),VLOOKUP($A259,Quantities[],Quantities!$B$2),VLOOKUP($A259,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A259,\"0\"),1)=\"5\",VLOOKUP($A259,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A259,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-03"},{"$f":"IF(LEFT(TEXT(A259,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A259,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C259=\"a\",C259=\"c\",C259=\"d\",C259=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A259,\"0\"),2)=\"00\",VLOOKUP(A259,Quantities[],Quantities!$B$2),VLOOKUP(A259,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D259,2)=\"Sc\",B259=\"A\",C259=\"d\"),\nSUM(VLOOKUP($A259,Quantities[],Quantities!$V$2),VLOOKUP($A259,Quantities[],Quantities!$Z$2),\nVLOOKUP($A259,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D259,2)=\"Sc\",C259=\"a\"),\nVLOOKUP(A259,Quantities[],Quantities!$J$2),\n\nIF(AND(B259=\"D\",C259=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B259=\"D\",\n VLOOKUP(A259,Quantities[],Quantities!$V$2)+VLOOKUP(A259,Quantities[],Quantities!$Z$2)+VLOOKUP(A259,Quantities[],Quantities!$AD$2),\nIF($B259=\"Q\", SUM(VLOOKUP($A259,Quantities[],Quantities!$V$2),VLOOKUP($A259,Quantities[],Quantities!$Z$2),\nVLOOKUP($A259,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A259,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D259,2)=\"Mg\", VLOOKUP(A259,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D259,2)=\"Sc\",B259=\"A\",C259=\"d\"),\n(SUM(VLOOKUP($A259,Quantities[],Quantities!$W$2)*VLOOKUP($A259,Quantities[],Quantities!$V$2),VLOOKUP($A259,Quantities[],Quantities!$AA$2)*VLOOKUP($A259,Quantities[],Quantities!$Z$2),VLOOKUP($A259,Quantities[],Quantities!$AE$2)*VLOOKUP($A259,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A259,Quantities[],Quantities!$V$2),VLOOKUP($A259,Quantities[],Quantities!$Z$2),VLOOKUP($A259,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D259,2)=\"Sc\",C259=\"a\"),\nVLOOKUP(A259,Quantities[],Quantities!$K$2),\n\nIF(AND(B259=\"D\",C259=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A259,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A259,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B259=\"D\", (VLOOKUP(A259,Quantities[],Quantities!$V$2)+VLOOKUP(A259,Quantities[],Quantities!$Z$2)+VLOOKUP(A259,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A259,Quantities[],Quantities!$W$2)*VLOOKUP(A259,Quantities[],Quantities!$V$2)\n+VLOOKUP(A259,Quantities[],Quantities!$AA$2)*VLOOKUP(A259,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A259,Quantities[],Quantities!$AE$2)*VLOOKUP(A259,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A259,Quantities[],Quantities!$V$2)+VLOOKUP(A259,Quantities[],Quantities!$Z$2)+VLOOKUP(A259,Quantities[],Quantities!$AD$2)),\n\nIF($B259=\"Q\", (SUM(VLOOKUP($A259,Quantities[],Quantities!$W$2)*VLOOKUP($A259,Quantities[],Quantities!$V$2),VLOOKUP($A259,Quantities[],Quantities!$AA$2)*VLOOKUP($A259,Quantities[],Quantities!$Z$2),VLOOKUP($A259,Quantities[],Quantities!$AE$2)*VLOOKUP($A259,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A259,Quantities[],Quantities!$V$2),VLOOKUP($A259,Quantities[],Quantities!$Z$2),VLOOKUP($A259,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A259,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D259,1)=\"U\",\"-\",VLOOKUP(D259,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A42","v":2003},"M","e","U24","2003-M-e-U24",{"$f":"IF(D260=\"Comb1\",VLOOKUP(B260,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B260,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B260=\"B\",C260=\"a\"),\n    \" Grading\",\"\"),\nIF(C260=\"b\",\"\",\"-\"),\nIF(C260=\"b\",\"\",VLOOKUP(A260,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A260,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A260,\"0\"),1)=\"5\",\"\",VLOOKUP(C260,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A260,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A260,\"0\"),1)=\"5\",$C260=\"b\"),\"\",VLOOKUP($A260,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A260,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C260=\"a\",C260=\"c\",C260=\"d\",C260=\"e\"),IF(OR(RIGHT(TEXT($A260,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A260,\"0\"),1)=\"5\"),VLOOKUP($A260,Quantities[],Quantities!$B$2),VLOOKUP($A260,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A260,\"0\"),1)=\"5\",VLOOKUP($A260,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A260,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-04"},{"$f":"IF(LEFT(TEXT(A260,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A260,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C260=\"a\",C260=\"c\",C260=\"d\",C260=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A260,\"0\"),2)=\"00\",VLOOKUP(A260,Quantities[],Quantities!$B$2),VLOOKUP(A260,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D260,2)=\"Sc\",B260=\"A\",C260=\"d\"),\nSUM(VLOOKUP($A260,Quantities[],Quantities!$V$2),VLOOKUP($A260,Quantities[],Quantities!$Z$2),\nVLOOKUP($A260,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D260,2)=\"Sc\",C260=\"a\"),\nVLOOKUP(A260,Quantities[],Quantities!$J$2),\n\nIF(AND(B260=\"D\",C260=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B260=\"D\",\n VLOOKUP(A260,Quantities[],Quantities!$V$2)+VLOOKUP(A260,Quantities[],Quantities!$Z$2)+VLOOKUP(A260,Quantities[],Quantities!$AD$2),\nIF($B260=\"Q\", SUM(VLOOKUP($A260,Quantities[],Quantities!$V$2),VLOOKUP($A260,Quantities[],Quantities!$Z$2),\nVLOOKUP($A260,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A260,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D260,2)=\"Mg\", VLOOKUP(A260,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D260,2)=\"Sc\",B260=\"A\",C260=\"d\"),\n(SUM(VLOOKUP($A260,Quantities[],Quantities!$W$2)*VLOOKUP($A260,Quantities[],Quantities!$V$2),VLOOKUP($A260,Quantities[],Quantities!$AA$2)*VLOOKUP($A260,Quantities[],Quantities!$Z$2),VLOOKUP($A260,Quantities[],Quantities!$AE$2)*VLOOKUP($A260,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A260,Quantities[],Quantities!$V$2),VLOOKUP($A260,Quantities[],Quantities!$Z$2),VLOOKUP($A260,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D260,2)=\"Sc\",C260=\"a\"),\nVLOOKUP(A260,Quantities[],Quantities!$K$2),\n\nIF(AND(B260=\"D\",C260=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A260,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A260,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B260=\"D\", (VLOOKUP(A260,Quantities[],Quantities!$V$2)+VLOOKUP(A260,Quantities[],Quantities!$Z$2)+VLOOKUP(A260,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A260,Quantities[],Quantities!$W$2)*VLOOKUP(A260,Quantities[],Quantities!$V$2)\n+VLOOKUP(A260,Quantities[],Quantities!$AA$2)*VLOOKUP(A260,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A260,Quantities[],Quantities!$AE$2)*VLOOKUP(A260,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A260,Quantities[],Quantities!$V$2)+VLOOKUP(A260,Quantities[],Quantities!$Z$2)+VLOOKUP(A260,Quantities[],Quantities!$AD$2)),\n\nIF($B260=\"Q\", (SUM(VLOOKUP($A260,Quantities[],Quantities!$W$2)*VLOOKUP($A260,Quantities[],Quantities!$V$2),VLOOKUP($A260,Quantities[],Quantities!$AA$2)*VLOOKUP($A260,Quantities[],Quantities!$Z$2),VLOOKUP($A260,Quantities[],Quantities!$AE$2)*VLOOKUP($A260,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A260,Quantities[],Quantities!$V$2),VLOOKUP($A260,Quantities[],Quantities!$Z$2),VLOOKUP($A260,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A260,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D260,1)=\"U\",\"-\",VLOOKUP(D260,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A43","v":2004},"M","e","U24","2004-M-e-U24",{"$f":"IF(D261=\"Comb1\",VLOOKUP(B261,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B261,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B261=\"B\",C261=\"a\"),\n    \" Grading\",\"\"),\nIF(C261=\"b\",\"\",\"-\"),\nIF(C261=\"b\",\"\",VLOOKUP(A261,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A261,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A261,\"0\"),1)=\"5\",\"\",VLOOKUP(C261,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A261,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A261,\"0\"),1)=\"5\",$C261=\"b\"),\"\",VLOOKUP($A261,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A261,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C261=\"a\",C261=\"c\",C261=\"d\",C261=\"e\"),IF(OR(RIGHT(TEXT($A261,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A261,\"0\"),1)=\"5\"),VLOOKUP($A261,Quantities[],Quantities!$B$2),VLOOKUP($A261,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A261,\"0\"),1)=\"5\",VLOOKUP($A261,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A261,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-05"},{"$f":"IF(LEFT(TEXT(A261,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A261,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C261=\"a\",C261=\"c\",C261=\"d\",C261=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A261,\"0\"),2)=\"00\",VLOOKUP(A261,Quantities[],Quantities!$B$2),VLOOKUP(A261,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D261,2)=\"Sc\",B261=\"A\",C261=\"d\"),\nSUM(VLOOKUP($A261,Quantities[],Quantities!$V$2),VLOOKUP($A261,Quantities[],Quantities!$Z$2),\nVLOOKUP($A261,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D261,2)=\"Sc\",C261=\"a\"),\nVLOOKUP(A261,Quantities[],Quantities!$J$2),\n\nIF(AND(B261=\"D\",C261=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B261=\"D\",\n VLOOKUP(A261,Quantities[],Quantities!$V$2)+VLOOKUP(A261,Quantities[],Quantities!$Z$2)+VLOOKUP(A261,Quantities[],Quantities!$AD$2),\nIF($B261=\"Q\", SUM(VLOOKUP($A261,Quantities[],Quantities!$V$2),VLOOKUP($A261,Quantities[],Quantities!$Z$2),\nVLOOKUP($A261,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A261,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D261,2)=\"Mg\", VLOOKUP(A261,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D261,2)=\"Sc\",B261=\"A\",C261=\"d\"),\n(SUM(VLOOKUP($A261,Quantities[],Quantities!$W$2)*VLOOKUP($A261,Quantities[],Quantities!$V$2),VLOOKUP($A261,Quantities[],Quantities!$AA$2)*VLOOKUP($A261,Quantities[],Quantities!$Z$2),VLOOKUP($A261,Quantities[],Quantities!$AE$2)*VLOOKUP($A261,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A261,Quantities[],Quantities!$V$2),VLOOKUP($A261,Quantities[],Quantities!$Z$2),VLOOKUP($A261,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D261,2)=\"Sc\",C261=\"a\"),\nVLOOKUP(A261,Quantities[],Quantities!$K$2),\n\nIF(AND(B261=\"D\",C261=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A261,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A261,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B261=\"D\", (VLOOKUP(A261,Quantities[],Quantities!$V$2)+VLOOKUP(A261,Quantities[],Quantities!$Z$2)+VLOOKUP(A261,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A261,Quantities[],Quantities!$W$2)*VLOOKUP(A261,Quantities[],Quantities!$V$2)\n+VLOOKUP(A261,Quantities[],Quantities!$AA$2)*VLOOKUP(A261,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A261,Quantities[],Quantities!$AE$2)*VLOOKUP(A261,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A261,Quantities[],Quantities!$V$2)+VLOOKUP(A261,Quantities[],Quantities!$Z$2)+VLOOKUP(A261,Quantities[],Quantities!$AD$2)),\n\nIF($B261=\"Q\", (SUM(VLOOKUP($A261,Quantities[],Quantities!$W$2)*VLOOKUP($A261,Quantities[],Quantities!$V$2),VLOOKUP($A261,Quantities[],Quantities!$AA$2)*VLOOKUP($A261,Quantities[],Quantities!$Z$2),VLOOKUP($A261,Quantities[],Quantities!$AE$2)*VLOOKUP($A261,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A261,Quantities[],Quantities!$V$2),VLOOKUP($A261,Quantities[],Quantities!$Z$2),VLOOKUP($A261,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A261,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D261,1)=\"U\",\"-\",VLOOKUP(D261,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A44","v":2005},"M","e","U24","2005-M-e-U24",{"$f":"IF(D262=\"Comb1\",VLOOKUP(B262,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B262,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B262=\"B\",C262=\"a\"),\n    \" Grading\",\"\"),\nIF(C262=\"b\",\"\",\"-\"),\nIF(C262=\"b\",\"\",VLOOKUP(A262,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A262,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A262,\"0\"),1)=\"5\",\"\",VLOOKUP(C262,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A262,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A262,\"0\"),1)=\"5\",$C262=\"b\"),\"\",VLOOKUP($A262,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A262,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C262=\"a\",C262=\"c\",C262=\"d\",C262=\"e\"),IF(OR(RIGHT(TEXT($A262,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A262,\"0\"),1)=\"5\"),VLOOKUP($A262,Quantities[],Quantities!$B$2),VLOOKUP($A262,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A262,\"0\"),1)=\"5\",VLOOKUP($A262,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A262,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-06"},{"$f":"IF(LEFT(TEXT(A262,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A262,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C262=\"a\",C262=\"c\",C262=\"d\",C262=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A262,\"0\"),2)=\"00\",VLOOKUP(A262,Quantities[],Quantities!$B$2),VLOOKUP(A262,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D262,2)=\"Sc\",B262=\"A\",C262=\"d\"),\nSUM(VLOOKUP($A262,Quantities[],Quantities!$V$2),VLOOKUP($A262,Quantities[],Quantities!$Z$2),\nVLOOKUP($A262,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D262,2)=\"Sc\",C262=\"a\"),\nVLOOKUP(A262,Quantities[],Quantities!$J$2),\n\nIF(AND(B262=\"D\",C262=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B262=\"D\",\n VLOOKUP(A262,Quantities[],Quantities!$V$2)+VLOOKUP(A262,Quantities[],Quantities!$Z$2)+VLOOKUP(A262,Quantities[],Quantities!$AD$2),\nIF($B262=\"Q\", SUM(VLOOKUP($A262,Quantities[],Quantities!$V$2),VLOOKUP($A262,Quantities[],Quantities!$Z$2),\nVLOOKUP($A262,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A262,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D262,2)=\"Mg\", VLOOKUP(A262,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D262,2)=\"Sc\",B262=\"A\",C262=\"d\"),\n(SUM(VLOOKUP($A262,Quantities[],Quantities!$W$2)*VLOOKUP($A262,Quantities[],Quantities!$V$2),VLOOKUP($A262,Quantities[],Quantities!$AA$2)*VLOOKUP($A262,Quantities[],Quantities!$Z$2),VLOOKUP($A262,Quantities[],Quantities!$AE$2)*VLOOKUP($A262,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A262,Quantities[],Quantities!$V$2),VLOOKUP($A262,Quantities[],Quantities!$Z$2),VLOOKUP($A262,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D262,2)=\"Sc\",C262=\"a\"),\nVLOOKUP(A262,Quantities[],Quantities!$K$2),\n\nIF(AND(B262=\"D\",C262=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A262,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A262,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B262=\"D\", (VLOOKUP(A262,Quantities[],Quantities!$V$2)+VLOOKUP(A262,Quantities[],Quantities!$Z$2)+VLOOKUP(A262,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A262,Quantities[],Quantities!$W$2)*VLOOKUP(A262,Quantities[],Quantities!$V$2)\n+VLOOKUP(A262,Quantities[],Quantities!$AA$2)*VLOOKUP(A262,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A262,Quantities[],Quantities!$AE$2)*VLOOKUP(A262,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A262,Quantities[],Quantities!$V$2)+VLOOKUP(A262,Quantities[],Quantities!$Z$2)+VLOOKUP(A262,Quantities[],Quantities!$AD$2)),\n\nIF($B262=\"Q\", (SUM(VLOOKUP($A262,Quantities[],Quantities!$W$2)*VLOOKUP($A262,Quantities[],Quantities!$V$2),VLOOKUP($A262,Quantities[],Quantities!$AA$2)*VLOOKUP($A262,Quantities[],Quantities!$Z$2),VLOOKUP($A262,Quantities[],Quantities!$AE$2)*VLOOKUP($A262,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A262,Quantities[],Quantities!$V$2),VLOOKUP($A262,Quantities[],Quantities!$Z$2),VLOOKUP($A262,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A262,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D262,1)=\"U\",\"-\",VLOOKUP(D262,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A45","v":2006},"M","e","U24","2006-M-e-U24",{"$f":"IF(D263=\"Comb1\",VLOOKUP(B263,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B263,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B263=\"B\",C263=\"a\"),\n    \" Grading\",\"\"),\nIF(C263=\"b\",\"\",\"-\"),\nIF(C263=\"b\",\"\",VLOOKUP(A263,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A263,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A263,\"0\"),1)=\"5\",\"\",VLOOKUP(C263,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A263,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A263,\"0\"),1)=\"5\",$C263=\"b\"),\"\",VLOOKUP($A263,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A263,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C263=\"a\",C263=\"c\",C263=\"d\",C263=\"e\"),IF(OR(RIGHT(TEXT($A263,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A263,\"0\"),1)=\"5\"),VLOOKUP($A263,Quantities[],Quantities!$B$2),VLOOKUP($A263,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A263,\"0\"),1)=\"5\",VLOOKUP($A263,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A263,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-07"},{"$f":"IF(LEFT(TEXT(A263,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A263,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C263=\"a\",C263=\"c\",C263=\"d\",C263=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A263,\"0\"),2)=\"00\",VLOOKUP(A263,Quantities[],Quantities!$B$2),VLOOKUP(A263,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D263,2)=\"Sc\",B263=\"A\",C263=\"d\"),\nSUM(VLOOKUP($A263,Quantities[],Quantities!$V$2),VLOOKUP($A263,Quantities[],Quantities!$Z$2),\nVLOOKUP($A263,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D263,2)=\"Sc\",C263=\"a\"),\nVLOOKUP(A263,Quantities[],Quantities!$J$2),\n\nIF(AND(B263=\"D\",C263=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B263=\"D\",\n VLOOKUP(A263,Quantities[],Quantities!$V$2)+VLOOKUP(A263,Quantities[],Quantities!$Z$2)+VLOOKUP(A263,Quantities[],Quantities!$AD$2),\nIF($B263=\"Q\", SUM(VLOOKUP($A263,Quantities[],Quantities!$V$2),VLOOKUP($A263,Quantities[],Quantities!$Z$2),\nVLOOKUP($A263,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A263,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D263,2)=\"Mg\", VLOOKUP(A263,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D263,2)=\"Sc\",B263=\"A\",C263=\"d\"),\n(SUM(VLOOKUP($A263,Quantities[],Quantities!$W$2)*VLOOKUP($A263,Quantities[],Quantities!$V$2),VLOOKUP($A263,Quantities[],Quantities!$AA$2)*VLOOKUP($A263,Quantities[],Quantities!$Z$2),VLOOKUP($A263,Quantities[],Quantities!$AE$2)*VLOOKUP($A263,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A263,Quantities[],Quantities!$V$2),VLOOKUP($A263,Quantities[],Quantities!$Z$2),VLOOKUP($A263,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D263,2)=\"Sc\",C263=\"a\"),\nVLOOKUP(A263,Quantities[],Quantities!$K$2),\n\nIF(AND(B263=\"D\",C263=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A263,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A263,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B263=\"D\", (VLOOKUP(A263,Quantities[],Quantities!$V$2)+VLOOKUP(A263,Quantities[],Quantities!$Z$2)+VLOOKUP(A263,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A263,Quantities[],Quantities!$W$2)*VLOOKUP(A263,Quantities[],Quantities!$V$2)\n+VLOOKUP(A263,Quantities[],Quantities!$AA$2)*VLOOKUP(A263,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A263,Quantities[],Quantities!$AE$2)*VLOOKUP(A263,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A263,Quantities[],Quantities!$V$2)+VLOOKUP(A263,Quantities[],Quantities!$Z$2)+VLOOKUP(A263,Quantities[],Quantities!$AD$2)),\n\nIF($B263=\"Q\", (SUM(VLOOKUP($A263,Quantities[],Quantities!$W$2)*VLOOKUP($A263,Quantities[],Quantities!$V$2),VLOOKUP($A263,Quantities[],Quantities!$AA$2)*VLOOKUP($A263,Quantities[],Quantities!$Z$2),VLOOKUP($A263,Quantities[],Quantities!$AE$2)*VLOOKUP($A263,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A263,Quantities[],Quantities!$V$2),VLOOKUP($A263,Quantities[],Quantities!$Z$2),VLOOKUP($A263,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A263,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D263,1)=\"U\",\"-\",VLOOKUP(D263,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A46","v":2007},"M","e","U24","2007-M-e-U24",{"$f":"IF(D264=\"Comb1\",VLOOKUP(B264,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B264,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B264=\"B\",C264=\"a\"),\n    \" Grading\",\"\"),\nIF(C264=\"b\",\"\",\"-\"),\nIF(C264=\"b\",\"\",VLOOKUP(A264,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A264,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A264,\"0\"),1)=\"5\",\"\",VLOOKUP(C264,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A264,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A264,\"0\"),1)=\"5\",$C264=\"b\"),\"\",VLOOKUP($A264,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A264,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C264=\"a\",C264=\"c\",C264=\"d\",C264=\"e\"),IF(OR(RIGHT(TEXT($A264,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A264,\"0\"),1)=\"5\"),VLOOKUP($A264,Quantities[],Quantities!$B$2),VLOOKUP($A264,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A264,\"0\"),1)=\"5\",VLOOKUP($A264,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A264,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-08"},{"$f":"IF(LEFT(TEXT(A264,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A264,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C264=\"a\",C264=\"c\",C264=\"d\",C264=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A264,\"0\"),2)=\"00\",VLOOKUP(A264,Quantities[],Quantities!$B$2),VLOOKUP(A264,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D264,2)=\"Sc\",B264=\"A\",C264=\"d\"),\nSUM(VLOOKUP($A264,Quantities[],Quantities!$V$2),VLOOKUP($A264,Quantities[],Quantities!$Z$2),\nVLOOKUP($A264,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D264,2)=\"Sc\",C264=\"a\"),\nVLOOKUP(A264,Quantities[],Quantities!$J$2),\n\nIF(AND(B264=\"D\",C264=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B264=\"D\",\n VLOOKUP(A264,Quantities[],Quantities!$V$2)+VLOOKUP(A264,Quantities[],Quantities!$Z$2)+VLOOKUP(A264,Quantities[],Quantities!$AD$2),\nIF($B264=\"Q\", SUM(VLOOKUP($A264,Quantities[],Quantities!$V$2),VLOOKUP($A264,Quantities[],Quantities!$Z$2),\nVLOOKUP($A264,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A264,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D264,2)=\"Mg\", VLOOKUP(A264,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D264,2)=\"Sc\",B264=\"A\",C264=\"d\"),\n(SUM(VLOOKUP($A264,Quantities[],Quantities!$W$2)*VLOOKUP($A264,Quantities[],Quantities!$V$2),VLOOKUP($A264,Quantities[],Quantities!$AA$2)*VLOOKUP($A264,Quantities[],Quantities!$Z$2),VLOOKUP($A264,Quantities[],Quantities!$AE$2)*VLOOKUP($A264,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A264,Quantities[],Quantities!$V$2),VLOOKUP($A264,Quantities[],Quantities!$Z$2),VLOOKUP($A264,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D264,2)=\"Sc\",C264=\"a\"),\nVLOOKUP(A264,Quantities[],Quantities!$K$2),\n\nIF(AND(B264=\"D\",C264=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A264,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A264,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B264=\"D\", (VLOOKUP(A264,Quantities[],Quantities!$V$2)+VLOOKUP(A264,Quantities[],Quantities!$Z$2)+VLOOKUP(A264,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A264,Quantities[],Quantities!$W$2)*VLOOKUP(A264,Quantities[],Quantities!$V$2)\n+VLOOKUP(A264,Quantities[],Quantities!$AA$2)*VLOOKUP(A264,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A264,Quantities[],Quantities!$AE$2)*VLOOKUP(A264,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A264,Quantities[],Quantities!$V$2)+VLOOKUP(A264,Quantities[],Quantities!$Z$2)+VLOOKUP(A264,Quantities[],Quantities!$AD$2)),\n\nIF($B264=\"Q\", (SUM(VLOOKUP($A264,Quantities[],Quantities!$W$2)*VLOOKUP($A264,Quantities[],Quantities!$V$2),VLOOKUP($A264,Quantities[],Quantities!$AA$2)*VLOOKUP($A264,Quantities[],Quantities!$Z$2),VLOOKUP($A264,Quantities[],Quantities!$AE$2)*VLOOKUP($A264,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A264,Quantities[],Quantities!$V$2),VLOOKUP($A264,Quantities[],Quantities!$Z$2),VLOOKUP($A264,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A264,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D264,1)=\"U\",\"-\",VLOOKUP(D264,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A47","v":2008},"M","e","U24","2008-M-e-U24",{"$f":"IF(D265=\"Comb1\",VLOOKUP(B265,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B265,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B265=\"B\",C265=\"a\"),\n    \" Grading\",\"\"),\nIF(C265=\"b\",\"\",\"-\"),\nIF(C265=\"b\",\"\",VLOOKUP(A265,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A265,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A265,\"0\"),1)=\"5\",\"\",VLOOKUP(C265,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A265,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A265,\"0\"),1)=\"5\",$C265=\"b\"),\"\",VLOOKUP($A265,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A265,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C265=\"a\",C265=\"c\",C265=\"d\",C265=\"e\"),IF(OR(RIGHT(TEXT($A265,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A265,\"0\"),1)=\"5\"),VLOOKUP($A265,Quantities[],Quantities!$B$2),VLOOKUP($A265,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A265,\"0\"),1)=\"5\",VLOOKUP($A265,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A265,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-09"},{"$f":"IF(LEFT(TEXT(A265,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A265,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C265=\"a\",C265=\"c\",C265=\"d\",C265=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A265,\"0\"),2)=\"00\",VLOOKUP(A265,Quantities[],Quantities!$B$2),VLOOKUP(A265,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D265,2)=\"Sc\",B265=\"A\",C265=\"d\"),\nSUM(VLOOKUP($A265,Quantities[],Quantities!$V$2),VLOOKUP($A265,Quantities[],Quantities!$Z$2),\nVLOOKUP($A265,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D265,2)=\"Sc\",C265=\"a\"),\nVLOOKUP(A265,Quantities[],Quantities!$J$2),\n\nIF(AND(B265=\"D\",C265=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B265=\"D\",\n VLOOKUP(A265,Quantities[],Quantities!$V$2)+VLOOKUP(A265,Quantities[],Quantities!$Z$2)+VLOOKUP(A265,Quantities[],Quantities!$AD$2),\nIF($B265=\"Q\", SUM(VLOOKUP($A265,Quantities[],Quantities!$V$2),VLOOKUP($A265,Quantities[],Quantities!$Z$2),\nVLOOKUP($A265,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A265,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D265,2)=\"Mg\", VLOOKUP(A265,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D265,2)=\"Sc\",B265=\"A\",C265=\"d\"),\n(SUM(VLOOKUP($A265,Quantities[],Quantities!$W$2)*VLOOKUP($A265,Quantities[],Quantities!$V$2),VLOOKUP($A265,Quantities[],Quantities!$AA$2)*VLOOKUP($A265,Quantities[],Quantities!$Z$2),VLOOKUP($A265,Quantities[],Quantities!$AE$2)*VLOOKUP($A265,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A265,Quantities[],Quantities!$V$2),VLOOKUP($A265,Quantities[],Quantities!$Z$2),VLOOKUP($A265,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D265,2)=\"Sc\",C265=\"a\"),\nVLOOKUP(A265,Quantities[],Quantities!$K$2),\n\nIF(AND(B265=\"D\",C265=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A265,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A265,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B265=\"D\", (VLOOKUP(A265,Quantities[],Quantities!$V$2)+VLOOKUP(A265,Quantities[],Quantities!$Z$2)+VLOOKUP(A265,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A265,Quantities[],Quantities!$W$2)*VLOOKUP(A265,Quantities[],Quantities!$V$2)\n+VLOOKUP(A265,Quantities[],Quantities!$AA$2)*VLOOKUP(A265,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A265,Quantities[],Quantities!$AE$2)*VLOOKUP(A265,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A265,Quantities[],Quantities!$V$2)+VLOOKUP(A265,Quantities[],Quantities!$Z$2)+VLOOKUP(A265,Quantities[],Quantities!$AD$2)),\n\nIF($B265=\"Q\", (SUM(VLOOKUP($A265,Quantities[],Quantities!$W$2)*VLOOKUP($A265,Quantities[],Quantities!$V$2),VLOOKUP($A265,Quantities[],Quantities!$AA$2)*VLOOKUP($A265,Quantities[],Quantities!$Z$2),VLOOKUP($A265,Quantities[],Quantities!$AE$2)*VLOOKUP($A265,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A265,Quantities[],Quantities!$V$2),VLOOKUP($A265,Quantities[],Quantities!$Z$2),VLOOKUP($A265,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A265,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D265,1)=\"U\",\"-\",VLOOKUP(D265,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A48","v":2009},"M","e","U24","2009-M-e-U24",{"$f":"IF(D266=\"Comb1\",VLOOKUP(B266,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B266,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B266=\"B\",C266=\"a\"),\n    \" Grading\",\"\"),\nIF(C266=\"b\",\"\",\"-\"),\nIF(C266=\"b\",\"\",VLOOKUP(A266,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A266,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A266,\"0\"),1)=\"5\",\"\",VLOOKUP(C266,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A266,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A266,\"0\"),1)=\"5\",$C266=\"b\"),\"\",VLOOKUP($A266,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A266,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C266=\"a\",C266=\"c\",C266=\"d\",C266=\"e\"),IF(OR(RIGHT(TEXT($A266,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A266,\"0\"),1)=\"5\"),VLOOKUP($A266,Quantities[],Quantities!$B$2),VLOOKUP($A266,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A266,\"0\"),1)=\"5\",VLOOKUP($A266,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A266,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-10"},{"$f":"IF(LEFT(TEXT(A266,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A266,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C266=\"a\",C266=\"c\",C266=\"d\",C266=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A266,\"0\"),2)=\"00\",VLOOKUP(A266,Quantities[],Quantities!$B$2),VLOOKUP(A266,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D266,2)=\"Sc\",B266=\"A\",C266=\"d\"),\nSUM(VLOOKUP($A266,Quantities[],Quantities!$V$2),VLOOKUP($A266,Quantities[],Quantities!$Z$2),\nVLOOKUP($A266,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D266,2)=\"Sc\",C266=\"a\"),\nVLOOKUP(A266,Quantities[],Quantities!$J$2),\n\nIF(AND(B266=\"D\",C266=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B266=\"D\",\n VLOOKUP(A266,Quantities[],Quantities!$V$2)+VLOOKUP(A266,Quantities[],Quantities!$Z$2)+VLOOKUP(A266,Quantities[],Quantities!$AD$2),\nIF($B266=\"Q\", SUM(VLOOKUP($A266,Quantities[],Quantities!$V$2),VLOOKUP($A266,Quantities[],Quantities!$Z$2),\nVLOOKUP($A266,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A266,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D266,2)=\"Mg\", VLOOKUP(A266,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D266,2)=\"Sc\",B266=\"A\",C266=\"d\"),\n(SUM(VLOOKUP($A266,Quantities[],Quantities!$W$2)*VLOOKUP($A266,Quantities[],Quantities!$V$2),VLOOKUP($A266,Quantities[],Quantities!$AA$2)*VLOOKUP($A266,Quantities[],Quantities!$Z$2),VLOOKUP($A266,Quantities[],Quantities!$AE$2)*VLOOKUP($A266,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A266,Quantities[],Quantities!$V$2),VLOOKUP($A266,Quantities[],Quantities!$Z$2),VLOOKUP($A266,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D266,2)=\"Sc\",C266=\"a\"),\nVLOOKUP(A266,Quantities[],Quantities!$K$2),\n\nIF(AND(B266=\"D\",C266=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A266,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A266,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B266=\"D\", (VLOOKUP(A266,Quantities[],Quantities!$V$2)+VLOOKUP(A266,Quantities[],Quantities!$Z$2)+VLOOKUP(A266,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A266,Quantities[],Quantities!$W$2)*VLOOKUP(A266,Quantities[],Quantities!$V$2)\n+VLOOKUP(A266,Quantities[],Quantities!$AA$2)*VLOOKUP(A266,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A266,Quantities[],Quantities!$AE$2)*VLOOKUP(A266,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A266,Quantities[],Quantities!$V$2)+VLOOKUP(A266,Quantities[],Quantities!$Z$2)+VLOOKUP(A266,Quantities[],Quantities!$AD$2)),\n\nIF($B266=\"Q\", (SUM(VLOOKUP($A266,Quantities[],Quantities!$W$2)*VLOOKUP($A266,Quantities[],Quantities!$V$2),VLOOKUP($A266,Quantities[],Quantities!$AA$2)*VLOOKUP($A266,Quantities[],Quantities!$Z$2),VLOOKUP($A266,Quantities[],Quantities!$AE$2)*VLOOKUP($A266,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A266,Quantities[],Quantities!$V$2),VLOOKUP($A266,Quantities[],Quantities!$Z$2),VLOOKUP($A266,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A266,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D266,1)=\"U\",\"-\",VLOOKUP(D266,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A49","v":2010},"M","e","U24","2010-M-e-U24",{"$f":"IF(D267=\"Comb1\",VLOOKUP(B267,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B267,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B267=\"B\",C267=\"a\"),\n    \" Grading\",\"\"),\nIF(C267=\"b\",\"\",\"-\"),\nIF(C267=\"b\",\"\",VLOOKUP(A267,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A267,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A267,\"0\"),1)=\"5\",\"\",VLOOKUP(C267,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A267,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A267,\"0\"),1)=\"5\",$C267=\"b\"),\"\",VLOOKUP($A267,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A267,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C267=\"a\",C267=\"c\",C267=\"d\",C267=\"e\"),IF(OR(RIGHT(TEXT($A267,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A267,\"0\"),1)=\"5\"),VLOOKUP($A267,Quantities[],Quantities!$B$2),VLOOKUP($A267,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A267,\"0\"),1)=\"5\",VLOOKUP($A267,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A267,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Containments Cntmnt-11"},{"$f":"IF(LEFT(TEXT(A267,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A267,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C267=\"a\",C267=\"c\",C267=\"d\",C267=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A267,\"0\"),2)=\"00\",VLOOKUP(A267,Quantities[],Quantities!$B$2),VLOOKUP(A267,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D267,2)=\"Sc\",B267=\"A\",C267=\"d\"),\nSUM(VLOOKUP($A267,Quantities[],Quantities!$V$2),VLOOKUP($A267,Quantities[],Quantities!$Z$2),\nVLOOKUP($A267,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D267,2)=\"Sc\",C267=\"a\"),\nVLOOKUP(A267,Quantities[],Quantities!$J$2),\n\nIF(AND(B267=\"D\",C267=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B267=\"D\",\n VLOOKUP(A267,Quantities[],Quantities!$V$2)+VLOOKUP(A267,Quantities[],Quantities!$Z$2)+VLOOKUP(A267,Quantities[],Quantities!$AD$2),\nIF($B267=\"Q\", SUM(VLOOKUP($A267,Quantities[],Quantities!$V$2),VLOOKUP($A267,Quantities[],Quantities!$Z$2),\nVLOOKUP($A267,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A267,Quantities[],Quantities!$G$2)\n)))))","v":200},{"$f":"IF(LEFT(D267,2)=\"Mg\", VLOOKUP(A267,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D267,2)=\"Sc\",B267=\"A\",C267=\"d\"),\n(SUM(VLOOKUP($A267,Quantities[],Quantities!$W$2)*VLOOKUP($A267,Quantities[],Quantities!$V$2),VLOOKUP($A267,Quantities[],Quantities!$AA$2)*VLOOKUP($A267,Quantities[],Quantities!$Z$2),VLOOKUP($A267,Quantities[],Quantities!$AE$2)*VLOOKUP($A267,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A267,Quantities[],Quantities!$V$2),VLOOKUP($A267,Quantities[],Quantities!$Z$2),VLOOKUP($A267,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D267,2)=\"Sc\",C267=\"a\"),\nVLOOKUP(A267,Quantities[],Quantities!$K$2),\n\nIF(AND(B267=\"D\",C267=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A267,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A267,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B267=\"D\", (VLOOKUP(A267,Quantities[],Quantities!$V$2)+VLOOKUP(A267,Quantities[],Quantities!$Z$2)+VLOOKUP(A267,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A267,Quantities[],Quantities!$W$2)*VLOOKUP(A267,Quantities[],Quantities!$V$2)\n+VLOOKUP(A267,Quantities[],Quantities!$AA$2)*VLOOKUP(A267,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A267,Quantities[],Quantities!$AE$2)*VLOOKUP(A267,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A267,Quantities[],Quantities!$V$2)+VLOOKUP(A267,Quantities[],Quantities!$Z$2)+VLOOKUP(A267,Quantities[],Quantities!$AD$2)),\n\nIF($B267=\"Q\", (SUM(VLOOKUP($A267,Quantities[],Quantities!$W$2)*VLOOKUP($A267,Quantities[],Quantities!$V$2),VLOOKUP($A267,Quantities[],Quantities!$AA$2)*VLOOKUP($A267,Quantities[],Quantities!$Z$2),VLOOKUP($A267,Quantities[],Quantities!$AE$2)*VLOOKUP($A267,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A267,Quantities[],Quantities!$V$2),VLOOKUP($A267,Quantities[],Quantities!$Z$2),VLOOKUP($A267,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A267,Quantities[],Quantities!$I$2)\n))))))","v":5.0000000000000001E-3},{"$f":"IF(LEFT(D267,1)=\"U\",\"-\",VLOOKUP(D267,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A51","v":3001},"M","e","U24","3001-M-e-U24",{"$f":"IF(D268=\"Comb1\",VLOOKUP(B268,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B268,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B268=\"B\",C268=\"a\"),\n    \" Grading\",\"\"),\nIF(C268=\"b\",\"\",\"-\"),\nIF(C268=\"b\",\"\",VLOOKUP(A268,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A268,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A268,\"0\"),1)=\"5\",\"\",VLOOKUP(C268,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A268,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A268,\"0\"),1)=\"5\",$C268=\"b\"),\"\",VLOOKUP($A268,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A268,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C268=\"a\",C268=\"c\",C268=\"d\",C268=\"e\"),IF(OR(RIGHT(TEXT($A268,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A268,\"0\"),1)=\"5\"),VLOOKUP($A268,Quantities[],Quantities!$B$2),VLOOKUP($A268,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A268,\"0\"),1)=\"5\",VLOOKUP($A268,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A268,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Miscellaneous Misc-1"},{"$f":"IF(LEFT(TEXT(A268,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A268,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C268=\"a\",C268=\"c\",C268=\"d\",C268=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A268,\"0\"),2)=\"00\",VLOOKUP(A268,Quantities[],Quantities!$B$2),VLOOKUP(A268,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D268,2)=\"Sc\",B268=\"A\",C268=\"d\"),\nSUM(VLOOKUP($A268,Quantities[],Quantities!$V$2),VLOOKUP($A268,Quantities[],Quantities!$Z$2),\nVLOOKUP($A268,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D268,2)=\"Sc\",C268=\"a\"),\nVLOOKUP(A268,Quantities[],Quantities!$J$2),\n\nIF(AND(B268=\"D\",C268=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B268=\"D\",\n VLOOKUP(A268,Quantities[],Quantities!$V$2)+VLOOKUP(A268,Quantities[],Quantities!$Z$2)+VLOOKUP(A268,Quantities[],Quantities!$AD$2),\nIF($B268=\"Q\", SUM(VLOOKUP($A268,Quantities[],Quantities!$V$2),VLOOKUP($A268,Quantities[],Quantities!$Z$2),\nVLOOKUP($A268,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A268,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\", VLOOKUP(A268,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D268,2)=\"Sc\",B268=\"A\",C268=\"d\"),\n(SUM(VLOOKUP($A268,Quantities[],Quantities!$W$2)*VLOOKUP($A268,Quantities[],Quantities!$V$2),VLOOKUP($A268,Quantities[],Quantities!$AA$2)*VLOOKUP($A268,Quantities[],Quantities!$Z$2),VLOOKUP($A268,Quantities[],Quantities!$AE$2)*VLOOKUP($A268,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A268,Quantities[],Quantities!$V$2),VLOOKUP($A268,Quantities[],Quantities!$Z$2),VLOOKUP($A268,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D268,2)=\"Sc\",C268=\"a\"),\nVLOOKUP(A268,Quantities[],Quantities!$K$2),\n\nIF(AND(B268=\"D\",C268=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A268,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A268,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B268=\"D\", (VLOOKUP(A268,Quantities[],Quantities!$V$2)+VLOOKUP(A268,Quantities[],Quantities!$Z$2)+VLOOKUP(A268,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A268,Quantities[],Quantities!$W$2)*VLOOKUP(A268,Quantities[],Quantities!$V$2)\n+VLOOKUP(A268,Quantities[],Quantities!$AA$2)*VLOOKUP(A268,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A268,Quantities[],Quantities!$AE$2)*VLOOKUP(A268,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A268,Quantities[],Quantities!$V$2)+VLOOKUP(A268,Quantities[],Quantities!$Z$2)+VLOOKUP(A268,Quantities[],Quantities!$AD$2)),\n\nIF($B268=\"Q\", (SUM(VLOOKUP($A268,Quantities[],Quantities!$W$2)*VLOOKUP($A268,Quantities[],Quantities!$V$2),VLOOKUP($A268,Quantities[],Quantities!$AA$2)*VLOOKUP($A268,Quantities[],Quantities!$Z$2),VLOOKUP($A268,Quantities[],Quantities!$AE$2)*VLOOKUP($A268,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A268,Quantities[],Quantities!$V$2),VLOOKUP($A268,Quantities[],Quantities!$Z$2),VLOOKUP($A268,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A268,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D268,1)=\"U\",\"-\",VLOOKUP(D268,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A54","v":3004},"M","e","U24","3004-M-e-U24",{"$f":"IF(D269=\"Comb1\",VLOOKUP(B269,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B269,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B269=\"B\",C269=\"a\"),\n    \" Grading\",\"\"),\nIF(C269=\"b\",\"\",\"-\"),\nIF(C269=\"b\",\"\",VLOOKUP(A269,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A269,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A269,\"0\"),1)=\"5\",\"\",VLOOKUP(C269,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A269,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A269,\"0\"),1)=\"5\",$C269=\"b\"),\"\",VLOOKUP($A269,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A269,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C269=\"a\",C269=\"c\",C269=\"d\",C269=\"e\"),IF(OR(RIGHT(TEXT($A269,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A269,\"0\"),1)=\"5\"),VLOOKUP($A269,Quantities[],Quantities!$B$2),VLOOKUP($A269,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A269,\"0\"),1)=\"5\",VLOOKUP($A269,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A269,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Miscellaneous Misc-4"},{"$f":"IF(LEFT(TEXT(A269,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A269,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C269=\"a\",C269=\"c\",C269=\"d\",C269=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A269,\"0\"),2)=\"00\",VLOOKUP(A269,Quantities[],Quantities!$B$2),VLOOKUP(A269,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D269,2)=\"Sc\",B269=\"A\",C269=\"d\"),\nSUM(VLOOKUP($A269,Quantities[],Quantities!$V$2),VLOOKUP($A269,Quantities[],Quantities!$Z$2),\nVLOOKUP($A269,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D269,2)=\"Sc\",C269=\"a\"),\nVLOOKUP(A269,Quantities[],Quantities!$J$2),\n\nIF(AND(B269=\"D\",C269=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B269=\"D\",\n VLOOKUP(A269,Quantities[],Quantities!$V$2)+VLOOKUP(A269,Quantities[],Quantities!$Z$2)+VLOOKUP(A269,Quantities[],Quantities!$AD$2),\nIF($B269=\"Q\", SUM(VLOOKUP($A269,Quantities[],Quantities!$V$2),VLOOKUP($A269,Quantities[],Quantities!$Z$2),\nVLOOKUP($A269,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A269,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\", VLOOKUP(A269,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D269,2)=\"Sc\",B269=\"A\",C269=\"d\"),\n(SUM(VLOOKUP($A269,Quantities[],Quantities!$W$2)*VLOOKUP($A269,Quantities[],Quantities!$V$2),VLOOKUP($A269,Quantities[],Quantities!$AA$2)*VLOOKUP($A269,Quantities[],Quantities!$Z$2),VLOOKUP($A269,Quantities[],Quantities!$AE$2)*VLOOKUP($A269,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A269,Quantities[],Quantities!$V$2),VLOOKUP($A269,Quantities[],Quantities!$Z$2),VLOOKUP($A269,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D269,2)=\"Sc\",C269=\"a\"),\nVLOOKUP(A269,Quantities[],Quantities!$K$2),\n\nIF(AND(B269=\"D\",C269=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A269,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A269,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B269=\"D\", (VLOOKUP(A269,Quantities[],Quantities!$V$2)+VLOOKUP(A269,Quantities[],Quantities!$Z$2)+VLOOKUP(A269,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A269,Quantities[],Quantities!$W$2)*VLOOKUP(A269,Quantities[],Quantities!$V$2)\n+VLOOKUP(A269,Quantities[],Quantities!$AA$2)*VLOOKUP(A269,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A269,Quantities[],Quantities!$AE$2)*VLOOKUP(A269,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A269,Quantities[],Quantities!$V$2)+VLOOKUP(A269,Quantities[],Quantities!$Z$2)+VLOOKUP(A269,Quantities[],Quantities!$AD$2)),\n\nIF($B269=\"Q\", (SUM(VLOOKUP($A269,Quantities[],Quantities!$W$2)*VLOOKUP($A269,Quantities[],Quantities!$V$2),VLOOKUP($A269,Quantities[],Quantities!$AA$2)*VLOOKUP($A269,Quantities[],Quantities!$Z$2),VLOOKUP($A269,Quantities[],Quantities!$AE$2)*VLOOKUP($A269,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A269,Quantities[],Quantities!$V$2),VLOOKUP($A269,Quantities[],Quantities!$Z$2),VLOOKUP($A269,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A269,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D269,1)=\"U\",\"-\",VLOOKUP(D269,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A55","v":3005},"N","e","U17","3005-N-e-U17",{"$f":"IF(D270=\"Comb1\",VLOOKUP(B270,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B270,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B270=\"B\",C270=\"a\"),\n    \" Grading\",\"\"),\nIF(C270=\"b\",\"\",\"-\"),\nIF(C270=\"b\",\"\",VLOOKUP(A270,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A270,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A270,\"0\"),1)=\"5\",\"\",VLOOKUP(C270,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A270,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A270,\"0\"),1)=\"5\",$C270=\"b\"),\"\",VLOOKUP($A270,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A270,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C270=\"a\",C270=\"c\",C270=\"d\",C270=\"e\"),IF(OR(RIGHT(TEXT($A270,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A270,\"0\"),1)=\"5\"),VLOOKUP($A270,Quantities[],Quantities!$B$2),VLOOKUP($A270,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A270,\"0\"),1)=\"5\",VLOOKUP($A270,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A270,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Miscellaneous Misc-5"},{"$f":"IF(LEFT(TEXT(A270,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A270,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C270=\"a\",C270=\"c\",C270=\"d\",C270=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A270,\"0\"),2)=\"00\",VLOOKUP(A270,Quantities[],Quantities!$B$2),VLOOKUP(A270,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D270,2)=\"Sc\",B270=\"A\",C270=\"d\"),\nSUM(VLOOKUP($A270,Quantities[],Quantities!$V$2),VLOOKUP($A270,Quantities[],Quantities!$Z$2),\nVLOOKUP($A270,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D270,2)=\"Sc\",C270=\"a\"),\nVLOOKUP(A270,Quantities[],Quantities!$J$2),\n\nIF(AND(B270=\"D\",C270=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B270=\"D\",\n VLOOKUP(A270,Quantities[],Quantities!$V$2)+VLOOKUP(A270,Quantities[],Quantities!$Z$2)+VLOOKUP(A270,Quantities[],Quantities!$AD$2),\nIF($B270=\"Q\", SUM(VLOOKUP($A270,Quantities[],Quantities!$V$2),VLOOKUP($A270,Quantities[],Quantities!$Z$2),\nVLOOKUP($A270,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A270,Quantities[],Quantities!$G$2)\n)))))","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\", VLOOKUP(A270,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D270,2)=\"Sc\",B270=\"A\",C270=\"d\"),\n(SUM(VLOOKUP($A270,Quantities[],Quantities!$W$2)*VLOOKUP($A270,Quantities[],Quantities!$V$2),VLOOKUP($A270,Quantities[],Quantities!$AA$2)*VLOOKUP($A270,Quantities[],Quantities!$Z$2),VLOOKUP($A270,Quantities[],Quantities!$AE$2)*VLOOKUP($A270,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A270,Quantities[],Quantities!$V$2),VLOOKUP($A270,Quantities[],Quantities!$Z$2),VLOOKUP($A270,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D270,2)=\"Sc\",C270=\"a\"),\nVLOOKUP(A270,Quantities[],Quantities!$K$2),\n\nIF(AND(B270=\"D\",C270=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A270,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A270,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B270=\"D\", (VLOOKUP(A270,Quantities[],Quantities!$V$2)+VLOOKUP(A270,Quantities[],Quantities!$Z$2)+VLOOKUP(A270,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A270,Quantities[],Quantities!$W$2)*VLOOKUP(A270,Quantities[],Quantities!$V$2)\n+VLOOKUP(A270,Quantities[],Quantities!$AA$2)*VLOOKUP(A270,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A270,Quantities[],Quantities!$AE$2)*VLOOKUP(A270,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A270,Quantities[],Quantities!$V$2)+VLOOKUP(A270,Quantities[],Quantities!$Z$2)+VLOOKUP(A270,Quantities[],Quantities!$AD$2)),\n\nIF($B270=\"Q\", (SUM(VLOOKUP($A270,Quantities[],Quantities!$W$2)*VLOOKUP($A270,Quantities[],Quantities!$V$2),VLOOKUP($A270,Quantities[],Quantities!$AA$2)*VLOOKUP($A270,Quantities[],Quantities!$Z$2),VLOOKUP($A270,Quantities[],Quantities!$AE$2)*VLOOKUP($A270,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A270,Quantities[],Quantities!$V$2),VLOOKUP($A270,Quantities[],Quantities!$Z$2),VLOOKUP($A270,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A270,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D270,1)=\"U\",\"-\",VLOOKUP(D270,Equipment[],Equipment!$B$2))","v":"-"}]
[1701,"R","e","U26","1701-R-e-U26",{"$f":"IF(D271=\"Comb1\",VLOOKUP(B271,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B271,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B271=\"B\",C271=\"a\"),\n    \" Grading\",\"\"),\nIF(C271=\"b\",\"\",\"-\"),\nIF(C271=\"b\",\"\",VLOOKUP(A271,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A271,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A271,\"0\"),1)=\"5\",\"\",VLOOKUP(C271,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A271,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A271,\"0\"),1)=\"5\",$C271=\"b\"),\"\",VLOOKUP($A271,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A271,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C271=\"a\",C271=\"c\",C271=\"d\",C271=\"e\"),IF(OR(RIGHT(TEXT($A271,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A271,\"0\"),1)=\"5\"),VLOOKUP($A271,Quantities[],Quantities!$B$2),VLOOKUP($A271,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A271,\"0\"),1)=\"5\",VLOOKUP($A271,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A271,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Hanover Mountain Deposit HMM-1"},{"$f":"IF(LEFT(TEXT(A271,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A271,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C271=\"a\",C271=\"c\",C271=\"d\",C271=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A271,\"0\"),2)=\"00\",VLOOKUP(A271,Quantities[],Quantities!$B$2),VLOOKUP(A271,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D271,2)=\"Sc\",B271=\"A\",C271=\"d\"),\nSUM(VLOOKUP($A271,Quantities[],Quantities!$V$2),VLOOKUP($A271,Quantities[],Quantities!$Z$2),\nVLOOKUP($A271,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D271,2)=\"Sc\",C271=\"a\"),\nVLOOKUP(A271,Quantities[],Quantities!$J$2),\n\nIF(AND(B271=\"D\",C271=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B271=\"D\",\n VLOOKUP(A271,Quantities[],Quantities!$V$2)+VLOOKUP(A271,Quantities[],Quantities!$Z$2)+VLOOKUP(A271,Quantities[],Quantities!$AD$2),\nIF($B271=\"Q\", SUM(VLOOKUP($A271,Quantities[],Quantities!$V$2),VLOOKUP($A271,Quantities[],Quantities!$Z$2),\nVLOOKUP($A271,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A271,Quantities[],Quantities!$G$2)\n)))))","v":6670},{"$f":"IF(LEFT(D271,2)=\"Mg\", VLOOKUP(A271,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D271,2)=\"Sc\",B271=\"A\",C271=\"d\"),\n(SUM(VLOOKUP($A271,Quantities[],Quantities!$W$2)*VLOOKUP($A271,Quantities[],Quantities!$V$2),VLOOKUP($A271,Quantities[],Quantities!$AA$2)*VLOOKUP($A271,Quantities[],Quantities!$Z$2),VLOOKUP($A271,Quantities[],Quantities!$AE$2)*VLOOKUP($A271,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A271,Quantities[],Quantities!$V$2),VLOOKUP($A271,Quantities[],Quantities!$Z$2),VLOOKUP($A271,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D271,2)=\"Sc\",C271=\"a\"),\nVLOOKUP(A271,Quantities[],Quantities!$K$2),\n\nIF(AND(B271=\"D\",C271=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A271,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A271,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B271=\"D\", (VLOOKUP(A271,Quantities[],Quantities!$V$2)+VLOOKUP(A271,Quantities[],Quantities!$Z$2)+VLOOKUP(A271,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A271,Quantities[],Quantities!$W$2)*VLOOKUP(A271,Quantities[],Quantities!$V$2)\n+VLOOKUP(A271,Quantities[],Quantities!$AA$2)*VLOOKUP(A271,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A271,Quantities[],Quantities!$AE$2)*VLOOKUP(A271,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A271,Quantities[],Quantities!$V$2)+VLOOKUP(A271,Quantities[],Quantities!$Z$2)+VLOOKUP(A271,Quantities[],Quantities!$AD$2)),\n\nIF($B271=\"Q\", (SUM(VLOOKUP($A271,Quantities[],Quantities!$W$2)*VLOOKUP($A271,Quantities[],Quantities!$V$2),VLOOKUP($A271,Quantities[],Quantities!$AA$2)*VLOOKUP($A271,Quantities[],Quantities!$Z$2),VLOOKUP($A271,Quantities[],Quantities!$AE$2)*VLOOKUP($A271,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A271,Quantities[],Quantities!$V$2),VLOOKUP($A271,Quantities[],Quantities!$Z$2),VLOOKUP($A271,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A271,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D271,1)=\"U\",\"-\",VLOOKUP(D271,Equipment[],Equipment!$B$2))","v":"-"}]
[1801,"R","e","U26","1801-R-e-U26",{"$f":"IF(D272=\"Comb1\",VLOOKUP(B272,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B272,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B272=\"B\",C272=\"a\"),\n    \" Grading\",\"\"),\nIF(C272=\"b\",\"\",\"-\"),\nIF(C272=\"b\",\"\",VLOOKUP(A272,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A272,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A272,\"0\"),1)=\"5\",\"\",VLOOKUP(C272,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A272,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A272,\"0\"),1)=\"5\",$C272=\"b\"),\"\",VLOOKUP($A272,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A272,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C272=\"a\",C272=\"c\",C272=\"d\",C272=\"e\"),IF(OR(RIGHT(TEXT($A272,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A272,\"0\"),1)=\"5\"),VLOOKUP($A272,Quantities[],Quantities!$B$2),VLOOKUP($A272,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A272,\"0\"),1)=\"5\",VLOOKUP($A272,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A272,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Continental Pit CP-1"},{"$f":"IF(LEFT(TEXT(A272,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A272,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C272=\"a\",C272=\"c\",C272=\"d\",C272=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A272,\"0\"),2)=\"00\",VLOOKUP(A272,Quantities[],Quantities!$B$2),VLOOKUP(A272,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D272,2)=\"Sc\",B272=\"A\",C272=\"d\"),\nSUM(VLOOKUP($A272,Quantities[],Quantities!$V$2),VLOOKUP($A272,Quantities[],Quantities!$Z$2),\nVLOOKUP($A272,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D272,2)=\"Sc\",C272=\"a\"),\nVLOOKUP(A272,Quantities[],Quantities!$J$2),\n\nIF(AND(B272=\"D\",C272=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B272=\"D\",\n VLOOKUP(A272,Quantities[],Quantities!$V$2)+VLOOKUP(A272,Quantities[],Quantities!$Z$2)+VLOOKUP(A272,Quantities[],Quantities!$AD$2),\nIF($B272=\"Q\", SUM(VLOOKUP($A272,Quantities[],Quantities!$V$2),VLOOKUP($A272,Quantities[],Quantities!$Z$2),\nVLOOKUP($A272,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A272,Quantities[],Quantities!$G$2)\n)))))","v":6635},{"$f":"IF(LEFT(D272,2)=\"Mg\", VLOOKUP(A272,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D272,2)=\"Sc\",B272=\"A\",C272=\"d\"),\n(SUM(VLOOKUP($A272,Quantities[],Quantities!$W$2)*VLOOKUP($A272,Quantities[],Quantities!$V$2),VLOOKUP($A272,Quantities[],Quantities!$AA$2)*VLOOKUP($A272,Quantities[],Quantities!$Z$2),VLOOKUP($A272,Quantities[],Quantities!$AE$2)*VLOOKUP($A272,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A272,Quantities[],Quantities!$V$2),VLOOKUP($A272,Quantities[],Quantities!$Z$2),VLOOKUP($A272,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D272,2)=\"Sc\",C272=\"a\"),\nVLOOKUP(A272,Quantities[],Quantities!$K$2),\n\nIF(AND(B272=\"D\",C272=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A272,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A272,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B272=\"D\", (VLOOKUP(A272,Quantities[],Quantities!$V$2)+VLOOKUP(A272,Quantities[],Quantities!$Z$2)+VLOOKUP(A272,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A272,Quantities[],Quantities!$W$2)*VLOOKUP(A272,Quantities[],Quantities!$V$2)\n+VLOOKUP(A272,Quantities[],Quantities!$AA$2)*VLOOKUP(A272,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A272,Quantities[],Quantities!$AE$2)*VLOOKUP(A272,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A272,Quantities[],Quantities!$V$2)+VLOOKUP(A272,Quantities[],Quantities!$Z$2)+VLOOKUP(A272,Quantities[],Quantities!$AD$2)),\n\nIF($B272=\"Q\", (SUM(VLOOKUP($A272,Quantities[],Quantities!$W$2)*VLOOKUP($A272,Quantities[],Quantities!$V$2),VLOOKUP($A272,Quantities[],Quantities!$AA$2)*VLOOKUP($A272,Quantities[],Quantities!$Z$2),VLOOKUP($A272,Quantities[],Quantities!$AE$2)*VLOOKUP($A272,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A272,Quantities[],Quantities!$V$2),VLOOKUP($A272,Quantities[],Quantities!$Z$2),VLOOKUP($A272,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A272,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D272,1)=\"U\",\"-\",VLOOKUP(D272,Equipment[],Equipment!$B$2))","v":"-"}]
[1702,"S","e","U27","1702-S-e-U27",{"$f":"IF(D273=\"Comb1\",VLOOKUP(B273,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B273,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B273=\"B\",C273=\"a\"),\n    \" Grading\",\"\"),\nIF(C273=\"b\",\"\",\"-\"),\nIF(C273=\"b\",\"\",VLOOKUP(A273,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A273,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A273,\"0\"),1)=\"5\",\"\",VLOOKUP(C273,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A273,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A273,\"0\"),1)=\"5\",$C273=\"b\"),\"\",VLOOKUP($A273,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A273,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C273=\"a\",C273=\"c\",C273=\"d\",C273=\"e\"),IF(OR(RIGHT(TEXT($A273,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A273,\"0\"),1)=\"5\"),VLOOKUP($A273,Quantities[],Quantities!$B$2),VLOOKUP($A273,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A273,\"0\"),1)=\"5\",VLOOKUP($A273,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A273,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Hanover Mountain Deposit HMM-2"},{"$f":"IF(LEFT(TEXT(A273,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A273,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C273=\"a\",C273=\"c\",C273=\"d\",C273=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A273,\"0\"),2)=\"00\",VLOOKUP(A273,Quantities[],Quantities!$B$2),VLOOKUP(A273,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D273,2)=\"Sc\",B273=\"A\",C273=\"d\"),\nSUM(VLOOKUP($A273,Quantities[],Quantities!$V$2),VLOOKUP($A273,Quantities[],Quantities!$Z$2),\nVLOOKUP($A273,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D273,2)=\"Sc\",C273=\"a\"),\nVLOOKUP(A273,Quantities[],Quantities!$J$2),\n\nIF(AND(B273=\"D\",C273=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B273=\"D\",\n VLOOKUP(A273,Quantities[],Quantities!$V$2)+VLOOKUP(A273,Quantities[],Quantities!$Z$2)+VLOOKUP(A273,Quantities[],Quantities!$AD$2),\nIF($B273=\"Q\", SUM(VLOOKUP($A273,Quantities[],Quantities!$V$2),VLOOKUP($A273,Quantities[],Quantities!$Z$2),\nVLOOKUP($A273,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A273,Quantities[],Quantities!$G$2)\n)))))","v":3286},{"$f":"IF(LEFT(D273,2)=\"Mg\", VLOOKUP(A273,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D273,2)=\"Sc\",B273=\"A\",C273=\"d\"),\n(SUM(VLOOKUP($A273,Quantities[],Quantities!$W$2)*VLOOKUP($A273,Quantities[],Quantities!$V$2),VLOOKUP($A273,Quantities[],Quantities!$AA$2)*VLOOKUP($A273,Quantities[],Quantities!$Z$2),VLOOKUP($A273,Quantities[],Quantities!$AE$2)*VLOOKUP($A273,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A273,Quantities[],Quantities!$V$2),VLOOKUP($A273,Quantities[],Quantities!$Z$2),VLOOKUP($A273,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D273,2)=\"Sc\",C273=\"a\"),\nVLOOKUP(A273,Quantities[],Quantities!$K$2),\n\nIF(AND(B273=\"D\",C273=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A273,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A273,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B273=\"D\", (VLOOKUP(A273,Quantities[],Quantities!$V$2)+VLOOKUP(A273,Quantities[],Quantities!$Z$2)+VLOOKUP(A273,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A273,Quantities[],Quantities!$W$2)*VLOOKUP(A273,Quantities[],Quantities!$V$2)\n+VLOOKUP(A273,Quantities[],Quantities!$AA$2)*VLOOKUP(A273,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A273,Quantities[],Quantities!$AE$2)*VLOOKUP(A273,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A273,Quantities[],Quantities!$V$2)+VLOOKUP(A273,Quantities[],Quantities!$Z$2)+VLOOKUP(A273,Quantities[],Quantities!$AD$2)),\n\nIF($B273=\"Q\", (SUM(VLOOKUP($A273,Quantities[],Quantities!$W$2)*VLOOKUP($A273,Quantities[],Quantities!$V$2),VLOOKUP($A273,Quantities[],Quantities!$AA$2)*VLOOKUP($A273,Quantities[],Quantities!$Z$2),VLOOKUP($A273,Quantities[],Quantities!$AE$2)*VLOOKUP($A273,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A273,Quantities[],Quantities!$V$2),VLOOKUP($A273,Quantities[],Quantities!$Z$2),VLOOKUP($A273,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A273,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D273,1)=\"U\",\"-\",VLOOKUP(D273,Equipment[],Equipment!$B$2))","v":"-"}]
[1802,"S","e","U27","1802-S-e-U27",{"$f":"IF(D274=\"Comb1\",VLOOKUP(B274,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B274,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B274=\"B\",C274=\"a\"),\n    \" Grading\",\"\"),\nIF(C274=\"b\",\"\",\"-\"),\nIF(C274=\"b\",\"\",VLOOKUP(A274,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A274,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A274,\"0\"),1)=\"5\",\"\",VLOOKUP(C274,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A274,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A274,\"0\"),1)=\"5\",$C274=\"b\"),\"\",VLOOKUP($A274,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A274,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C274=\"a\",C274=\"c\",C274=\"d\",C274=\"e\"),IF(OR(RIGHT(TEXT($A274,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A274,\"0\"),1)=\"5\"),VLOOKUP($A274,Quantities[],Quantities!$B$2),VLOOKUP($A274,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A274,\"0\"),1)=\"5\",VLOOKUP($A274,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A274,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"Continental Pit CP-2"},{"$f":"IF(LEFT(TEXT(A274,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A274,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C274=\"a\",C274=\"c\",C274=\"d\",C274=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A274,\"0\"),2)=\"00\",VLOOKUP(A274,Quantities[],Quantities!$B$2),VLOOKUP(A274,Quantities[],Quantities!$C$2))\n))","v":"-"},{"$f":"IF(AND(LEFT(D274,2)=\"Sc\",B274=\"A\",C274=\"d\"),\nSUM(VLOOKUP($A274,Quantities[],Quantities!$V$2),VLOOKUP($A274,Quantities[],Quantities!$Z$2),\nVLOOKUP($A274,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D274,2)=\"Sc\",C274=\"a\"),\nVLOOKUP(A274,Quantities[],Quantities!$J$2),\n\nIF(AND(B274=\"D\",C274=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B274=\"D\",\n VLOOKUP(A274,Quantities[],Quantities!$V$2)+VLOOKUP(A274,Quantities[],Quantities!$Z$2)+VLOOKUP(A274,Quantities[],Quantities!$AD$2),\nIF($B274=\"Q\", SUM(VLOOKUP($A274,Quantities[],Quantities!$V$2),VLOOKUP($A274,Quantities[],Quantities!$Z$2),\nVLOOKUP($A274,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A274,Quantities[],Quantities!$G$2)\n)))))","v":2453},{"$f":"IF(LEFT(D274,2)=\"Mg\", VLOOKUP(A274,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D274,2)=\"Sc\",B274=\"A\",C274=\"d\"),\n(SUM(VLOOKUP($A274,Quantities[],Quantities!$W$2)*VLOOKUP($A274,Quantities[],Quantities!$V$2),VLOOKUP($A274,Quantities[],Quantities!$AA$2)*VLOOKUP($A274,Quantities[],Quantities!$Z$2),VLOOKUP($A274,Quantities[],Quantities!$AE$2)*VLOOKUP($A274,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A274,Quantities[],Quantities!$V$2),VLOOKUP($A274,Quantities[],Quantities!$Z$2),VLOOKUP($A274,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D274,2)=\"Sc\",C274=\"a\"),\nVLOOKUP(A274,Quantities[],Quantities!$K$2),\n\nIF(AND(B274=\"D\",C274=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A274,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A274,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B274=\"D\", (VLOOKUP(A274,Quantities[],Quantities!$V$2)+VLOOKUP(A274,Quantities[],Quantities!$Z$2)+VLOOKUP(A274,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A274,Quantities[],Quantities!$W$2)*VLOOKUP(A274,Quantities[],Quantities!$V$2)\n+VLOOKUP(A274,Quantities[],Quantities!$AA$2)*VLOOKUP(A274,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A274,Quantities[],Quantities!$AE$2)*VLOOKUP(A274,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A274,Quantities[],Quantities!$V$2)+VLOOKUP(A274,Quantities[],Quantities!$Z$2)+VLOOKUP(A274,Quantities[],Quantities!$AD$2)),\n\nIF($B274=\"Q\", (SUM(VLOOKUP($A274,Quantities[],Quantities!$W$2)*VLOOKUP($A274,Quantities[],Quantities!$V$2),VLOOKUP($A274,Quantities[],Quantities!$AA$2)*VLOOKUP($A274,Quantities[],Quantities!$Z$2),VLOOKUP($A274,Quantities[],Quantities!$AE$2)*VLOOKUP($A274,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A274,Quantities[],Quantities!$V$2),VLOOKUP($A274,Quantities[],Quantities!$Z$2),VLOOKUP($A274,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A274,Quantities[],Quantities!$I$2)\n))))))","v":0},{"$f":"IF(LEFT(D274,1)=\"U\",\"-\",VLOOKUP(D274,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A89","v":5099},"E","c","Rp1","5099-E-c-Rp1",{"$f":"IF(D275=\"Comb1\",VLOOKUP(B275,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B275,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B275=\"B\",C275=\"a\"),\n    \" Grading\",\"\"),\nIF(C275=\"b\",\"\",\"-\"),\nIF(C275=\"b\",\"\",VLOOKUP(A275,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A275,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A275,\"0\"),1)=\"5\",\"\",VLOOKUP(C275,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Rip-Cover Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A275,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A275,\"0\"),1)=\"5\",$C275=\"b\"),\"\",VLOOKUP($A275,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A275,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C275=\"a\",C275=\"c\",C275=\"d\",C275=\"e\"),IF(OR(RIGHT(TEXT($A275,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A275,\"0\"),1)=\"5\"),VLOOKUP($A275,Quantities[],Quantities!$B$2),VLOOKUP($A275,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A275,\"0\"),1)=\"5\",VLOOKUP($A275,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A275,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A275,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A275,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C275=\"a\",C275=\"c\",C275=\"d\",C275=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A275,\"0\"),2)=\"00\",VLOOKUP(A275,Quantities[],Quantities!$B$2),VLOOKUP(A275,Quantities[],Quantities!$C$2))\n))","v":5099},{"$f":"IF(AND(LEFT(D275,2)=\"Sc\",B275=\"A\",C275=\"d\"),\nSUM(VLOOKUP($A275,Quantities[],Quantities!$V$2),VLOOKUP($A275,Quantities[],Quantities!$Z$2),\nVLOOKUP($A275,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D275,2)=\"Sc\",C275=\"a\"),\nVLOOKUP(A275,Quantities[],Quantities!$J$2),\n\nIF(AND(B275=\"D\",C275=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B275=\"D\",\n VLOOKUP(A275,Quantities[],Quantities!$V$2)+VLOOKUP(A275,Quantities[],Quantities!$Z$2)+VLOOKUP(A275,Quantities[],Quantities!$AD$2),\nIF($B275=\"Q\", SUM(VLOOKUP($A275,Quantities[],Quantities!$V$2),VLOOKUP($A275,Quantities[],Quantities!$Z$2),\nVLOOKUP($A275,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A275,Quantities[],Quantities!$G$2)\n)))))","v":372},{"$f":"IF(LEFT(D275,2)=\"Mg\", VLOOKUP(A275,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D275,2)=\"Sc\",B275=\"A\",C275=\"d\"),\n(SUM(VLOOKUP($A275,Quantities[],Quantities!$W$2)*VLOOKUP($A275,Quantities[],Quantities!$V$2),VLOOKUP($A275,Quantities[],Quantities!$AA$2)*VLOOKUP($A275,Quantities[],Quantities!$Z$2),VLOOKUP($A275,Quantities[],Quantities!$AE$2)*VLOOKUP($A275,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A275,Quantities[],Quantities!$V$2),VLOOKUP($A275,Quantities[],Quantities!$Z$2),VLOOKUP($A275,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D275,2)=\"Sc\",C275=\"a\"),\nVLOOKUP(A275,Quantities[],Quantities!$K$2),\n\nIF(AND(B275=\"D\",C275=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A275,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A275,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B275=\"D\", (VLOOKUP(A275,Quantities[],Quantities!$V$2)+VLOOKUP(A275,Quantities[],Quantities!$Z$2)+VLOOKUP(A275,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A275,Quantities[],Quantities!$W$2)*VLOOKUP(A275,Quantities[],Quantities!$V$2)\n+VLOOKUP(A275,Quantities[],Quantities!$AA$2)*VLOOKUP(A275,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A275,Quantities[],Quantities!$AE$2)*VLOOKUP(A275,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A275,Quantities[],Quantities!$V$2)+VLOOKUP(A275,Quantities[],Quantities!$Z$2)+VLOOKUP(A275,Quantities[],Quantities!$AD$2)),\n\nIF($B275=\"Q\", (SUM(VLOOKUP($A275,Quantities[],Quantities!$W$2)*VLOOKUP($A275,Quantities[],Quantities!$V$2),VLOOKUP($A275,Quantities[],Quantities!$AA$2)*VLOOKUP($A275,Quantities[],Quantities!$Z$2),VLOOKUP($A275,Quantities[],Quantities!$AE$2)*VLOOKUP($A275,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A275,Quantities[],Quantities!$V$2),VLOOKUP($A275,Quantities[],Quantities!$Z$2),VLOOKUP($A275,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A275,Quantities[],Quantities!$I$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D275,1)=\"U\",\"-\",VLOOKUP(D275,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A89","v":5099},"J","e","U2",{"$f":"CONCATENATE(TEXT(A276,\"0\"),\"-\",B276,\"-\",C276,\"-\",D276)","v":"5099-J-e-U2"},{"$f":"IF(D276=\"Comb1\",VLOOKUP(B276,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nCONCATENATE(\nVLOOKUP(B276,'Activity-Material_Codes'!$A$2:$B$22,Quantities!$B$2),\nIF(AND(B276=\"B\",C276=\"a\"),\n    \" Grading\",\"\"),\nIF(C276=\"b\",\"\",\"-\"),\nIF(C276=\"b\",\"\",VLOOKUP(A276,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A276,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A276,\"0\"),1)=\"5\",\"\",VLOOKUP(C276,'Activity-Material_Codes'!$A$25:$B$30,Quantities!$B$2))\n))","v":"Revegetate-Cover Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A276,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A276,\"0\"),1)=\"5\",$C276=\"b\"),\"\",VLOOKUP($A276,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A276,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C276=\"a\",C276=\"c\",C276=\"d\",C276=\"e\"),IF(OR(RIGHT(TEXT($A276,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A276,\"0\"),1)=\"5\"),VLOOKUP($A276,Quantities[],Quantities!$B$2),VLOOKUP($A276,Quantities[],Quantities!$C$2)),\nIF(LEFT(TEXT($A276,\"0\"),1)=\"5\",VLOOKUP($A276,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A276,Quantities!$C$56:$C$89)),Quantities!$A$56:$B$89,Quantities!$B$2))))","v":"North Overburden Stockpile"},{"$f":"IF(LEFT(TEXT(A276,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A276,Quantities!$A$4:$D$89,Quantities!$C$2),Quantities!$A$4:$D$89,Quantities!$C$2),\nIF(OR(C276=\"a\",C276=\"c\",C276=\"d\",C276=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A276,\"0\"),2)=\"00\",VLOOKUP(A276,Quantities[],Quantities!$B$2),VLOOKUP(A276,Quantities[],Quantities!$C$2))\n))","v":5099},{"$f":"IF(AND(LEFT(D276,2)=\"Sc\",B276=\"A\",C276=\"d\"),\nSUM(VLOOKUP($A276,Quantities[],Quantities!$V$2),VLOOKUP($A276,Quantities[],Quantities!$Z$2),\nVLOOKUP($A276,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D276,2)=\"Sc\",C276=\"a\"),\nVLOOKUP(A276,Quantities[],Quantities!$J$2),\n\nIF(AND(B276=\"D\",C276=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$V$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$Z$2)+\nVLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$88,Quantities!$AD$2),\n\nIF(B276=\"D\",\n VLOOKUP(A276,Quantities[],Quantities!$V$2)+VLOOKUP(A276,Quantities[],Quantities!$Z$2)+VLOOKUP(A276,Quantities[],Quantities!$AD$2),\nIF($B276=\"Q\", SUM(VLOOKUP($A276,Quantities[],Quantities!$V$2),VLOOKUP($A276,Quantities[],Quantities!$Z$2),\nVLOOKUP($A276,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A276,Quantities[],Quantities!$G$2)\n)))))","v":372},{"$f":"IF(LEFT(D276,2)=\"Mg\", VLOOKUP(A276,Quantities[],Quantities!$I$2),\nIF(AND(LEFT(D276,2)=\"Sc\",B276=\"A\",C276=\"d\"),\n(SUM(VLOOKUP($A276,Quantities[],Quantities!$W$2)*VLOOKUP($A276,Quantities[],Quantities!$V$2),VLOOKUP($A276,Quantities[],Quantities!$AA$2)*VLOOKUP($A276,Quantities[],Quantities!$Z$2),VLOOKUP($A276,Quantities[],Quantities!$AE$2)*VLOOKUP($A276,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A276,Quantities[],Quantities!$V$2),VLOOKUP($A276,Quantities[],Quantities!$Z$2),VLOOKUP($A276,Quantities[],Quantities!$AD$2)),\nIF(AND(LEFT(D276,2)=\"Sc\",C276=\"a\"),\nVLOOKUP(A276,Quantities[],Quantities!$K$2),\n\nIF(AND(B276=\"D\",C276=\"b\", (VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$88)),Quantities[],Quantities!$W$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AA$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)\n+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AE$2)*VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$88)),Quantities[],Quantities!$AD$2))/\n(VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$88)),Quantities[],Quantities!$V$2)+VLOOKUP(INDEX(Quantities!$A$56:$A$88,MATCH($A276,Quantities!$C$56:$C$88)),Quantities[],Quantities!$Z$2)+VLOOKUP(A276,Quantities[],Quantities!$AD$2)),\n\nIF(AND(B276=\"D\", (VLOOKUP(A276,Quantities[],Quantities!$V$2)+VLOOKUP(A276,Quantities[],Quantities!$Z$2)+VLOOKUP(A276,Quantities[],Quantities!$AD$2))>0),\n(VLOOKUP(A276,Quantities[],Quantities!$W$2)*VLOOKUP(A276,Quantities[],Quantities!$V$2)\n+VLOOKUP(A276,Quantities[],Quantities!$AA$2)*VLOOKUP(A276,Quantities[],Quantities!$Z$2)\n+VLOOKUP(A276,Quantities[],Quantities!$AE$2)*VLOOKUP(A276,Quantities[],Quantities!$AD$2))/\n(VLOOKUP(A276,Quantities[],Quantities!$V$2)+VLOOKUP(A276,Quantities[],Quantities!$Z$2)+VLOOKUP(A276,Quantities[],Quantities!$AD$2)),\n\nIF($B276=\"Q\", (SUM(VLOOKUP($A276,Quantities[],Quantities!$W$2)*VLOOKUP($A276,Quantities[],Quantities!$V$2),VLOOKUP($A276,Quantities[],Quantities!$AA$2)*VLOOKUP($A276,Quantities[],Quantities!$Z$2),VLOOKUP($A276,Quantities[],Quantities!$AE$2)*VLOOKUP($A276,Quantities[],Quantities!$AD$2)))/SUM(VLOOKUP($A276,Quantities[],Quantities!$V$2),VLOOKUP($A276,Quantities[],Quantities!$Z$2),VLOOKUP($A276,Quantities[],Quantities!$AD$2)),\n VLOOKUP(A276,Quantities[],Quantities!$I$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D276,1)=\"U\",\"-\",VLOOKUP(D276,Equipment[],Equipment!$B$2))","v":"-"}]
[]
[]
[]
[null,null,null,null,null,"Notes:"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "]

{"sheet":"4   Earthwork","index":7,"n_rows":276,"n_cols":15,"rows_kept":276,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #4"]
[null,null,null,null,"Earthwork Quantity Worksheet",null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2019-03-29"}]
[]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"  1 - Acres and volumes based on 2018 Continental RCE Update Submittal"]
[null,null,null,null,"  2 - Cover Material Swell: The 'Loose Volume' is calculated based on the acreage to be covered, 3 ft of cover, and accounts for appropriate swell factor.  "]
[null,null,null,null,"  3 - 8% swell factor is estimated for cover obtained from a mine stockpile because it is placed loose and is looser than cover borrowed from a natural deposit."]
[null,null,null,null,"  4 - Has been agreed upon with State agencies that swell occurs when cover material is moved from source to haul truck but not from the truck to placement on stockpile"]
[]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Area (ac)1","Cover Depth (in)","Bank/Stockpile Volume (bcy)1,4","Swell Factor (%)3","Loose/Stockpile Volume (lcy)2"]
[{"$f":"'3   Material'!A15","v":2001},{"$f":"'3   Material'!B15","v":"K"},{"$f":"'3   Material'!C15","v":"a"},{"$f":"'3   Material'!D15","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B15=\"N\",$B15=\"O\"),0,\n\nIF(AND($B15=\"A\",$C15=\"a\",OR(LEFT($D15,2)=\"Dz\",LEFT($D15,2)=\"Sc\")),0,\n\nVLOOKUP($A15,Quantities[],Quantities!$E$2)/43560))","v":0.01},{"$f":"IF(AND(OR(C15=\"b\",C15=\"d\"),OR('4   Earthwork'!$B15=\"C\",'4   Earthwork'!$B15=\"D\",'4   Earthwork'!$B15=\"A\",'4   Earthwork'!$B15=\"E\",'4   Earthwork'!$B15=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A15,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C15=\"b\",C15=\"d\"),\nM15/(1+L15),\nIF(OR(LEFT(D15,2)=\"Rp\",LEFT(D15,2)=\"Mg\"),0,\nVLOOKUP(A15,Quantities[],Quantities!$F$2)+VLOOKUP(A15,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A15,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C15=\"a\",\nVLOOKUP(A15,Quantities[],Quantities!$AG$2,0),\n0))","v":0},{"$f":"IF(AND(OR(C15=\"b\",C15=\"d\"),NOT($B15=\"E\")),\nI15*J15*43560/(12*27),\nIF(OR(LEFT(D15,2)=\"Rp\",LEFT(D15,2)=\"Mg\"),0,\nK15*(1+L15)))","v":0},null,{"$f":"LEFT(TEXT(A15,\"0\"),2)","v":"20"}]
[{"$f":"'3   Material'!A16","v":2002},{"$f":"'3   Material'!B16","v":"K"},{"$f":"'3   Material'!C16","v":"a"},{"$f":"'3   Material'!D16","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B16=\"N\",$B16=\"O\"),0,\n\nIF(AND($B16=\"A\",$C16=\"a\",OR(LEFT($D16,2)=\"Dz\",LEFT($D16,2)=\"Sc\")),0,\n\nVLOOKUP($A16,Quantities[],Quantities!$E$2)/43560))","v":0.62},{"$f":"IF(AND(OR(C16=\"b\",C16=\"d\"),OR('4   Earthwork'!$B16=\"C\",'4   Earthwork'!$B16=\"D\",'4   Earthwork'!$B16=\"A\",'4   Earthwork'!$B16=\"E\",'4   Earthwork'!$B16=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A16,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C16=\"b\",C16=\"d\"),\nM16/(1+L16),\nIF(OR(LEFT(D16,2)=\"Rp\",LEFT(D16,2)=\"Mg\"),0,\nVLOOKUP(A16,Quantities[],Quantities!$F$2)+VLOOKUP(A16,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A16,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C16=\"a\",\nVLOOKUP(A16,Quantities[],Quantities!$AG$2,0),\n0))","v":0},{"$f":"IF(AND(OR(C16=\"b\",C16=\"d\"),NOT($B16=\"E\")),\nI16*J16*43560/(12*27),\nIF(OR(LEFT(D16,2)=\"Rp\",LEFT(D16,2)=\"Mg\"),0,\nK16*(1+L16)))","v":0},null,{"$f":"LEFT(TEXT(A16,\"0\"),2)","v":"20"}]
[{"$f":"'3   Material'!A17","v":2004},{"$f":"'3   Material'!B17","v":"K"},{"$f":"'3   Material'!C17","v":"a"},{"$f":"'3   Material'!D17","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B17=\"N\",$B17=\"O\"),0,\n\nIF(AND($B17=\"A\",$C17=\"a\",OR(LEFT($D17,2)=\"Dz\",LEFT($D17,2)=\"Sc\")),0,\n\nVLOOKUP($A17,Quantities[],Quantities!$E$2)/43560))","v":0.38},{"$f":"IF(AND(OR(C17=\"b\",C17=\"d\"),OR('4   Earthwork'!$B17=\"C\",'4   Earthwork'!$B17=\"D\",'4   Earthwork'!$B17=\"A\",'4   Earthwork'!$B17=\"E\",'4   Earthwork'!$B17=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A17,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C17=\"b\",C17=\"d\"),\nM17/(1+L17),\nIF(OR(LEFT(D17,2)=\"Rp\",LEFT(D17,2)=\"Mg\"),0,\nVLOOKUP(A17,Quantities[],Quantities!$F$2)+VLOOKUP(A17,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A17,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C17=\"a\",\nVLOOKUP(A17,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A18","v":2005},{"$f":"'3   Material'!B18","v":"K"},{"$f":"'3   Material'!C18","v":"a"},{"$f":"'3   Material'!D18","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B18=\"N\",$B18=\"O\"),0,\n\nIF(AND($B18=\"A\",$C18=\"a\",OR(LEFT($D18,2)=\"Dz\",LEFT($D18,2)=\"Sc\")),0,\n\nVLOOKUP($A18,Quantities[],Quantities!$E$2)/43560))","v":0.2},{"$f":"IF(AND(OR(C18=\"b\",C18=\"d\"),OR('4   Earthwork'!$B18=\"C\",'4   Earthwork'!$B18=\"D\",'4   Earthwork'!$B18=\"A\",'4   Earthwork'!$B18=\"E\",'4   Earthwork'!$B18=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A18,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C18=\"b\",C18=\"d\"),\nM18/(1+L18),\nIF(OR(LEFT(D18,2)=\"Rp\",LEFT(D18,2)=\"Mg\"),0,\nVLOOKUP(A18,Quantities[],Quantities!$F$2)+VLOOKUP(A18,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A18,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C18=\"a\",\nVLOOKUP(A18,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A19","v":2010},{"$f":"'3   Material'!B19","v":"K"},{"$f":"'3   Material'!C19","v":"a"},{"$f":"'3   Material'!D19","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B19=\"N\",$B19=\"O\"),0,\n\nIF(AND($B19=\"A\",$C19=\"a\",OR(LEFT($D19,2)=\"Dz\",LEFT($D19,2)=\"Sc\")),0,\n\nVLOOKUP($A19,Quantities[],Quantities!$E$2)/43560))","v":1.53},{"$f":"IF(AND(OR(C19=\"b\",C19=\"d\"),OR('4   Earthwork'!$B19=\"C\",'4   Earthwork'!$B19=\"D\",'4   Earthwork'!$B19=\"A\",'4   Earthwork'!$B19=\"E\",'4   Earthwork'!$B19=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A19,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C19=\"b\",C19=\"d\"),\nM19/(1+L19),\nIF(OR(LEFT(D19,2)=\"Rp\",LEFT(D19,2)=\"Mg\"),0,\nVLOOKUP(A19,Quantities[],Quantities!$F$2)+VLOOKUP(A19,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A19,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C19=\"a\",\nVLOOKUP(A19,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A20","v":1001},{"$f":"'3   Material'!B20","v":"A"},{"$f":"'3   Material'!C20","v":"a"},{"$f":"'3   Material'!D20","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B20=\"N\",$B20=\"O\"),0,\n\nIF(AND($B20=\"A\",$C20=\"a\",OR(LEFT($D20,2)=\"Dz\",LEFT($D20,2)=\"Sc\")),0,\n\nVLOOKUP($A20,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C20=\"b\",C20=\"d\"),OR('4   Earthwork'!$B20=\"C\",'4   Earthwork'!$B20=\"D\",'4   Earthwork'!$B20=\"A\",'4   Earthwork'!$B20=\"E\",'4   Earthwork'!$B20=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A20,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C20=\"b\",C20=\"d\"),\nM20/(1+L20),\nIF(OR(LEFT(D20,2)=\"Rp\",LEFT(D20,2)=\"Mg\"),0,\nVLOOKUP(A20,Quantities[],Quantities!$F$2)+VLOOKUP(A20,Quantities[],Quantities!$AM$2)))","v":666680},{"$f":"IF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A20,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C20=\"a\",\nVLOOKUP(A20,Quantities[],Quantities!$AG$2,0),\n0))","v":0},666680,null,"10"]
[{"$f":"'3   Material'!A21","v":1002},{"$f":"'3   Material'!B21","v":"A"},{"$f":"'3   Material'!C21","v":"a"},{"$f":"'3   Material'!D21","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B21=\"N\",$B21=\"O\"),0,\n\nIF(AND($B21=\"A\",$C21=\"a\",OR(LEFT($D21,2)=\"Dz\",LEFT($D21,2)=\"Sc\")),0,\n\nVLOOKUP($A21,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C21=\"b\",C21=\"d\"),OR('4   Earthwork'!$B21=\"C\",'4   Earthwork'!$B21=\"D\",'4   Earthwork'!$B21=\"A\",'4   Earthwork'!$B21=\"E\",'4   Earthwork'!$B21=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A21,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C21=\"b\",C21=\"d\"),\nM21/(1+L21),\nIF(OR(LEFT(D21,2)=\"Rp\",LEFT(D21,2)=\"Mg\"),0,\nVLOOKUP(A21,Quantities[],Quantities!$F$2)+VLOOKUP(A21,Quantities[],Quantities!$AM$2)))","v":3150704.3855195497},{"$f":"IF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A21,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C21=\"a\",\nVLOOKUP(A21,Quantities[],Quantities!$AG$2,0),\n0))","v":0},3150704.3855195497,null,"10"]
[{"$f":"'3   Material'!A22","v":1003},{"$f":"'3   Material'!B22","v":"A"},{"$f":"'3   Material'!C22","v":"a"},{"$f":"'3   Material'!D22","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B22=\"N\",$B22=\"O\"),0,\n\nIF(AND($B22=\"A\",$C22=\"a\",OR(LEFT($D22,2)=\"Dz\",LEFT($D22,2)=\"Sc\")),0,\n\nVLOOKUP($A22,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C22=\"b\",C22=\"d\"),OR('4   Earthwork'!$B22=\"C\",'4   Earthwork'!$B22=\"D\",'4   Earthwork'!$B22=\"A\",'4   Earthwork'!$B22=\"E\",'4   Earthwork'!$B22=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A22,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C22=\"b\",C22=\"d\"),\nM22/(1+L22),\nIF(OR(LEFT(D22,2)=\"Rp\",LEFT(D22,2)=\"Mg\"),0,\nVLOOKUP(A22,Quantities[],Quantities!$F$2)+VLOOKUP(A22,Quantities[],Quantities!$AM$2)))","v":1450500.0093663272},{"$f":"IF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A22,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C22=\"a\",\nVLOOKUP(A22,Quantities[],Quantities!$AG$2,0),\n0))","v":0},1450500.0093663272,null,"10"]
[{"$f":"'3   Material'!A23","v":1004},{"$f":"'3   Material'!B23","v":"A"},{"$f":"'3   Material'!C23","v":"a"},{"$f":"'3   Material'!D23","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B23=\"N\",$B23=\"O\"),0,\n\nIF(AND($B23=\"A\",$C23=\"a\",OR(LEFT($D23,2)=\"Dz\",LEFT($D23,2)=\"Sc\")),0,\n\nVLOOKUP($A23,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C23=\"b\",C23=\"d\"),OR('4   Earthwork'!$B23=\"C\",'4   Earthwork'!$B23=\"D\",'4   Earthwork'!$B23=\"A\",'4   Earthwork'!$B23=\"E\",'4   Earthwork'!$B23=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A23,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C23=\"b\",C23=\"d\"),\nM23/(1+L23),\nIF(OR(LEFT(D23,2)=\"Rp\",LEFT(D23,2)=\"Mg\"),0,\nVLOOKUP(A23,Quantities[],Quantities!$F$2)+VLOOKUP(A23,Quantities[],Quantities!$AM$2)))","v":33718.666666666664},{"$f":"IF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A23,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C23=\"a\",\nVLOOKUP(A23,Quantities[],Quantities!$AG$2,0),\n0))","v":0},33718.666666666664,null,"10"]
[{"$f":"'3   Material'!A24","v":1101},{"$f":"'3   Material'!B24","v":"A"},{"$f":"'3   Material'!C24","v":"a"},{"$f":"'3   Material'!D24","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B24=\"N\",$B24=\"O\"),0,\n\nIF(AND($B24=\"A\",$C24=\"a\",OR(LEFT($D24,2)=\"Dz\",LEFT($D24,2)=\"Sc\")),0,\n\nVLOOKUP($A24,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C24=\"b\",C24=\"d\"),OR('4   Earthwork'!$B24=\"C\",'4   Earthwork'!$B24=\"D\",'4   Earthwork'!$B24=\"A\",'4   Earthwork'!$B24=\"E\",'4   Earthwork'!$B24=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A24,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C24=\"b\",C24=\"d\"),\nM24/(1+L24),\nIF(OR(LEFT(D24,2)=\"Rp\",LEFT(D24,2)=\"Mg\"),0,\nVLOOKUP(A24,Quantities[],Quantities!$F$2)+VLOOKUP(A24,Quantities[],Quantities!$AM$2)))","v":5825.9259259259261},{"$f":"IF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A24,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C24=\"a\",\nVLOOKUP(A24,Quantities[],Quantities!$AG$2,0),\n0))","v":0},5825.9259259259261,null,"11"]
[{"$f":"'3   Material'!A25","v":1102},{"$f":"'3   Material'!B25","v":"A"},{"$f":"'3   Material'!C25","v":"a"},{"$f":"'3   Material'!D25","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B25=\"N\",$B25=\"O\"),0,\n\nIF(AND($B25=\"A\",$C25=\"a\",OR(LEFT($D25,2)=\"Dz\",LEFT($D25,2)=\"Sc\")),0,\n\nVLOOKUP($A25,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C25=\"b\",C25=\"d\"),OR('4   Earthwork'!$B25=\"C\",'4   Earthwork'!$B25=\"D\",'4   Earthwork'!$B25=\"A\",'4   Earthwork'!$B25=\"E\",'4   Earthwork'!$B25=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A25,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C25=\"b\",C25=\"d\"),\nM25/(1+L25),\nIF(OR(LEFT(D25,2)=\"Rp\",LEFT(D25,2)=\"Mg\"),0,\nVLOOKUP(A25,Quantities[],Quantities!$F$2)+VLOOKUP(A25,Quantities[],Quantities!$AM$2)))","v":19718.518518518518},{"$f":"IF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A25,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C25=\"a\",\nVLOOKUP(A25,Quantities[],Quantities!$AG$2,0),\n0))","v":0},19718.518518518518,null,"11"]
[{"$f":"'3   Material'!A26","v":1201},{"$f":"'3   Material'!B26","v":"A"},{"$f":"'3   Material'!C26","v":"a"},{"$f":"'3   Material'!D26","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B26=\"N\",$B26=\"O\"),0,\n\nIF(AND($B26=\"A\",$C26=\"a\",OR(LEFT($D26,2)=\"Dz\",LEFT($D26,2)=\"Sc\")),0,\n\nVLOOKUP($A26,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C26=\"b\",C26=\"d\"),OR('4   Earthwork'!$B26=\"C\",'4   Earthwork'!$B26=\"D\",'4   Earthwork'!$B26=\"A\",'4   Earthwork'!$B26=\"E\",'4   Earthwork'!$B26=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A26,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C26=\"b\",C26=\"d\"),\nM26/(1+L26),\nIF(OR(LEFT(D26,2)=\"Rp\",LEFT(D26,2)=\"Mg\"),0,\nVLOOKUP(A26,Quantities[],Quantities!$F$2)+VLOOKUP(A26,Quantities[],Quantities!$AM$2)))","v":8988.0331407407411},{"$f":"IF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A26,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C26=\"a\",\nVLOOKUP(A26,Quantities[],Quantities!$AG$2,0),\n0))","v":0},8988.0331407407411,null,"12"]
[{"$f":"'3   Material'!A27","v":1202},{"$f":"'3   Material'!B27","v":"A"},{"$f":"'3   Material'!C27","v":"a"},{"$f":"'3   Material'!D27","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B27=\"N\",$B27=\"O\"),0,\n\nIF(AND($B27=\"A\",$C27=\"a\",OR(LEFT($D27,2)=\"Dz\",LEFT($D27,2)=\"Sc\")),0,\n\nVLOOKUP($A27,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C27=\"b\",C27=\"d\"),OR('4   Earthwork'!$B27=\"C\",'4   Earthwork'!$B27=\"D\",'4   Earthwork'!$B27=\"A\",'4   Earthwork'!$B27=\"E\",'4   Earthwork'!$B27=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A27,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C27=\"b\",C27=\"d\"),\nM27/(1+L27),\nIF(OR(LEFT(D27,2)=\"Rp\",LEFT(D27,2)=\"Mg\"),0,\nVLOOKUP(A27,Quantities[],Quantities!$F$2)+VLOOKUP(A27,Quantities[],Quantities!$AM$2)))","v":243350},{"$f":"IF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A27,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C27=\"a\",\nVLOOKUP(A27,Quantities[],Quantities!$AG$2,0),\n0))","v":0},243350,null,"12"]
[{"$f":"'3   Material'!A28","v":1301},{"$f":"'3   Material'!B28","v":"A"},{"$f":"'3   Material'!C28","v":"a"},{"$f":"'3   Material'!D28","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B28=\"N\",$B28=\"O\"),0,\n\nIF(AND($B28=\"A\",$C28=\"a\",OR(LEFT($D28,2)=\"Dz\",LEFT($D28,2)=\"Sc\")),0,\n\nVLOOKUP($A28,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C28=\"b\",C28=\"d\"),OR('4   Earthwork'!$B28=\"C\",'4   Earthwork'!$B28=\"D\",'4   Earthwork'!$B28=\"A\",'4   Earthwork'!$B28=\"E\",'4   Earthwork'!$B28=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A28,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C28=\"b\",C28=\"d\"),\nM28/(1+L28),\nIF(OR(LEFT(D28,2)=\"Rp\",LEFT(D28,2)=\"Mg\"),0,\nVLOOKUP(A28,Quantities[],Quantities!$F$2)+VLOOKUP(A28,Quantities[],Quantities!$AM$2)))","v":50794.5},{"$f":"IF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A28,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C28=\"a\",\nVLOOKUP(A28,Quantities[],Quantities!$AG$2,0),\n0))","v":0},50794.5,null,"13"]
[{"$f":"'3   Material'!A29","v":1302},{"$f":"'3   Material'!B29","v":"A"},{"$f":"'3   Material'!C29","v":"a"},{"$f":"'3   Material'!D29","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B29=\"N\",$B29=\"O\"),0,\n\nIF(AND($B29=\"A\",$C29=\"a\",OR(LEFT($D29,2)=\"Dz\",LEFT($D29,2)=\"Sc\")),0,\n\nVLOOKUP($A29,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C29=\"b\",C29=\"d\"),OR('4   Earthwork'!$B29=\"C\",'4   Earthwork'!$B29=\"D\",'4   Earthwork'!$B29=\"A\",'4   Earthwork'!$B29=\"E\",'4   Earthwork'!$B29=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A29,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C29=\"b\",C29=\"d\"),\nM29/(1+L29),\nIF(OR(LEFT(D29,2)=\"Rp\",LEFT(D29,2)=\"Mg\"),0,\nVLOOKUP(A29,Quantities[],Quantities!$F$2)+VLOOKUP(A29,Quantities[],Quantities!$AM$2)))","v":170294},{"$f":"IF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A29,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C29=\"a\",\nVLOOKUP(A29,Quantities[],Quantities!$AG$2,0),\n0))","v":0},170294,null,"13"]
[{"$f":"'3   Material'!A30","v":1303},{"$f":"'3   Material'!B30","v":"A"},{"$f":"'3   Material'!C30","v":"a"},{"$f":"'3   Material'!D30","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B30=\"N\",$B30=\"O\"),0,\n\nIF(AND($B30=\"A\",$C30=\"a\",OR(LEFT($D30,2)=\"Dz\",LEFT($D30,2)=\"Sc\")),0,\n\nVLOOKUP($A30,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C30=\"b\",C30=\"d\"),OR('4   Earthwork'!$B30=\"C\",'4   Earthwork'!$B30=\"D\",'4   Earthwork'!$B30=\"A\",'4   Earthwork'!$B30=\"E\",'4   Earthwork'!$B30=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A30,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C30=\"b\",C30=\"d\"),\nM30/(1+L30),\nIF(OR(LEFT(D30,2)=\"Rp\",LEFT(D30,2)=\"Mg\"),0,\nVLOOKUP(A30,Quantities[],Quantities!$F$2)+VLOOKUP(A30,Quantities[],Quantities!$AM$2)))","v":67765},{"$f":"IF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A30,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C30=\"a\",\nVLOOKUP(A30,Quantities[],Quantities!$AG$2,0),\n0))","v":0},67765,null,"13"]
[{"$f":"'3   Material'!A31","v":1304},{"$f":"'3   Material'!B31","v":"E"},{"$f":"'3   Material'!C31","v":"a"},{"$f":"'3   Material'!D31","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B31=\"N\",$B31=\"O\"),0,\n\nIF(AND($B31=\"A\",$C31=\"a\",OR(LEFT($D31,2)=\"Dz\",LEFT($D31,2)=\"Sc\")),0,\n\nVLOOKUP($A31,Quantities[],Quantities!$E$2)/43560))","v":50},{"$f":"IF(AND(OR(C31=\"b\",C31=\"d\"),OR('4   Earthwork'!$B31=\"C\",'4   Earthwork'!$B31=\"D\",'4   Earthwork'!$B31=\"A\",'4   Earthwork'!$B31=\"E\",'4   Earthwork'!$B31=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A31,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C31=\"b\",C31=\"d\"),\nM31/(1+L31),\nIF(OR(LEFT(D31,2)=\"Rp\",LEFT(D31,2)=\"Mg\"),0,\nVLOOKUP(A31,Quantities[],Quantities!$F$2)+VLOOKUP(A31,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A31,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C31=\"a\",\nVLOOKUP(A31,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},0,null,"13"]
[{"$f":"'3   Material'!A32","v":1304},{"$f":"'3   Material'!B32","v":"C"},{"$f":"'3   Material'!C32","v":"a"},{"$f":"'3   Material'!D32","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B32=\"N\",$B32=\"O\"),0,\n\nIF(AND($B32=\"A\",$C32=\"a\",OR(LEFT($D32,2)=\"Dz\",LEFT($D32,2)=\"Sc\")),0,\n\nVLOOKUP($A32,Quantities[],Quantities!$E$2)/43560))","v":50},{"$f":"IF(AND(OR(C32=\"b\",C32=\"d\"),OR('4   Earthwork'!$B32=\"C\",'4   Earthwork'!$B32=\"D\",'4   Earthwork'!$B32=\"A\",'4   Earthwork'!$B32=\"E\",'4   Earthwork'!$B32=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A32,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C32=\"b\",C32=\"d\"),\nM32/(1+L32),\nIF(OR(LEFT(D32,2)=\"Rp\",LEFT(D32,2)=\"Mg\"),0,\nVLOOKUP(A32,Quantities[],Quantities!$F$2)+VLOOKUP(A32,Quantities[],Quantities!$AM$2)))","v":62226},{"$f":"IF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A32,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C32=\"a\",\nVLOOKUP(A32,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},71559.899999999994,null,"13"]
[{"$f":"'3   Material'!A33","v":1304},{"$f":"'3   Material'!B33","v":"D"},{"$f":"'3   Material'!C33","v":"a"},{"$f":"'3   Material'!D33","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B33=\"N\",$B33=\"O\"),0,\n\nIF(AND($B33=\"A\",$C33=\"a\",OR(LEFT($D33,2)=\"Dz\",LEFT($D33,2)=\"Sc\")),0,\n\nVLOOKUP($A33,Quantities[],Quantities!$E$2)/43560))","v":50},{"$f":"IF(AND(OR(C33=\"b\",C33=\"d\"),OR('4   Earthwork'!$B33=\"C\",'4   Earthwork'!$B33=\"D\",'4   Earthwork'!$B33=\"A\",'4   Earthwork'!$B33=\"E\",'4   Earthwork'!$B33=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A33,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C33=\"b\",C33=\"d\"),\nM33/(1+L33),\nIF(OR(LEFT(D33,2)=\"Rp\",LEFT(D33,2)=\"Mg\"),0,\nVLOOKUP(A33,Quantities[],Quantities!$F$2)+VLOOKUP(A33,Quantities[],Quantities!$AM$2)))","v":62226},{"$f":"IF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A33,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C33=\"a\",\nVLOOKUP(A33,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},71559.899999999994,null,"13"]
[{"$f":"'3   Material'!A34","v":1401},{"$f":"'3   Material'!B34","v":"A"},{"$f":"'3   Material'!C34","v":"a"},{"$f":"'3   Material'!D34","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B34=\"N\",$B34=\"O\"),0,\n\nIF(AND($B34=\"A\",$C34=\"a\",OR(LEFT($D34,2)=\"Dz\",LEFT($D34,2)=\"Sc\")),0,\n\nVLOOKUP($A34,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C34=\"b\",C34=\"d\"),OR('4   Earthwork'!$B34=\"C\",'4   Earthwork'!$B34=\"D\",'4   Earthwork'!$B34=\"A\",'4   Earthwork'!$B34=\"E\",'4   Earthwork'!$B34=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A34,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C34=\"b\",C34=\"d\"),\nM34/(1+L34),\nIF(OR(LEFT(D34,2)=\"Rp\",LEFT(D34,2)=\"Mg\"),0,\nVLOOKUP(A34,Quantities[],Quantities!$F$2)+VLOOKUP(A34,Quantities[],Quantities!$AM$2)))","v":73481.5},{"$f":"IF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A34,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C34=\"a\",\nVLOOKUP(A34,Quantities[],Quantities!$AG$2,0),\n0))","v":0},73481.5,null,"14"]
[{"$f":"'3   Material'!A35","v":1402},{"$f":"'3   Material'!B35","v":"A"},{"$f":"'3   Material'!C35","v":"a"},{"$f":"'3   Material'!D35","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B35=\"N\",$B35=\"O\"),0,\n\nIF(AND($B35=\"A\",$C35=\"a\",OR(LEFT($D35,2)=\"Dz\",LEFT($D35,2)=\"Sc\")),0,\n\nVLOOKUP($A35,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C35=\"b\",C35=\"d\"),OR('4   Earthwork'!$B35=\"C\",'4   Earthwork'!$B35=\"D\",'4   Earthwork'!$B35=\"A\",'4   Earthwork'!$B35=\"E\",'4   Earthwork'!$B35=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A35,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C35=\"b\",C35=\"d\"),\nM35/(1+L35),\nIF(OR(LEFT(D35,2)=\"Rp\",LEFT(D35,2)=\"Mg\"),0,\nVLOOKUP(A35,Quantities[],Quantities!$F$2)+VLOOKUP(A35,Quantities[],Quantities!$AM$2)))","v":69996},{"$f":"IF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A35,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C35=\"a\",\nVLOOKUP(A35,Quantities[],Quantities!$AG$2,0),\n0))","v":0},69996,null,"14"]
[{"$f":"'3   Material'!A36","v":1502},{"$f":"'3   Material'!B36","v":"A"},{"$f":"'3   Material'!C36","v":"a"},{"$f":"'3   Material'!D36","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B36=\"N\",$B36=\"O\"),0,\n\nIF(AND($B36=\"A\",$C36=\"a\",OR(LEFT($D36,2)=\"Dz\",LEFT($D36,2)=\"Sc\")),0,\n\nVLOOKUP($A36,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C36=\"b\",C36=\"d\"),OR('4   Earthwork'!$B36=\"C\",'4   Earthwork'!$B36=\"D\",'4   Earthwork'!$B36=\"A\",'4   Earthwork'!$B36=\"E\",'4   Earthwork'!$B36=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A36,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C36=\"b\",C36=\"d\"),\nM36/(1+L36),\nIF(OR(LEFT(D36,2)=\"Rp\",LEFT(D36,2)=\"Mg\"),0,\nVLOOKUP(A36,Quantities[],Quantities!$F$2)+VLOOKUP(A36,Quantities[],Quantities!$AM$2)))","v":24255},{"$f":"IF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A36,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C36=\"a\",\nVLOOKUP(A36,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},27893.249999999996,null,"15"]
[{"$f":"'3   Material'!A37","v":1503},{"$f":"'3   Material'!B37","v":"A"},{"$f":"'3   Material'!C37","v":"a"},{"$f":"'3   Material'!D37","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B37=\"N\",$B37=\"O\"),0,\n\nIF(AND($B37=\"A\",$C37=\"a\",OR(LEFT($D37,2)=\"Dz\",LEFT($D37,2)=\"Sc\")),0,\n\nVLOOKUP($A37,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C37=\"b\",C37=\"d\"),OR('4   Earthwork'!$B37=\"C\",'4   Earthwork'!$B37=\"D\",'4   Earthwork'!$B37=\"A\",'4   Earthwork'!$B37=\"E\",'4   Earthwork'!$B37=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A37,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C37=\"b\",C37=\"d\"),\nM37/(1+L37),\nIF(OR(LEFT(D37,2)=\"Rp\",LEFT(D37,2)=\"Mg\"),0,\nVLOOKUP(A37,Quantities[],Quantities!$F$2)+VLOOKUP(A37,Quantities[],Quantities!$AM$2)))","v":28322},{"$f":"IF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A37,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C37=\"a\",\nVLOOKUP(A37,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},32570.3,null,"15"]
[{"$f":"'3   Material'!A38","v":1503},{"$f":"'3   Material'!B38","v":"B"},{"$f":"'3   Material'!C38","v":"a"},{"$f":"'3   Material'!D38","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B38=\"N\",$B38=\"O\"),0,\n\nIF(AND($B38=\"A\",$C38=\"a\",OR(LEFT($D38,2)=\"Dz\",LEFT($D38,2)=\"Sc\")),0,\n\nVLOOKUP($A38,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C38=\"b\",C38=\"d\"),OR('4   Earthwork'!$B38=\"C\",'4   Earthwork'!$B38=\"D\",'4   Earthwork'!$B38=\"A\",'4   Earthwork'!$B38=\"E\",'4   Earthwork'!$B38=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A38,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C38=\"b\",C38=\"d\"),\nM38/(1+L38),\nIF(OR(LEFT(D38,2)=\"Rp\",LEFT(D38,2)=\"Mg\"),0,\nVLOOKUP(A38,Quantities[],Quantities!$F$2)+VLOOKUP(A38,Quantities[],Quantities!$AM$2)))","v":28322},{"$f":"IF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A38,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C38=\"a\",\nVLOOKUP(A38,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},32570.3,null,"15"]
[{"$f":"'3   Material'!A39","v":1504},{"$f":"'3   Material'!B39","v":"C"},{"$f":"'3   Material'!C39","v":"a"},{"$f":"'3   Material'!D39","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B39=\"N\",$B39=\"O\"),0,\n\nIF(AND($B39=\"A\",$C39=\"a\",OR(LEFT($D39,2)=\"Dz\",LEFT($D39,2)=\"Sc\")),0,\n\nVLOOKUP($A39,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C39=\"b\",C39=\"d\"),OR('4   Earthwork'!$B39=\"C\",'4   Earthwork'!$B39=\"D\",'4   Earthwork'!$B39=\"A\",'4   Earthwork'!$B39=\"E\",'4   Earthwork'!$B39=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A39,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C39=\"b\",C39=\"d\"),\nM39/(1+L39),\nIF(OR(LEFT(D39,2)=\"Rp\",LEFT(D39,2)=\"Mg\"),0,\nVLOOKUP(A39,Quantities[],Quantities!$F$2)+VLOOKUP(A39,Quantities[],Quantities!$AM$2)))","v":35986},{"$f":"IF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A39,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C39=\"a\",\nVLOOKUP(A39,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},41383.899999999994,null,"15"]
[{"$f":"'3   Material'!A40","v":1504},{"$f":"'3   Material'!B40","v":"B"},{"$f":"'3   Material'!C40","v":"a"},{"$f":"'3   Material'!D40","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B40=\"N\",$B40=\"O\"),0,\n\nIF(AND($B40=\"A\",$C40=\"a\",OR(LEFT($D40,2)=\"Dz\",LEFT($D40,2)=\"Sc\")),0,\n\nVLOOKUP($A40,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C40=\"b\",C40=\"d\"),OR('4   Earthwork'!$B40=\"C\",'4   Earthwork'!$B40=\"D\",'4   Earthwork'!$B40=\"A\",'4   Earthwork'!$B40=\"E\",'4   Earthwork'!$B40=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A40,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C40=\"b\",C40=\"d\"),\nM40/(1+L40),\nIF(OR(LEFT(D40,2)=\"Rp\",LEFT(D40,2)=\"Mg\"),0,\nVLOOKUP(A40,Quantities[],Quantities!$F$2)+VLOOKUP(A40,Quantities[],Quantities!$AM$2)))","v":35986},{"$f":"IF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A40,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C40=\"a\",\nVLOOKUP(A40,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},41383.899999999994,null,"15"]
[{"$f":"'3   Material'!A41","v":1504},{"$f":"'3   Material'!B41","v":"D"},{"$f":"'3   Material'!C41","v":"a"},{"$f":"'3   Material'!D41","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B41=\"N\",$B41=\"O\"),0,\n\nIF(AND($B41=\"A\",$C41=\"a\",OR(LEFT($D41,2)=\"Dz\",LEFT($D41,2)=\"Sc\")),0,\n\nVLOOKUP($A41,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C41=\"b\",C41=\"d\"),OR('4   Earthwork'!$B41=\"C\",'4   Earthwork'!$B41=\"D\",'4   Earthwork'!$B41=\"A\",'4   Earthwork'!$B41=\"E\",'4   Earthwork'!$B41=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A41,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C41=\"b\",C41=\"d\"),\nM41/(1+L41),\nIF(OR(LEFT(D41,2)=\"Rp\",LEFT(D41,2)=\"Mg\"),0,\nVLOOKUP(A41,Quantities[],Quantities!$F$2)+VLOOKUP(A41,Quantities[],Quantities!$AM$2)))","v":35986},{"$f":"IF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A41,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C41=\"a\",\nVLOOKUP(A41,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},41383.899999999994,null,"15"]
[{"$f":"'3   Material'!A42","v":1505},{"$f":"'3   Material'!B42","v":"C"},{"$f":"'3   Material'!C42","v":"a"},{"$f":"'3   Material'!D42","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B42=\"N\",$B42=\"O\"),0,\n\nIF(AND($B42=\"A\",$C42=\"a\",OR(LEFT($D42,2)=\"Dz\",LEFT($D42,2)=\"Sc\")),0,\n\nVLOOKUP($A42,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C42=\"b\",C42=\"d\"),OR('4   Earthwork'!$B42=\"C\",'4   Earthwork'!$B42=\"D\",'4   Earthwork'!$B42=\"A\",'4   Earthwork'!$B42=\"E\",'4   Earthwork'!$B42=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A42,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C42=\"b\",C42=\"d\"),\nM42/(1+L42),\nIF(OR(LEFT(D42,2)=\"Rp\",LEFT(D42,2)=\"Mg\"),0,\nVLOOKUP(A42,Quantities[],Quantities!$F$2)+VLOOKUP(A42,Quantities[],Quantities!$AM$2)))","v":67453},{"$f":"IF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A42,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C42=\"a\",\nVLOOKUP(A42,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},77570.95,null,"15"]
[{"$f":"'3   Material'!A43","v":1505},{"$f":"'3   Material'!B43","v":"B"},{"$f":"'3   Material'!C43","v":"a"},{"$f":"'3   Material'!D43","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B43=\"N\",$B43=\"O\"),0,\n\nIF(AND($B43=\"A\",$C43=\"a\",OR(LEFT($D43,2)=\"Dz\",LEFT($D43,2)=\"Sc\")),0,\n\nVLOOKUP($A43,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C43=\"b\",C43=\"d\"),OR('4   Earthwork'!$B43=\"C\",'4   Earthwork'!$B43=\"D\",'4   Earthwork'!$B43=\"A\",'4   Earthwork'!$B43=\"E\",'4   Earthwork'!$B43=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A43,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C43=\"b\",C43=\"d\"),\nM43/(1+L43),\nIF(OR(LEFT(D43,2)=\"Rp\",LEFT(D43,2)=\"Mg\"),0,\nVLOOKUP(A43,Quantities[],Quantities!$F$2)+VLOOKUP(A43,Quantities[],Quantities!$AM$2)))","v":67453},{"$f":"IF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A43,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C43=\"a\",\nVLOOKUP(A43,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},77570.95,null,"15"]
[{"$f":"'3   Material'!A44","v":1505},{"$f":"'3   Material'!B44","v":"D"},{"$f":"'3   Material'!C44","v":"a"},{"$f":"'3   Material'!D44","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B44=\"N\",$B44=\"O\"),0,\n\nIF(AND($B44=\"A\",$C44=\"a\",OR(LEFT($D44,2)=\"Dz\",LEFT($D44,2)=\"Sc\")),0,\n\nVLOOKUP($A44,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C44=\"b\",C44=\"d\"),OR('4   Earthwork'!$B44=\"C\",'4   Earthwork'!$B44=\"D\",'4   Earthwork'!$B44=\"A\",'4   Earthwork'!$B44=\"E\",'4   Earthwork'!$B44=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A44,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C44=\"b\",C44=\"d\"),\nM44/(1+L44),\nIF(OR(LEFT(D44,2)=\"Rp\",LEFT(D44,2)=\"Mg\"),0,\nVLOOKUP(A44,Quantities[],Quantities!$F$2)+VLOOKUP(A44,Quantities[],Quantities!$AM$2)))","v":67453},{"$f":"IF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A44,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C44=\"a\",\nVLOOKUP(A44,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},77570.95,null,"15"]
[{"$f":"'3   Material'!A45","v":1506},{"$f":"'3   Material'!B45","v":"C"},{"$f":"'3   Material'!C45","v":"a"},{"$f":"'3   Material'!D45","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B45=\"N\",$B45=\"O\"),0,\n\nIF(AND($B45=\"A\",$C45=\"a\",OR(LEFT($D45,2)=\"Dz\",LEFT($D45,2)=\"Sc\")),0,\n\nVLOOKUP($A45,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C45=\"b\",C45=\"d\"),OR('4   Earthwork'!$B45=\"C\",'4   Earthwork'!$B45=\"D\",'4   Earthwork'!$B45=\"A\",'4   Earthwork'!$B45=\"E\",'4   Earthwork'!$B45=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A45,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C45=\"b\",C45=\"d\"),\nM45/(1+L45),\nIF(OR(LEFT(D45,2)=\"Rp\",LEFT(D45,2)=\"Mg\"),0,\nVLOOKUP(A45,Quantities[],Quantities!$F$2)+VLOOKUP(A45,Quantities[],Quantities!$AM$2)))","v":5731},{"$f":"IF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A45,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C45=\"a\",\nVLOOKUP(A45,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},6590.65,null,"15"]
[{"$f":"'3   Material'!A46","v":1506},{"$f":"'3   Material'!B46","v":"D"},{"$f":"'3   Material'!C46","v":"a"},{"$f":"'3   Material'!D46","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B46=\"N\",$B46=\"O\"),0,\n\nIF(AND($B46=\"A\",$C46=\"a\",OR(LEFT($D46,2)=\"Dz\",LEFT($D46,2)=\"Sc\")),0,\n\nVLOOKUP($A46,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C46=\"b\",C46=\"d\"),OR('4   Earthwork'!$B46=\"C\",'4   Earthwork'!$B46=\"D\",'4   Earthwork'!$B46=\"A\",'4   Earthwork'!$B46=\"E\",'4   Earthwork'!$B46=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A46,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C46=\"b\",C46=\"d\"),\nM46/(1+L46),\nIF(OR(LEFT(D46,2)=\"Rp\",LEFT(D46,2)=\"Mg\"),0,\nVLOOKUP(A46,Quantities[],Quantities!$F$2)+VLOOKUP(A46,Quantities[],Quantities!$AM$2)))","v":5731},{"$f":"IF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A46,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C46=\"a\",\nVLOOKUP(A46,Quantities[],Quantities!$AG$2,0),\n0))","v":0.15},6590.65,null,"15"]
[{"$f":"'3   Material'!A47","v":1507},{"$f":"'3   Material'!B47","v":"C"},{"$f":"'3   Material'!C47","v":"a"},{"$f":"'3   Material'!D47","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B47=\"N\",$B47=\"O\"),0,\n\nIF(AND($B47=\"A\",$C47=\"a\",OR(LEFT($D47,2)=\"Dz\",LEFT($D47,2)=\"Sc\")),0,\n\nVLOOKUP($A47,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C47=\"b\",C47=\"d\"),OR('4   Earthwork'!$B47=\"C\",'4   Earthwork'!$B47=\"D\",'4   Earthwork'!$B47=\"A\",'4   Earthwork'!$B47=\"E\",'4   Earthwork'!$B47=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A47,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C47=\"b\",C47=\"d\"),\nM47/(1+L47),\nIF(OR(LEFT(D47,2)=\"Rp\",LEFT(D47,2)=\"Mg\"),0,\nVLOOKUP(A47,Quantities[],Quantities!$F$2)+VLOOKUP(A47,Quantities[],Quantities!$AM$2)))","v":672},{"$f":"IF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A47,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C47=\"a\",\nVLOOKUP(A47,Quantities[],Quantities!$AG$2,0),\n0))","v":0.6},1075.2,null,"15"]
[{"$f":"'3   Material'!A48","v":1507},{"$f":"'3   Material'!B48","v":"D"},{"$f":"'3   Material'!C48","v":"a"},{"$f":"'3   Material'!D48","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B48=\"N\",$B48=\"O\"),0,\n\nIF(AND($B48=\"A\",$C48=\"a\",OR(LEFT($D48,2)=\"Dz\",LEFT($D48,2)=\"Sc\")),0,\n\nVLOOKUP($A48,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C48=\"b\",C48=\"d\"),OR('4   Earthwork'!$B48=\"C\",'4   Earthwork'!$B48=\"D\",'4   Earthwork'!$B48=\"A\",'4   Earthwork'!$B48=\"E\",'4   Earthwork'!$B48=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A48,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C48=\"b\",C48=\"d\"),\nM48/(1+L48),\nIF(OR(LEFT(D48,2)=\"Rp\",LEFT(D48,2)=\"Mg\"),0,\nVLOOKUP(A48,Quantities[],Quantities!$F$2)+VLOOKUP(A48,Quantities[],Quantities!$AM$2)))","v":672},{"$f":"IF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A48,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C48=\"a\",\nVLOOKUP(A48,Quantities[],Quantities!$AG$2,0),\n0))","v":0.6},1075.2,null,"15"]
[{"$f":"'3   Material'!A49","v":1001},{"$f":"'3   Material'!B49","v":"E"},{"$f":"'3   Material'!C49","v":"c"},{"$f":"'3   Material'!D49","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B49=\"N\",$B49=\"O\"),0,\n\nIF(AND($B49=\"A\",$C49=\"a\",OR(LEFT($D49,2)=\"Dz\",LEFT($D49,2)=\"Sc\")),0,\n\nVLOOKUP($A49,Quantities[],Quantities!$E$2)/43560))","v":109.9},{"$f":"IF(AND(OR(C49=\"b\",C49=\"d\"),OR('4   Earthwork'!$B49=\"C\",'4   Earthwork'!$B49=\"D\",'4   Earthwork'!$B49=\"A\",'4   Earthwork'!$B49=\"E\",'4   Earthwork'!$B49=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A49,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C49=\"b\",C49=\"d\"),\nM49/(1+L49),\nIF(OR(LEFT(D49,2)=\"Rp\",LEFT(D49,2)=\"Mg\"),0,\nVLOOKUP(A49,Quantities[],Quantities!$F$2)+VLOOKUP(A49,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A49,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C49=\"a\",\nVLOOKUP(A49,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"10"]
[{"$f":"'3   Material'!A50","v":1101},{"$f":"'3   Material'!B50","v":"E"},{"$f":"'3   Material'!C50","v":"c"},{"$f":"'3   Material'!D50","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B50=\"N\",$B50=\"O\"),0,\n\nIF(AND($B50=\"A\",$C50=\"a\",OR(LEFT($D50,2)=\"Dz\",LEFT($D50,2)=\"Sc\")),0,\n\nVLOOKUP($A50,Quantities[],Quantities!$E$2)/43560))","v":1.3},{"$f":"IF(AND(OR(C50=\"b\",C50=\"d\"),OR('4   Earthwork'!$B50=\"C\",'4   Earthwork'!$B50=\"D\",'4   Earthwork'!$B50=\"A\",'4   Earthwork'!$B50=\"E\",'4   Earthwork'!$B50=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A50,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C50=\"b\",C50=\"d\"),\nM50/(1+L50),\nIF(OR(LEFT(D50,2)=\"Rp\",LEFT(D50,2)=\"Mg\"),0,\nVLOOKUP(A50,Quantities[],Quantities!$F$2)+VLOOKUP(A50,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A50,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C50=\"a\",\nVLOOKUP(A50,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"11"]
[{"$f":"'3   Material'!A51","v":1201},{"$f":"'3   Material'!B51","v":"E"},{"$f":"'3   Material'!C51","v":"c"},{"$f":"'3   Material'!D51","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B51=\"N\",$B51=\"O\"),0,\n\nIF(AND($B51=\"A\",$C51=\"a\",OR(LEFT($D51,2)=\"Dz\",LEFT($D51,2)=\"Sc\")),0,\n\nVLOOKUP($A51,Quantities[],Quantities!$E$2)/43560))","v":5.5710949219467407},{"$f":"IF(AND(OR(C51=\"b\",C51=\"d\"),OR('4   Earthwork'!$B51=\"C\",'4   Earthwork'!$B51=\"D\",'4   Earthwork'!$B51=\"A\",'4   Earthwork'!$B51=\"E\",'4   Earthwork'!$B51=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A51,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C51=\"b\",C51=\"d\"),\nM51/(1+L51),\nIF(OR(LEFT(D51,2)=\"Rp\",LEFT(D51,2)=\"Mg\"),0,\nVLOOKUP(A51,Quantities[],Quantities!$F$2)+VLOOKUP(A51,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A51,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C51=\"a\",\nVLOOKUP(A51,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"12"]
[{"$f":"'3   Material'!A52","v":1301},{"$f":"'3   Material'!B52","v":"E"},{"$f":"'3   Material'!C52","v":"c"},{"$f":"'3   Material'!D52","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B52=\"N\",$B52=\"O\"),0,\n\nIF(AND($B52=\"A\",$C52=\"a\",OR(LEFT($D52,2)=\"Dz\",LEFT($D52,2)=\"Sc\")),0,\n\nVLOOKUP($A52,Quantities[],Quantities!$E$2)/43560))","v":108.2},{"$f":"IF(AND(OR(C52=\"b\",C52=\"d\"),OR('4   Earthwork'!$B52=\"C\",'4   Earthwork'!$B52=\"D\",'4   Earthwork'!$B52=\"A\",'4   Earthwork'!$B52=\"E\",'4   Earthwork'!$B52=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A52,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C52=\"b\",C52=\"d\"),\nM52/(1+L52),\nIF(OR(LEFT(D52,2)=\"Rp\",LEFT(D52,2)=\"Mg\"),0,\nVLOOKUP(A52,Quantities[],Quantities!$F$2)+VLOOKUP(A52,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A52,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C52=\"a\",\nVLOOKUP(A52,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"13"]
[{"$f":"'3   Material'!A53","v":1401},{"$f":"'3   Material'!B53","v":"E"},{"$f":"'3   Material'!C53","v":"c"},{"$f":"'3   Material'!D53","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B53=\"N\",$B53=\"O\"),0,\n\nIF(AND($B53=\"A\",$C53=\"a\",OR(LEFT($D53,2)=\"Dz\",LEFT($D53,2)=\"Sc\")),0,\n\nVLOOKUP($A53,Quantities[],Quantities!$E$2)/43560))","v":57.152000000000001},{"$f":"IF(AND(OR(C53=\"b\",C53=\"d\"),OR('4   Earthwork'!$B53=\"C\",'4   Earthwork'!$B53=\"D\",'4   Earthwork'!$B53=\"A\",'4   Earthwork'!$B53=\"E\",'4   Earthwork'!$B53=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A53,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C53=\"b\",C53=\"d\"),\nM53/(1+L53),\nIF(OR(LEFT(D53,2)=\"Rp\",LEFT(D53,2)=\"Mg\"),0,\nVLOOKUP(A53,Quantities[],Quantities!$F$2)+VLOOKUP(A53,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A53,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C53=\"a\",\nVLOOKUP(A53,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A54","v":1001},{"$f":"'3   Material'!B54","v":"B"},{"$f":"'3   Material'!C54","v":"b"},{"$f":"'3   Material'!D54","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(OR($B54=\"N\",$B54=\"O\"),0,\n\nIF(AND($B54=\"A\",$C54=\"a\",OR(LEFT($D54,2)=\"Dz\",LEFT($D54,2)=\"Sc\")),0,\n\nVLOOKUP($A54,Quantities[],Quantities!$E$2)/43560))","v":109.9},{"$f":"IF(AND(OR(C54=\"b\",C54=\"d\"),OR('4   Earthwork'!$B54=\"C\",'4   Earthwork'!$B54=\"D\",'4   Earthwork'!$B54=\"A\",'4   Earthwork'!$B54=\"E\",'4   Earthwork'!$B54=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A54,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C54=\"b\",C54=\"d\"),\nM54/(1+L54),\nIF(OR(LEFT(D54,2)=\"Rp\",LEFT(D54,2)=\"Mg\"),0,\nVLOOKUP(A54,Quantities[],Quantities!$F$2)+VLOOKUP(A54,Quantities[],Quantities!$AM$2)))","v":492514.81481481477},{"$f":"IF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A54,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C54=\"a\",\nVLOOKUP(A54,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},531916,null,"10"]
[{"$f":"'3   Material'!A55","v":1002},{"$f":"'3   Material'!B55","v":"B"},{"$f":"'3   Material'!C55","v":"b"},{"$f":"'3   Material'!D55","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(OR($B55=\"N\",$B55=\"O\"),0,\n\nIF(AND($B55=\"A\",$C55=\"a\",OR(LEFT($D55,2)=\"Dz\",LEFT($D55,2)=\"Sc\")),0,\n\nVLOOKUP($A55,Quantities[],Quantities!$E$2)/43560))","v":255.6},{"$f":"IF(AND(OR(C55=\"b\",C55=\"d\"),OR('4   Earthwork'!$B55=\"C\",'4   Earthwork'!$B55=\"D\",'4   Earthwork'!$B55=\"A\",'4   Earthwork'!$B55=\"E\",'4   Earthwork'!$B55=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A55,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C55=\"b\",C55=\"d\"),\nM55/(1+L55),\nIF(OR(LEFT(D55,2)=\"Rp\",LEFT(D55,2)=\"Mg\"),0,\nVLOOKUP(A55,Quantities[],Quantities!$F$2)+VLOOKUP(A55,Quantities[],Quantities!$AM$2)))","v":1145466.6666666665},{"$f":"IF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A55,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C55=\"a\",\nVLOOKUP(A55,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},1237104,null,"10"]
[{"$f":"'3   Material'!A56","v":1003},{"$f":"'3   Material'!B56","v":"B"},{"$f":"'3   Material'!C56","v":"b"},{"$f":"'3   Material'!D56","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(OR($B56=\"N\",$B56=\"O\"),0,\n\nIF(AND($B56=\"A\",$C56=\"a\",OR(LEFT($D56,2)=\"Dz\",LEFT($D56,2)=\"Sc\")),0,\n\nVLOOKUP($A56,Quantities[],Quantities!$E$2)/43560))","v":83.537900608356281},{"$f":"IF(AND(OR(C56=\"b\",C56=\"d\"),OR('4   Earthwork'!$B56=\"C\",'4   Earthwork'!$B56=\"D\",'4   Earthwork'!$B56=\"A\",'4   Earthwork'!$B56=\"E\",'4   Earthwork'!$B56=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A56,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C56=\"b\",C56=\"d\"),\nM56/(1+L56),\nIF(OR(LEFT(D56,2)=\"Rp\",LEFT(D56,2)=\"Mg\"),0,\nVLOOKUP(A56,Quantities[],Quantities!$F$2)+VLOOKUP(A56,Quantities[],Quantities!$AM$2)))","v":374373.55457818927},{"$f":"IF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A56,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C56=\"a\",\nVLOOKUP(A56,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},404323.43894444441,null,"10"]
[{"$f":"'3   Material'!A57","v":1004},{"$f":"'3   Material'!B57","v":"B"},{"$f":"'3   Material'!C57","v":"b"},{"$f":"'3   Material'!D57","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(OR($B57=\"N\",$B57=\"O\"),0,\n\nIF(AND($B57=\"A\",$C57=\"a\",OR(LEFT($D57,2)=\"Dz\",LEFT($D57,2)=\"Sc\")),0,\n\nVLOOKUP($A57,Quantities[],Quantities!$E$2)/43560))","v":20.9},{"$f":"IF(AND(OR(C57=\"b\",C57=\"d\"),OR('4   Earthwork'!$B57=\"C\",'4   Earthwork'!$B57=\"D\",'4   Earthwork'!$B57=\"A\",'4   Earthwork'!$B57=\"E\",'4   Earthwork'!$B57=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A57,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C57=\"b\",C57=\"d\"),\nM57/(1+L57),\nIF(OR(LEFT(D57,2)=\"Rp\",LEFT(D57,2)=\"Mg\"),0,\nVLOOKUP(A57,Quantities[],Quantities!$F$2)+VLOOKUP(A57,Quantities[],Quantities!$AM$2)))","v":93662.962962962964},{"$f":"IF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A57,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C57=\"a\",\nVLOOKUP(A57,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},101156,null,"10"]
[{"$f":"'3   Material'!A58","v":1101},{"$f":"'3   Material'!B58","v":"B"},{"$f":"'3   Material'!C58","v":"b"},{"$f":"'3   Material'!D58","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(OR($B58=\"N\",$B58=\"O\"),0,\n\nIF(AND($B58=\"A\",$C58=\"a\",OR(LEFT($D58,2)=\"Dz\",LEFT($D58,2)=\"Sc\")),0,\n\nVLOOKUP($A58,Quantities[],Quantities!$E$2)/43560))","v":1.3},{"$f":"IF(AND(OR(C58=\"b\",C58=\"d\"),OR('4   Earthwork'!$B58=\"C\",'4   Earthwork'!$B58=\"D\",'4   Earthwork'!$B58=\"A\",'4   Earthwork'!$B58=\"E\",'4   Earthwork'!$B58=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A58,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C58=\"b\",C58=\"d\"),\nM58/(1+L58),\nIF(OR(LEFT(D58,2)=\"Rp\",LEFT(D58,2)=\"Mg\"),0,\nVLOOKUP(A58,Quantities[],Quantities!$F$2)+VLOOKUP(A58,Quantities[],Quantities!$AM$2)))","v":5825.9259259259261},{"$f":"IF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A58,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C58=\"a\",\nVLOOKUP(A58,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},6292.0000000000009,null,"11"]
[{"$f":"'3   Material'!A59","v":1102},{"$f":"'3   Material'!B59","v":"B"},{"$f":"'3   Material'!C59","v":"b"},{"$f":"'3   Material'!D59","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(OR($B59=\"N\",$B59=\"O\"),0,\n\nIF(AND($B59=\"A\",$C59=\"a\",OR(LEFT($D59,2)=\"Dz\",LEFT($D59,2)=\"Sc\")),0,\n\nVLOOKUP($A59,Quantities[],Quantities!$E$2)/43560))","v":4.4000000000000004},{"$f":"IF(AND(OR(C59=\"b\",C59=\"d\"),OR('4   Earthwork'!$B59=\"C\",'4   Earthwork'!$B59=\"D\",'4   Earthwork'!$B59=\"A\",'4   Earthwork'!$B59=\"E\",'4   Earthwork'!$B59=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A59,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C59=\"b\",C59=\"d\"),\nM59/(1+L59),\nIF(OR(LEFT(D59,2)=\"Rp\",LEFT(D59,2)=\"Mg\"),0,\nVLOOKUP(A59,Quantities[],Quantities!$F$2)+VLOOKUP(A59,Quantities[],Quantities!$AM$2)))","v":19718.518518518518},{"$f":"IF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A59,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C59=\"a\",\nVLOOKUP(A59,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},21296,null,"11"]
[{"$f":"'3   Material'!A60","v":1201},{"$f":"'3   Material'!B60","v":"B"},{"$f":"'3   Material'!C60","v":"b"},{"$f":"'3   Material'!D60","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(OR($B60=\"N\",$B60=\"O\"),0,\n\nIF(AND($B60=\"A\",$C60=\"a\",OR(LEFT($D60,2)=\"Dz\",LEFT($D60,2)=\"Sc\")),0,\n\nVLOOKUP($A60,Quantities[],Quantities!$E$2)/43560))","v":5.5710949219467407},{"$f":"IF(AND(OR(C60=\"b\",C60=\"d\"),OR('4   Earthwork'!$B60=\"C\",'4   Earthwork'!$B60=\"D\",'4   Earthwork'!$B60=\"A\",'4   Earthwork'!$B60=\"E\",'4   Earthwork'!$B60=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A60,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C60=\"b\",C60=\"d\"),\nM60/(1+L60),\nIF(OR(LEFT(D60,2)=\"Rp\",LEFT(D60,2)=\"Mg\"),0,\nVLOOKUP(A60,Quantities[],Quantities!$F$2)+VLOOKUP(A60,Quantities[],Quantities!$AM$2)))","v":24966.758724279833},{"$f":"IF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A60,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C60=\"a\",\nVLOOKUP(A60,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},26964.099422222222,null,"12"]
[{"$f":"'3   Material'!A61","v":1202},{"$f":"'3   Material'!B61","v":"B"},{"$f":"'3   Material'!C61","v":"b"},{"$f":"'3   Material'!D61","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(OR($B61=\"N\",$B61=\"O\"),0,\n\nIF(AND($B61=\"A\",$C61=\"a\",OR(LEFT($D61,2)=\"Dz\",LEFT($D61,2)=\"Sc\")),0,\n\nVLOOKUP($A61,Quantities[],Quantities!$E$2)/43560))","v":22.258905078053257},{"$f":"IF(AND(OR(C61=\"b\",C61=\"d\"),OR('4   Earthwork'!$B61=\"C\",'4   Earthwork'!$B61=\"D\",'4   Earthwork'!$B61=\"A\",'4   Earthwork'!$B61=\"E\",'4   Earthwork'!$B61=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A61,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C61=\"b\",C61=\"d\"),\nM61/(1+L61),\nIF(OR(LEFT(D61,2)=\"Rp\",LEFT(D61,2)=\"Mg\"),0,\nVLOOKUP(A61,Quantities[],Quantities!$F$2)+VLOOKUP(A61,Quantities[],Quantities!$AM$2)))","v":99752.870905349773},{"$f":"IF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A61,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C61=\"a\",\nVLOOKUP(A61,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},107733.10057777776,null,"12"]
[{"$f":"'3   Material'!A62","v":1301},{"$f":"'3   Material'!B62","v":"B"},{"$f":"'3   Material'!C62","v":"b"},{"$f":"'3   Material'!D62","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(OR($B62=\"N\",$B62=\"O\"),0,\n\nIF(AND($B62=\"A\",$C62=\"a\",OR(LEFT($D62,2)=\"Dz\",LEFT($D62,2)=\"Sc\")),0,\n\nVLOOKUP($A62,Quantities[],Quantities!$E$2)/43560))","v":108.2},{"$f":"IF(AND(OR(C62=\"b\",C62=\"d\"),OR('4   Earthwork'!$B62=\"C\",'4   Earthwork'!$B62=\"D\",'4   Earthwork'!$B62=\"A\",'4   Earthwork'!$B62=\"E\",'4   Earthwork'!$B62=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A62,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C62=\"b\",C62=\"d\"),\nM62/(1+L62),\nIF(OR(LEFT(D62,2)=\"Rp\",LEFT(D62,2)=\"Mg\"),0,\nVLOOKUP(A62,Quantities[],Quantities!$F$2)+VLOOKUP(A62,Quantities[],Quantities!$AM$2)))","v":484896.29629629629},{"$f":"IF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A62,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C62=\"a\",\nVLOOKUP(A62,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},523688,null,"13"]
[{"$f":"'3   Material'!A63","v":1302},{"$f":"'3   Material'!B63","v":"B"},{"$f":"'3   Material'!C63","v":"b"},{"$f":"'3   Material'!D63","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(OR($B63=\"N\",$B63=\"O\"),0,\n\nIF(AND($B63=\"A\",$C63=\"a\",OR(LEFT($D63,2)=\"Dz\",LEFT($D63,2)=\"Sc\")),0,\n\nVLOOKUP($A63,Quantities[],Quantities!$E$2)/43560))","v":36.33},{"$f":"IF(AND(OR(C63=\"b\",C63=\"d\"),OR('4   Earthwork'!$B63=\"C\",'4   Earthwork'!$B63=\"D\",'4   Earthwork'!$B63=\"A\",'4   Earthwork'!$B63=\"E\",'4   Earthwork'!$B63=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A63,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C63=\"b\",C63=\"d\"),\nM63/(1+L63),\nIF(OR(LEFT(D63,2)=\"Rp\",LEFT(D63,2)=\"Mg\"),0,\nVLOOKUP(A63,Quantities[],Quantities!$F$2)+VLOOKUP(A63,Quantities[],Quantities!$AM$2)))","v":162812.22222222219},{"$f":"IF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A63,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C63=\"a\",\nVLOOKUP(A63,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},175837.19999999998,null,"13"]
[{"$f":"'3   Material'!A64","v":1303},{"$f":"'3   Material'!B64","v":"B"},{"$f":"'3   Material'!C64","v":"b"},{"$f":"'3   Material'!D64","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(OR($B64=\"N\",$B64=\"O\"),0,\n\nIF(AND($B64=\"A\",$C64=\"a\",OR(LEFT($D64,2)=\"Dz\",LEFT($D64,2)=\"Sc\")),0,\n\nVLOOKUP($A64,Quantities[],Quantities!$E$2)/43560))","v":33},{"$f":"IF(AND(OR(C64=\"b\",C64=\"d\"),OR('4   Earthwork'!$B64=\"C\",'4   Earthwork'!$B64=\"D\",'4   Earthwork'!$B64=\"A\",'4   Earthwork'!$B64=\"E\",'4   Earthwork'!$B64=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A64,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C64=\"b\",C64=\"d\"),\nM64/(1+L64),\nIF(OR(LEFT(D64,2)=\"Rp\",LEFT(D64,2)=\"Mg\"),0,\nVLOOKUP(A64,Quantities[],Quantities!$F$2)+VLOOKUP(A64,Quantities[],Quantities!$AM$2)))","v":147888.88888888888},{"$f":"IF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A64,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C64=\"a\",\nVLOOKUP(A64,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},159720,null,"13"]
[{"$f":"'3   Material'!A65","v":1401},{"$f":"'3   Material'!B65","v":"B"},{"$f":"'3   Material'!C65","v":"b"},{"$f":"'3   Material'!D65","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(OR($B65=\"N\",$B65=\"O\"),0,\n\nIF(AND($B65=\"A\",$C65=\"a\",OR(LEFT($D65,2)=\"Dz\",LEFT($D65,2)=\"Sc\")),0,\n\nVLOOKUP($A65,Quantities[],Quantities!$E$2)/43560))","v":57.152000000000001},{"$f":"IF(AND(OR(C65=\"b\",C65=\"d\"),OR('4   Earthwork'!$B65=\"C\",'4   Earthwork'!$B65=\"D\",'4   Earthwork'!$B65=\"A\",'4   Earthwork'!$B65=\"E\",'4   Earthwork'!$B65=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A65,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C65=\"b\",C65=\"d\"),\nM65/(1+L65),\nIF(OR(LEFT(D65,2)=\"Rp\",LEFT(D65,2)=\"Mg\"),0,\nVLOOKUP(A65,Quantities[],Quantities!$F$2)+VLOOKUP(A65,Quantities[],Quantities!$AM$2)))","v":256125.62962962966},{"$f":"IF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A65,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C65=\"a\",\nVLOOKUP(A65,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},276615.68000000005,null,"14"]
[{"$f":"'3   Material'!A66","v":1402},{"$f":"'3   Material'!B66","v":"B"},{"$f":"'3   Material'!C66","v":"b"},{"$f":"'3   Material'!D66","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(OR($B66=\"N\",$B66=\"O\"),0,\n\nIF(AND($B66=\"A\",$C66=\"a\",OR(LEFT($D66,2)=\"Dz\",LEFT($D66,2)=\"Sc\")),0,\n\nVLOOKUP($A66,Quantities[],Quantities!$E$2)/43560))","v":5.3179999999999996},{"$f":"IF(AND(OR(C66=\"b\",C66=\"d\"),OR('4   Earthwork'!$B66=\"C\",'4   Earthwork'!$B66=\"D\",'4   Earthwork'!$B66=\"A\",'4   Earthwork'!$B66=\"E\",'4   Earthwork'!$B66=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A66,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C66=\"b\",C66=\"d\"),\nM66/(1+L66),\nIF(OR(LEFT(D66,2)=\"Rp\",LEFT(D66,2)=\"Mg\"),0,\nVLOOKUP(A66,Quantities[],Quantities!$F$2)+VLOOKUP(A66,Quantities[],Quantities!$AM$2)))","v":23832.518518518511},{"$f":"IF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A66,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C66=\"a\",\nVLOOKUP(A66,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},25739.119999999995,null,"14"]
[{"$f":"'3   Material'!A67","v":1601},{"$f":"'3   Material'!B67","v":"B"},{"$f":"'3   Material'!C67","v":"b"},{"$f":"'3   Material'!D67","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(OR($B67=\"N\",$B67=\"O\"),0,\n\nIF(AND($B67=\"A\",$C67=\"a\",OR(LEFT($D67,2)=\"Dz\",LEFT($D67,2)=\"Sc\")),0,\n\nVLOOKUP($A67,Quantities[],Quantities!$E$2)/43560))","v":11.9},{"$f":"IF(AND(OR(C67=\"b\",C67=\"d\"),OR('4   Earthwork'!$B67=\"C\",'4   Earthwork'!$B67=\"D\",'4   Earthwork'!$B67=\"A\",'4   Earthwork'!$B67=\"E\",'4   Earthwork'!$B67=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A67,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C67=\"b\",C67=\"d\"),\nM67/(1+L67),\nIF(OR(LEFT(D67,2)=\"Rp\",LEFT(D67,2)=\"Mg\"),0,\nVLOOKUP(A67,Quantities[],Quantities!$F$2)+VLOOKUP(A67,Quantities[],Quantities!$AM$2)))","v":53329.629629629628},{"$f":"IF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A67,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C67=\"a\",\nVLOOKUP(A67,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},57596,null,"16"]
[{"$f":"'3   Material'!A68","v":1700},{"$f":"'3   Material'!B68","v":"B"},{"$f":"'3   Material'!C68","v":"b"},{"$f":"'3   Material'!D68","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"IF(OR($B68=\"N\",$B68=\"O\"),0,\n\nIF(AND($B68=\"A\",$C68=\"a\",OR(LEFT($D68,2)=\"Dz\",LEFT($D68,2)=\"Sc\")),0,\n\nVLOOKUP($A68,Quantities[],Quantities!$E$2)/43560))","v":93.3},{"$f":"IF(AND(OR(C68=\"b\",C68=\"d\"),OR('4   Earthwork'!$B68=\"C\",'4   Earthwork'!$B68=\"D\",'4   Earthwork'!$B68=\"A\",'4   Earthwork'!$B68=\"E\",'4   Earthwork'!$B68=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A68,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C68=\"b\",C68=\"d\"),\nM68/(1+L68),\nIF(OR(LEFT(D68,2)=\"Rp\",LEFT(D68,2)=\"Mg\"),0,\nVLOOKUP(A68,Quantities[],Quantities!$F$2)+VLOOKUP(A68,Quantities[],Quantities!$AM$2)))","v":418122.22222222219},{"$f":"IF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A68,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C68=\"a\",\nVLOOKUP(A68,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},451572,null,"17"]
[{"$f":"'3   Material'!A69","v":2001},{"$f":"'3   Material'!B69","v":"B"},{"$f":"'3   Material'!C69","v":"b"},{"$f":"'3   Material'!D69","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(OR($B69=\"N\",$B69=\"O\"),0,\n\nIF(AND($B69=\"A\",$C69=\"a\",OR(LEFT($D69,2)=\"Dz\",LEFT($D69,2)=\"Sc\")),0,\n\nVLOOKUP($A69,Quantities[],Quantities!$E$2)/43560))","v":0.01},{"$f":"IF(AND(OR(C69=\"b\",C69=\"d\"),OR('4   Earthwork'!$B69=\"C\",'4   Earthwork'!$B69=\"D\",'4   Earthwork'!$B69=\"A\",'4   Earthwork'!$B69=\"E\",'4   Earthwork'!$B69=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A69,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C69=\"b\",C69=\"d\"),\nM69/(1+L69),\nIF(OR(LEFT(D69,2)=\"Rp\",LEFT(D69,2)=\"Mg\"),0,\nVLOOKUP(A69,Quantities[],Quantities!$F$2)+VLOOKUP(A69,Quantities[],Quantities!$AM$2)))","v":44.81481481481481},{"$f":"IF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A69,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C69=\"a\",\nVLOOKUP(A69,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},48.4,null,"20"]
[{"$f":"'3   Material'!A70","v":2002},{"$f":"'3   Material'!B70","v":"B"},{"$f":"'3   Material'!C70","v":"b"},{"$f":"'3   Material'!D70","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(OR($B70=\"N\",$B70=\"O\"),0,\n\nIF(AND($B70=\"A\",$C70=\"a\",OR(LEFT($D70,2)=\"Dz\",LEFT($D70,2)=\"Sc\")),0,\n\nVLOOKUP($A70,Quantities[],Quantities!$E$2)/43560))","v":0.62},{"$f":"IF(AND(OR(C70=\"b\",C70=\"d\"),OR('4   Earthwork'!$B70=\"C\",'4   Earthwork'!$B70=\"D\",'4   Earthwork'!$B70=\"A\",'4   Earthwork'!$B70=\"E\",'4   Earthwork'!$B70=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A70,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C70=\"b\",C70=\"d\"),\nM70/(1+L70),\nIF(OR(LEFT(D70,2)=\"Rp\",LEFT(D70,2)=\"Mg\"),0,\nVLOOKUP(A70,Quantities[],Quantities!$F$2)+VLOOKUP(A70,Quantities[],Quantities!$AM$2)))","v":2778.5185185185187},{"$f":"IF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A70,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C70=\"a\",\nVLOOKUP(A70,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},3000.8,null,"20"]
[{"$f":"'3   Material'!A71","v":2003},{"$f":"'3   Material'!B71","v":"B"},{"$f":"'3   Material'!C71","v":"b"},{"$f":"'3   Material'!D71","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(OR($B71=\"N\",$B71=\"O\"),0,\n\nIF(AND($B71=\"A\",$C71=\"a\",OR(LEFT($D71,2)=\"Dz\",LEFT($D71,2)=\"Sc\")),0,\n\nVLOOKUP($A71,Quantities[],Quantities!$E$2)/43560))","v":0.5},{"$f":"IF(AND(OR(C71=\"b\",C71=\"d\"),OR('4   Earthwork'!$B71=\"C\",'4   Earthwork'!$B71=\"D\",'4   Earthwork'!$B71=\"A\",'4   Earthwork'!$B71=\"E\",'4   Earthwork'!$B71=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A71,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C71=\"b\",C71=\"d\"),\nM71/(1+L71),\nIF(OR(LEFT(D71,2)=\"Rp\",LEFT(D71,2)=\"Mg\"),0,\nVLOOKUP(A71,Quantities[],Quantities!$F$2)+VLOOKUP(A71,Quantities[],Quantities!$AM$2)))","v":2240.7407407407404},{"$f":"IF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A71,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C71=\"a\",\nVLOOKUP(A71,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},2420,null,"20"]
[{"$f":"'3   Material'!A72","v":2004},{"$f":"'3   Material'!B72","v":"B"},{"$f":"'3   Material'!C72","v":"b"},{"$f":"'3   Material'!D72","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(OR($B72=\"N\",$B72=\"O\"),0,\n\nIF(AND($B72=\"A\",$C72=\"a\",OR(LEFT($D72,2)=\"Dz\",LEFT($D72,2)=\"Sc\")),0,\n\nVLOOKUP($A72,Quantities[],Quantities!$E$2)/43560))","v":0.38},{"$f":"IF(AND(OR(C72=\"b\",C72=\"d\"),OR('4   Earthwork'!$B72=\"C\",'4   Earthwork'!$B72=\"D\",'4   Earthwork'!$B72=\"A\",'4   Earthwork'!$B72=\"E\",'4   Earthwork'!$B72=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A72,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C72=\"b\",C72=\"d\"),\nM72/(1+L72),\nIF(OR(LEFT(D72,2)=\"Rp\",LEFT(D72,2)=\"Mg\"),0,\nVLOOKUP(A72,Quantities[],Quantities!$F$2)+VLOOKUP(A72,Quantities[],Quantities!$AM$2)))","v":1702.9629629629626},{"$f":"IF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A72,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C72=\"a\",\nVLOOKUP(A72,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},1839.1999999999998,null,"20"]
[{"$f":"'3   Material'!A73","v":2005},{"$f":"'3   Material'!B73","v":"B"},{"$f":"'3   Material'!C73","v":"b"},{"$f":"'3   Material'!D73","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(OR($B73=\"N\",$B73=\"O\"),0,\n\nIF(AND($B73=\"A\",$C73=\"a\",OR(LEFT($D73,2)=\"Dz\",LEFT($D73,2)=\"Sc\")),0,\n\nVLOOKUP($A73,Quantities[],Quantities!$E$2)/43560))","v":0.2},{"$f":"IF(AND(OR(C73=\"b\",C73=\"d\"),OR('4   Earthwork'!$B73=\"C\",'4   Earthwork'!$B73=\"D\",'4   Earthwork'!$B73=\"A\",'4   Earthwork'!$B73=\"E\",'4   Earthwork'!$B73=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A73,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C73=\"b\",C73=\"d\"),\nM73/(1+L73),\nIF(OR(LEFT(D73,2)=\"Rp\",LEFT(D73,2)=\"Mg\"),0,\nVLOOKUP(A73,Quantities[],Quantities!$F$2)+VLOOKUP(A73,Quantities[],Quantities!$AM$2)))","v":896.29629629629619},{"$f":"IF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A73,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C73=\"a\",\nVLOOKUP(A73,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},968,null,"20"]
[{"$f":"'3   Material'!A74","v":2006},{"$f":"'3   Material'!B74","v":"B"},{"$f":"'3   Material'!C74","v":"b"},{"$f":"'3   Material'!D74","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(OR($B74=\"N\",$B74=\"O\"),0,\n\nIF(AND($B74=\"A\",$C74=\"a\",OR(LEFT($D74,2)=\"Dz\",LEFT($D74,2)=\"Sc\")),0,\n\nVLOOKUP($A74,Quantities[],Quantities!$E$2)/43560))","v":0.46000000000000008},{"$f":"IF(AND(OR(C74=\"b\",C74=\"d\"),OR('4   Earthwork'!$B74=\"C\",'4   Earthwork'!$B74=\"D\",'4   Earthwork'!$B74=\"A\",'4   Earthwork'!$B74=\"E\",'4   Earthwork'!$B74=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A74,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C74=\"b\",C74=\"d\"),\nM74/(1+L74),\nIF(OR(LEFT(D74,2)=\"Rp\",LEFT(D74,2)=\"Mg\"),0,\nVLOOKUP(A74,Quantities[],Quantities!$F$2)+VLOOKUP(A74,Quantities[],Quantities!$AM$2)))","v":2061.4814814814813},{"$f":"IF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A74,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C74=\"a\",\nVLOOKUP(A74,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},2226.4,null,"20"]
[{"$f":"'3   Material'!A75","v":2007},{"$f":"'3   Material'!B75","v":"B"},{"$f":"'3   Material'!C75","v":"b"},{"$f":"'3   Material'!D75","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(OR($B75=\"N\",$B75=\"O\"),0,\n\nIF(AND($B75=\"A\",$C75=\"a\",OR(LEFT($D75,2)=\"Dz\",LEFT($D75,2)=\"Sc\")),0,\n\nVLOOKUP($A75,Quantities[],Quantities!$E$2)/43560))","v":0.52},{"$f":"IF(AND(OR(C75=\"b\",C75=\"d\"),OR('4   Earthwork'!$B75=\"C\",'4   Earthwork'!$B75=\"D\",'4   Earthwork'!$B75=\"A\",'4   Earthwork'!$B75=\"E\",'4   Earthwork'!$B75=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A75,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C75=\"b\",C75=\"d\"),\nM75/(1+L75),\nIF(OR(LEFT(D75,2)=\"Rp\",LEFT(D75,2)=\"Mg\"),0,\nVLOOKUP(A75,Quantities[],Quantities!$F$2)+VLOOKUP(A75,Quantities[],Quantities!$AM$2)))","v":2330.37037037037},{"$f":"IF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A75,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C75=\"a\",\nVLOOKUP(A75,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},2516.7999999999997,null,"20"]
[{"$f":"'3   Material'!A76","v":2008},{"$f":"'3   Material'!B76","v":"B"},{"$f":"'3   Material'!C76","v":"b"},{"$f":"'3   Material'!D76","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(OR($B76=\"N\",$B76=\"O\"),0,\n\nIF(AND($B76=\"A\",$C76=\"a\",OR(LEFT($D76,2)=\"Dz\",LEFT($D76,2)=\"Sc\")),0,\n\nVLOOKUP($A76,Quantities[],Quantities!$E$2)/43560))","v":0.34},{"$f":"IF(AND(OR(C76=\"b\",C76=\"d\"),OR('4   Earthwork'!$B76=\"C\",'4   Earthwork'!$B76=\"D\",'4   Earthwork'!$B76=\"A\",'4   Earthwork'!$B76=\"E\",'4   Earthwork'!$B76=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A76,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C76=\"b\",C76=\"d\"),\nM76/(1+L76),\nIF(OR(LEFT(D76,2)=\"Rp\",LEFT(D76,2)=\"Mg\"),0,\nVLOOKUP(A76,Quantities[],Quantities!$F$2)+VLOOKUP(A76,Quantities[],Quantities!$AM$2)))","v":1523.7037037037037},{"$f":"IF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A76,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C76=\"a\",\nVLOOKUP(A76,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},1645.6000000000001,null,"20"]
[{"$f":"'3   Material'!A77","v":2009},{"$f":"'3   Material'!B77","v":"B"},{"$f":"'3   Material'!C77","v":"b"},{"$f":"'3   Material'!D77","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(OR($B77=\"N\",$B77=\"O\"),0,\n\nIF(AND($B77=\"A\",$C77=\"a\",OR(LEFT($D77,2)=\"Dz\",LEFT($D77,2)=\"Sc\")),0,\n\nVLOOKUP($A77,Quantities[],Quantities!$E$2)/43560))","v":0.84000000000000008},{"$f":"IF(AND(OR(C77=\"b\",C77=\"d\"),OR('4   Earthwork'!$B77=\"C\",'4   Earthwork'!$B77=\"D\",'4   Earthwork'!$B77=\"A\",'4   Earthwork'!$B77=\"E\",'4   Earthwork'!$B77=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A77,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C77=\"b\",C77=\"d\"),\nM77/(1+L77),\nIF(OR(LEFT(D77,2)=\"Rp\",LEFT(D77,2)=\"Mg\"),0,\nVLOOKUP(A77,Quantities[],Quantities!$F$2)+VLOOKUP(A77,Quantities[],Quantities!$AM$2)))","v":3764.4444444444443},{"$f":"IF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A77,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C77=\"a\",\nVLOOKUP(A77,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},4065.6000000000004,null,"20"]
[{"$f":"'3   Material'!A78","v":2010},{"$f":"'3   Material'!B78","v":"B"},{"$f":"'3   Material'!C78","v":"b"},{"$f":"'3   Material'!D78","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(OR($B78=\"N\",$B78=\"O\"),0,\n\nIF(AND($B78=\"A\",$C78=\"a\",OR(LEFT($D78,2)=\"Dz\",LEFT($D78,2)=\"Sc\")),0,\n\nVLOOKUP($A78,Quantities[],Quantities!$E$2)/43560))","v":1.53},{"$f":"IF(AND(OR(C78=\"b\",C78=\"d\"),OR('4   Earthwork'!$B78=\"C\",'4   Earthwork'!$B78=\"D\",'4   Earthwork'!$B78=\"A\",'4   Earthwork'!$B78=\"E\",'4   Earthwork'!$B78=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A78,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C78=\"b\",C78=\"d\"),\nM78/(1+L78),\nIF(OR(LEFT(D78,2)=\"Rp\",LEFT(D78,2)=\"Mg\"),0,\nVLOOKUP(A78,Quantities[],Quantities!$F$2)+VLOOKUP(A78,Quantities[],Quantities!$AM$2)))","v":6856.6666666666661},{"$f":"IF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A78,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C78=\"a\",\nVLOOKUP(A78,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},7405.2,null,"20"]
[{"$f":"'3   Material'!A79","v":3001},{"$f":"'3   Material'!B79","v":"B"},{"$f":"'3   Material'!C79","v":"b"},{"$f":"'3   Material'!D79","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(OR($B79=\"N\",$B79=\"O\"),0,\n\nIF(AND($B79=\"A\",$C79=\"a\",OR(LEFT($D79,2)=\"Dz\",LEFT($D79,2)=\"Sc\")),0,\n\nVLOOKUP($A79,Quantities[],Quantities!$E$2)/43560))","v":50},{"$f":"IF(AND(OR(C79=\"b\",C79=\"d\"),OR('4   Earthwork'!$B79=\"C\",'4   Earthwork'!$B79=\"D\",'4   Earthwork'!$B79=\"A\",'4   Earthwork'!$B79=\"E\",'4   Earthwork'!$B79=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A79,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C79=\"b\",C79=\"d\"),\nM79/(1+L79),\nIF(OR(LEFT(D79,2)=\"Rp\",LEFT(D79,2)=\"Mg\"),0,\nVLOOKUP(A79,Quantities[],Quantities!$F$2)+VLOOKUP(A79,Quantities[],Quantities!$AM$2)))","v":224074.07407407407},{"$f":"IF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A79,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C79=\"a\",\nVLOOKUP(A79,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},242000,null,"30"]
[{"$f":"'3   Material'!A80","v":3004},{"$f":"'3   Material'!B80","v":"B"},{"$f":"'3   Material'!C80","v":"b"},{"$f":"'3   Material'!D80","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(OR($B80=\"N\",$B80=\"O\"),0,\n\nIF(AND($B80=\"A\",$C80=\"a\",OR(LEFT($D80,2)=\"Dz\",LEFT($D80,2)=\"Sc\")),0,\n\nVLOOKUP($A80,Quantities[],Quantities!$E$2)/43560))","v":1.446},{"$f":"IF(AND(OR(C80=\"b\",C80=\"d\"),OR('4   Earthwork'!$B80=\"C\",'4   Earthwork'!$B80=\"D\",'4   Earthwork'!$B80=\"A\",'4   Earthwork'!$B80=\"E\",'4   Earthwork'!$B80=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A80,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C80=\"b\",C80=\"d\"),\nM80/(1+L80),\nIF(OR(LEFT(D80,2)=\"Rp\",LEFT(D80,2)=\"Mg\"),0,\nVLOOKUP(A80,Quantities[],Quantities!$F$2)+VLOOKUP(A80,Quantities[],Quantities!$AM$2)))","v":6480.2222222222208},{"$f":"IF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A80,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C80=\"a\",\nVLOOKUP(A80,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},{"$f":"IF(AND(OR(C80=\"b\",C80=\"d\"),NOT($B80=\"E\")),\nI80*J80*43560/(12*27),\nIF(OR(LEFT(D80,2)=\"Rp\",LEFT(D80,2)=\"Mg\"),0,\nK80*(1+L80)))","v":6998.6399999999994},null,{"$f":"LEFT(TEXT(A80,\"0\"),2)","v":"30"}]
[{"$f":"'3   Material'!A81","v":1001},{"$f":"'3   Material'!B81","v":"C"},{"$f":"'3   Material'!C81","v":"b"},{"$f":"'3   Material'!D81","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(OR($B81=\"N\",$B81=\"O\"),0,\n\nIF(AND($B81=\"A\",$C81=\"a\",OR(LEFT($D81,2)=\"Dz\",LEFT($D81,2)=\"Sc\")),0,\n\nVLOOKUP($A81,Quantities[],Quantities!$E$2)/43560))","v":109.9},{"$f":"IF(AND(OR(C81=\"b\",C81=\"d\"),OR('4   Earthwork'!$B81=\"C\",'4   Earthwork'!$B81=\"D\",'4   Earthwork'!$B81=\"A\",'4   Earthwork'!$B81=\"E\",'4   Earthwork'!$B81=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A81,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C81=\"b\",C81=\"d\"),\nM81/(1+L81),\nIF(OR(LEFT(D81,2)=\"Rp\",LEFT(D81,2)=\"Mg\"),0,\nVLOOKUP(A81,Quantities[],Quantities!$F$2)+VLOOKUP(A81,Quantities[],Quantities!$AM$2)))","v":492514.81481481477},{"$f":"IF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A81,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C81=\"a\",\nVLOOKUP(A81,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},531916,null,"10"]
[{"$f":"'3   Material'!A82","v":1002},{"$f":"'3   Material'!B82","v":"C"},{"$f":"'3   Material'!C82","v":"b"},{"$f":"'3   Material'!D82","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(OR($B82=\"N\",$B82=\"O\"),0,\n\nIF(AND($B82=\"A\",$C82=\"a\",OR(LEFT($D82,2)=\"Dz\",LEFT($D82,2)=\"Sc\")),0,\n\nVLOOKUP($A82,Quantities[],Quantities!$E$2)/43560))","v":255.6},{"$f":"IF(AND(OR(C82=\"b\",C82=\"d\"),OR('4   Earthwork'!$B82=\"C\",'4   Earthwork'!$B82=\"D\",'4   Earthwork'!$B82=\"A\",'4   Earthwork'!$B82=\"E\",'4   Earthwork'!$B82=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A82,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C82=\"b\",C82=\"d\"),\nM82/(1+L82),\nIF(OR(LEFT(D82,2)=\"Rp\",LEFT(D82,2)=\"Mg\"),0,\nVLOOKUP(A82,Quantities[],Quantities!$F$2)+VLOOKUP(A82,Quantities[],Quantities!$AM$2)))","v":1145466.6666666665},{"$f":"IF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A82,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C82=\"a\",\nVLOOKUP(A82,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},1237104,null,"10"]
[{"$f":"'3   Material'!A83","v":1003},{"$f":"'3   Material'!B83","v":"C"},{"$f":"'3   Material'!C83","v":"b"},{"$f":"'3   Material'!D83","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(OR($B83=\"N\",$B83=\"O\"),0,\n\nIF(AND($B83=\"A\",$C83=\"a\",OR(LEFT($D83,2)=\"Dz\",LEFT($D83,2)=\"Sc\")),0,\n\nVLOOKUP($A83,Quantities[],Quantities!$E$2)/43560))","v":83.537900608356281},{"$f":"IF(AND(OR(C83=\"b\",C83=\"d\"),OR('4   Earthwork'!$B83=\"C\",'4   Earthwork'!$B83=\"D\",'4   Earthwork'!$B83=\"A\",'4   Earthwork'!$B83=\"E\",'4   Earthwork'!$B83=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A83,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C83=\"b\",C83=\"d\"),\nM83/(1+L83),\nIF(OR(LEFT(D83,2)=\"Rp\",LEFT(D83,2)=\"Mg\"),0,\nVLOOKUP(A83,Quantities[],Quantities!$F$2)+VLOOKUP(A83,Quantities[],Quantities!$AM$2)))","v":374373.55457818927},{"$f":"IF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A83,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C83=\"a\",\nVLOOKUP(A83,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},404323.43894444441,null,"10"]
[{"$f":"'3   Material'!A84","v":1004},{"$f":"'3   Material'!B84","v":"C"},{"$f":"'3   Material'!C84","v":"b"},{"$f":"'3   Material'!D84","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(OR($B84=\"N\",$B84=\"O\"),0,\n\nIF(AND($B84=\"A\",$C84=\"a\",OR(LEFT($D84,2)=\"Dz\",LEFT($D84,2)=\"Sc\")),0,\n\nVLOOKUP($A84,Quantities[],Quantities!$E$2)/43560))","v":20.9},{"$f":"IF(AND(OR(C84=\"b\",C84=\"d\"),OR('4   Earthwork'!$B84=\"C\",'4   Earthwork'!$B84=\"D\",'4   Earthwork'!$B84=\"A\",'4   Earthwork'!$B84=\"E\",'4   Earthwork'!$B84=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A84,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C84=\"b\",C84=\"d\"),\nM84/(1+L84),\nIF(OR(LEFT(D84,2)=\"Rp\",LEFT(D84,2)=\"Mg\"),0,\nVLOOKUP(A84,Quantities[],Quantities!$F$2)+VLOOKUP(A84,Quantities[],Quantities!$AM$2)))","v":93662.962962962964},{"$f":"IF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A84,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C84=\"a\",\nVLOOKUP(A84,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},101156,null,"10"]
[{"$f":"'3   Material'!A85","v":1101},{"$f":"'3   Material'!B85","v":"C"},{"$f":"'3   Material'!C85","v":"b"},{"$f":"'3   Material'!D85","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(OR($B85=\"N\",$B85=\"O\"),0,\n\nIF(AND($B85=\"A\",$C85=\"a\",OR(LEFT($D85,2)=\"Dz\",LEFT($D85,2)=\"Sc\")),0,\n\nVLOOKUP($A85,Quantities[],Quantities!$E$2)/43560))","v":1.3},{"$f":"IF(AND(OR(C85=\"b\",C85=\"d\"),OR('4   Earthwork'!$B85=\"C\",'4   Earthwork'!$B85=\"D\",'4   Earthwork'!$B85=\"A\",'4   Earthwork'!$B85=\"E\",'4   Earthwork'!$B85=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A85,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C85=\"b\",C85=\"d\"),\nM85/(1+L85),\nIF(OR(LEFT(D85,2)=\"Rp\",LEFT(D85,2)=\"Mg\"),0,\nVLOOKUP(A85,Quantities[],Quantities!$F$2)+VLOOKUP(A85,Quantities[],Quantities!$AM$2)))","v":5825.9259259259261},{"$f":"IF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A85,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C85=\"a\",\nVLOOKUP(A85,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},6292.0000000000009,null,"11"]
[{"$f":"'3   Material'!A86","v":1102},{"$f":"'3   Material'!B86","v":"C"},{"$f":"'3   Material'!C86","v":"b"},{"$f":"'3   Material'!D86","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(OR($B86=\"N\",$B86=\"O\"),0,\n\nIF(AND($B86=\"A\",$C86=\"a\",OR(LEFT($D86,2)=\"Dz\",LEFT($D86,2)=\"Sc\")),0,\n\nVLOOKUP($A86,Quantities[],Quantities!$E$2)/43560))","v":4.4000000000000004},{"$f":"IF(AND(OR(C86=\"b\",C86=\"d\"),OR('4   Earthwork'!$B86=\"C\",'4   Earthwork'!$B86=\"D\",'4   Earthwork'!$B86=\"A\",'4   Earthwork'!$B86=\"E\",'4   Earthwork'!$B86=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A86,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C86=\"b\",C86=\"d\"),\nM86/(1+L86),\nIF(OR(LEFT(D86,2)=\"Rp\",LEFT(D86,2)=\"Mg\"),0,\nVLOOKUP(A86,Quantities[],Quantities!$F$2)+VLOOKUP(A86,Quantities[],Quantities!$AM$2)))","v":19718.518518518518},{"$f":"IF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A86,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C86=\"a\",\nVLOOKUP(A86,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},21296,null,"11"]
[{"$f":"'3   Material'!A87","v":1201},{"$f":"'3   Material'!B87","v":"C"},{"$f":"'3   Material'!C87","v":"b"},{"$f":"'3   Material'!D87","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(OR($B87=\"N\",$B87=\"O\"),0,\n\nIF(AND($B87=\"A\",$C87=\"a\",OR(LEFT($D87,2)=\"Dz\",LEFT($D87,2)=\"Sc\")),0,\n\nVLOOKUP($A87,Quantities[],Quantities!$E$2)/43560))","v":5.5710949219467407},{"$f":"IF(AND(OR(C87=\"b\",C87=\"d\"),OR('4   Earthwork'!$B87=\"C\",'4   Earthwork'!$B87=\"D\",'4   Earthwork'!$B87=\"A\",'4   Earthwork'!$B87=\"E\",'4   Earthwork'!$B87=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A87,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C87=\"b\",C87=\"d\"),\nM87/(1+L87),\nIF(OR(LEFT(D87,2)=\"Rp\",LEFT(D87,2)=\"Mg\"),0,\nVLOOKUP(A87,Quantities[],Quantities!$F$2)+VLOOKUP(A87,Quantities[],Quantities!$AM$2)))","v":24966.758724279833},{"$f":"IF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A87,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C87=\"a\",\nVLOOKUP(A87,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},26964.099422222222,null,"12"]
[{"$f":"'3   Material'!A88","v":1202},{"$f":"'3   Material'!B88","v":"C"},{"$f":"'3   Material'!C88","v":"b"},{"$f":"'3   Material'!D88","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(OR($B88=\"N\",$B88=\"O\"),0,\n\nIF(AND($B88=\"A\",$C88=\"a\",OR(LEFT($D88,2)=\"Dz\",LEFT($D88,2)=\"Sc\")),0,\n\nVLOOKUP($A88,Quantities[],Quantities!$E$2)/43560))","v":22.258905078053257},{"$f":"IF(AND(OR(C88=\"b\",C88=\"d\"),OR('4   Earthwork'!$B88=\"C\",'4   Earthwork'!$B88=\"D\",'4   Earthwork'!$B88=\"A\",'4   Earthwork'!$B88=\"E\",'4   Earthwork'!$B88=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A88,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C88=\"b\",C88=\"d\"),\nM88/(1+L88),\nIF(OR(LEFT(D88,2)=\"Rp\",LEFT(D88,2)=\"Mg\"),0,\nVLOOKUP(A88,Quantities[],Quantities!$F$2)+VLOOKUP(A88,Quantities[],Quantities!$AM$2)))","v":99752.870905349773},{"$f":"IF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A88,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C88=\"a\",\nVLOOKUP(A88,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},107733.10057777776,null,"12"]
[{"$f":"'3   Material'!A89","v":1301},{"$f":"'3   Material'!B89","v":"C"},{"$f":"'3   Material'!C89","v":"b"},{"$f":"'3   Material'!D89","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(OR($B89=\"N\",$B89=\"O\"),0,\n\nIF(AND($B89=\"A\",$C89=\"a\",OR(LEFT($D89,2)=\"Dz\",LEFT($D89,2)=\"Sc\")),0,\n\nVLOOKUP($A89,Quantities[],Quantities!$E$2)/43560))","v":108.2},{"$f":"IF(AND(OR(C89=\"b\",C89=\"d\"),OR('4   Earthwork'!$B89=\"C\",'4   Earthwork'!$B89=\"D\",'4   Earthwork'!$B89=\"A\",'4   Earthwork'!$B89=\"E\",'4   Earthwork'!$B89=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A89,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C89=\"b\",C89=\"d\"),\nM89/(1+L89),\nIF(OR(LEFT(D89,2)=\"Rp\",LEFT(D89,2)=\"Mg\"),0,\nVLOOKUP(A89,Quantities[],Quantities!$F$2)+VLOOKUP(A89,Quantities[],Quantities!$AM$2)))","v":484896.29629629629},{"$f":"IF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A89,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C89=\"a\",\nVLOOKUP(A89,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},523688,null,"13"]
[{"$f":"'3   Material'!A90","v":1302},{"$f":"'3   Material'!B90","v":"C"},{"$f":"'3   Material'!C90","v":"b"},{"$f":"'3   Material'!D90","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(OR($B90=\"N\",$B90=\"O\"),0,\n\nIF(AND($B90=\"A\",$C90=\"a\",OR(LEFT($D90,2)=\"Dz\",LEFT($D90,2)=\"Sc\")),0,\n\nVLOOKUP($A90,Quantities[],Quantities!$E$2)/43560))","v":36.33},{"$f":"IF(AND(OR(C90=\"b\",C90=\"d\"),OR('4   Earthwork'!$B90=\"C\",'4   Earthwork'!$B90=\"D\",'4   Earthwork'!$B90=\"A\",'4   Earthwork'!$B90=\"E\",'4   Earthwork'!$B90=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A90,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C90=\"b\",C90=\"d\"),\nM90/(1+L90),\nIF(OR(LEFT(D90,2)=\"Rp\",LEFT(D90,2)=\"Mg\"),0,\nVLOOKUP(A90,Quantities[],Quantities!$F$2)+VLOOKUP(A90,Quantities[],Quantities!$AM$2)))","v":162812.22222222219},{"$f":"IF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A90,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C90=\"a\",\nVLOOKUP(A90,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},175837.19999999998,null,"13"]
[{"$f":"'3   Material'!A91","v":1303},{"$f":"'3   Material'!B91","v":"C"},{"$f":"'3   Material'!C91","v":"b"},{"$f":"'3   Material'!D91","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(OR($B91=\"N\",$B91=\"O\"),0,\n\nIF(AND($B91=\"A\",$C91=\"a\",OR(LEFT($D91,2)=\"Dz\",LEFT($D91,2)=\"Sc\")),0,\n\nVLOOKUP($A91,Quantities[],Quantities!$E$2)/43560))","v":33},{"$f":"IF(AND(OR(C91=\"b\",C91=\"d\"),OR('4   Earthwork'!$B91=\"C\",'4   Earthwork'!$B91=\"D\",'4   Earthwork'!$B91=\"A\",'4   Earthwork'!$B91=\"E\",'4   Earthwork'!$B91=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A91,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C91=\"b\",C91=\"d\"),\nM91/(1+L91),\nIF(OR(LEFT(D91,2)=\"Rp\",LEFT(D91,2)=\"Mg\"),0,\nVLOOKUP(A91,Quantities[],Quantities!$F$2)+VLOOKUP(A91,Quantities[],Quantities!$AM$2)))","v":147888.88888888888},{"$f":"IF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A91,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C91=\"a\",\nVLOOKUP(A91,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},159720,null,"13"]
[{"$f":"'3   Material'!A92","v":1401},{"$f":"'3   Material'!B92","v":"C"},{"$f":"'3   Material'!C92","v":"b"},{"$f":"'3   Material'!D92","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(OR($B92=\"N\",$B92=\"O\"),0,\n\nIF(AND($B92=\"A\",$C92=\"a\",OR(LEFT($D92,2)=\"Dz\",LEFT($D92,2)=\"Sc\")),0,\n\nVLOOKUP($A92,Quantities[],Quantities!$E$2)/43560))","v":57.152000000000001},{"$f":"IF(AND(OR(C92=\"b\",C92=\"d\"),OR('4   Earthwork'!$B92=\"C\",'4   Earthwork'!$B92=\"D\",'4   Earthwork'!$B92=\"A\",'4   Earthwork'!$B92=\"E\",'4   Earthwork'!$B92=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A92,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C92=\"b\",C92=\"d\"),\nM92/(1+L92),\nIF(OR(LEFT(D92,2)=\"Rp\",LEFT(D92,2)=\"Mg\"),0,\nVLOOKUP(A92,Quantities[],Quantities!$F$2)+VLOOKUP(A92,Quantities[],Quantities!$AM$2)))","v":256125.62962962966},{"$f":"IF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A92,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C92=\"a\",\nVLOOKUP(A92,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},276615.68000000005,null,"14"]
[{"$f":"'3   Material'!A93","v":1402},{"$f":"'3   Material'!B93","v":"C"},{"$f":"'3   Material'!C93","v":"b"},{"$f":"'3   Material'!D93","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(OR($B93=\"N\",$B93=\"O\"),0,\n\nIF(AND($B93=\"A\",$C93=\"a\",OR(LEFT($D93,2)=\"Dz\",LEFT($D93,2)=\"Sc\")),0,\n\nVLOOKUP($A93,Quantities[],Quantities!$E$2)/43560))","v":5.3179999999999996},{"$f":"IF(AND(OR(C93=\"b\",C93=\"d\"),OR('4   Earthwork'!$B93=\"C\",'4   Earthwork'!$B93=\"D\",'4   Earthwork'!$B93=\"A\",'4   Earthwork'!$B93=\"E\",'4   Earthwork'!$B93=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A93,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C93=\"b\",C93=\"d\"),\nM93/(1+L93),\nIF(OR(LEFT(D93,2)=\"Rp\",LEFT(D93,2)=\"Mg\"),0,\nVLOOKUP(A93,Quantities[],Quantities!$F$2)+VLOOKUP(A93,Quantities[],Quantities!$AM$2)))","v":23832.518518518511},{"$f":"IF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A93,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C93=\"a\",\nVLOOKUP(A93,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},25739.119999999995,null,"14"]
[{"$f":"'3   Material'!A94","v":1601},{"$f":"'3   Material'!B94","v":"C"},{"$f":"'3   Material'!C94","v":"b"},{"$f":"'3   Material'!D94","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(OR($B94=\"N\",$B94=\"O\"),0,\n\nIF(AND($B94=\"A\",$C94=\"a\",OR(LEFT($D94,2)=\"Dz\",LEFT($D94,2)=\"Sc\")),0,\n\nVLOOKUP($A94,Quantities[],Quantities!$E$2)/43560))","v":11.9},{"$f":"IF(AND(OR(C94=\"b\",C94=\"d\"),OR('4   Earthwork'!$B94=\"C\",'4   Earthwork'!$B94=\"D\",'4   Earthwork'!$B94=\"A\",'4   Earthwork'!$B94=\"E\",'4   Earthwork'!$B94=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A94,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C94=\"b\",C94=\"d\"),\nM94/(1+L94),\nIF(OR(LEFT(D94,2)=\"Rp\",LEFT(D94,2)=\"Mg\"),0,\nVLOOKUP(A94,Quantities[],Quantities!$F$2)+VLOOKUP(A94,Quantities[],Quantities!$AM$2)))","v":53329.629629629628},{"$f":"IF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A94,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C94=\"a\",\nVLOOKUP(A94,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},57596,null,"16"]
[{"$f":"'3   Material'!A95","v":1700},{"$f":"'3   Material'!B95","v":"C"},{"$f":"'3   Material'!C95","v":"b"},{"$f":"'3   Material'!D95","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"IF(OR($B95=\"N\",$B95=\"O\"),0,\n\nIF(AND($B95=\"A\",$C95=\"a\",OR(LEFT($D95,2)=\"Dz\",LEFT($D95,2)=\"Sc\")),0,\n\nVLOOKUP($A95,Quantities[],Quantities!$E$2)/43560))","v":93.3},{"$f":"IF(AND(OR(C95=\"b\",C95=\"d\"),OR('4   Earthwork'!$B95=\"C\",'4   Earthwork'!$B95=\"D\",'4   Earthwork'!$B95=\"A\",'4   Earthwork'!$B95=\"E\",'4   Earthwork'!$B95=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A95,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C95=\"b\",C95=\"d\"),\nM95/(1+L95),\nIF(OR(LEFT(D95,2)=\"Rp\",LEFT(D95,2)=\"Mg\"),0,\nVLOOKUP(A95,Quantities[],Quantities!$F$2)+VLOOKUP(A95,Quantities[],Quantities!$AM$2)))","v":418122.22222222219},{"$f":"IF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A95,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C95=\"a\",\nVLOOKUP(A95,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},451572,null,"17"]
[{"$f":"'3   Material'!A96","v":2001},{"$f":"'3   Material'!B96","v":"C"},{"$f":"'3   Material'!C96","v":"b"},{"$f":"'3   Material'!D96","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(OR($B96=\"N\",$B96=\"O\"),0,\n\nIF(AND($B96=\"A\",$C96=\"a\",OR(LEFT($D96,2)=\"Dz\",LEFT($D96,2)=\"Sc\")),0,\n\nVLOOKUP($A96,Quantities[],Quantities!$E$2)/43560))","v":0.01},{"$f":"IF(AND(OR(C96=\"b\",C96=\"d\"),OR('4   Earthwork'!$B96=\"C\",'4   Earthwork'!$B96=\"D\",'4   Earthwork'!$B96=\"A\",'4   Earthwork'!$B96=\"E\",'4   Earthwork'!$B96=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A96,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C96=\"b\",C96=\"d\"),\nM96/(1+L96),\nIF(OR(LEFT(D96,2)=\"Rp\",LEFT(D96,2)=\"Mg\"),0,\nVLOOKUP(A96,Quantities[],Quantities!$F$2)+VLOOKUP(A96,Quantities[],Quantities!$AM$2)))","v":44.81481481481481},{"$f":"IF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A96,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C96=\"a\",\nVLOOKUP(A96,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},48.4,null,"20"]
[{"$f":"'3   Material'!A97","v":2002},{"$f":"'3   Material'!B97","v":"C"},{"$f":"'3   Material'!C97","v":"b"},{"$f":"'3   Material'!D97","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(OR($B97=\"N\",$B97=\"O\"),0,\n\nIF(AND($B97=\"A\",$C97=\"a\",OR(LEFT($D97,2)=\"Dz\",LEFT($D97,2)=\"Sc\")),0,\n\nVLOOKUP($A97,Quantities[],Quantities!$E$2)/43560))","v":0.62},{"$f":"IF(AND(OR(C97=\"b\",C97=\"d\"),OR('4   Earthwork'!$B97=\"C\",'4   Earthwork'!$B97=\"D\",'4   Earthwork'!$B97=\"A\",'4   Earthwork'!$B97=\"E\",'4   Earthwork'!$B97=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A97,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C97=\"b\",C97=\"d\"),\nM97/(1+L97),\nIF(OR(LEFT(D97,2)=\"Rp\",LEFT(D97,2)=\"Mg\"),0,\nVLOOKUP(A97,Quantities[],Quantities!$F$2)+VLOOKUP(A97,Quantities[],Quantities!$AM$2)))","v":2778.5185185185187},{"$f":"IF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A97,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C97=\"a\",\nVLOOKUP(A97,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},3000.8,null,"20"]
[{"$f":"'3   Material'!A98","v":2003},{"$f":"'3   Material'!B98","v":"C"},{"$f":"'3   Material'!C98","v":"b"},{"$f":"'3   Material'!D98","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(OR($B98=\"N\",$B98=\"O\"),0,\n\nIF(AND($B98=\"A\",$C98=\"a\",OR(LEFT($D98,2)=\"Dz\",LEFT($D98,2)=\"Sc\")),0,\n\nVLOOKUP($A98,Quantities[],Quantities!$E$2)/43560))","v":0.5},{"$f":"IF(AND(OR(C98=\"b\",C98=\"d\"),OR('4   Earthwork'!$B98=\"C\",'4   Earthwork'!$B98=\"D\",'4   Earthwork'!$B98=\"A\",'4   Earthwork'!$B98=\"E\",'4   Earthwork'!$B98=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A98,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C98=\"b\",C98=\"d\"),\nM98/(1+L98),\nIF(OR(LEFT(D98,2)=\"Rp\",LEFT(D98,2)=\"Mg\"),0,\nVLOOKUP(A98,Quantities[],Quantities!$F$2)+VLOOKUP(A98,Quantities[],Quantities!$AM$2)))","v":2240.7407407407404},{"$f":"IF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A98,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C98=\"a\",\nVLOOKUP(A98,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},2420,null,"20"]
[{"$f":"'3   Material'!A99","v":2004},{"$f":"'3   Material'!B99","v":"C"},{"$f":"'3   Material'!C99","v":"b"},{"$f":"'3   Material'!D99","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(OR($B99=\"N\",$B99=\"O\"),0,\n\nIF(AND($B99=\"A\",$C99=\"a\",OR(LEFT($D99,2)=\"Dz\",LEFT($D99,2)=\"Sc\")),0,\n\nVLOOKUP($A99,Quantities[],Quantities!$E$2)/43560))","v":0.38},{"$f":"IF(AND(OR(C99=\"b\",C99=\"d\"),OR('4   Earthwork'!$B99=\"C\",'4   Earthwork'!$B99=\"D\",'4   Earthwork'!$B99=\"A\",'4   Earthwork'!$B99=\"E\",'4   Earthwork'!$B99=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A99,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C99=\"b\",C99=\"d\"),\nM99/(1+L99),\nIF(OR(LEFT(D99,2)=\"Rp\",LEFT(D99,2)=\"Mg\"),0,\nVLOOKUP(A99,Quantities[],Quantities!$F$2)+VLOOKUP(A99,Quantities[],Quantities!$AM$2)))","v":1702.9629629629626},{"$f":"IF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A99,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C99=\"a\",\nVLOOKUP(A99,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},1839.1999999999998,null,"20"]
[{"$f":"'3   Material'!A100","v":2005},{"$f":"'3   Material'!B100","v":"C"},{"$f":"'3   Material'!C100","v":"b"},{"$f":"'3   Material'!D100","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(OR($B100=\"N\",$B100=\"O\"),0,\n\nIF(AND($B100=\"A\",$C100=\"a\",OR(LEFT($D100,2)=\"Dz\",LEFT($D100,2)=\"Sc\")),0,\n\nVLOOKUP($A100,Quantities[],Quantities!$E$2)/43560))","v":0.2},{"$f":"IF(AND(OR(C100=\"b\",C100=\"d\"),OR('4   Earthwork'!$B100=\"C\",'4   Earthwork'!$B100=\"D\",'4   Earthwork'!$B100=\"A\",'4   Earthwork'!$B100=\"E\",'4   Earthwork'!$B100=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A100,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C100=\"b\",C100=\"d\"),\nM100/(1+L100),\nIF(OR(LEFT(D100,2)=\"Rp\",LEFT(D100,2)=\"Mg\"),0,\nVLOOKUP(A100,Quantities[],Quantities!$F$2)+VLOOKUP(A100,Quantities[],Quantities!$AM$2)))","v":896.29629629629619},{"$f":"IF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A100,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C100=\"a\",\nVLOOKUP(A100,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},968,null,"20"]
[{"$f":"'3   Material'!A101","v":2006},{"$f":"'3   Material'!B101","v":"C"},{"$f":"'3   Material'!C101","v":"b"},{"$f":"'3   Material'!D101","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(OR($B101=\"N\",$B101=\"O\"),0,\n\nIF(AND($B101=\"A\",$C101=\"a\",OR(LEFT($D101,2)=\"Dz\",LEFT($D101,2)=\"Sc\")),0,\n\nVLOOKUP($A101,Quantities[],Quantities!$E$2)/43560))","v":0.46000000000000008},{"$f":"IF(AND(OR(C101=\"b\",C101=\"d\"),OR('4   Earthwork'!$B101=\"C\",'4   Earthwork'!$B101=\"D\",'4   Earthwork'!$B101=\"A\",'4   Earthwork'!$B101=\"E\",'4   Earthwork'!$B101=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A101,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C101=\"b\",C101=\"d\"),\nM101/(1+L101),\nIF(OR(LEFT(D101,2)=\"Rp\",LEFT(D101,2)=\"Mg\"),0,\nVLOOKUP(A101,Quantities[],Quantities!$F$2)+VLOOKUP(A101,Quantities[],Quantities!$AM$2)))","v":2061.4814814814813},{"$f":"IF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A101,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C101=\"a\",\nVLOOKUP(A101,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},2226.4,null,"20"]
[{"$f":"'3   Material'!A102","v":2007},{"$f":"'3   Material'!B102","v":"C"},{"$f":"'3   Material'!C102","v":"b"},{"$f":"'3   Material'!D102","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(OR($B102=\"N\",$B102=\"O\"),0,\n\nIF(AND($B102=\"A\",$C102=\"a\",OR(LEFT($D102,2)=\"Dz\",LEFT($D102,2)=\"Sc\")),0,\n\nVLOOKUP($A102,Quantities[],Quantities!$E$2)/43560))","v":0.52},{"$f":"IF(AND(OR(C102=\"b\",C102=\"d\"),OR('4   Earthwork'!$B102=\"C\",'4   Earthwork'!$B102=\"D\",'4   Earthwork'!$B102=\"A\",'4   Earthwork'!$B102=\"E\",'4   Earthwork'!$B102=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A102,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C102=\"b\",C102=\"d\"),\nM102/(1+L102),\nIF(OR(LEFT(D102,2)=\"Rp\",LEFT(D102,2)=\"Mg\"),0,\nVLOOKUP(A102,Quantities[],Quantities!$F$2)+VLOOKUP(A102,Quantities[],Quantities!$AM$2)))","v":2330.37037037037},{"$f":"IF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A102,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C102=\"a\",\nVLOOKUP(A102,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},2516.7999999999997,null,"20"]
[{"$f":"'3   Material'!A103","v":2008},{"$f":"'3   Material'!B103","v":"C"},{"$f":"'3   Material'!C103","v":"b"},{"$f":"'3   Material'!D103","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(OR($B103=\"N\",$B103=\"O\"),0,\n\nIF(AND($B103=\"A\",$C103=\"a\",OR(LEFT($D103,2)=\"Dz\",LEFT($D103,2)=\"Sc\")),0,\n\nVLOOKUP($A103,Quantities[],Quantities!$E$2)/43560))","v":0.34},{"$f":"IF(AND(OR(C103=\"b\",C103=\"d\"),OR('4   Earthwork'!$B103=\"C\",'4   Earthwork'!$B103=\"D\",'4   Earthwork'!$B103=\"A\",'4   Earthwork'!$B103=\"E\",'4   Earthwork'!$B103=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A103,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C103=\"b\",C103=\"d\"),\nM103/(1+L103),\nIF(OR(LEFT(D103,2)=\"Rp\",LEFT(D103,2)=\"Mg\"),0,\nVLOOKUP(A103,Quantities[],Quantities!$F$2)+VLOOKUP(A103,Quantities[],Quantities!$AM$2)))","v":1523.7037037037037},{"$f":"IF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A103,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C103=\"a\",\nVLOOKUP(A103,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},1645.6000000000001,null,"20"]
[{"$f":"'3   Material'!A104","v":2009},{"$f":"'3   Material'!B104","v":"C"},{"$f":"'3   Material'!C104","v":"b"},{"$f":"'3   Material'!D104","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(OR($B104=\"N\",$B104=\"O\"),0,\n\nIF(AND($B104=\"A\",$C104=\"a\",OR(LEFT($D104,2)=\"Dz\",LEFT($D104,2)=\"Sc\")),0,\n\nVLOOKUP($A104,Quantities[],Quantities!$E$2)/43560))","v":0.84000000000000008},{"$f":"IF(AND(OR(C104=\"b\",C104=\"d\"),OR('4   Earthwork'!$B104=\"C\",'4   Earthwork'!$B104=\"D\",'4   Earthwork'!$B104=\"A\",'4   Earthwork'!$B104=\"E\",'4   Earthwork'!$B104=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A104,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C104=\"b\",C104=\"d\"),\nM104/(1+L104),\nIF(OR(LEFT(D104,2)=\"Rp\",LEFT(D104,2)=\"Mg\"),0,\nVLOOKUP(A104,Quantities[],Quantities!$F$2)+VLOOKUP(A104,Quantities[],Quantities!$AM$2)))","v":3764.4444444444443},{"$f":"IF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A104,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C104=\"a\",\nVLOOKUP(A104,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},4065.6000000000004,null,"20"]
[{"$f":"'3   Material'!A105","v":2010},{"$f":"'3   Material'!B105","v":"C"},{"$f":"'3   Material'!C105","v":"b"},{"$f":"'3   Material'!D105","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(OR($B105=\"N\",$B105=\"O\"),0,\n\nIF(AND($B105=\"A\",$C105=\"a\",OR(LEFT($D105,2)=\"Dz\",LEFT($D105,2)=\"Sc\")),0,\n\nVLOOKUP($A105,Quantities[],Quantities!$E$2)/43560))","v":1.53},{"$f":"IF(AND(OR(C105=\"b\",C105=\"d\"),OR('4   Earthwork'!$B105=\"C\",'4   Earthwork'!$B105=\"D\",'4   Earthwork'!$B105=\"A\",'4   Earthwork'!$B105=\"E\",'4   Earthwork'!$B105=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A105,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C105=\"b\",C105=\"d\"),\nM105/(1+L105),\nIF(OR(LEFT(D105,2)=\"Rp\",LEFT(D105,2)=\"Mg\"),0,\nVLOOKUP(A105,Quantities[],Quantities!$F$2)+VLOOKUP(A105,Quantities[],Quantities!$AM$2)))","v":6856.6666666666661},{"$f":"IF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A105,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C105=\"a\",\nVLOOKUP(A105,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},7405.2,null,"20"]
[{"$f":"'3   Material'!A106","v":3001},{"$f":"'3   Material'!B106","v":"C"},{"$f":"'3   Material'!C106","v":"b"},{"$f":"'3   Material'!D106","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(OR($B106=\"N\",$B106=\"O\"),0,\n\nIF(AND($B106=\"A\",$C106=\"a\",OR(LEFT($D106,2)=\"Dz\",LEFT($D106,2)=\"Sc\")),0,\n\nVLOOKUP($A106,Quantities[],Quantities!$E$2)/43560))","v":50},{"$f":"IF(AND(OR(C106=\"b\",C106=\"d\"),OR('4   Earthwork'!$B106=\"C\",'4   Earthwork'!$B106=\"D\",'4   Earthwork'!$B106=\"A\",'4   Earthwork'!$B106=\"E\",'4   Earthwork'!$B106=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A106,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C106=\"b\",C106=\"d\"),\nM106/(1+L106),\nIF(OR(LEFT(D106,2)=\"Rp\",LEFT(D106,2)=\"Mg\"),0,\nVLOOKUP(A106,Quantities[],Quantities!$F$2)+VLOOKUP(A106,Quantities[],Quantities!$AM$2)))","v":224074.07407407407},{"$f":"IF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A106,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C106=\"a\",\nVLOOKUP(A106,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},242000,null,"30"]
[{"$f":"'3   Material'!A107","v":3004},{"$f":"'3   Material'!B107","v":"C"},{"$f":"'3   Material'!C107","v":"b"},{"$f":"'3   Material'!D107","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(OR($B107=\"N\",$B107=\"O\"),0,\n\nIF(AND($B107=\"A\",$C107=\"a\",OR(LEFT($D107,2)=\"Dz\",LEFT($D107,2)=\"Sc\")),0,\n\nVLOOKUP($A107,Quantities[],Quantities!$E$2)/43560))","v":1.446},{"$f":"IF(AND(OR(C107=\"b\",C107=\"d\"),OR('4   Earthwork'!$B107=\"C\",'4   Earthwork'!$B107=\"D\",'4   Earthwork'!$B107=\"A\",'4   Earthwork'!$B107=\"E\",'4   Earthwork'!$B107=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A107,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C107=\"b\",C107=\"d\"),\nM107/(1+L107),\nIF(OR(LEFT(D107,2)=\"Rp\",LEFT(D107,2)=\"Mg\"),0,\nVLOOKUP(A107,Quantities[],Quantities!$F$2)+VLOOKUP(A107,Quantities[],Quantities!$AM$2)))","v":6480.2222222222208},{"$f":"IF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A107,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C107=\"a\",\nVLOOKUP(A107,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},6998.6399999999994,null,"30"]
[{"$f":"'3   Material'!A108","v":1001},{"$f":"'3   Material'!B108","v":"D"},{"$f":"'3   Material'!C108","v":"b"},{"$f":"'3   Material'!D108","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(OR($B108=\"N\",$B108=\"O\"),0,\n\nIF(AND($B108=\"A\",$C108=\"a\",OR(LEFT($D108,2)=\"Dz\",LEFT($D108,2)=\"Sc\")),0,\n\nVLOOKUP($A108,Quantities[],Quantities!$E$2)/43560))","v":109.9},{"$f":"IF(AND(OR(C108=\"b\",C108=\"d\"),OR('4   Earthwork'!$B108=\"C\",'4   Earthwork'!$B108=\"D\",'4   Earthwork'!$B108=\"A\",'4   Earthwork'!$B108=\"E\",'4   Earthwork'!$B108=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A108,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C108=\"b\",C108=\"d\"),\nM108/(1+L108),\nIF(OR(LEFT(D108,2)=\"Rp\",LEFT(D108,2)=\"Mg\"),0,\nVLOOKUP(A108,Quantities[],Quantities!$F$2)+VLOOKUP(A108,Quantities[],Quantities!$AM$2)))","v":492514.81481481477},{"$f":"IF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A108,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C108=\"a\",\nVLOOKUP(A108,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},531916,null,"10"]
[{"$f":"'3   Material'!A109","v":1002},{"$f":"'3   Material'!B109","v":"D"},{"$f":"'3   Material'!C109","v":"b"},{"$f":"'3   Material'!D109","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(OR($B109=\"N\",$B109=\"O\"),0,\n\nIF(AND($B109=\"A\",$C109=\"a\",OR(LEFT($D109,2)=\"Dz\",LEFT($D109,2)=\"Sc\")),0,\n\nVLOOKUP($A109,Quantities[],Quantities!$E$2)/43560))","v":255.6},{"$f":"IF(AND(OR(C109=\"b\",C109=\"d\"),OR('4   Earthwork'!$B109=\"C\",'4   Earthwork'!$B109=\"D\",'4   Earthwork'!$B109=\"A\",'4   Earthwork'!$B109=\"E\",'4   Earthwork'!$B109=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A109,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C109=\"b\",C109=\"d\"),\nM109/(1+L109),\nIF(OR(LEFT(D109,2)=\"Rp\",LEFT(D109,2)=\"Mg\"),0,\nVLOOKUP(A109,Quantities[],Quantities!$F$2)+VLOOKUP(A109,Quantities[],Quantities!$AM$2)))","v":1145466.6666666665},{"$f":"IF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A109,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C109=\"a\",\nVLOOKUP(A109,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},1237104,null,"10"]
[{"$f":"'3   Material'!A110","v":1003},{"$f":"'3   Material'!B110","v":"D"},{"$f":"'3   Material'!C110","v":"b"},{"$f":"'3   Material'!D110","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(OR($B110=\"N\",$B110=\"O\"),0,\n\nIF(AND($B110=\"A\",$C110=\"a\",OR(LEFT($D110,2)=\"Dz\",LEFT($D110,2)=\"Sc\")),0,\n\nVLOOKUP($A110,Quantities[],Quantities!$E$2)/43560))","v":83.537900608356281},{"$f":"IF(AND(OR(C110=\"b\",C110=\"d\"),OR('4   Earthwork'!$B110=\"C\",'4   Earthwork'!$B110=\"D\",'4   Earthwork'!$B110=\"A\",'4   Earthwork'!$B110=\"E\",'4   Earthwork'!$B110=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A110,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C110=\"b\",C110=\"d\"),\nM110/(1+L110),\nIF(OR(LEFT(D110,2)=\"Rp\",LEFT(D110,2)=\"Mg\"),0,\nVLOOKUP(A110,Quantities[],Quantities!$F$2)+VLOOKUP(A110,Quantities[],Quantities!$AM$2)))","v":374373.55457818927},{"$f":"IF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A110,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C110=\"a\",\nVLOOKUP(A110,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},404323.43894444441,null,"10"]
[{"$f":"'3   Material'!A111","v":1004},{"$f":"'3   Material'!B111","v":"D"},{"$f":"'3   Material'!C111","v":"b"},{"$f":"'3   Material'!D111","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(OR($B111=\"N\",$B111=\"O\"),0,\n\nIF(AND($B111=\"A\",$C111=\"a\",OR(LEFT($D111,2)=\"Dz\",LEFT($D111,2)=\"Sc\")),0,\n\nVLOOKUP($A111,Quantities[],Quantities!$E$2)/43560))","v":20.9},{"$f":"IF(AND(OR(C111=\"b\",C111=\"d\"),OR('4   Earthwork'!$B111=\"C\",'4   Earthwork'!$B111=\"D\",'4   Earthwork'!$B111=\"A\",'4   Earthwork'!$B111=\"E\",'4   Earthwork'!$B111=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A111,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C111=\"b\",C111=\"d\"),\nM111/(1+L111),\nIF(OR(LEFT(D111,2)=\"Rp\",LEFT(D111,2)=\"Mg\"),0,\nVLOOKUP(A111,Quantities[],Quantities!$F$2)+VLOOKUP(A111,Quantities[],Quantities!$AM$2)))","v":93662.962962962964},{"$f":"IF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A111,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C111=\"a\",\nVLOOKUP(A111,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},101156,null,"10"]
[{"$f":"'3   Material'!A112","v":1101},{"$f":"'3   Material'!B112","v":"D"},{"$f":"'3   Material'!C112","v":"b"},{"$f":"'3   Material'!D112","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(OR($B112=\"N\",$B112=\"O\"),0,\n\nIF(AND($B112=\"A\",$C112=\"a\",OR(LEFT($D112,2)=\"Dz\",LEFT($D112,2)=\"Sc\")),0,\n\nVLOOKUP($A112,Quantities[],Quantities!$E$2)/43560))","v":1.3},{"$f":"IF(AND(OR(C112=\"b\",C112=\"d\"),OR('4   Earthwork'!$B112=\"C\",'4   Earthwork'!$B112=\"D\",'4   Earthwork'!$B112=\"A\",'4   Earthwork'!$B112=\"E\",'4   Earthwork'!$B112=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A112,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C112=\"b\",C112=\"d\"),\nM112/(1+L112),\nIF(OR(LEFT(D112,2)=\"Rp\",LEFT(D112,2)=\"Mg\"),0,\nVLOOKUP(A112,Quantities[],Quantities!$F$2)+VLOOKUP(A112,Quantities[],Quantities!$AM$2)))","v":5825.9259259259261},{"$f":"IF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A112,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C112=\"a\",\nVLOOKUP(A112,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},6292.0000000000009,null,"11"]
[{"$f":"'3   Material'!A113","v":1102},{"$f":"'3   Material'!B113","v":"D"},{"$f":"'3   Material'!C113","v":"b"},{"$f":"'3   Material'!D113","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(OR($B113=\"N\",$B113=\"O\"),0,\n\nIF(AND($B113=\"A\",$C113=\"a\",OR(LEFT($D113,2)=\"Dz\",LEFT($D113,2)=\"Sc\")),0,\n\nVLOOKUP($A113,Quantities[],Quantities!$E$2)/43560))","v":4.4000000000000004},{"$f":"IF(AND(OR(C113=\"b\",C113=\"d\"),OR('4   Earthwork'!$B113=\"C\",'4   Earthwork'!$B113=\"D\",'4   Earthwork'!$B113=\"A\",'4   Earthwork'!$B113=\"E\",'4   Earthwork'!$B113=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A113,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C113=\"b\",C113=\"d\"),\nM113/(1+L113),\nIF(OR(LEFT(D113,2)=\"Rp\",LEFT(D113,2)=\"Mg\"),0,\nVLOOKUP(A113,Quantities[],Quantities!$F$2)+VLOOKUP(A113,Quantities[],Quantities!$AM$2)))","v":19718.518518518518},{"$f":"IF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A113,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C113=\"a\",\nVLOOKUP(A113,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},21296,null,"11"]
[{"$f":"'3   Material'!A114","v":1201},{"$f":"'3   Material'!B114","v":"D"},{"$f":"'3   Material'!C114","v":"b"},{"$f":"'3   Material'!D114","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(OR($B114=\"N\",$B114=\"O\"),0,\n\nIF(AND($B114=\"A\",$C114=\"a\",OR(LEFT($D114,2)=\"Dz\",LEFT($D114,2)=\"Sc\")),0,\n\nVLOOKUP($A114,Quantities[],Quantities!$E$2)/43560))","v":5.5710949219467407},{"$f":"IF(AND(OR(C114=\"b\",C114=\"d\"),OR('4   Earthwork'!$B114=\"C\",'4   Earthwork'!$B114=\"D\",'4   Earthwork'!$B114=\"A\",'4   Earthwork'!$B114=\"E\",'4   Earthwork'!$B114=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A114,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C114=\"b\",C114=\"d\"),\nM114/(1+L114),\nIF(OR(LEFT(D114,2)=\"Rp\",LEFT(D114,2)=\"Mg\"),0,\nVLOOKUP(A114,Quantities[],Quantities!$F$2)+VLOOKUP(A114,Quantities[],Quantities!$AM$2)))","v":24966.758724279833},{"$f":"IF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A114,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C114=\"a\",\nVLOOKUP(A114,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},26964.099422222222,null,"12"]
[{"$f":"'3   Material'!A115","v":1202},{"$f":"'3   Material'!B115","v":"D"},{"$f":"'3   Material'!C115","v":"b"},{"$f":"'3   Material'!D115","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(OR($B115=\"N\",$B115=\"O\"),0,\n\nIF(AND($B115=\"A\",$C115=\"a\",OR(LEFT($D115,2)=\"Dz\",LEFT($D115,2)=\"Sc\")),0,\n\nVLOOKUP($A115,Quantities[],Quantities!$E$2)/43560))","v":22.258905078053257},{"$f":"IF(AND(OR(C115=\"b\",C115=\"d\"),OR('4   Earthwork'!$B115=\"C\",'4   Earthwork'!$B115=\"D\",'4   Earthwork'!$B115=\"A\",'4   Earthwork'!$B115=\"E\",'4   Earthwork'!$B115=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A115,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C115=\"b\",C115=\"d\"),\nM115/(1+L115),\nIF(OR(LEFT(D115,2)=\"Rp\",LEFT(D115,2)=\"Mg\"),0,\nVLOOKUP(A115,Quantities[],Quantities!$F$2)+VLOOKUP(A115,Quantities[],Quantities!$AM$2)))","v":99752.870905349773},{"$f":"IF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A115,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C115=\"a\",\nVLOOKUP(A115,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},107733.10057777776,null,"12"]
[{"$f":"'3   Material'!A116","v":1301},{"$f":"'3   Material'!B116","v":"D"},{"$f":"'3   Material'!C116","v":"b"},{"$f":"'3   Material'!D116","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(OR($B116=\"N\",$B116=\"O\"),0,\n\nIF(AND($B116=\"A\",$C116=\"a\",OR(LEFT($D116,2)=\"Dz\",LEFT($D116,2)=\"Sc\")),0,\n\nVLOOKUP($A116,Quantities[],Quantities!$E$2)/43560))","v":108.2},{"$f":"IF(AND(OR(C116=\"b\",C116=\"d\"),OR('4   Earthwork'!$B116=\"C\",'4   Earthwork'!$B116=\"D\",'4   Earthwork'!$B116=\"A\",'4   Earthwork'!$B116=\"E\",'4   Earthwork'!$B116=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A116,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C116=\"b\",C116=\"d\"),\nM116/(1+L116),\nIF(OR(LEFT(D116,2)=\"Rp\",LEFT(D116,2)=\"Mg\"),0,\nVLOOKUP(A116,Quantities[],Quantities!$F$2)+VLOOKUP(A116,Quantities[],Quantities!$AM$2)))","v":484896.29629629629},{"$f":"IF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A116,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C116=\"a\",\nVLOOKUP(A116,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},523688,null,"13"]
[{"$f":"'3   Material'!A117","v":1302},{"$f":"'3   Material'!B117","v":"D"},{"$f":"'3   Material'!C117","v":"b"},{"$f":"'3   Material'!D117","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(OR($B117=\"N\",$B117=\"O\"),0,\n\nIF(AND($B117=\"A\",$C117=\"a\",OR(LEFT($D117,2)=\"Dz\",LEFT($D117,2)=\"Sc\")),0,\n\nVLOOKUP($A117,Quantities[],Quantities!$E$2)/43560))","v":36.33},{"$f":"IF(AND(OR(C117=\"b\",C117=\"d\"),OR('4   Earthwork'!$B117=\"C\",'4   Earthwork'!$B117=\"D\",'4   Earthwork'!$B117=\"A\",'4   Earthwork'!$B117=\"E\",'4   Earthwork'!$B117=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A117,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C117=\"b\",C117=\"d\"),\nM117/(1+L117),\nIF(OR(LEFT(D117,2)=\"Rp\",LEFT(D117,2)=\"Mg\"),0,\nVLOOKUP(A117,Quantities[],Quantities!$F$2)+VLOOKUP(A117,Quantities[],Quantities!$AM$2)))","v":162812.22222222219},{"$f":"IF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A117,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C117=\"a\",\nVLOOKUP(A117,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},175837.19999999998,null,"13"]
[{"$f":"'3   Material'!A118","v":1303},{"$f":"'3   Material'!B118","v":"D"},{"$f":"'3   Material'!C118","v":"b"},{"$f":"'3   Material'!D118","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(OR($B118=\"N\",$B118=\"O\"),0,\n\nIF(AND($B118=\"A\",$C118=\"a\",OR(LEFT($D118,2)=\"Dz\",LEFT($D118,2)=\"Sc\")),0,\n\nVLOOKUP($A118,Quantities[],Quantities!$E$2)/43560))","v":33},{"$f":"IF(AND(OR(C118=\"b\",C118=\"d\"),OR('4   Earthwork'!$B118=\"C\",'4   Earthwork'!$B118=\"D\",'4   Earthwork'!$B118=\"A\",'4   Earthwork'!$B118=\"E\",'4   Earthwork'!$B118=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A118,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C118=\"b\",C118=\"d\"),\nM118/(1+L118),\nIF(OR(LEFT(D118,2)=\"Rp\",LEFT(D118,2)=\"Mg\"),0,\nVLOOKUP(A118,Quantities[],Quantities!$F$2)+VLOOKUP(A118,Quantities[],Quantities!$AM$2)))","v":147888.88888888888},{"$f":"IF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A118,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C118=\"a\",\nVLOOKUP(A118,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},159720,null,"13"]
[{"$f":"'3   Material'!A119","v":1401},{"$f":"'3   Material'!B119","v":"D"},{"$f":"'3   Material'!C119","v":"b"},{"$f":"'3   Material'!D119","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(OR($B119=\"N\",$B119=\"O\"),0,\n\nIF(AND($B119=\"A\",$C119=\"a\",OR(LEFT($D119,2)=\"Dz\",LEFT($D119,2)=\"Sc\")),0,\n\nVLOOKUP($A119,Quantities[],Quantities!$E$2)/43560))","v":57.152000000000001},{"$f":"IF(AND(OR(C119=\"b\",C119=\"d\"),OR('4   Earthwork'!$B119=\"C\",'4   Earthwork'!$B119=\"D\",'4   Earthwork'!$B119=\"A\",'4   Earthwork'!$B119=\"E\",'4   Earthwork'!$B119=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A119,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C119=\"b\",C119=\"d\"),\nM119/(1+L119),\nIF(OR(LEFT(D119,2)=\"Rp\",LEFT(D119,2)=\"Mg\"),0,\nVLOOKUP(A119,Quantities[],Quantities!$F$2)+VLOOKUP(A119,Quantities[],Quantities!$AM$2)))","v":256125.62962962966},{"$f":"IF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A119,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C119=\"a\",\nVLOOKUP(A119,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},276615.68000000005,null,"14"]
[{"$f":"'3   Material'!A120","v":1402},{"$f":"'3   Material'!B120","v":"D"},{"$f":"'3   Material'!C120","v":"b"},{"$f":"'3   Material'!D120","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(OR($B120=\"N\",$B120=\"O\"),0,\n\nIF(AND($B120=\"A\",$C120=\"a\",OR(LEFT($D120,2)=\"Dz\",LEFT($D120,2)=\"Sc\")),0,\n\nVLOOKUP($A120,Quantities[],Quantities!$E$2)/43560))","v":5.3179999999999996},{"$f":"IF(AND(OR(C120=\"b\",C120=\"d\"),OR('4   Earthwork'!$B120=\"C\",'4   Earthwork'!$B120=\"D\",'4   Earthwork'!$B120=\"A\",'4   Earthwork'!$B120=\"E\",'4   Earthwork'!$B120=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A120,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C120=\"b\",C120=\"d\"),\nM120/(1+L120),\nIF(OR(LEFT(D120,2)=\"Rp\",LEFT(D120,2)=\"Mg\"),0,\nVLOOKUP(A120,Quantities[],Quantities!$F$2)+VLOOKUP(A120,Quantities[],Quantities!$AM$2)))","v":23832.518518518511},{"$f":"IF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A120,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C120=\"a\",\nVLOOKUP(A120,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},25739.119999999995,null,"14"]
[{"$f":"'3   Material'!A121","v":1601},{"$f":"'3   Material'!B121","v":"D"},{"$f":"'3   Material'!C121","v":"b"},{"$f":"'3   Material'!D121","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(OR($B121=\"N\",$B121=\"O\"),0,\n\nIF(AND($B121=\"A\",$C121=\"a\",OR(LEFT($D121,2)=\"Dz\",LEFT($D121,2)=\"Sc\")),0,\n\nVLOOKUP($A121,Quantities[],Quantities!$E$2)/43560))","v":11.9},{"$f":"IF(AND(OR(C121=\"b\",C121=\"d\"),OR('4   Earthwork'!$B121=\"C\",'4   Earthwork'!$B121=\"D\",'4   Earthwork'!$B121=\"A\",'4   Earthwork'!$B121=\"E\",'4   Earthwork'!$B121=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A121,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C121=\"b\",C121=\"d\"),\nM121/(1+L121),\nIF(OR(LEFT(D121,2)=\"Rp\",LEFT(D121,2)=\"Mg\"),0,\nVLOOKUP(A121,Quantities[],Quantities!$F$2)+VLOOKUP(A121,Quantities[],Quantities!$AM$2)))","v":53329.629629629628},{"$f":"IF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A121,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C121=\"a\",\nVLOOKUP(A121,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},57596,null,"16"]
[{"$f":"'3   Material'!A122","v":1700},{"$f":"'3   Material'!B122","v":"D"},{"$f":"'3   Material'!C122","v":"b"},{"$f":"'3   Material'!D122","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"IF(OR($B122=\"N\",$B122=\"O\"),0,\n\nIF(AND($B122=\"A\",$C122=\"a\",OR(LEFT($D122,2)=\"Dz\",LEFT($D122,2)=\"Sc\")),0,\n\nVLOOKUP($A122,Quantities[],Quantities!$E$2)/43560))","v":93.3},{"$f":"IF(AND(OR(C122=\"b\",C122=\"d\"),OR('4   Earthwork'!$B122=\"C\",'4   Earthwork'!$B122=\"D\",'4   Earthwork'!$B122=\"A\",'4   Earthwork'!$B122=\"E\",'4   Earthwork'!$B122=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A122,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C122=\"b\",C122=\"d\"),\nM122/(1+L122),\nIF(OR(LEFT(D122,2)=\"Rp\",LEFT(D122,2)=\"Mg\"),0,\nVLOOKUP(A122,Quantities[],Quantities!$F$2)+VLOOKUP(A122,Quantities[],Quantities!$AM$2)))","v":418122.22222222219},{"$f":"IF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A122,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C122=\"a\",\nVLOOKUP(A122,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},451572,null,"17"]
[{"$f":"'3   Material'!A123","v":2001},{"$f":"'3   Material'!B123","v":"D"},{"$f":"'3   Material'!C123","v":"b"},{"$f":"'3   Material'!D123","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(OR($B123=\"N\",$B123=\"O\"),0,\n\nIF(AND($B123=\"A\",$C123=\"a\",OR(LEFT($D123,2)=\"Dz\",LEFT($D123,2)=\"Sc\")),0,\n\nVLOOKUP($A123,Quantities[],Quantities!$E$2)/43560))","v":0.01},{"$f":"IF(AND(OR(C123=\"b\",C123=\"d\"),OR('4   Earthwork'!$B123=\"C\",'4   Earthwork'!$B123=\"D\",'4   Earthwork'!$B123=\"A\",'4   Earthwork'!$B123=\"E\",'4   Earthwork'!$B123=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A123,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C123=\"b\",C123=\"d\"),\nM123/(1+L123),\nIF(OR(LEFT(D123,2)=\"Rp\",LEFT(D123,2)=\"Mg\"),0,\nVLOOKUP(A123,Quantities[],Quantities!$F$2)+VLOOKUP(A123,Quantities[],Quantities!$AM$2)))","v":44.81481481481481},{"$f":"IF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A123,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C123=\"a\",\nVLOOKUP(A123,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},48.4,null,"20"]
[{"$f":"'3   Material'!A124","v":2002},{"$f":"'3   Material'!B124","v":"D"},{"$f":"'3   Material'!C124","v":"b"},{"$f":"'3   Material'!D124","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(OR($B124=\"N\",$B124=\"O\"),0,\n\nIF(AND($B124=\"A\",$C124=\"a\",OR(LEFT($D124,2)=\"Dz\",LEFT($D124,2)=\"Sc\")),0,\n\nVLOOKUP($A124,Quantities[],Quantities!$E$2)/43560))","v":0.62},{"$f":"IF(AND(OR(C124=\"b\",C124=\"d\"),OR('4   Earthwork'!$B124=\"C\",'4   Earthwork'!$B124=\"D\",'4   Earthwork'!$B124=\"A\",'4   Earthwork'!$B124=\"E\",'4   Earthwork'!$B124=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A124,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C124=\"b\",C124=\"d\"),\nM124/(1+L124),\nIF(OR(LEFT(D124,2)=\"Rp\",LEFT(D124,2)=\"Mg\"),0,\nVLOOKUP(A124,Quantities[],Quantities!$F$2)+VLOOKUP(A124,Quantities[],Quantities!$AM$2)))","v":2778.5185185185187},{"$f":"IF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A124,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C124=\"a\",\nVLOOKUP(A124,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},3000.8,null,"20"]
[{"$f":"'3   Material'!A125","v":2003},{"$f":"'3   Material'!B125","v":"D"},{"$f":"'3   Material'!C125","v":"b"},{"$f":"'3   Material'!D125","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(OR($B125=\"N\",$B125=\"O\"),0,\n\nIF(AND($B125=\"A\",$C125=\"a\",OR(LEFT($D125,2)=\"Dz\",LEFT($D125,2)=\"Sc\")),0,\n\nVLOOKUP($A125,Quantities[],Quantities!$E$2)/43560))","v":0.5},{"$f":"IF(AND(OR(C125=\"b\",C125=\"d\"),OR('4   Earthwork'!$B125=\"C\",'4   Earthwork'!$B125=\"D\",'4   Earthwork'!$B125=\"A\",'4   Earthwork'!$B125=\"E\",'4   Earthwork'!$B125=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A125,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C125=\"b\",C125=\"d\"),\nM125/(1+L125),\nIF(OR(LEFT(D125,2)=\"Rp\",LEFT(D125,2)=\"Mg\"),0,\nVLOOKUP(A125,Quantities[],Quantities!$F$2)+VLOOKUP(A125,Quantities[],Quantities!$AM$2)))","v":2240.7407407407404},{"$f":"IF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A125,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C125=\"a\",\nVLOOKUP(A125,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},2420,null,"20"]
[{"$f":"'3   Material'!A126","v":2004},{"$f":"'3   Material'!B126","v":"D"},{"$f":"'3   Material'!C126","v":"b"},{"$f":"'3   Material'!D126","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(OR($B126=\"N\",$B126=\"O\"),0,\n\nIF(AND($B126=\"A\",$C126=\"a\",OR(LEFT($D126,2)=\"Dz\",LEFT($D126,2)=\"Sc\")),0,\n\nVLOOKUP($A126,Quantities[],Quantities!$E$2)/43560))","v":0.38},{"$f":"IF(AND(OR(C126=\"b\",C126=\"d\"),OR('4   Earthwork'!$B126=\"C\",'4   Earthwork'!$B126=\"D\",'4   Earthwork'!$B126=\"A\",'4   Earthwork'!$B126=\"E\",'4   Earthwork'!$B126=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A126,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C126=\"b\",C126=\"d\"),\nM126/(1+L126),\nIF(OR(LEFT(D126,2)=\"Rp\",LEFT(D126,2)=\"Mg\"),0,\nVLOOKUP(A126,Quantities[],Quantities!$F$2)+VLOOKUP(A126,Quantities[],Quantities!$AM$2)))","v":1702.9629629629626},{"$f":"IF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A126,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C126=\"a\",\nVLOOKUP(A126,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},1839.1999999999998,null,"20"]
[{"$f":"'3   Material'!A127","v":2005},{"$f":"'3   Material'!B127","v":"D"},{"$f":"'3   Material'!C127","v":"b"},{"$f":"'3   Material'!D127","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(OR($B127=\"N\",$B127=\"O\"),0,\n\nIF(AND($B127=\"A\",$C127=\"a\",OR(LEFT($D127,2)=\"Dz\",LEFT($D127,2)=\"Sc\")),0,\n\nVLOOKUP($A127,Quantities[],Quantities!$E$2)/43560))","v":0.2},{"$f":"IF(AND(OR(C127=\"b\",C127=\"d\"),OR('4   Earthwork'!$B127=\"C\",'4   Earthwork'!$B127=\"D\",'4   Earthwork'!$B127=\"A\",'4   Earthwork'!$B127=\"E\",'4   Earthwork'!$B127=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A127,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C127=\"b\",C127=\"d\"),\nM127/(1+L127),\nIF(OR(LEFT(D127,2)=\"Rp\",LEFT(D127,2)=\"Mg\"),0,\nVLOOKUP(A127,Quantities[],Quantities!$F$2)+VLOOKUP(A127,Quantities[],Quantities!$AM$2)))","v":896.29629629629619},{"$f":"IF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A127,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C127=\"a\",\nVLOOKUP(A127,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},968,null,"20"]
[{"$f":"'3   Material'!A128","v":2006},{"$f":"'3   Material'!B128","v":"D"},{"$f":"'3   Material'!C128","v":"b"},{"$f":"'3   Material'!D128","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(OR($B128=\"N\",$B128=\"O\"),0,\n\nIF(AND($B128=\"A\",$C128=\"a\",OR(LEFT($D128,2)=\"Dz\",LEFT($D128,2)=\"Sc\")),0,\n\nVLOOKUP($A128,Quantities[],Quantities!$E$2)/43560))","v":0.46000000000000008},{"$f":"IF(AND(OR(C128=\"b\",C128=\"d\"),OR('4   Earthwork'!$B128=\"C\",'4   Earthwork'!$B128=\"D\",'4   Earthwork'!$B128=\"A\",'4   Earthwork'!$B128=\"E\",'4   Earthwork'!$B128=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A128,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C128=\"b\",C128=\"d\"),\nM128/(1+L128),\nIF(OR(LEFT(D128,2)=\"Rp\",LEFT(D128,2)=\"Mg\"),0,\nVLOOKUP(A128,Quantities[],Quantities!$F$2)+VLOOKUP(A128,Quantities[],Quantities!$AM$2)))","v":2061.4814814814813},{"$f":"IF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A128,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C128=\"a\",\nVLOOKUP(A128,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},2226.4,null,"20"]
[{"$f":"'3   Material'!A129","v":2007},{"$f":"'3   Material'!B129","v":"D"},{"$f":"'3   Material'!C129","v":"b"},{"$f":"'3   Material'!D129","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(OR($B129=\"N\",$B129=\"O\"),0,\n\nIF(AND($B129=\"A\",$C129=\"a\",OR(LEFT($D129,2)=\"Dz\",LEFT($D129,2)=\"Sc\")),0,\n\nVLOOKUP($A129,Quantities[],Quantities!$E$2)/43560))","v":0.52},{"$f":"IF(AND(OR(C129=\"b\",C129=\"d\"),OR('4   Earthwork'!$B129=\"C\",'4   Earthwork'!$B129=\"D\",'4   Earthwork'!$B129=\"A\",'4   Earthwork'!$B129=\"E\",'4   Earthwork'!$B129=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A129,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C129=\"b\",C129=\"d\"),\nM129/(1+L129),\nIF(OR(LEFT(D129,2)=\"Rp\",LEFT(D129,2)=\"Mg\"),0,\nVLOOKUP(A129,Quantities[],Quantities!$F$2)+VLOOKUP(A129,Quantities[],Quantities!$AM$2)))","v":2330.37037037037},{"$f":"IF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A129,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C129=\"a\",\nVLOOKUP(A129,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},2516.7999999999997,null,"20"]
[{"$f":"'3   Material'!A130","v":2008},{"$f":"'3   Material'!B130","v":"D"},{"$f":"'3   Material'!C130","v":"b"},{"$f":"'3   Material'!D130","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(OR($B130=\"N\",$B130=\"O\"),0,\n\nIF(AND($B130=\"A\",$C130=\"a\",OR(LEFT($D130,2)=\"Dz\",LEFT($D130,2)=\"Sc\")),0,\n\nVLOOKUP($A130,Quantities[],Quantities!$E$2)/43560))","v":0.34},{"$f":"IF(AND(OR(C130=\"b\",C130=\"d\"),OR('4   Earthwork'!$B130=\"C\",'4   Earthwork'!$B130=\"D\",'4   Earthwork'!$B130=\"A\",'4   Earthwork'!$B130=\"E\",'4   Earthwork'!$B130=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A130,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C130=\"b\",C130=\"d\"),\nM130/(1+L130),\nIF(OR(LEFT(D130,2)=\"Rp\",LEFT(D130,2)=\"Mg\"),0,\nVLOOKUP(A130,Quantities[],Quantities!$F$2)+VLOOKUP(A130,Quantities[],Quantities!$AM$2)))","v":1523.7037037037037},{"$f":"IF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A130,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C130=\"a\",\nVLOOKUP(A130,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},1645.6000000000001,null,"20"]
[{"$f":"'3   Material'!A131","v":2009},{"$f":"'3   Material'!B131","v":"D"},{"$f":"'3   Material'!C131","v":"b"},{"$f":"'3   Material'!D131","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(OR($B131=\"N\",$B131=\"O\"),0,\n\nIF(AND($B131=\"A\",$C131=\"a\",OR(LEFT($D131,2)=\"Dz\",LEFT($D131,2)=\"Sc\")),0,\n\nVLOOKUP($A131,Quantities[],Quantities!$E$2)/43560))","v":0.84000000000000008},{"$f":"IF(AND(OR(C131=\"b\",C131=\"d\"),OR('4   Earthwork'!$B131=\"C\",'4   Earthwork'!$B131=\"D\",'4   Earthwork'!$B131=\"A\",'4   Earthwork'!$B131=\"E\",'4   Earthwork'!$B131=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A131,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C131=\"b\",C131=\"d\"),\nM131/(1+L131),\nIF(OR(LEFT(D131,2)=\"Rp\",LEFT(D131,2)=\"Mg\"),0,\nVLOOKUP(A131,Quantities[],Quantities!$F$2)+VLOOKUP(A131,Quantities[],Quantities!$AM$2)))","v":3764.4444444444443},{"$f":"IF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A131,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C131=\"a\",\nVLOOKUP(A131,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},4065.6000000000004,null,"20"]
[{"$f":"'3   Material'!A132","v":2010},{"$f":"'3   Material'!B132","v":"D"},{"$f":"'3   Material'!C132","v":"b"},{"$f":"'3   Material'!D132","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(OR($B132=\"N\",$B132=\"O\"),0,\n\nIF(AND($B132=\"A\",$C132=\"a\",OR(LEFT($D132,2)=\"Dz\",LEFT($D132,2)=\"Sc\")),0,\n\nVLOOKUP($A132,Quantities[],Quantities!$E$2)/43560))","v":1.53},{"$f":"IF(AND(OR(C132=\"b\",C132=\"d\"),OR('4   Earthwork'!$B132=\"C\",'4   Earthwork'!$B132=\"D\",'4   Earthwork'!$B132=\"A\",'4   Earthwork'!$B132=\"E\",'4   Earthwork'!$B132=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A132,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C132=\"b\",C132=\"d\"),\nM132/(1+L132),\nIF(OR(LEFT(D132,2)=\"Rp\",LEFT(D132,2)=\"Mg\"),0,\nVLOOKUP(A132,Quantities[],Quantities!$F$2)+VLOOKUP(A132,Quantities[],Quantities!$AM$2)))","v":6856.6666666666661},{"$f":"IF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A132,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C132=\"a\",\nVLOOKUP(A132,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},7405.2,null,"20"]
[{"$f":"'3   Material'!A133","v":3001},{"$f":"'3   Material'!B133","v":"D"},{"$f":"'3   Material'!C133","v":"b"},{"$f":"'3   Material'!D133","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(OR($B133=\"N\",$B133=\"O\"),0,\n\nIF(AND($B133=\"A\",$C133=\"a\",OR(LEFT($D133,2)=\"Dz\",LEFT($D133,2)=\"Sc\")),0,\n\nVLOOKUP($A133,Quantities[],Quantities!$E$2)/43560))","v":50},{"$f":"IF(AND(OR(C133=\"b\",C133=\"d\"),OR('4   Earthwork'!$B133=\"C\",'4   Earthwork'!$B133=\"D\",'4   Earthwork'!$B133=\"A\",'4   Earthwork'!$B133=\"E\",'4   Earthwork'!$B133=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A133,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C133=\"b\",C133=\"d\"),\nM133/(1+L133),\nIF(OR(LEFT(D133,2)=\"Rp\",LEFT(D133,2)=\"Mg\"),0,\nVLOOKUP(A133,Quantities[],Quantities!$F$2)+VLOOKUP(A133,Quantities[],Quantities!$AM$2)))","v":224074.07407407407},{"$f":"IF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A133,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C133=\"a\",\nVLOOKUP(A133,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},242000,null,"30"]
[{"$f":"'3   Material'!A134","v":3004},{"$f":"'3   Material'!B134","v":"D"},{"$f":"'3   Material'!C134","v":"b"},{"$f":"'3   Material'!D134","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(OR($B134=\"N\",$B134=\"O\"),0,\n\nIF(AND($B134=\"A\",$C134=\"a\",OR(LEFT($D134,2)=\"Dz\",LEFT($D134,2)=\"Sc\")),0,\n\nVLOOKUP($A134,Quantities[],Quantities!$E$2)/43560))","v":1.446},{"$f":"IF(AND(OR(C134=\"b\",C134=\"d\"),OR('4   Earthwork'!$B134=\"C\",'4   Earthwork'!$B134=\"D\",'4   Earthwork'!$B134=\"A\",'4   Earthwork'!$B134=\"E\",'4   Earthwork'!$B134=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A134,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C134=\"b\",C134=\"d\"),\nM134/(1+L134),\nIF(OR(LEFT(D134,2)=\"Rp\",LEFT(D134,2)=\"Mg\"),0,\nVLOOKUP(A134,Quantities[],Quantities!$F$2)+VLOOKUP(A134,Quantities[],Quantities!$AM$2)))","v":6480.2222222222208},{"$f":"IF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A134,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C134=\"a\",\nVLOOKUP(A134,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},6998.6399999999994,null,"30"]
[{"$f":"'3   Material'!A135","v":1001},{"$f":"'3   Material'!B135","v":"A"},{"$f":"'3   Material'!C135","v":"d"},{"$f":"'3   Material'!D135","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B135=\"N\",$B135=\"O\"),0,\n\nIF(AND($B135=\"A\",$C135=\"a\",OR(LEFT($D135,2)=\"Dz\",LEFT($D135,2)=\"Sc\")),0,\n\nVLOOKUP($A135,Quantities[],Quantities!$E$2)/43560))","v":109.9},{"$f":"IF(AND(OR(C135=\"b\",C135=\"d\"),OR('4   Earthwork'!$B135=\"C\",'4   Earthwork'!$B135=\"D\",'4   Earthwork'!$B135=\"A\",'4   Earthwork'!$B135=\"E\",'4   Earthwork'!$B135=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A135,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C135=\"b\",C135=\"d\"),\nM135/(1+L135),\nIF(OR(LEFT(D135,2)=\"Rp\",LEFT(D135,2)=\"Mg\"),0,\nVLOOKUP(A135,Quantities[],Quantities!$F$2)+VLOOKUP(A135,Quantities[],Quantities!$AM$2)))","v":531916},{"$f":"IF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A135,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C135=\"a\",\nVLOOKUP(A135,Quantities[],Quantities!$AG$2,0),\n0))","v":0},531916,null,"10"]
[{"$f":"'3   Material'!A136","v":1002},{"$f":"'3   Material'!B136","v":"A"},{"$f":"'3   Material'!C136","v":"d"},{"$f":"'3   Material'!D136","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B136=\"N\",$B136=\"O\"),0,\n\nIF(AND($B136=\"A\",$C136=\"a\",OR(LEFT($D136,2)=\"Dz\",LEFT($D136,2)=\"Sc\")),0,\n\nVLOOKUP($A136,Quantities[],Quantities!$E$2)/43560))","v":255.6},{"$f":"IF(AND(OR(C136=\"b\",C136=\"d\"),OR('4   Earthwork'!$B136=\"C\",'4   Earthwork'!$B136=\"D\",'4   Earthwork'!$B136=\"A\",'4   Earthwork'!$B136=\"E\",'4   Earthwork'!$B136=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A136,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C136=\"b\",C136=\"d\"),\nM136/(1+L136),\nIF(OR(LEFT(D136,2)=\"Rp\",LEFT(D136,2)=\"Mg\"),0,\nVLOOKUP(A136,Quantities[],Quantities!$F$2)+VLOOKUP(A136,Quantities[],Quantities!$AM$2)))","v":1237104},{"$f":"IF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A136,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C136=\"a\",\nVLOOKUP(A136,Quantities[],Quantities!$AG$2,0),\n0))","v":0},1237104,null,"10"]
[{"$f":"'3   Material'!A137","v":1003},{"$f":"'3   Material'!B137","v":"A"},{"$f":"'3   Material'!C137","v":"d"},{"$f":"'3   Material'!D137","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B137=\"N\",$B137=\"O\"),0,\n\nIF(AND($B137=\"A\",$C137=\"a\",OR(LEFT($D137,2)=\"Dz\",LEFT($D137,2)=\"Sc\")),0,\n\nVLOOKUP($A137,Quantities[],Quantities!$E$2)/43560))","v":83.537900608356281},{"$f":"IF(AND(OR(C137=\"b\",C137=\"d\"),OR('4   Earthwork'!$B137=\"C\",'4   Earthwork'!$B137=\"D\",'4   Earthwork'!$B137=\"A\",'4   Earthwork'!$B137=\"E\",'4   Earthwork'!$B137=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A137,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C137=\"b\",C137=\"d\"),\nM137/(1+L137),\nIF(OR(LEFT(D137,2)=\"Rp\",LEFT(D137,2)=\"Mg\"),0,\nVLOOKUP(A137,Quantities[],Quantities!$F$2)+VLOOKUP(A137,Quantities[],Quantities!$AM$2)))","v":404323.43894444441},{"$f":"IF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A137,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C137=\"a\",\nVLOOKUP(A137,Quantities[],Quantities!$AG$2,0),\n0))","v":0},404323.43894444441,null,"10"]
[{"$f":"'3   Material'!A138","v":1004},{"$f":"'3   Material'!B138","v":"A"},{"$f":"'3   Material'!C138","v":"d"},{"$f":"'3   Material'!D138","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B138=\"N\",$B138=\"O\"),0,\n\nIF(AND($B138=\"A\",$C138=\"a\",OR(LEFT($D138,2)=\"Dz\",LEFT($D138,2)=\"Sc\")),0,\n\nVLOOKUP($A138,Quantities[],Quantities!$E$2)/43560))","v":20.9},{"$f":"IF(AND(OR(C138=\"b\",C138=\"d\"),OR('4   Earthwork'!$B138=\"C\",'4   Earthwork'!$B138=\"D\",'4   Earthwork'!$B138=\"A\",'4   Earthwork'!$B138=\"E\",'4   Earthwork'!$B138=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A138,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C138=\"b\",C138=\"d\"),\nM138/(1+L138),\nIF(OR(LEFT(D138,2)=\"Rp\",LEFT(D138,2)=\"Mg\"),0,\nVLOOKUP(A138,Quantities[],Quantities!$F$2)+VLOOKUP(A138,Quantities[],Quantities!$AM$2)))","v":101156},{"$f":"IF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A138,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C138=\"a\",\nVLOOKUP(A138,Quantities[],Quantities!$AG$2,0),\n0))","v":0},101156,null,"10"]
[{"$f":"'3   Material'!A139","v":1101},{"$f":"'3   Material'!B139","v":"A"},{"$f":"'3   Material'!C139","v":"d"},{"$f":"'3   Material'!D139","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B139=\"N\",$B139=\"O\"),0,\n\nIF(AND($B139=\"A\",$C139=\"a\",OR(LEFT($D139,2)=\"Dz\",LEFT($D139,2)=\"Sc\")),0,\n\nVLOOKUP($A139,Quantities[],Quantities!$E$2)/43560))","v":1.3},{"$f":"IF(AND(OR(C139=\"b\",C139=\"d\"),OR('4   Earthwork'!$B139=\"C\",'4   Earthwork'!$B139=\"D\",'4   Earthwork'!$B139=\"A\",'4   Earthwork'!$B139=\"E\",'4   Earthwork'!$B139=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A139,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C139=\"b\",C139=\"d\"),\nM139/(1+L139),\nIF(OR(LEFT(D139,2)=\"Rp\",LEFT(D139,2)=\"Mg\"),0,\nVLOOKUP(A139,Quantities[],Quantities!$F$2)+VLOOKUP(A139,Quantities[],Quantities!$AM$2)))","v":6292.0000000000009},{"$f":"IF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A139,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C139=\"a\",\nVLOOKUP(A139,Quantities[],Quantities!$AG$2,0),\n0))","v":0},6292.0000000000009,null,"11"]
[{"$f":"'3   Material'!A140","v":1102},{"$f":"'3   Material'!B140","v":"A"},{"$f":"'3   Material'!C140","v":"d"},{"$f":"'3   Material'!D140","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B140=\"N\",$B140=\"O\"),0,\n\nIF(AND($B140=\"A\",$C140=\"a\",OR(LEFT($D140,2)=\"Dz\",LEFT($D140,2)=\"Sc\")),0,\n\nVLOOKUP($A140,Quantities[],Quantities!$E$2)/43560))","v":4.4000000000000004},{"$f":"IF(AND(OR(C140=\"b\",C140=\"d\"),OR('4   Earthwork'!$B140=\"C\",'4   Earthwork'!$B140=\"D\",'4   Earthwork'!$B140=\"A\",'4   Earthwork'!$B140=\"E\",'4   Earthwork'!$B140=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A140,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C140=\"b\",C140=\"d\"),\nM140/(1+L140),\nIF(OR(LEFT(D140,2)=\"Rp\",LEFT(D140,2)=\"Mg\"),0,\nVLOOKUP(A140,Quantities[],Quantities!$F$2)+VLOOKUP(A140,Quantities[],Quantities!$AM$2)))","v":21296},{"$f":"IF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A140,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C140=\"a\",\nVLOOKUP(A140,Quantities[],Quantities!$AG$2,0),\n0))","v":0},21296,null,"11"]
[{"$f":"'3   Material'!A141","v":1201},{"$f":"'3   Material'!B141","v":"A"},{"$f":"'3   Material'!C141","v":"d"},{"$f":"'3   Material'!D141","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B141=\"N\",$B141=\"O\"),0,\n\nIF(AND($B141=\"A\",$C141=\"a\",OR(LEFT($D141,2)=\"Dz\",LEFT($D141,2)=\"Sc\")),0,\n\nVLOOKUP($A141,Quantities[],Quantities!$E$2)/43560))","v":5.5710949219467407},{"$f":"IF(AND(OR(C141=\"b\",C141=\"d\"),OR('4   Earthwork'!$B141=\"C\",'4   Earthwork'!$B141=\"D\",'4   Earthwork'!$B141=\"A\",'4   Earthwork'!$B141=\"E\",'4   Earthwork'!$B141=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A141,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C141=\"b\",C141=\"d\"),\nM141/(1+L141),\nIF(OR(LEFT(D141,2)=\"Rp\",LEFT(D141,2)=\"Mg\"),0,\nVLOOKUP(A141,Quantities[],Quantities!$F$2)+VLOOKUP(A141,Quantities[],Quantities!$AM$2)))","v":26964.099422222222},{"$f":"IF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A141,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C141=\"a\",\nVLOOKUP(A141,Quantities[],Quantities!$AG$2,0),\n0))","v":0},26964.099422222222,null,"12"]
[{"$f":"'3   Material'!A142","v":1202},{"$f":"'3   Material'!B142","v":"A"},{"$f":"'3   Material'!C142","v":"d"},{"$f":"'3   Material'!D142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B142=\"N\",$B142=\"O\"),0,\n\nIF(AND($B142=\"A\",$C142=\"a\",OR(LEFT($D142,2)=\"Dz\",LEFT($D142,2)=\"Sc\")),0,\n\nVLOOKUP($A142,Quantities[],Quantities!$E$2)/43560))","v":22.258905078053257},{"$f":"IF(AND(OR(C142=\"b\",C142=\"d\"),OR('4   Earthwork'!$B142=\"C\",'4   Earthwork'!$B142=\"D\",'4   Earthwork'!$B142=\"A\",'4   Earthwork'!$B142=\"E\",'4   Earthwork'!$B142=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A142,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C142=\"b\",C142=\"d\"),\nM142/(1+L142),\nIF(OR(LEFT(D142,2)=\"Rp\",LEFT(D142,2)=\"Mg\"),0,\nVLOOKUP(A142,Quantities[],Quantities!$F$2)+VLOOKUP(A142,Quantities[],Quantities!$AM$2)))","v":107733.10057777776},{"$f":"IF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A142,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C142=\"a\",\nVLOOKUP(A142,Quantities[],Quantities!$AG$2,0),\n0))","v":0},107733.10057777776,null,"12"]
[{"$f":"'3   Material'!A143","v":1301},{"$f":"'3   Material'!B143","v":"A"},{"$f":"'3   Material'!C143","v":"d"},{"$f":"'3   Material'!D143","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B143=\"N\",$B143=\"O\"),0,\n\nIF(AND($B143=\"A\",$C143=\"a\",OR(LEFT($D143,2)=\"Dz\",LEFT($D143,2)=\"Sc\")),0,\n\nVLOOKUP($A143,Quantities[],Quantities!$E$2)/43560))","v":108.2},{"$f":"IF(AND(OR(C143=\"b\",C143=\"d\"),OR('4   Earthwork'!$B143=\"C\",'4   Earthwork'!$B143=\"D\",'4   Earthwork'!$B143=\"A\",'4   Earthwork'!$B143=\"E\",'4   Earthwork'!$B143=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A143,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C143=\"b\",C143=\"d\"),\nM143/(1+L143),\nIF(OR(LEFT(D143,2)=\"Rp\",LEFT(D143,2)=\"Mg\"),0,\nVLOOKUP(A143,Quantities[],Quantities!$F$2)+VLOOKUP(A143,Quantities[],Quantities!$AM$2)))","v":523688},{"$f":"IF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A143,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C143=\"a\",\nVLOOKUP(A143,Quantities[],Quantities!$AG$2,0),\n0))","v":0},523688,null,"13"]
[{"$f":"'3   Material'!A144","v":1302},{"$f":"'3   Material'!B144","v":"A"},{"$f":"'3   Material'!C144","v":"d"},{"$f":"'3   Material'!D144","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B144=\"N\",$B144=\"O\"),0,\n\nIF(AND($B144=\"A\",$C144=\"a\",OR(LEFT($D144,2)=\"Dz\",LEFT($D144,2)=\"Sc\")),0,\n\nVLOOKUP($A144,Quantities[],Quantities!$E$2)/43560))","v":36.33},{"$f":"IF(AND(OR(C144=\"b\",C144=\"d\"),OR('4   Earthwork'!$B144=\"C\",'4   Earthwork'!$B144=\"D\",'4   Earthwork'!$B144=\"A\",'4   Earthwork'!$B144=\"E\",'4   Earthwork'!$B144=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A144,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C144=\"b\",C144=\"d\"),\nM144/(1+L144),\nIF(OR(LEFT(D144,2)=\"Rp\",LEFT(D144,2)=\"Mg\"),0,\nVLOOKUP(A144,Quantities[],Quantities!$F$2)+VLOOKUP(A144,Quantities[],Quantities!$AM$2)))","v":175837.19999999998},{"$f":"IF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A144,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C144=\"a\",\nVLOOKUP(A144,Quantities[],Quantities!$AG$2,0),\n0))","v":0},{"$f":"IF(AND(OR(C144=\"b\",C144=\"d\"),NOT($B144=\"E\")),\nI144*J144*43560/(12*27),\nIF(OR(LEFT(D144,2)=\"Rp\",LEFT(D144,2)=\"Mg\"),0,\nK144*(1+L144)))","v":175837.19999999998},null,{"$f":"LEFT(TEXT(A144,\"0\"),2)","v":"13"}]
[{"$f":"'3   Material'!A145","v":1303},{"$f":"'3   Material'!B145","v":"A"},{"$f":"'3   Material'!C145","v":"d"},{"$f":"'3   Material'!D145","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B145=\"N\",$B145=\"O\"),0,\n\nIF(AND($B145=\"A\",$C145=\"a\",OR(LEFT($D145,2)=\"Dz\",LEFT($D145,2)=\"Sc\")),0,\n\nVLOOKUP($A145,Quantities[],Quantities!$E$2)/43560))","v":33},{"$f":"IF(AND(OR(C145=\"b\",C145=\"d\"),OR('4   Earthwork'!$B145=\"C\",'4   Earthwork'!$B145=\"D\",'4   Earthwork'!$B145=\"A\",'4   Earthwork'!$B145=\"E\",'4   Earthwork'!$B145=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A145,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C145=\"b\",C145=\"d\"),\nM145/(1+L145),\nIF(OR(LEFT(D145,2)=\"Rp\",LEFT(D145,2)=\"Mg\"),0,\nVLOOKUP(A145,Quantities[],Quantities!$F$2)+VLOOKUP(A145,Quantities[],Quantities!$AM$2)))","v":159720},{"$f":"IF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A145,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C145=\"a\",\nVLOOKUP(A145,Quantities[],Quantities!$AG$2,0),\n0))","v":0},159720,null,"13"]
[{"$f":"'3   Material'!A146","v":1401},{"$f":"'3   Material'!B146","v":"A"},{"$f":"'3   Material'!C146","v":"d"},{"$f":"'3   Material'!D146","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B146=\"N\",$B146=\"O\"),0,\n\nIF(AND($B146=\"A\",$C146=\"a\",OR(LEFT($D146,2)=\"Dz\",LEFT($D146,2)=\"Sc\")),0,\n\nVLOOKUP($A146,Quantities[],Quantities!$E$2)/43560))","v":57.152000000000001},{"$f":"IF(AND(OR(C146=\"b\",C146=\"d\"),OR('4   Earthwork'!$B146=\"C\",'4   Earthwork'!$B146=\"D\",'4   Earthwork'!$B146=\"A\",'4   Earthwork'!$B146=\"E\",'4   Earthwork'!$B146=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A146,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C146=\"b\",C146=\"d\"),\nM146/(1+L146),\nIF(OR(LEFT(D146,2)=\"Rp\",LEFT(D146,2)=\"Mg\"),0,\nVLOOKUP(A146,Quantities[],Quantities!$F$2)+VLOOKUP(A146,Quantities[],Quantities!$AM$2)))","v":276615.68000000005},{"$f":"IF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A146,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C146=\"a\",\nVLOOKUP(A146,Quantities[],Quantities!$AG$2,0),\n0))","v":0},276615.68000000005,null,"14"]
[{"$f":"'3   Material'!A147","v":1402},{"$f":"'3   Material'!B147","v":"A"},{"$f":"'3   Material'!C147","v":"d"},{"$f":"'3   Material'!D147","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B147=\"N\",$B147=\"O\"),0,\n\nIF(AND($B147=\"A\",$C147=\"a\",OR(LEFT($D147,2)=\"Dz\",LEFT($D147,2)=\"Sc\")),0,\n\nVLOOKUP($A147,Quantities[],Quantities!$E$2)/43560))","v":5.3179999999999996},{"$f":"IF(AND(OR(C147=\"b\",C147=\"d\"),OR('4   Earthwork'!$B147=\"C\",'4   Earthwork'!$B147=\"D\",'4   Earthwork'!$B147=\"A\",'4   Earthwork'!$B147=\"E\",'4   Earthwork'!$B147=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A147,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C147=\"b\",C147=\"d\"),\nM147/(1+L147),\nIF(OR(LEFT(D147,2)=\"Rp\",LEFT(D147,2)=\"Mg\"),0,\nVLOOKUP(A147,Quantities[],Quantities!$F$2)+VLOOKUP(A147,Quantities[],Quantities!$AM$2)))","v":25739.119999999995},{"$f":"IF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A147,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C147=\"a\",\nVLOOKUP(A147,Quantities[],Quantities!$AG$2,0),\n0))","v":0},25739.119999999995,null,"14"]
[{"$f":"'3   Material'!A148","v":1601},{"$f":"'3   Material'!B148","v":"A"},{"$f":"'3   Material'!C148","v":"d"},{"$f":"'3   Material'!D148","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B148=\"N\",$B148=\"O\"),0,\n\nIF(AND($B148=\"A\",$C148=\"a\",OR(LEFT($D148,2)=\"Dz\",LEFT($D148,2)=\"Sc\")),0,\n\nVLOOKUP($A148,Quantities[],Quantities!$E$2)/43560))","v":11.9},{"$f":"IF(AND(OR(C148=\"b\",C148=\"d\"),OR('4   Earthwork'!$B148=\"C\",'4   Earthwork'!$B148=\"D\",'4   Earthwork'!$B148=\"A\",'4   Earthwork'!$B148=\"E\",'4   Earthwork'!$B148=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A148,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C148=\"b\",C148=\"d\"),\nM148/(1+L148),\nIF(OR(LEFT(D148,2)=\"Rp\",LEFT(D148,2)=\"Mg\"),0,\nVLOOKUP(A148,Quantities[],Quantities!$F$2)+VLOOKUP(A148,Quantities[],Quantities!$AM$2)))","v":57596},{"$f":"IF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A148,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C148=\"a\",\nVLOOKUP(A148,Quantities[],Quantities!$AG$2,0),\n0))","v":0},57596,null,"16"]
[{"$f":"'3   Material'!A149","v":1700},{"$f":"'3   Material'!B149","v":"A"},{"$f":"'3   Material'!C149","v":"d"},{"$f":"'3   Material'!D149","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B149=\"N\",$B149=\"O\"),0,\n\nIF(AND($B149=\"A\",$C149=\"a\",OR(LEFT($D149,2)=\"Dz\",LEFT($D149,2)=\"Sc\")),0,\n\nVLOOKUP($A149,Quantities[],Quantities!$E$2)/43560))","v":93.3},{"$f":"IF(AND(OR(C149=\"b\",C149=\"d\"),OR('4   Earthwork'!$B149=\"C\",'4   Earthwork'!$B149=\"D\",'4   Earthwork'!$B149=\"A\",'4   Earthwork'!$B149=\"E\",'4   Earthwork'!$B149=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A149,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C149=\"b\",C149=\"d\"),\nM149/(1+L149),\nIF(OR(LEFT(D149,2)=\"Rp\",LEFT(D149,2)=\"Mg\"),0,\nVLOOKUP(A149,Quantities[],Quantities!$F$2)+VLOOKUP(A149,Quantities[],Quantities!$AM$2)))","v":451572},{"$f":"IF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A149,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C149=\"a\",\nVLOOKUP(A149,Quantities[],Quantities!$AG$2,0),\n0))","v":0},451572,null,"17"]
[{"$f":"'3   Material'!A150","v":2001},{"$f":"'3   Material'!B150","v":"A"},{"$f":"'3   Material'!C150","v":"d"},{"$f":"'3   Material'!D150","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B150=\"N\",$B150=\"O\"),0,\n\nIF(AND($B150=\"A\",$C150=\"a\",OR(LEFT($D150,2)=\"Dz\",LEFT($D150,2)=\"Sc\")),0,\n\nVLOOKUP($A150,Quantities[],Quantities!$E$2)/43560))","v":0.01},{"$f":"IF(AND(OR(C150=\"b\",C150=\"d\"),OR('4   Earthwork'!$B150=\"C\",'4   Earthwork'!$B150=\"D\",'4   Earthwork'!$B150=\"A\",'4   Earthwork'!$B150=\"E\",'4   Earthwork'!$B150=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A150,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C150=\"b\",C150=\"d\"),\nM150/(1+L150),\nIF(OR(LEFT(D150,2)=\"Rp\",LEFT(D150,2)=\"Mg\"),0,\nVLOOKUP(A150,Quantities[],Quantities!$F$2)+VLOOKUP(A150,Quantities[],Quantities!$AM$2)))","v":48.4},{"$f":"IF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A150,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C150=\"a\",\nVLOOKUP(A150,Quantities[],Quantities!$AG$2,0),\n0))","v":0},48.4,null,"20"]
[{"$f":"'3   Material'!A151","v":2002},{"$f":"'3   Material'!B151","v":"A"},{"$f":"'3   Material'!C151","v":"d"},{"$f":"'3   Material'!D151","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B151=\"N\",$B151=\"O\"),0,\n\nIF(AND($B151=\"A\",$C151=\"a\",OR(LEFT($D151,2)=\"Dz\",LEFT($D151,2)=\"Sc\")),0,\n\nVLOOKUP($A151,Quantities[],Quantities!$E$2)/43560))","v":0.62},{"$f":"IF(AND(OR(C151=\"b\",C151=\"d\"),OR('4   Earthwork'!$B151=\"C\",'4   Earthwork'!$B151=\"D\",'4   Earthwork'!$B151=\"A\",'4   Earthwork'!$B151=\"E\",'4   Earthwork'!$B151=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A151,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C151=\"b\",C151=\"d\"),\nM151/(1+L151),\nIF(OR(LEFT(D151,2)=\"Rp\",LEFT(D151,2)=\"Mg\"),0,\nVLOOKUP(A151,Quantities[],Quantities!$F$2)+VLOOKUP(A151,Quantities[],Quantities!$AM$2)))","v":3000.8},{"$f":"IF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A151,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C151=\"a\",\nVLOOKUP(A151,Quantities[],Quantities!$AG$2,0),\n0))","v":0},3000.8,null,"20"]
[{"$f":"'3   Material'!A152","v":2003},{"$f":"'3   Material'!B152","v":"A"},{"$f":"'3   Material'!C152","v":"d"},{"$f":"'3   Material'!D152","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B152=\"N\",$B152=\"O\"),0,\n\nIF(AND($B152=\"A\",$C152=\"a\",OR(LEFT($D152,2)=\"Dz\",LEFT($D152,2)=\"Sc\")),0,\n\nVLOOKUP($A152,Quantities[],Quantities!$E$2)/43560))","v":0.5},{"$f":"IF(AND(OR(C152=\"b\",C152=\"d\"),OR('4   Earthwork'!$B152=\"C\",'4   Earthwork'!$B152=\"D\",'4   Earthwork'!$B152=\"A\",'4   Earthwork'!$B152=\"E\",'4   Earthwork'!$B152=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A152,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C152=\"b\",C152=\"d\"),\nM152/(1+L152),\nIF(OR(LEFT(D152,2)=\"Rp\",LEFT(D152,2)=\"Mg\"),0,\nVLOOKUP(A152,Quantities[],Quantities!$F$2)+VLOOKUP(A152,Quantities[],Quantities!$AM$2)))","v":2420},{"$f":"IF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A152,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C152=\"a\",\nVLOOKUP(A152,Quantities[],Quantities!$AG$2,0),\n0))","v":0},2420,null,"20"]
[{"$f":"'3   Material'!A153","v":2004},{"$f":"'3   Material'!B153","v":"A"},{"$f":"'3   Material'!C153","v":"d"},{"$f":"'3   Material'!D153","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B153=\"N\",$B153=\"O\"),0,\n\nIF(AND($B153=\"A\",$C153=\"a\",OR(LEFT($D153,2)=\"Dz\",LEFT($D153,2)=\"Sc\")),0,\n\nVLOOKUP($A153,Quantities[],Quantities!$E$2)/43560))","v":0.38},{"$f":"IF(AND(OR(C153=\"b\",C153=\"d\"),OR('4   Earthwork'!$B153=\"C\",'4   Earthwork'!$B153=\"D\",'4   Earthwork'!$B153=\"A\",'4   Earthwork'!$B153=\"E\",'4   Earthwork'!$B153=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A153,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C153=\"b\",C153=\"d\"),\nM153/(1+L153),\nIF(OR(LEFT(D153,2)=\"Rp\",LEFT(D153,2)=\"Mg\"),0,\nVLOOKUP(A153,Quantities[],Quantities!$F$2)+VLOOKUP(A153,Quantities[],Quantities!$AM$2)))","v":1839.1999999999998},{"$f":"IF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A153,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C153=\"a\",\nVLOOKUP(A153,Quantities[],Quantities!$AG$2,0),\n0))","v":0},1839.1999999999998,null,"20"]
[{"$f":"'3   Material'!A154","v":2005},{"$f":"'3   Material'!B154","v":"A"},{"$f":"'3   Material'!C154","v":"d"},{"$f":"'3   Material'!D154","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B154=\"N\",$B154=\"O\"),0,\n\nIF(AND($B154=\"A\",$C154=\"a\",OR(LEFT($D154,2)=\"Dz\",LEFT($D154,2)=\"Sc\")),0,\n\nVLOOKUP($A154,Quantities[],Quantities!$E$2)/43560))","v":0.2},{"$f":"IF(AND(OR(C154=\"b\",C154=\"d\"),OR('4   Earthwork'!$B154=\"C\",'4   Earthwork'!$B154=\"D\",'4   Earthwork'!$B154=\"A\",'4   Earthwork'!$B154=\"E\",'4   Earthwork'!$B154=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A154,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C154=\"b\",C154=\"d\"),\nM154/(1+L154),\nIF(OR(LEFT(D154,2)=\"Rp\",LEFT(D154,2)=\"Mg\"),0,\nVLOOKUP(A154,Quantities[],Quantities!$F$2)+VLOOKUP(A154,Quantities[],Quantities!$AM$2)))","v":968},{"$f":"IF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A154,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C154=\"a\",\nVLOOKUP(A154,Quantities[],Quantities!$AG$2,0),\n0))","v":0},968,null,"20"]
[{"$f":"'3   Material'!A155","v":2006},{"$f":"'3   Material'!B155","v":"A"},{"$f":"'3   Material'!C155","v":"d"},{"$f":"'3   Material'!D155","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B155=\"N\",$B155=\"O\"),0,\n\nIF(AND($B155=\"A\",$C155=\"a\",OR(LEFT($D155,2)=\"Dz\",LEFT($D155,2)=\"Sc\")),0,\n\nVLOOKUP($A155,Quantities[],Quantities!$E$2)/43560))","v":0.46000000000000008},{"$f":"IF(AND(OR(C155=\"b\",C155=\"d\"),OR('4   Earthwork'!$B155=\"C\",'4   Earthwork'!$B155=\"D\",'4   Earthwork'!$B155=\"A\",'4   Earthwork'!$B155=\"E\",'4   Earthwork'!$B155=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A155,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C155=\"b\",C155=\"d\"),\nM155/(1+L155),\nIF(OR(LEFT(D155,2)=\"Rp\",LEFT(D155,2)=\"Mg\"),0,\nVLOOKUP(A155,Quantities[],Quantities!$F$2)+VLOOKUP(A155,Quantities[],Quantities!$AM$2)))","v":2226.4},{"$f":"IF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A155,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C155=\"a\",\nVLOOKUP(A155,Quantities[],Quantities!$AG$2,0),\n0))","v":0},2226.4,null,"20"]
[{"$f":"'3   Material'!A156","v":2007},{"$f":"'3   Material'!B156","v":"A"},{"$f":"'3   Material'!C156","v":"d"},{"$f":"'3   Material'!D156","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B156=\"N\",$B156=\"O\"),0,\n\nIF(AND($B156=\"A\",$C156=\"a\",OR(LEFT($D156,2)=\"Dz\",LEFT($D156,2)=\"Sc\")),0,\n\nVLOOKUP($A156,Quantities[],Quantities!$E$2)/43560))","v":0.52},{"$f":"IF(AND(OR(C156=\"b\",C156=\"d\"),OR('4   Earthwork'!$B156=\"C\",'4   Earthwork'!$B156=\"D\",'4   Earthwork'!$B156=\"A\",'4   Earthwork'!$B156=\"E\",'4   Earthwork'!$B156=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A156,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C156=\"b\",C156=\"d\"),\nM156/(1+L156),\nIF(OR(LEFT(D156,2)=\"Rp\",LEFT(D156,2)=\"Mg\"),0,\nVLOOKUP(A156,Quantities[],Quantities!$F$2)+VLOOKUP(A156,Quantities[],Quantities!$AM$2)))","v":2516.7999999999997},{"$f":"IF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A156,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C156=\"a\",\nVLOOKUP(A156,Quantities[],Quantities!$AG$2,0),\n0))","v":0},2516.7999999999997,null,"20"]
[{"$f":"'3   Material'!A157","v":2008},{"$f":"'3   Material'!B157","v":"A"},{"$f":"'3   Material'!C157","v":"d"},{"$f":"'3   Material'!D157","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B157=\"N\",$B157=\"O\"),0,\n\nIF(AND($B157=\"A\",$C157=\"a\",OR(LEFT($D157,2)=\"Dz\",LEFT($D157,2)=\"Sc\")),0,\n\nVLOOKUP($A157,Quantities[],Quantities!$E$2)/43560))","v":0.34},{"$f":"IF(AND(OR(C157=\"b\",C157=\"d\"),OR('4   Earthwork'!$B157=\"C\",'4   Earthwork'!$B157=\"D\",'4   Earthwork'!$B157=\"A\",'4   Earthwork'!$B157=\"E\",'4   Earthwork'!$B157=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A157,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C157=\"b\",C157=\"d\"),\nM157/(1+L157),\nIF(OR(LEFT(D157,2)=\"Rp\",LEFT(D157,2)=\"Mg\"),0,\nVLOOKUP(A157,Quantities[],Quantities!$F$2)+VLOOKUP(A157,Quantities[],Quantities!$AM$2)))","v":1645.6000000000001},{"$f":"IF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A157,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C157=\"a\",\nVLOOKUP(A157,Quantities[],Quantities!$AG$2,0),\n0))","v":0},1645.6000000000001,null,"20"]
[{"$f":"'3   Material'!A158","v":2009},{"$f":"'3   Material'!B158","v":"A"},{"$f":"'3   Material'!C158","v":"d"},{"$f":"'3   Material'!D158","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B158=\"N\",$B158=\"O\"),0,\n\nIF(AND($B158=\"A\",$C158=\"a\",OR(LEFT($D158,2)=\"Dz\",LEFT($D158,2)=\"Sc\")),0,\n\nVLOOKUP($A158,Quantities[],Quantities!$E$2)/43560))","v":0.84000000000000008},{"$f":"IF(AND(OR(C158=\"b\",C158=\"d\"),OR('4   Earthwork'!$B158=\"C\",'4   Earthwork'!$B158=\"D\",'4   Earthwork'!$B158=\"A\",'4   Earthwork'!$B158=\"E\",'4   Earthwork'!$B158=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A158,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C158=\"b\",C158=\"d\"),\nM158/(1+L158),\nIF(OR(LEFT(D158,2)=\"Rp\",LEFT(D158,2)=\"Mg\"),0,\nVLOOKUP(A158,Quantities[],Quantities!$F$2)+VLOOKUP(A158,Quantities[],Quantities!$AM$2)))","v":4065.6000000000004},{"$f":"IF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A158,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C158=\"a\",\nVLOOKUP(A158,Quantities[],Quantities!$AG$2,0),\n0))","v":0},4065.6000000000004,null,"20"]
[{"$f":"'3   Material'!A159","v":2010},{"$f":"'3   Material'!B159","v":"A"},{"$f":"'3   Material'!C159","v":"d"},{"$f":"'3   Material'!D159","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B159=\"N\",$B159=\"O\"),0,\n\nIF(AND($B159=\"A\",$C159=\"a\",OR(LEFT($D159,2)=\"Dz\",LEFT($D159,2)=\"Sc\")),0,\n\nVLOOKUP($A159,Quantities[],Quantities!$E$2)/43560))","v":1.53},{"$f":"IF(AND(OR(C159=\"b\",C159=\"d\"),OR('4   Earthwork'!$B159=\"C\",'4   Earthwork'!$B159=\"D\",'4   Earthwork'!$B159=\"A\",'4   Earthwork'!$B159=\"E\",'4   Earthwork'!$B159=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A159,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C159=\"b\",C159=\"d\"),\nM159/(1+L159),\nIF(OR(LEFT(D159,2)=\"Rp\",LEFT(D159,2)=\"Mg\"),0,\nVLOOKUP(A159,Quantities[],Quantities!$F$2)+VLOOKUP(A159,Quantities[],Quantities!$AM$2)))","v":7405.2},{"$f":"IF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A159,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C159=\"a\",\nVLOOKUP(A159,Quantities[],Quantities!$AG$2,0),\n0))","v":0},7405.2,null,"20"]
[{"$f":"'3   Material'!A160","v":3001},{"$f":"'3   Material'!B160","v":"A"},{"$f":"'3   Material'!C160","v":"d"},{"$f":"'3   Material'!D160","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B160=\"N\",$B160=\"O\"),0,\n\nIF(AND($B160=\"A\",$C160=\"a\",OR(LEFT($D160,2)=\"Dz\",LEFT($D160,2)=\"Sc\")),0,\n\nVLOOKUP($A160,Quantities[],Quantities!$E$2)/43560))","v":50},{"$f":"IF(AND(OR(C160=\"b\",C160=\"d\"),OR('4   Earthwork'!$B160=\"C\",'4   Earthwork'!$B160=\"D\",'4   Earthwork'!$B160=\"A\",'4   Earthwork'!$B160=\"E\",'4   Earthwork'!$B160=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A160,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C160=\"b\",C160=\"d\"),\nM160/(1+L160),\nIF(OR(LEFT(D160,2)=\"Rp\",LEFT(D160,2)=\"Mg\"),0,\nVLOOKUP(A160,Quantities[],Quantities!$F$2)+VLOOKUP(A160,Quantities[],Quantities!$AM$2)))","v":242000},{"$f":"IF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A160,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C160=\"a\",\nVLOOKUP(A160,Quantities[],Quantities!$AG$2,0),\n0))","v":0},242000,null,"30"]
[{"$f":"'3   Material'!A161","v":3004},{"$f":"'3   Material'!B161","v":"A"},{"$f":"'3   Material'!C161","v":"d"},{"$f":"'3   Material'!D161","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B161=\"N\",$B161=\"O\"),0,\n\nIF(AND($B161=\"A\",$C161=\"a\",OR(LEFT($D161,2)=\"Dz\",LEFT($D161,2)=\"Sc\")),0,\n\nVLOOKUP($A161,Quantities[],Quantities!$E$2)/43560))","v":1.446},{"$f":"IF(AND(OR(C161=\"b\",C161=\"d\"),OR('4   Earthwork'!$B161=\"C\",'4   Earthwork'!$B161=\"D\",'4   Earthwork'!$B161=\"A\",'4   Earthwork'!$B161=\"E\",'4   Earthwork'!$B161=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A161,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":36},{"$f":"IF(OR(C161=\"b\",C161=\"d\"),\nM161/(1+L161),\nIF(OR(LEFT(D161,2)=\"Rp\",LEFT(D161,2)=\"Mg\"),0,\nVLOOKUP(A161,Quantities[],Quantities!$F$2)+VLOOKUP(A161,Quantities[],Quantities!$AM$2)))","v":6998.6399999999994},{"$f":"IF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A161,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C161=\"a\",\nVLOOKUP(A161,Quantities[],Quantities!$AG$2,0),\n0))","v":0},6998.6399999999994,null,"30"]
[{"$f":"'3   Material'!A162","v":1002},{"$f":"'3   Material'!B162","v":"F"},{"$f":"'3   Material'!C162","v":"e"},{"$f":"'3   Material'!D162","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B162=\"N\",$B162=\"O\"),0,\n\nIF(AND($B162=\"A\",$C162=\"a\",OR(LEFT($D162,2)=\"Dz\",LEFT($D162,2)=\"Sc\")),0,\n\nVLOOKUP($A162,Quantities[],Quantities!$E$2)/43560))","v":255.6},{"$f":"IF(AND(OR(C162=\"b\",C162=\"d\"),OR('4   Earthwork'!$B162=\"C\",'4   Earthwork'!$B162=\"D\",'4   Earthwork'!$B162=\"A\",'4   Earthwork'!$B162=\"E\",'4   Earthwork'!$B162=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A162,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C162=\"b\",C162=\"d\"),\nM162/(1+L162),\nIF(OR(LEFT(D162,2)=\"Rp\",LEFT(D162,2)=\"Mg\"),0,\nVLOOKUP(A162,Quantities[],Quantities!$F$2)+VLOOKUP(A162,Quantities[],Quantities!$AM$2)))","v":3150704.3855195497},{"$f":"IF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A162,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C162=\"a\",\nVLOOKUP(A162,Quantities[],Quantities!$AG$2,0),\n0))","v":0},3150704.3855195497,null,"10"]
[{"$f":"'3   Material'!A163","v":1003},{"$f":"'3   Material'!B163","v":"F"},{"$f":"'3   Material'!C163","v":"e"},{"$f":"'3   Material'!D163","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B163=\"N\",$B163=\"O\"),0,\n\nIF(AND($B163=\"A\",$C163=\"a\",OR(LEFT($D163,2)=\"Dz\",LEFT($D163,2)=\"Sc\")),0,\n\nVLOOKUP($A163,Quantities[],Quantities!$E$2)/43560))","v":83.537900608356281},{"$f":"IF(AND(OR(C163=\"b\",C163=\"d\"),OR('4   Earthwork'!$B163=\"C\",'4   Earthwork'!$B163=\"D\",'4   Earthwork'!$B163=\"A\",'4   Earthwork'!$B163=\"E\",'4   Earthwork'!$B163=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A163,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C163=\"b\",C163=\"d\"),\nM163/(1+L163),\nIF(OR(LEFT(D163,2)=\"Rp\",LEFT(D163,2)=\"Mg\"),0,\nVLOOKUP(A163,Quantities[],Quantities!$F$2)+VLOOKUP(A163,Quantities[],Quantities!$AM$2)))","v":1450500.0093663272},{"$f":"IF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A163,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C163=\"a\",\nVLOOKUP(A163,Quantities[],Quantities!$AG$2,0),\n0))","v":0},1450500.0093663272,null,"10"]
[{"$f":"'3   Material'!A164","v":1302},{"$f":"'3   Material'!B164","v":"F"},{"$f":"'3   Material'!C164","v":"e"},{"$f":"'3   Material'!D164","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B164=\"N\",$B164=\"O\"),0,\n\nIF(AND($B164=\"A\",$C164=\"a\",OR(LEFT($D164,2)=\"Dz\",LEFT($D164,2)=\"Sc\")),0,\n\nVLOOKUP($A164,Quantities[],Quantities!$E$2)/43560))","v":36.33},{"$f":"IF(AND(OR(C164=\"b\",C164=\"d\"),OR('4   Earthwork'!$B164=\"C\",'4   Earthwork'!$B164=\"D\",'4   Earthwork'!$B164=\"A\",'4   Earthwork'!$B164=\"E\",'4   Earthwork'!$B164=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A164,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C164=\"b\",C164=\"d\"),\nM164/(1+L164),\nIF(OR(LEFT(D164,2)=\"Rp\",LEFT(D164,2)=\"Mg\"),0,\nVLOOKUP(A164,Quantities[],Quantities!$F$2)+VLOOKUP(A164,Quantities[],Quantities!$AM$2)))","v":170294},{"$f":"IF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A164,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C164=\"a\",\nVLOOKUP(A164,Quantities[],Quantities!$AG$2,0),\n0))","v":0},170294,null,"13"]
[{"$f":"'3   Material'!A165","v":1002},{"$f":"'3   Material'!B165","v":"H"},{"$f":"'3   Material'!C165","v":"e"},{"$f":"'3   Material'!D165","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B165=\"N\",$B165=\"O\"),0,\n\nIF(AND($B165=\"A\",$C165=\"a\",OR(LEFT($D165,2)=\"Dz\",LEFT($D165,2)=\"Sc\")),0,\n\nVLOOKUP($A165,Quantities[],Quantities!$E$2)/43560))","v":255.6},{"$f":"IF(AND(OR(C165=\"b\",C165=\"d\"),OR('4   Earthwork'!$B165=\"C\",'4   Earthwork'!$B165=\"D\",'4   Earthwork'!$B165=\"A\",'4   Earthwork'!$B165=\"E\",'4   Earthwork'!$B165=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A165,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C165=\"b\",C165=\"d\"),\nM165/(1+L165),\nIF(OR(LEFT(D165,2)=\"Rp\",LEFT(D165,2)=\"Mg\"),0,\nVLOOKUP(A165,Quantities[],Quantities!$F$2)+VLOOKUP(A165,Quantities[],Quantities!$AM$2)))","v":3150704.3855195497},{"$f":"IF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A165,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C165=\"a\",\nVLOOKUP(A165,Quantities[],Quantities!$AG$2,0),\n0))","v":0},3150704.3855195497,null,"10"]
[{"$f":"'3   Material'!A166","v":1003},{"$f":"'3   Material'!B166","v":"H"},{"$f":"'3   Material'!C166","v":"e"},{"$f":"'3   Material'!D166","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B166=\"N\",$B166=\"O\"),0,\n\nIF(AND($B166=\"A\",$C166=\"a\",OR(LEFT($D166,2)=\"Dz\",LEFT($D166,2)=\"Sc\")),0,\n\nVLOOKUP($A166,Quantities[],Quantities!$E$2)/43560))","v":83.537900608356281},{"$f":"IF(AND(OR(C166=\"b\",C166=\"d\"),OR('4   Earthwork'!$B166=\"C\",'4   Earthwork'!$B166=\"D\",'4   Earthwork'!$B166=\"A\",'4   Earthwork'!$B166=\"E\",'4   Earthwork'!$B166=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A166,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C166=\"b\",C166=\"d\"),\nM166/(1+L166),\nIF(OR(LEFT(D166,2)=\"Rp\",LEFT(D166,2)=\"Mg\"),0,\nVLOOKUP(A166,Quantities[],Quantities!$F$2)+VLOOKUP(A166,Quantities[],Quantities!$AM$2)))","v":1450500.0093663272},{"$f":"IF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A166,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C166=\"a\",\nVLOOKUP(A166,Quantities[],Quantities!$AG$2,0),\n0))","v":0},1450500.0093663272,null,"10"]
[{"$f":"'3   Material'!A167","v":1302},{"$f":"'3   Material'!B167","v":"H"},{"$f":"'3   Material'!C167","v":"e"},{"$f":"'3   Material'!D167","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B167=\"N\",$B167=\"O\"),0,\n\nIF(AND($B167=\"A\",$C167=\"a\",OR(LEFT($D167,2)=\"Dz\",LEFT($D167,2)=\"Sc\")),0,\n\nVLOOKUP($A167,Quantities[],Quantities!$E$2)/43560))","v":36.33},{"$f":"IF(AND(OR(C167=\"b\",C167=\"d\"),OR('4   Earthwork'!$B167=\"C\",'4   Earthwork'!$B167=\"D\",'4   Earthwork'!$B167=\"A\",'4   Earthwork'!$B167=\"E\",'4   Earthwork'!$B167=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A167,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C167=\"b\",C167=\"d\"),\nM167/(1+L167),\nIF(OR(LEFT(D167,2)=\"Rp\",LEFT(D167,2)=\"Mg\"),0,\nVLOOKUP(A167,Quantities[],Quantities!$F$2)+VLOOKUP(A167,Quantities[],Quantities!$AM$2)))","v":170294},{"$f":"IF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A167,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C167=\"a\",\nVLOOKUP(A167,Quantities[],Quantities!$AG$2,0),\n0))","v":0},170294,null,"13"]
[{"$f":"'3   Material'!A168","v":1001},{"$f":"'3   Material'!B168","v":"I"},{"$f":"'3   Material'!C168","v":"e"},{"$f":"'3   Material'!D168","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B168=\"N\",$B168=\"O\"),0,\n\nIF(AND($B168=\"A\",$C168=\"a\",OR(LEFT($D168,2)=\"Dz\",LEFT($D168,2)=\"Sc\")),0,\n\nVLOOKUP($A168,Quantities[],Quantities!$E$2)/43560))","v":109.9},{"$f":"IF(AND(OR(C168=\"b\",C168=\"d\"),OR('4   Earthwork'!$B168=\"C\",'4   Earthwork'!$B168=\"D\",'4   Earthwork'!$B168=\"A\",'4   Earthwork'!$B168=\"E\",'4   Earthwork'!$B168=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A168,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C168=\"b\",C168=\"d\"),\nM168/(1+L168),\nIF(OR(LEFT(D168,2)=\"Rp\",LEFT(D168,2)=\"Mg\"),0,\nVLOOKUP(A168,Quantities[],Quantities!$F$2)+VLOOKUP(A168,Quantities[],Quantities!$AM$2)))","v":666680},{"$f":"IF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A168,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C168=\"a\",\nVLOOKUP(A168,Quantities[],Quantities!$AG$2,0),\n0))","v":0},666680,null,"10"]
[{"$f":"'3   Material'!A169","v":1301},{"$f":"'3   Material'!B169","v":"I"},{"$f":"'3   Material'!C169","v":"e"},{"$f":"'3   Material'!D169","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B169=\"N\",$B169=\"O\"),0,\n\nIF(AND($B169=\"A\",$C169=\"a\",OR(LEFT($D169,2)=\"Dz\",LEFT($D169,2)=\"Sc\")),0,\n\nVLOOKUP($A169,Quantities[],Quantities!$E$2)/43560))","v":108.2},{"$f":"IF(AND(OR(C169=\"b\",C169=\"d\"),OR('4   Earthwork'!$B169=\"C\",'4   Earthwork'!$B169=\"D\",'4   Earthwork'!$B169=\"A\",'4   Earthwork'!$B169=\"E\",'4   Earthwork'!$B169=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A169,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C169=\"b\",C169=\"d\"),\nM169/(1+L169),\nIF(OR(LEFT(D169,2)=\"Rp\",LEFT(D169,2)=\"Mg\"),0,\nVLOOKUP(A169,Quantities[],Quantities!$F$2)+VLOOKUP(A169,Quantities[],Quantities!$AM$2)))","v":50794.5},{"$f":"IF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A169,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C169=\"a\",\nVLOOKUP(A169,Quantities[],Quantities!$AG$2,0),\n0))","v":0},50794.5,null,"13"]
[{"$f":"'3   Material'!A170","v":1002},{"$f":"'3   Material'!B170","v":"G"},{"$f":"'3   Material'!C170","v":"e"},{"$f":"'3   Material'!D170","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B170=\"N\",$B170=\"O\"),0,\n\nIF(AND($B170=\"A\",$C170=\"a\",OR(LEFT($D170,2)=\"Dz\",LEFT($D170,2)=\"Sc\")),0,\n\nVLOOKUP($A170,Quantities[],Quantities!$E$2)/43560))","v":255.6},{"$f":"IF(AND(OR(C170=\"b\",C170=\"d\"),OR('4   Earthwork'!$B170=\"C\",'4   Earthwork'!$B170=\"D\",'4   Earthwork'!$B170=\"A\",'4   Earthwork'!$B170=\"E\",'4   Earthwork'!$B170=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A170,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C170=\"b\",C170=\"d\"),\nM170/(1+L170),\nIF(OR(LEFT(D170,2)=\"Rp\",LEFT(D170,2)=\"Mg\"),0,\nVLOOKUP(A170,Quantities[],Quantities!$F$2)+VLOOKUP(A170,Quantities[],Quantities!$AM$2)))","v":3150704.3855195497},{"$f":"IF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A170,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C170=\"a\",\nVLOOKUP(A170,Quantities[],Quantities!$AG$2,0),\n0))","v":0},3150704.3855195497,null,"10"]
[{"$f":"'3   Material'!A171","v":1002},{"$f":"'3   Material'!B171","v":"Gb"},{"$f":"'3   Material'!C171","v":"e"},{"$f":"'3   Material'!D171","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B171=\"N\",$B171=\"O\"),0,\n\nIF(AND($B171=\"A\",$C171=\"a\",OR(LEFT($D171,2)=\"Dz\",LEFT($D171,2)=\"Sc\")),0,\n\nVLOOKUP($A171,Quantities[],Quantities!$E$2)/43560))","v":255.6},{"$f":"IF(AND(OR(C171=\"b\",C171=\"d\"),OR('4   Earthwork'!$B171=\"C\",'4   Earthwork'!$B171=\"D\",'4   Earthwork'!$B171=\"A\",'4   Earthwork'!$B171=\"E\",'4   Earthwork'!$B171=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A171,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C171=\"b\",C171=\"d\"),\nM171/(1+L171),\nIF(OR(LEFT(D171,2)=\"Rp\",LEFT(D171,2)=\"Mg\"),0,\nVLOOKUP(A171,Quantities[],Quantities!$F$2)+VLOOKUP(A171,Quantities[],Quantities!$AM$2)))","v":3150704.3855195497},{"$f":"IF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A171,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C171=\"a\",\nVLOOKUP(A171,Quantities[],Quantities!$AG$2,0),\n0))","v":0},3150704.3855195497,null,"10"]
[{"$f":"'3   Material'!A172","v":1003},{"$f":"'3   Material'!B172","v":"G"},{"$f":"'3   Material'!C172","v":"e"},{"$f":"'3   Material'!D172","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B172=\"N\",$B172=\"O\"),0,\n\nIF(AND($B172=\"A\",$C172=\"a\",OR(LEFT($D172,2)=\"Dz\",LEFT($D172,2)=\"Sc\")),0,\n\nVLOOKUP($A172,Quantities[],Quantities!$E$2)/43560))","v":83.537900608356281},{"$f":"IF(AND(OR(C172=\"b\",C172=\"d\"),OR('4   Earthwork'!$B172=\"C\",'4   Earthwork'!$B172=\"D\",'4   Earthwork'!$B172=\"A\",'4   Earthwork'!$B172=\"E\",'4   Earthwork'!$B172=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A172,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C172=\"b\",C172=\"d\"),\nM172/(1+L172),\nIF(OR(LEFT(D172,2)=\"Rp\",LEFT(D172,2)=\"Mg\"),0,\nVLOOKUP(A172,Quantities[],Quantities!$F$2)+VLOOKUP(A172,Quantities[],Quantities!$AM$2)))","v":1450500.0093663272},{"$f":"IF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A172,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C172=\"a\",\nVLOOKUP(A172,Quantities[],Quantities!$AG$2,0),\n0))","v":0},1450500.0093663272,null,"10"]
[{"$f":"'3   Material'!A173","v":1003},{"$f":"'3   Material'!B173","v":"Gb"},{"$f":"'3   Material'!C173","v":"e"},{"$f":"'3   Material'!D173","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B173=\"N\",$B173=\"O\"),0,\n\nIF(AND($B173=\"A\",$C173=\"a\",OR(LEFT($D173,2)=\"Dz\",LEFT($D173,2)=\"Sc\")),0,\n\nVLOOKUP($A173,Quantities[],Quantities!$E$2)/43560))","v":83.537900608356281},{"$f":"IF(AND(OR(C173=\"b\",C173=\"d\"),OR('4   Earthwork'!$B173=\"C\",'4   Earthwork'!$B173=\"D\",'4   Earthwork'!$B173=\"A\",'4   Earthwork'!$B173=\"E\",'4   Earthwork'!$B173=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A173,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C173=\"b\",C173=\"d\"),\nM173/(1+L173),\nIF(OR(LEFT(D173,2)=\"Rp\",LEFT(D173,2)=\"Mg\"),0,\nVLOOKUP(A173,Quantities[],Quantities!$F$2)+VLOOKUP(A173,Quantities[],Quantities!$AM$2)))","v":1450500.0093663272},{"$f":"IF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A173,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C173=\"a\",\nVLOOKUP(A173,Quantities[],Quantities!$AG$2,0),\n0))","v":0},1450500.0093663272,null,"10"]
[{"$f":"'3   Material'!A174","v":1302},{"$f":"'3   Material'!B174","v":"G"},{"$f":"'3   Material'!C174","v":"e"},{"$f":"'3   Material'!D174","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B174=\"N\",$B174=\"O\"),0,\n\nIF(AND($B174=\"A\",$C174=\"a\",OR(LEFT($D174,2)=\"Dz\",LEFT($D174,2)=\"Sc\")),0,\n\nVLOOKUP($A174,Quantities[],Quantities!$E$2)/43560))","v":36.33},{"$f":"IF(AND(OR(C174=\"b\",C174=\"d\"),OR('4   Earthwork'!$B174=\"C\",'4   Earthwork'!$B174=\"D\",'4   Earthwork'!$B174=\"A\",'4   Earthwork'!$B174=\"E\",'4   Earthwork'!$B174=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A174,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C174=\"b\",C174=\"d\"),\nM174/(1+L174),\nIF(OR(LEFT(D174,2)=\"Rp\",LEFT(D174,2)=\"Mg\"),0,\nVLOOKUP(A174,Quantities[],Quantities!$F$2)+VLOOKUP(A174,Quantities[],Quantities!$AM$2)))","v":170294},{"$f":"IF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A174,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C174=\"a\",\nVLOOKUP(A174,Quantities[],Quantities!$AG$2,0),\n0))","v":0},170294,null,"13"]
[{"$f":"'3   Material'!A175","v":1302},{"$f":"'3   Material'!B175","v":"Gb"},{"$f":"'3   Material'!C175","v":"e"},{"$f":"'3   Material'!D175","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B175=\"N\",$B175=\"O\"),0,\n\nIF(AND($B175=\"A\",$C175=\"a\",OR(LEFT($D175,2)=\"Dz\",LEFT($D175,2)=\"Sc\")),0,\n\nVLOOKUP($A175,Quantities[],Quantities!$E$2)/43560))","v":36.33},{"$f":"IF(AND(OR(C175=\"b\",C175=\"d\"),OR('4   Earthwork'!$B175=\"C\",'4   Earthwork'!$B175=\"D\",'4   Earthwork'!$B175=\"A\",'4   Earthwork'!$B175=\"E\",'4   Earthwork'!$B175=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A175,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C175=\"b\",C175=\"d\"),\nM175/(1+L175),\nIF(OR(LEFT(D175,2)=\"Rp\",LEFT(D175,2)=\"Mg\"),0,\nVLOOKUP(A175,Quantities[],Quantities!$F$2)+VLOOKUP(A175,Quantities[],Quantities!$AM$2)))","v":170294},{"$f":"IF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A175,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C175=\"a\",\nVLOOKUP(A175,Quantities[],Quantities!$AG$2,0),\n0))","v":0},170294,null,"13"]
[{"$f":"'3   Material'!A176","v":1402},{"$f":"'3   Material'!B176","v":"G"},{"$f":"'3   Material'!C176","v":"e"},{"$f":"'3   Material'!D176","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B176=\"N\",$B176=\"O\"),0,\n\nIF(AND($B176=\"A\",$C176=\"a\",OR(LEFT($D176,2)=\"Dz\",LEFT($D176,2)=\"Sc\")),0,\n\nVLOOKUP($A176,Quantities[],Quantities!$E$2)/43560))","v":5.3179999999999996},{"$f":"IF(AND(OR(C176=\"b\",C176=\"d\"),OR('4   Earthwork'!$B176=\"C\",'4   Earthwork'!$B176=\"D\",'4   Earthwork'!$B176=\"A\",'4   Earthwork'!$B176=\"E\",'4   Earthwork'!$B176=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A176,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C176=\"b\",C176=\"d\"),\nM176/(1+L176),\nIF(OR(LEFT(D176,2)=\"Rp\",LEFT(D176,2)=\"Mg\"),0,\nVLOOKUP(A176,Quantities[],Quantities!$F$2)+VLOOKUP(A176,Quantities[],Quantities!$AM$2)))","v":69996},{"$f":"IF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A176,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C176=\"a\",\nVLOOKUP(A176,Quantities[],Quantities!$AG$2,0),\n0))","v":0},69996,null,"14"]
[{"$f":"'3   Material'!A177","v":1402},{"$f":"'3   Material'!B177","v":"Gb"},{"$f":"'3   Material'!C177","v":"e"},{"$f":"'3   Material'!D177","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B177=\"N\",$B177=\"O\"),0,\n\nIF(AND($B177=\"A\",$C177=\"a\",OR(LEFT($D177,2)=\"Dz\",LEFT($D177,2)=\"Sc\")),0,\n\nVLOOKUP($A177,Quantities[],Quantities!$E$2)/43560))","v":5.3179999999999996},{"$f":"IF(AND(OR(C177=\"b\",C177=\"d\"),OR('4   Earthwork'!$B177=\"C\",'4   Earthwork'!$B177=\"D\",'4   Earthwork'!$B177=\"A\",'4   Earthwork'!$B177=\"E\",'4   Earthwork'!$B177=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A177,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C177=\"b\",C177=\"d\"),\nM177/(1+L177),\nIF(OR(LEFT(D177,2)=\"Rp\",LEFT(D177,2)=\"Mg\"),0,\nVLOOKUP(A177,Quantities[],Quantities!$F$2)+VLOOKUP(A177,Quantities[],Quantities!$AM$2)))","v":69996},{"$f":"IF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A177,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C177=\"a\",\nVLOOKUP(A177,Quantities[],Quantities!$AG$2,0),\n0))","v":0},69996,null,"14"]
[{"$f":"'3   Material'!A178","v":1001},{"$f":"'3   Material'!B178","v":"J"},{"$f":"'3   Material'!C178","v":"d"},{"$f":"'3   Material'!D178","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B178=\"N\",$B178=\"O\"),0,\n\nIF(AND($B178=\"A\",$C178=\"a\",OR(LEFT($D178,2)=\"Dz\",LEFT($D178,2)=\"Sc\")),0,\n\nVLOOKUP($A178,Quantities[],Quantities!$E$2)/43560))","v":109.9},{"$f":"IF(AND(OR(C178=\"b\",C178=\"d\"),OR('4   Earthwork'!$B178=\"C\",'4   Earthwork'!$B178=\"D\",'4   Earthwork'!$B178=\"A\",'4   Earthwork'!$B178=\"E\",'4   Earthwork'!$B178=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A178,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C178=\"b\",C178=\"d\"),\nM178/(1+L178),\nIF(OR(LEFT(D178,2)=\"Rp\",LEFT(D178,2)=\"Mg\"),0,\nVLOOKUP(A178,Quantities[],Quantities!$F$2)+VLOOKUP(A178,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A178,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C178=\"a\",\nVLOOKUP(A178,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"10"]
[{"$f":"'3   Material'!A179","v":1002},{"$f":"'3   Material'!B179","v":"J"},{"$f":"'3   Material'!C179","v":"d"},{"$f":"'3   Material'!D179","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B179=\"N\",$B179=\"O\"),0,\n\nIF(AND($B179=\"A\",$C179=\"a\",OR(LEFT($D179,2)=\"Dz\",LEFT($D179,2)=\"Sc\")),0,\n\nVLOOKUP($A179,Quantities[],Quantities!$E$2)/43560))","v":255.6},{"$f":"IF(AND(OR(C179=\"b\",C179=\"d\"),OR('4   Earthwork'!$B179=\"C\",'4   Earthwork'!$B179=\"D\",'4   Earthwork'!$B179=\"A\",'4   Earthwork'!$B179=\"E\",'4   Earthwork'!$B179=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A179,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C179=\"b\",C179=\"d\"),\nM179/(1+L179),\nIF(OR(LEFT(D179,2)=\"Rp\",LEFT(D179,2)=\"Mg\"),0,\nVLOOKUP(A179,Quantities[],Quantities!$F$2)+VLOOKUP(A179,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A179,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C179=\"a\",\nVLOOKUP(A179,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"10"]
[{"$f":"'3   Material'!A180","v":1003},{"$f":"'3   Material'!B180","v":"J"},{"$f":"'3   Material'!C180","v":"d"},{"$f":"'3   Material'!D180","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B180=\"N\",$B180=\"O\"),0,\n\nIF(AND($B180=\"A\",$C180=\"a\",OR(LEFT($D180,2)=\"Dz\",LEFT($D180,2)=\"Sc\")),0,\n\nVLOOKUP($A180,Quantities[],Quantities!$E$2)/43560))","v":83.537900608356281},{"$f":"IF(AND(OR(C180=\"b\",C180=\"d\"),OR('4   Earthwork'!$B180=\"C\",'4   Earthwork'!$B180=\"D\",'4   Earthwork'!$B180=\"A\",'4   Earthwork'!$B180=\"E\",'4   Earthwork'!$B180=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A180,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C180=\"b\",C180=\"d\"),\nM180/(1+L180),\nIF(OR(LEFT(D180,2)=\"Rp\",LEFT(D180,2)=\"Mg\"),0,\nVLOOKUP(A180,Quantities[],Quantities!$F$2)+VLOOKUP(A180,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A180,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C180=\"a\",\nVLOOKUP(A180,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"10"]
[{"$f":"'3   Material'!A181","v":1004},{"$f":"'3   Material'!B181","v":"J"},{"$f":"'3   Material'!C181","v":"d"},{"$f":"'3   Material'!D181","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B181=\"N\",$B181=\"O\"),0,\n\nIF(AND($B181=\"A\",$C181=\"a\",OR(LEFT($D181,2)=\"Dz\",LEFT($D181,2)=\"Sc\")),0,\n\nVLOOKUP($A181,Quantities[],Quantities!$E$2)/43560))","v":20.9},{"$f":"IF(AND(OR(C181=\"b\",C181=\"d\"),OR('4   Earthwork'!$B181=\"C\",'4   Earthwork'!$B181=\"D\",'4   Earthwork'!$B181=\"A\",'4   Earthwork'!$B181=\"E\",'4   Earthwork'!$B181=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A181,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C181=\"b\",C181=\"d\"),\nM181/(1+L181),\nIF(OR(LEFT(D181,2)=\"Rp\",LEFT(D181,2)=\"Mg\"),0,\nVLOOKUP(A181,Quantities[],Quantities!$F$2)+VLOOKUP(A181,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A181,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C181=\"a\",\nVLOOKUP(A181,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"10"]
[{"$f":"'3   Material'!A182","v":1101},{"$f":"'3   Material'!B182","v":"J"},{"$f":"'3   Material'!C182","v":"d"},{"$f":"'3   Material'!D182","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B182=\"N\",$B182=\"O\"),0,\n\nIF(AND($B182=\"A\",$C182=\"a\",OR(LEFT($D182,2)=\"Dz\",LEFT($D182,2)=\"Sc\")),0,\n\nVLOOKUP($A182,Quantities[],Quantities!$E$2)/43560))","v":1.3},{"$f":"IF(AND(OR(C182=\"b\",C182=\"d\"),OR('4   Earthwork'!$B182=\"C\",'4   Earthwork'!$B182=\"D\",'4   Earthwork'!$B182=\"A\",'4   Earthwork'!$B182=\"E\",'4   Earthwork'!$B182=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A182,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C182=\"b\",C182=\"d\"),\nM182/(1+L182),\nIF(OR(LEFT(D182,2)=\"Rp\",LEFT(D182,2)=\"Mg\"),0,\nVLOOKUP(A182,Quantities[],Quantities!$F$2)+VLOOKUP(A182,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A182,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C182=\"a\",\nVLOOKUP(A182,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"11"]
[{"$f":"'3   Material'!A183","v":1102},{"$f":"'3   Material'!B183","v":"J"},{"$f":"'3   Material'!C183","v":"d"},{"$f":"'3   Material'!D183","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B183=\"N\",$B183=\"O\"),0,\n\nIF(AND($B183=\"A\",$C183=\"a\",OR(LEFT($D183,2)=\"Dz\",LEFT($D183,2)=\"Sc\")),0,\n\nVLOOKUP($A183,Quantities[],Quantities!$E$2)/43560))","v":4.4000000000000004},{"$f":"IF(AND(OR(C183=\"b\",C183=\"d\"),OR('4   Earthwork'!$B183=\"C\",'4   Earthwork'!$B183=\"D\",'4   Earthwork'!$B183=\"A\",'4   Earthwork'!$B183=\"E\",'4   Earthwork'!$B183=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A183,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C183=\"b\",C183=\"d\"),\nM183/(1+L183),\nIF(OR(LEFT(D183,2)=\"Rp\",LEFT(D183,2)=\"Mg\"),0,\nVLOOKUP(A183,Quantities[],Quantities!$F$2)+VLOOKUP(A183,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A183,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C183=\"a\",\nVLOOKUP(A183,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"11"]
[{"$f":"'3   Material'!A184","v":1201},{"$f":"'3   Material'!B184","v":"J"},{"$f":"'3   Material'!C184","v":"d"},{"$f":"'3   Material'!D184","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B184=\"N\",$B184=\"O\"),0,\n\nIF(AND($B184=\"A\",$C184=\"a\",OR(LEFT($D184,2)=\"Dz\",LEFT($D184,2)=\"Sc\")),0,\n\nVLOOKUP($A184,Quantities[],Quantities!$E$2)/43560))","v":5.5710949219467407},{"$f":"IF(AND(OR(C184=\"b\",C184=\"d\"),OR('4   Earthwork'!$B184=\"C\",'4   Earthwork'!$B184=\"D\",'4   Earthwork'!$B184=\"A\",'4   Earthwork'!$B184=\"E\",'4   Earthwork'!$B184=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A184,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C184=\"b\",C184=\"d\"),\nM184/(1+L184),\nIF(OR(LEFT(D184,2)=\"Rp\",LEFT(D184,2)=\"Mg\"),0,\nVLOOKUP(A184,Quantities[],Quantities!$F$2)+VLOOKUP(A184,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A184,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C184=\"a\",\nVLOOKUP(A184,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"12"]
[{"$f":"'3   Material'!A185","v":1202},{"$f":"'3   Material'!B185","v":"J"},{"$f":"'3   Material'!C185","v":"d"},{"$f":"'3   Material'!D185","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B185=\"N\",$B185=\"O\"),0,\n\nIF(AND($B185=\"A\",$C185=\"a\",OR(LEFT($D185,2)=\"Dz\",LEFT($D185,2)=\"Sc\")),0,\n\nVLOOKUP($A185,Quantities[],Quantities!$E$2)/43560))","v":22.258905078053257},{"$f":"IF(AND(OR(C185=\"b\",C185=\"d\"),OR('4   Earthwork'!$B185=\"C\",'4   Earthwork'!$B185=\"D\",'4   Earthwork'!$B185=\"A\",'4   Earthwork'!$B185=\"E\",'4   Earthwork'!$B185=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A185,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C185=\"b\",C185=\"d\"),\nM185/(1+L185),\nIF(OR(LEFT(D185,2)=\"Rp\",LEFT(D185,2)=\"Mg\"),0,\nVLOOKUP(A185,Quantities[],Quantities!$F$2)+VLOOKUP(A185,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A185,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C185=\"a\",\nVLOOKUP(A185,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"12"]
[{"$f":"'3   Material'!A186","v":1301},{"$f":"'3   Material'!B186","v":"J"},{"$f":"'3   Material'!C186","v":"d"},{"$f":"'3   Material'!D186","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B186=\"N\",$B186=\"O\"),0,\n\nIF(AND($B186=\"A\",$C186=\"a\",OR(LEFT($D186,2)=\"Dz\",LEFT($D186,2)=\"Sc\")),0,\n\nVLOOKUP($A186,Quantities[],Quantities!$E$2)/43560))","v":108.2},{"$f":"IF(AND(OR(C186=\"b\",C186=\"d\"),OR('4   Earthwork'!$B186=\"C\",'4   Earthwork'!$B186=\"D\",'4   Earthwork'!$B186=\"A\",'4   Earthwork'!$B186=\"E\",'4   Earthwork'!$B186=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A186,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C186=\"b\",C186=\"d\"),\nM186/(1+L186),\nIF(OR(LEFT(D186,2)=\"Rp\",LEFT(D186,2)=\"Mg\"),0,\nVLOOKUP(A186,Quantities[],Quantities!$F$2)+VLOOKUP(A186,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A186,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C186=\"a\",\nVLOOKUP(A186,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"13"]
[{"$f":"'3   Material'!A187","v":1302},{"$f":"'3   Material'!B187","v":"J"},{"$f":"'3   Material'!C187","v":"d"},{"$f":"'3   Material'!D187","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B187=\"N\",$B187=\"O\"),0,\n\nIF(AND($B187=\"A\",$C187=\"a\",OR(LEFT($D187,2)=\"Dz\",LEFT($D187,2)=\"Sc\")),0,\n\nVLOOKUP($A187,Quantities[],Quantities!$E$2)/43560))","v":36.33},{"$f":"IF(AND(OR(C187=\"b\",C187=\"d\"),OR('4   Earthwork'!$B187=\"C\",'4   Earthwork'!$B187=\"D\",'4   Earthwork'!$B187=\"A\",'4   Earthwork'!$B187=\"E\",'4   Earthwork'!$B187=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A187,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C187=\"b\",C187=\"d\"),\nM187/(1+L187),\nIF(OR(LEFT(D187,2)=\"Rp\",LEFT(D187,2)=\"Mg\"),0,\nVLOOKUP(A187,Quantities[],Quantities!$F$2)+VLOOKUP(A187,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A187,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C187=\"a\",\nVLOOKUP(A187,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"13"]
[{"$f":"'3   Material'!A188","v":1303},{"$f":"'3   Material'!B188","v":"J"},{"$f":"'3   Material'!C188","v":"d"},{"$f":"'3   Material'!D188","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B188=\"N\",$B188=\"O\"),0,\n\nIF(AND($B188=\"A\",$C188=\"a\",OR(LEFT($D188,2)=\"Dz\",LEFT($D188,2)=\"Sc\")),0,\n\nVLOOKUP($A188,Quantities[],Quantities!$E$2)/43560))","v":33},{"$f":"IF(AND(OR(C188=\"b\",C188=\"d\"),OR('4   Earthwork'!$B188=\"C\",'4   Earthwork'!$B188=\"D\",'4   Earthwork'!$B188=\"A\",'4   Earthwork'!$B188=\"E\",'4   Earthwork'!$B188=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A188,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C188=\"b\",C188=\"d\"),\nM188/(1+L188),\nIF(OR(LEFT(D188,2)=\"Rp\",LEFT(D188,2)=\"Mg\"),0,\nVLOOKUP(A188,Quantities[],Quantities!$F$2)+VLOOKUP(A188,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A188,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C188=\"a\",\nVLOOKUP(A188,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"13"]
[{"$f":"'3   Material'!A189","v":1401},{"$f":"'3   Material'!B189","v":"J"},{"$f":"'3   Material'!C189","v":"d"},{"$f":"'3   Material'!D189","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B189=\"N\",$B189=\"O\"),0,\n\nIF(AND($B189=\"A\",$C189=\"a\",OR(LEFT($D189,2)=\"Dz\",LEFT($D189,2)=\"Sc\")),0,\n\nVLOOKUP($A189,Quantities[],Quantities!$E$2)/43560))","v":57.152000000000001},{"$f":"IF(AND(OR(C189=\"b\",C189=\"d\"),OR('4   Earthwork'!$B189=\"C\",'4   Earthwork'!$B189=\"D\",'4   Earthwork'!$B189=\"A\",'4   Earthwork'!$B189=\"E\",'4   Earthwork'!$B189=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A189,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C189=\"b\",C189=\"d\"),\nM189/(1+L189),\nIF(OR(LEFT(D189,2)=\"Rp\",LEFT(D189,2)=\"Mg\"),0,\nVLOOKUP(A189,Quantities[],Quantities!$F$2)+VLOOKUP(A189,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A189,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C189=\"a\",\nVLOOKUP(A189,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A190","v":1402},{"$f":"'3   Material'!B190","v":"J"},{"$f":"'3   Material'!C190","v":"d"},{"$f":"'3   Material'!D190","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B190=\"N\",$B190=\"O\"),0,\n\nIF(AND($B190=\"A\",$C190=\"a\",OR(LEFT($D190,2)=\"Dz\",LEFT($D190,2)=\"Sc\")),0,\n\nVLOOKUP($A190,Quantities[],Quantities!$E$2)/43560))","v":5.3179999999999996},{"$f":"IF(AND(OR(C190=\"b\",C190=\"d\"),OR('4   Earthwork'!$B190=\"C\",'4   Earthwork'!$B190=\"D\",'4   Earthwork'!$B190=\"A\",'4   Earthwork'!$B190=\"E\",'4   Earthwork'!$B190=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A190,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C190=\"b\",C190=\"d\"),\nM190/(1+L190),\nIF(OR(LEFT(D190,2)=\"Rp\",LEFT(D190,2)=\"Mg\"),0,\nVLOOKUP(A190,Quantities[],Quantities!$F$2)+VLOOKUP(A190,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A190,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C190=\"a\",\nVLOOKUP(A190,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A191","v":1501},{"$f":"'3   Material'!B191","v":"J"},{"$f":"'3   Material'!C191","v":"d"},{"$f":"'3   Material'!D191","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B191=\"N\",$B191=\"O\"),0,\n\nIF(AND($B191=\"A\",$C191=\"a\",OR(LEFT($D191,2)=\"Dz\",LEFT($D191,2)=\"Sc\")),0,\n\nVLOOKUP($A191,Quantities[],Quantities!$E$2)/43560))","v":100},{"$f":"IF(AND(OR(C191=\"b\",C191=\"d\"),OR('4   Earthwork'!$B191=\"C\",'4   Earthwork'!$B191=\"D\",'4   Earthwork'!$B191=\"A\",'4   Earthwork'!$B191=\"E\",'4   Earthwork'!$B191=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A191,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C191=\"b\",C191=\"d\"),\nM191/(1+L191),\nIF(OR(LEFT(D191,2)=\"Rp\",LEFT(D191,2)=\"Mg\"),0,\nVLOOKUP(A191,Quantities[],Quantities!$F$2)+VLOOKUP(A191,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A191,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C191=\"a\",\nVLOOKUP(A191,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"15"]
[{"$f":"'3   Material'!A192","v":1601},{"$f":"'3   Material'!B192","v":"J"},{"$f":"'3   Material'!C192","v":"d"},{"$f":"'3   Material'!D192","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B192=\"N\",$B192=\"O\"),0,\n\nIF(AND($B192=\"A\",$C192=\"a\",OR(LEFT($D192,2)=\"Dz\",LEFT($D192,2)=\"Sc\")),0,\n\nVLOOKUP($A192,Quantities[],Quantities!$E$2)/43560))","v":11.9},{"$f":"IF(AND(OR(C192=\"b\",C192=\"d\"),OR('4   Earthwork'!$B192=\"C\",'4   Earthwork'!$B192=\"D\",'4   Earthwork'!$B192=\"A\",'4   Earthwork'!$B192=\"E\",'4   Earthwork'!$B192=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A192,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C192=\"b\",C192=\"d\"),\nM192/(1+L192),\nIF(OR(LEFT(D192,2)=\"Rp\",LEFT(D192,2)=\"Mg\"),0,\nVLOOKUP(A192,Quantities[],Quantities!$F$2)+VLOOKUP(A192,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A192,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C192=\"a\",\nVLOOKUP(A192,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"16"]
[{"$f":"'3   Material'!A193","v":1700},{"$f":"'3   Material'!B193","v":"J"},{"$f":"'3   Material'!C193","v":"d"},{"$f":"'3   Material'!D193","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B193=\"N\",$B193=\"O\"),0,\n\nIF(AND($B193=\"A\",$C193=\"a\",OR(LEFT($D193,2)=\"Dz\",LEFT($D193,2)=\"Sc\")),0,\n\nVLOOKUP($A193,Quantities[],Quantities!$E$2)/43560))","v":93.3},{"$f":"IF(AND(OR(C193=\"b\",C193=\"d\"),OR('4   Earthwork'!$B193=\"C\",'4   Earthwork'!$B193=\"D\",'4   Earthwork'!$B193=\"A\",'4   Earthwork'!$B193=\"E\",'4   Earthwork'!$B193=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A193,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C193=\"b\",C193=\"d\"),\nM193/(1+L193),\nIF(OR(LEFT(D193,2)=\"Rp\",LEFT(D193,2)=\"Mg\"),0,\nVLOOKUP(A193,Quantities[],Quantities!$F$2)+VLOOKUP(A193,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A193,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C193=\"a\",\nVLOOKUP(A193,Quantities[],Quantities!$AG$2,0),\n0))","v":0},{"$f":"IF(AND(OR(C193=\"b\",C193=\"d\"),NOT($B193=\"E\")),\nI193*J193*43560/(12*27),\nIF(OR(LEFT(D193,2)=\"Rp\",LEFT(D193,2)=\"Mg\"),0,\nK193*(1+L193)))","v":0},null,{"$f":"LEFT(TEXT(A193,\"0\"),2)","v":"17"}]
[{"$f":"'3   Material'!A194","v":2001},{"$f":"'3   Material'!B194","v":"J"},{"$f":"'3   Material'!C194","v":"d"},{"$f":"'3   Material'!D194","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B194=\"N\",$B194=\"O\"),0,\n\nIF(AND($B194=\"A\",$C194=\"a\",OR(LEFT($D194,2)=\"Dz\",LEFT($D194,2)=\"Sc\")),0,\n\nVLOOKUP($A194,Quantities[],Quantities!$E$2)/43560))","v":0.01},{"$f":"IF(AND(OR(C194=\"b\",C194=\"d\"),OR('4   Earthwork'!$B194=\"C\",'4   Earthwork'!$B194=\"D\",'4   Earthwork'!$B194=\"A\",'4   Earthwork'!$B194=\"E\",'4   Earthwork'!$B194=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A194,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C194=\"b\",C194=\"d\"),\nM194/(1+L194),\nIF(OR(LEFT(D194,2)=\"Rp\",LEFT(D194,2)=\"Mg\"),0,\nVLOOKUP(A194,Quantities[],Quantities!$F$2)+VLOOKUP(A194,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A194,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C194=\"a\",\nVLOOKUP(A194,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A195","v":2002},{"$f":"'3   Material'!B195","v":"J"},{"$f":"'3   Material'!C195","v":"d"},{"$f":"'3   Material'!D195","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B195=\"N\",$B195=\"O\"),0,\n\nIF(AND($B195=\"A\",$C195=\"a\",OR(LEFT($D195,2)=\"Dz\",LEFT($D195,2)=\"Sc\")),0,\n\nVLOOKUP($A195,Quantities[],Quantities!$E$2)/43560))","v":0.62},{"$f":"IF(AND(OR(C195=\"b\",C195=\"d\"),OR('4   Earthwork'!$B195=\"C\",'4   Earthwork'!$B195=\"D\",'4   Earthwork'!$B195=\"A\",'4   Earthwork'!$B195=\"E\",'4   Earthwork'!$B195=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A195,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C195=\"b\",C195=\"d\"),\nM195/(1+L195),\nIF(OR(LEFT(D195,2)=\"Rp\",LEFT(D195,2)=\"Mg\"),0,\nVLOOKUP(A195,Quantities[],Quantities!$F$2)+VLOOKUP(A195,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A195,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C195=\"a\",\nVLOOKUP(A195,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A196","v":2003},{"$f":"'3   Material'!B196","v":"J"},{"$f":"'3   Material'!C196","v":"d"},{"$f":"'3   Material'!D196","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B196=\"N\",$B196=\"O\"),0,\n\nIF(AND($B196=\"A\",$C196=\"a\",OR(LEFT($D196,2)=\"Dz\",LEFT($D196,2)=\"Sc\")),0,\n\nVLOOKUP($A196,Quantities[],Quantities!$E$2)/43560))","v":0.5},{"$f":"IF(AND(OR(C196=\"b\",C196=\"d\"),OR('4   Earthwork'!$B196=\"C\",'4   Earthwork'!$B196=\"D\",'4   Earthwork'!$B196=\"A\",'4   Earthwork'!$B196=\"E\",'4   Earthwork'!$B196=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A196,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C196=\"b\",C196=\"d\"),\nM196/(1+L196),\nIF(OR(LEFT(D196,2)=\"Rp\",LEFT(D196,2)=\"Mg\"),0,\nVLOOKUP(A196,Quantities[],Quantities!$F$2)+VLOOKUP(A196,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A196,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C196=\"a\",\nVLOOKUP(A196,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A197","v":2004},{"$f":"'3   Material'!B197","v":"J"},{"$f":"'3   Material'!C197","v":"d"},{"$f":"'3   Material'!D197","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B197=\"N\",$B197=\"O\"),0,\n\nIF(AND($B197=\"A\",$C197=\"a\",OR(LEFT($D197,2)=\"Dz\",LEFT($D197,2)=\"Sc\")),0,\n\nVLOOKUP($A197,Quantities[],Quantities!$E$2)/43560))","v":0.38},{"$f":"IF(AND(OR(C197=\"b\",C197=\"d\"),OR('4   Earthwork'!$B197=\"C\",'4   Earthwork'!$B197=\"D\",'4   Earthwork'!$B197=\"A\",'4   Earthwork'!$B197=\"E\",'4   Earthwork'!$B197=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A197,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C197=\"b\",C197=\"d\"),\nM197/(1+L197),\nIF(OR(LEFT(D197,2)=\"Rp\",LEFT(D197,2)=\"Mg\"),0,\nVLOOKUP(A197,Quantities[],Quantities!$F$2)+VLOOKUP(A197,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A197,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C197=\"a\",\nVLOOKUP(A197,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A198","v":2005},{"$f":"'3   Material'!B198","v":"J"},{"$f":"'3   Material'!C198","v":"d"},{"$f":"'3   Material'!D198","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B198=\"N\",$B198=\"O\"),0,\n\nIF(AND($B198=\"A\",$C198=\"a\",OR(LEFT($D198,2)=\"Dz\",LEFT($D198,2)=\"Sc\")),0,\n\nVLOOKUP($A198,Quantities[],Quantities!$E$2)/43560))","v":0.2},{"$f":"IF(AND(OR(C198=\"b\",C198=\"d\"),OR('4   Earthwork'!$B198=\"C\",'4   Earthwork'!$B198=\"D\",'4   Earthwork'!$B198=\"A\",'4   Earthwork'!$B198=\"E\",'4   Earthwork'!$B198=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A198,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C198=\"b\",C198=\"d\"),\nM198/(1+L198),\nIF(OR(LEFT(D198,2)=\"Rp\",LEFT(D198,2)=\"Mg\"),0,\nVLOOKUP(A198,Quantities[],Quantities!$F$2)+VLOOKUP(A198,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A198,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C198=\"a\",\nVLOOKUP(A198,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A199","v":2006},{"$f":"'3   Material'!B199","v":"J"},{"$f":"'3   Material'!C199","v":"d"},{"$f":"'3   Material'!D199","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B199=\"N\",$B199=\"O\"),0,\n\nIF(AND($B199=\"A\",$C199=\"a\",OR(LEFT($D199,2)=\"Dz\",LEFT($D199,2)=\"Sc\")),0,\n\nVLOOKUP($A199,Quantities[],Quantities!$E$2)/43560))","v":0.46000000000000008},{"$f":"IF(AND(OR(C199=\"b\",C199=\"d\"),OR('4   Earthwork'!$B199=\"C\",'4   Earthwork'!$B199=\"D\",'4   Earthwork'!$B199=\"A\",'4   Earthwork'!$B199=\"E\",'4   Earthwork'!$B199=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A199,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C199=\"b\",C199=\"d\"),\nM199/(1+L199),\nIF(OR(LEFT(D199,2)=\"Rp\",LEFT(D199,2)=\"Mg\"),0,\nVLOOKUP(A199,Quantities[],Quantities!$F$2)+VLOOKUP(A199,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A199,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C199=\"a\",\nVLOOKUP(A199,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A200","v":2007},{"$f":"'3   Material'!B200","v":"J"},{"$f":"'3   Material'!C200","v":"d"},{"$f":"'3   Material'!D200","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B200=\"N\",$B200=\"O\"),0,\n\nIF(AND($B200=\"A\",$C200=\"a\",OR(LEFT($D200,2)=\"Dz\",LEFT($D200,2)=\"Sc\")),0,\n\nVLOOKUP($A200,Quantities[],Quantities!$E$2)/43560))","v":0.52},{"$f":"IF(AND(OR(C200=\"b\",C200=\"d\"),OR('4   Earthwork'!$B200=\"C\",'4   Earthwork'!$B200=\"D\",'4   Earthwork'!$B200=\"A\",'4   Earthwork'!$B200=\"E\",'4   Earthwork'!$B200=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A200,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C200=\"b\",C200=\"d\"),\nM200/(1+L200),\nIF(OR(LEFT(D200,2)=\"Rp\",LEFT(D200,2)=\"Mg\"),0,\nVLOOKUP(A200,Quantities[],Quantities!$F$2)+VLOOKUP(A200,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A200,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C200=\"a\",\nVLOOKUP(A200,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A201","v":2008},{"$f":"'3   Material'!B201","v":"J"},{"$f":"'3   Material'!C201","v":"d"},{"$f":"'3   Material'!D201","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B201=\"N\",$B201=\"O\"),0,\n\nIF(AND($B201=\"A\",$C201=\"a\",OR(LEFT($D201,2)=\"Dz\",LEFT($D201,2)=\"Sc\")),0,\n\nVLOOKUP($A201,Quantities[],Quantities!$E$2)/43560))","v":0.34},{"$f":"IF(AND(OR(C201=\"b\",C201=\"d\"),OR('4   Earthwork'!$B201=\"C\",'4   Earthwork'!$B201=\"D\",'4   Earthwork'!$B201=\"A\",'4   Earthwork'!$B201=\"E\",'4   Earthwork'!$B201=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A201,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C201=\"b\",C201=\"d\"),\nM201/(1+L201),\nIF(OR(LEFT(D201,2)=\"Rp\",LEFT(D201,2)=\"Mg\"),0,\nVLOOKUP(A201,Quantities[],Quantities!$F$2)+VLOOKUP(A201,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A201,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C201=\"a\",\nVLOOKUP(A201,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A202","v":2009},{"$f":"'3   Material'!B202","v":"J"},{"$f":"'3   Material'!C202","v":"d"},{"$f":"'3   Material'!D202","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B202=\"N\",$B202=\"O\"),0,\n\nIF(AND($B202=\"A\",$C202=\"a\",OR(LEFT($D202,2)=\"Dz\",LEFT($D202,2)=\"Sc\")),0,\n\nVLOOKUP($A202,Quantities[],Quantities!$E$2)/43560))","v":0.84000000000000008},{"$f":"IF(AND(OR(C202=\"b\",C202=\"d\"),OR('4   Earthwork'!$B202=\"C\",'4   Earthwork'!$B202=\"D\",'4   Earthwork'!$B202=\"A\",'4   Earthwork'!$B202=\"E\",'4   Earthwork'!$B202=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A202,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C202=\"b\",C202=\"d\"),\nM202/(1+L202),\nIF(OR(LEFT(D202,2)=\"Rp\",LEFT(D202,2)=\"Mg\"),0,\nVLOOKUP(A202,Quantities[],Quantities!$F$2)+VLOOKUP(A202,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A202,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C202=\"a\",\nVLOOKUP(A202,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A203","v":2010},{"$f":"'3   Material'!B203","v":"J"},{"$f":"'3   Material'!C203","v":"d"},{"$f":"'3   Material'!D203","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B203=\"N\",$B203=\"O\"),0,\n\nIF(AND($B203=\"A\",$C203=\"a\",OR(LEFT($D203,2)=\"Dz\",LEFT($D203,2)=\"Sc\")),0,\n\nVLOOKUP($A203,Quantities[],Quantities!$E$2)/43560))","v":1.53},{"$f":"IF(AND(OR(C203=\"b\",C203=\"d\"),OR('4   Earthwork'!$B203=\"C\",'4   Earthwork'!$B203=\"D\",'4   Earthwork'!$B203=\"A\",'4   Earthwork'!$B203=\"E\",'4   Earthwork'!$B203=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A203,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C203=\"b\",C203=\"d\"),\nM203/(1+L203),\nIF(OR(LEFT(D203,2)=\"Rp\",LEFT(D203,2)=\"Mg\"),0,\nVLOOKUP(A203,Quantities[],Quantities!$F$2)+VLOOKUP(A203,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A203,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C203=\"a\",\nVLOOKUP(A203,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A204","v":3001},{"$f":"'3   Material'!B204","v":"J"},{"$f":"'3   Material'!C204","v":"d"},{"$f":"'3   Material'!D204","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B204=\"N\",$B204=\"O\"),0,\n\nIF(AND($B204=\"A\",$C204=\"a\",OR(LEFT($D204,2)=\"Dz\",LEFT($D204,2)=\"Sc\")),0,\n\nVLOOKUP($A204,Quantities[],Quantities!$E$2)/43560))","v":50},{"$f":"IF(AND(OR(C204=\"b\",C204=\"d\"),OR('4   Earthwork'!$B204=\"C\",'4   Earthwork'!$B204=\"D\",'4   Earthwork'!$B204=\"A\",'4   Earthwork'!$B204=\"E\",'4   Earthwork'!$B204=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A204,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C204=\"b\",C204=\"d\"),\nM204/(1+L204),\nIF(OR(LEFT(D204,2)=\"Rp\",LEFT(D204,2)=\"Mg\"),0,\nVLOOKUP(A204,Quantities[],Quantities!$F$2)+VLOOKUP(A204,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A204,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C204=\"a\",\nVLOOKUP(A204,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A205","v":3004},{"$f":"'3   Material'!B205","v":"J"},{"$f":"'3   Material'!C205","v":"d"},{"$f":"'3   Material'!D205","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B205=\"N\",$B205=\"O\"),0,\n\nIF(AND($B205=\"A\",$C205=\"a\",OR(LEFT($D205,2)=\"Dz\",LEFT($D205,2)=\"Sc\")),0,\n\nVLOOKUP($A205,Quantities[],Quantities!$E$2)/43560))","v":1.446},{"$f":"IF(AND(OR(C205=\"b\",C205=\"d\"),OR('4   Earthwork'!$B205=\"C\",'4   Earthwork'!$B205=\"D\",'4   Earthwork'!$B205=\"A\",'4   Earthwork'!$B205=\"E\",'4   Earthwork'!$B205=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A205,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C205=\"b\",C205=\"d\"),\nM205/(1+L205),\nIF(OR(LEFT(D205,2)=\"Rp\",LEFT(D205,2)=\"Mg\"),0,\nVLOOKUP(A205,Quantities[],Quantities!$F$2)+VLOOKUP(A205,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A205,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C205=\"a\",\nVLOOKUP(A205,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A206","v":1001},{"$f":"'3   Material'!B206","v":"P"},{"$f":"'3   Material'!C206","v":"b"},{"$f":"'3   Material'!D206","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(OR($B206=\"N\",$B206=\"O\"),0,\n\nIF(AND($B206=\"A\",$C206=\"a\",OR(LEFT($D206,2)=\"Dz\",LEFT($D206,2)=\"Sc\")),0,\n\nVLOOKUP($A206,Quantities[],Quantities!$E$2)/43560))","v":109.9},{"$f":"IF(AND(OR(C206=\"b\",C206=\"d\"),OR('4   Earthwork'!$B206=\"C\",'4   Earthwork'!$B206=\"D\",'4   Earthwork'!$B206=\"A\",'4   Earthwork'!$B206=\"E\",'4   Earthwork'!$B206=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A206,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C206=\"b\",C206=\"d\"),\nM206/(1+L206),\nIF(OR(LEFT(D206,2)=\"Rp\",LEFT(D206,2)=\"Mg\"),0,\nVLOOKUP(A206,Quantities[],Quantities!$F$2)+VLOOKUP(A206,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A206,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C206=\"a\",\nVLOOKUP(A206,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"10"]
[{"$f":"'3   Material'!A207","v":1002},{"$f":"'3   Material'!B207","v":"P"},{"$f":"'3   Material'!C207","v":"b"},{"$f":"'3   Material'!D207","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(OR($B207=\"N\",$B207=\"O\"),0,\n\nIF(AND($B207=\"A\",$C207=\"a\",OR(LEFT($D207,2)=\"Dz\",LEFT($D207,2)=\"Sc\")),0,\n\nVLOOKUP($A207,Quantities[],Quantities!$E$2)/43560))","v":255.6},{"$f":"IF(AND(OR(C207=\"b\",C207=\"d\"),OR('4   Earthwork'!$B207=\"C\",'4   Earthwork'!$B207=\"D\",'4   Earthwork'!$B207=\"A\",'4   Earthwork'!$B207=\"E\",'4   Earthwork'!$B207=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A207,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C207=\"b\",C207=\"d\"),\nM207/(1+L207),\nIF(OR(LEFT(D207,2)=\"Rp\",LEFT(D207,2)=\"Mg\"),0,\nVLOOKUP(A207,Quantities[],Quantities!$F$2)+VLOOKUP(A207,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A207,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C207=\"a\",\nVLOOKUP(A207,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"10"]
[{"$f":"'3   Material'!A208","v":1003},{"$f":"'3   Material'!B208","v":"P"},{"$f":"'3   Material'!C208","v":"b"},{"$f":"'3   Material'!D208","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(OR($B208=\"N\",$B208=\"O\"),0,\n\nIF(AND($B208=\"A\",$C208=\"a\",OR(LEFT($D208,2)=\"Dz\",LEFT($D208,2)=\"Sc\")),0,\n\nVLOOKUP($A208,Quantities[],Quantities!$E$2)/43560))","v":83.537900608356281},{"$f":"IF(AND(OR(C208=\"b\",C208=\"d\"),OR('4   Earthwork'!$B208=\"C\",'4   Earthwork'!$B208=\"D\",'4   Earthwork'!$B208=\"A\",'4   Earthwork'!$B208=\"E\",'4   Earthwork'!$B208=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A208,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C208=\"b\",C208=\"d\"),\nM208/(1+L208),\nIF(OR(LEFT(D208,2)=\"Rp\",LEFT(D208,2)=\"Mg\"),0,\nVLOOKUP(A208,Quantities[],Quantities!$F$2)+VLOOKUP(A208,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A208,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C208=\"a\",\nVLOOKUP(A208,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"10"]
[{"$f":"'3   Material'!A209","v":1004},{"$f":"'3   Material'!B209","v":"P"},{"$f":"'3   Material'!C209","v":"b"},{"$f":"'3   Material'!D209","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(OR($B209=\"N\",$B209=\"O\"),0,\n\nIF(AND($B209=\"A\",$C209=\"a\",OR(LEFT($D209,2)=\"Dz\",LEFT($D209,2)=\"Sc\")),0,\n\nVLOOKUP($A209,Quantities[],Quantities!$E$2)/43560))","v":20.9},{"$f":"IF(AND(OR(C209=\"b\",C209=\"d\"),OR('4   Earthwork'!$B209=\"C\",'4   Earthwork'!$B209=\"D\",'4   Earthwork'!$B209=\"A\",'4   Earthwork'!$B209=\"E\",'4   Earthwork'!$B209=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A209,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C209=\"b\",C209=\"d\"),\nM209/(1+L209),\nIF(OR(LEFT(D209,2)=\"Rp\",LEFT(D209,2)=\"Mg\"),0,\nVLOOKUP(A209,Quantities[],Quantities!$F$2)+VLOOKUP(A209,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A209,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C209=\"a\",\nVLOOKUP(A209,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},{"$f":"IF(AND(OR(C209=\"b\",C209=\"d\"),NOT($B209=\"E\")),\nI209*J209*43560/(12*27),\nIF(OR(LEFT(D209,2)=\"Rp\",LEFT(D209,2)=\"Mg\"),0,\nK209*(1+L209)))","v":0},null,{"$f":"LEFT(TEXT(A209,\"0\"),2)","v":"10"}]
[{"$f":"'3   Material'!A210","v":1101},{"$f":"'3   Material'!B210","v":"P"},{"$f":"'3   Material'!C210","v":"b"},{"$f":"'3   Material'!D210","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(OR($B210=\"N\",$B210=\"O\"),0,\n\nIF(AND($B210=\"A\",$C210=\"a\",OR(LEFT($D210,2)=\"Dz\",LEFT($D210,2)=\"Sc\")),0,\n\nVLOOKUP($A210,Quantities[],Quantities!$E$2)/43560))","v":1.3},{"$f":"IF(AND(OR(C210=\"b\",C210=\"d\"),OR('4   Earthwork'!$B210=\"C\",'4   Earthwork'!$B210=\"D\",'4   Earthwork'!$B210=\"A\",'4   Earthwork'!$B210=\"E\",'4   Earthwork'!$B210=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A210,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C210=\"b\",C210=\"d\"),\nM210/(1+L210),\nIF(OR(LEFT(D210,2)=\"Rp\",LEFT(D210,2)=\"Mg\"),0,\nVLOOKUP(A210,Quantities[],Quantities!$F$2)+VLOOKUP(A210,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A210,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C210=\"a\",\nVLOOKUP(A210,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"11"]
[{"$f":"'3   Material'!A211","v":1102},{"$f":"'3   Material'!B211","v":"P"},{"$f":"'3   Material'!C211","v":"b"},{"$f":"'3   Material'!D211","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(OR($B211=\"N\",$B211=\"O\"),0,\n\nIF(AND($B211=\"A\",$C211=\"a\",OR(LEFT($D211,2)=\"Dz\",LEFT($D211,2)=\"Sc\")),0,\n\nVLOOKUP($A211,Quantities[],Quantities!$E$2)/43560))","v":4.4000000000000004},{"$f":"IF(AND(OR(C211=\"b\",C211=\"d\"),OR('4   Earthwork'!$B211=\"C\",'4   Earthwork'!$B211=\"D\",'4   Earthwork'!$B211=\"A\",'4   Earthwork'!$B211=\"E\",'4   Earthwork'!$B211=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A211,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C211=\"b\",C211=\"d\"),\nM211/(1+L211),\nIF(OR(LEFT(D211,2)=\"Rp\",LEFT(D211,2)=\"Mg\"),0,\nVLOOKUP(A211,Quantities[],Quantities!$F$2)+VLOOKUP(A211,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A211,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C211=\"a\",\nVLOOKUP(A211,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"11"]
[{"$f":"'3   Material'!A212","v":1201},{"$f":"'3   Material'!B212","v":"P"},{"$f":"'3   Material'!C212","v":"b"},{"$f":"'3   Material'!D212","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(OR($B212=\"N\",$B212=\"O\"),0,\n\nIF(AND($B212=\"A\",$C212=\"a\",OR(LEFT($D212,2)=\"Dz\",LEFT($D212,2)=\"Sc\")),0,\n\nVLOOKUP($A212,Quantities[],Quantities!$E$2)/43560))","v":5.5710949219467407},{"$f":"IF(AND(OR(C212=\"b\",C212=\"d\"),OR('4   Earthwork'!$B212=\"C\",'4   Earthwork'!$B212=\"D\",'4   Earthwork'!$B212=\"A\",'4   Earthwork'!$B212=\"E\",'4   Earthwork'!$B212=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A212,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C212=\"b\",C212=\"d\"),\nM212/(1+L212),\nIF(OR(LEFT(D212,2)=\"Rp\",LEFT(D212,2)=\"Mg\"),0,\nVLOOKUP(A212,Quantities[],Quantities!$F$2)+VLOOKUP(A212,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A212,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C212=\"a\",\nVLOOKUP(A212,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"12"]
[{"$f":"'3   Material'!A213","v":1202},{"$f":"'3   Material'!B213","v":"P"},{"$f":"'3   Material'!C213","v":"b"},{"$f":"'3   Material'!D213","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(OR($B213=\"N\",$B213=\"O\"),0,\n\nIF(AND($B213=\"A\",$C213=\"a\",OR(LEFT($D213,2)=\"Dz\",LEFT($D213,2)=\"Sc\")),0,\n\nVLOOKUP($A213,Quantities[],Quantities!$E$2)/43560))","v":22.258905078053257},{"$f":"IF(AND(OR(C213=\"b\",C213=\"d\"),OR('4   Earthwork'!$B213=\"C\",'4   Earthwork'!$B213=\"D\",'4   Earthwork'!$B213=\"A\",'4   Earthwork'!$B213=\"E\",'4   Earthwork'!$B213=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A213,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C213=\"b\",C213=\"d\"),\nM213/(1+L213),\nIF(OR(LEFT(D213,2)=\"Rp\",LEFT(D213,2)=\"Mg\"),0,\nVLOOKUP(A213,Quantities[],Quantities!$F$2)+VLOOKUP(A213,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A213,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C213=\"a\",\nVLOOKUP(A213,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"12"]
[{"$f":"'3   Material'!A214","v":1301},{"$f":"'3   Material'!B214","v":"P"},{"$f":"'3   Material'!C214","v":"b"},{"$f":"'3   Material'!D214","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(OR($B214=\"N\",$B214=\"O\"),0,\n\nIF(AND($B214=\"A\",$C214=\"a\",OR(LEFT($D214,2)=\"Dz\",LEFT($D214,2)=\"Sc\")),0,\n\nVLOOKUP($A214,Quantities[],Quantities!$E$2)/43560))","v":108.2},{"$f":"IF(AND(OR(C214=\"b\",C214=\"d\"),OR('4   Earthwork'!$B214=\"C\",'4   Earthwork'!$B214=\"D\",'4   Earthwork'!$B214=\"A\",'4   Earthwork'!$B214=\"E\",'4   Earthwork'!$B214=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A214,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C214=\"b\",C214=\"d\"),\nM214/(1+L214),\nIF(OR(LEFT(D214,2)=\"Rp\",LEFT(D214,2)=\"Mg\"),0,\nVLOOKUP(A214,Quantities[],Quantities!$F$2)+VLOOKUP(A214,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A214,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C214=\"a\",\nVLOOKUP(A214,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"13"]
[{"$f":"'3   Material'!A215","v":1302},{"$f":"'3   Material'!B215","v":"P"},{"$f":"'3   Material'!C215","v":"b"},{"$f":"'3   Material'!D215","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(OR($B215=\"N\",$B215=\"O\"),0,\n\nIF(AND($B215=\"A\",$C215=\"a\",OR(LEFT($D215,2)=\"Dz\",LEFT($D215,2)=\"Sc\")),0,\n\nVLOOKUP($A215,Quantities[],Quantities!$E$2)/43560))","v":36.33},{"$f":"IF(AND(OR(C215=\"b\",C215=\"d\"),OR('4   Earthwork'!$B215=\"C\",'4   Earthwork'!$B215=\"D\",'4   Earthwork'!$B215=\"A\",'4   Earthwork'!$B215=\"E\",'4   Earthwork'!$B215=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A215,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C215=\"b\",C215=\"d\"),\nM215/(1+L215),\nIF(OR(LEFT(D215,2)=\"Rp\",LEFT(D215,2)=\"Mg\"),0,\nVLOOKUP(A215,Quantities[],Quantities!$F$2)+VLOOKUP(A215,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A215,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C215=\"a\",\nVLOOKUP(A215,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"13"]
[{"$f":"'3   Material'!A216","v":1303},{"$f":"'3   Material'!B216","v":"P"},{"$f":"'3   Material'!C216","v":"b"},{"$f":"'3   Material'!D216","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(OR($B216=\"N\",$B216=\"O\"),0,\n\nIF(AND($B216=\"A\",$C216=\"a\",OR(LEFT($D216,2)=\"Dz\",LEFT($D216,2)=\"Sc\")),0,\n\nVLOOKUP($A216,Quantities[],Quantities!$E$2)/43560))","v":33},{"$f":"IF(AND(OR(C216=\"b\",C216=\"d\"),OR('4   Earthwork'!$B216=\"C\",'4   Earthwork'!$B216=\"D\",'4   Earthwork'!$B216=\"A\",'4   Earthwork'!$B216=\"E\",'4   Earthwork'!$B216=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A216,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C216=\"b\",C216=\"d\"),\nM216/(1+L216),\nIF(OR(LEFT(D216,2)=\"Rp\",LEFT(D216,2)=\"Mg\"),0,\nVLOOKUP(A216,Quantities[],Quantities!$F$2)+VLOOKUP(A216,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A216,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C216=\"a\",\nVLOOKUP(A216,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"13"]
[{"$f":"'3   Material'!A217","v":1401},{"$f":"'3   Material'!B217","v":"P"},{"$f":"'3   Material'!C217","v":"b"},{"$f":"'3   Material'!D217","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(OR($B217=\"N\",$B217=\"O\"),0,\n\nIF(AND($B217=\"A\",$C217=\"a\",OR(LEFT($D217,2)=\"Dz\",LEFT($D217,2)=\"Sc\")),0,\n\nVLOOKUP($A217,Quantities[],Quantities!$E$2)/43560))","v":57.152000000000001},{"$f":"IF(AND(OR(C217=\"b\",C217=\"d\"),OR('4   Earthwork'!$B217=\"C\",'4   Earthwork'!$B217=\"D\",'4   Earthwork'!$B217=\"A\",'4   Earthwork'!$B217=\"E\",'4   Earthwork'!$B217=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A217,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C217=\"b\",C217=\"d\"),\nM217/(1+L217),\nIF(OR(LEFT(D217,2)=\"Rp\",LEFT(D217,2)=\"Mg\"),0,\nVLOOKUP(A217,Quantities[],Quantities!$F$2)+VLOOKUP(A217,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A217,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C217=\"a\",\nVLOOKUP(A217,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"14"]
[{"$f":"'3   Material'!A218","v":1402},{"$f":"'3   Material'!B218","v":"P"},{"$f":"'3   Material'!C218","v":"b"},{"$f":"'3   Material'!D218","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(OR($B218=\"N\",$B218=\"O\"),0,\n\nIF(AND($B218=\"A\",$C218=\"a\",OR(LEFT($D218,2)=\"Dz\",LEFT($D218,2)=\"Sc\")),0,\n\nVLOOKUP($A218,Quantities[],Quantities!$E$2)/43560))","v":5.3179999999999996},{"$f":"IF(AND(OR(C218=\"b\",C218=\"d\"),OR('4   Earthwork'!$B218=\"C\",'4   Earthwork'!$B218=\"D\",'4   Earthwork'!$B218=\"A\",'4   Earthwork'!$B218=\"E\",'4   Earthwork'!$B218=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A218,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C218=\"b\",C218=\"d\"),\nM218/(1+L218),\nIF(OR(LEFT(D218,2)=\"Rp\",LEFT(D218,2)=\"Mg\"),0,\nVLOOKUP(A218,Quantities[],Quantities!$F$2)+VLOOKUP(A218,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A218,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C218=\"a\",\nVLOOKUP(A218,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"14"]
[{"$f":"'3   Material'!A219","v":1501},{"$f":"'3   Material'!B219","v":"P"},{"$f":"'3   Material'!C219","v":"b"},{"$f":"'3   Material'!D219","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"IF(OR($B219=\"N\",$B219=\"O\"),0,\n\nIF(AND($B219=\"A\",$C219=\"a\",OR(LEFT($D219,2)=\"Dz\",LEFT($D219,2)=\"Sc\")),0,\n\nVLOOKUP($A219,Quantities[],Quantities!$E$2)/43560))","v":100},{"$f":"IF(AND(OR(C219=\"b\",C219=\"d\"),OR('4   Earthwork'!$B219=\"C\",'4   Earthwork'!$B219=\"D\",'4   Earthwork'!$B219=\"A\",'4   Earthwork'!$B219=\"E\",'4   Earthwork'!$B219=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A219,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C219=\"b\",C219=\"d\"),\nM219/(1+L219),\nIF(OR(LEFT(D219,2)=\"Rp\",LEFT(D219,2)=\"Mg\"),0,\nVLOOKUP(A219,Quantities[],Quantities!$F$2)+VLOOKUP(A219,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A219,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C219=\"a\",\nVLOOKUP(A219,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"15"]
[{"$f":"'3   Material'!A220","v":1502},{"$f":"'3   Material'!B220","v":"P"},{"$f":"'3   Material'!C220","v":"b"},{"$f":"'3   Material'!D220","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"IF(OR($B220=\"N\",$B220=\"O\"),0,\n\nIF(AND($B220=\"A\",$C220=\"a\",OR(LEFT($D220,2)=\"Dz\",LEFT($D220,2)=\"Sc\")),0,\n\nVLOOKUP($A220,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C220=\"b\",C220=\"d\"),OR('4   Earthwork'!$B220=\"C\",'4   Earthwork'!$B220=\"D\",'4   Earthwork'!$B220=\"A\",'4   Earthwork'!$B220=\"E\",'4   Earthwork'!$B220=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A220,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C220=\"b\",C220=\"d\"),\nM220/(1+L220),\nIF(OR(LEFT(D220,2)=\"Rp\",LEFT(D220,2)=\"Mg\"),0,\nVLOOKUP(A220,Quantities[],Quantities!$F$2)+VLOOKUP(A220,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A220,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C220=\"a\",\nVLOOKUP(A220,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"15"]
[{"$f":"'3   Material'!A221","v":1503},{"$f":"'3   Material'!B221","v":"P"},{"$f":"'3   Material'!C221","v":"b"},{"$f":"'3   Material'!D221","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"IF(OR($B221=\"N\",$B221=\"O\"),0,\n\nIF(AND($B221=\"A\",$C221=\"a\",OR(LEFT($D221,2)=\"Dz\",LEFT($D221,2)=\"Sc\")),0,\n\nVLOOKUP($A221,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C221=\"b\",C221=\"d\"),OR('4   Earthwork'!$B221=\"C\",'4   Earthwork'!$B221=\"D\",'4   Earthwork'!$B221=\"A\",'4   Earthwork'!$B221=\"E\",'4   Earthwork'!$B221=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A221,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C221=\"b\",C221=\"d\"),\nM221/(1+L221),\nIF(OR(LEFT(D221,2)=\"Rp\",LEFT(D221,2)=\"Mg\"),0,\nVLOOKUP(A221,Quantities[],Quantities!$F$2)+VLOOKUP(A221,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A221,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C221=\"a\",\nVLOOKUP(A221,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"15"]
[{"$f":"'3   Material'!A222","v":1505},{"$f":"'3   Material'!B222","v":"P"},{"$f":"'3   Material'!C222","v":"b"},{"$f":"'3   Material'!D222","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"IF(OR($B222=\"N\",$B222=\"O\"),0,\n\nIF(AND($B222=\"A\",$C222=\"a\",OR(LEFT($D222,2)=\"Dz\",LEFT($D222,2)=\"Sc\")),0,\n\nVLOOKUP($A222,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C222=\"b\",C222=\"d\"),OR('4   Earthwork'!$B222=\"C\",'4   Earthwork'!$B222=\"D\",'4   Earthwork'!$B222=\"A\",'4   Earthwork'!$B222=\"E\",'4   Earthwork'!$B222=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A222,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C222=\"b\",C222=\"d\"),\nM222/(1+L222),\nIF(OR(LEFT(D222,2)=\"Rp\",LEFT(D222,2)=\"Mg\"),0,\nVLOOKUP(A222,Quantities[],Quantities!$F$2)+VLOOKUP(A222,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A222,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C222=\"a\",\nVLOOKUP(A222,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"15"]
[{"$f":"'3   Material'!A223","v":1506},{"$f":"'3   Material'!B223","v":"P"},{"$f":"'3   Material'!C223","v":"b"},{"$f":"'3   Material'!D223","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"IF(OR($B223=\"N\",$B223=\"O\"),0,\n\nIF(AND($B223=\"A\",$C223=\"a\",OR(LEFT($D223,2)=\"Dz\",LEFT($D223,2)=\"Sc\")),0,\n\nVLOOKUP($A223,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C223=\"b\",C223=\"d\"),OR('4   Earthwork'!$B223=\"C\",'4   Earthwork'!$B223=\"D\",'4   Earthwork'!$B223=\"A\",'4   Earthwork'!$B223=\"E\",'4   Earthwork'!$B223=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A223,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C223=\"b\",C223=\"d\"),\nM223/(1+L223),\nIF(OR(LEFT(D223,2)=\"Rp\",LEFT(D223,2)=\"Mg\"),0,\nVLOOKUP(A223,Quantities[],Quantities!$F$2)+VLOOKUP(A223,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A223,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C223=\"a\",\nVLOOKUP(A223,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"15"]
[{"$f":"'3   Material'!A224","v":1507},{"$f":"'3   Material'!B224","v":"P"},{"$f":"'3   Material'!C224","v":"b"},{"$f":"'3   Material'!D224","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"IF(OR($B224=\"N\",$B224=\"O\"),0,\n\nIF(AND($B224=\"A\",$C224=\"a\",OR(LEFT($D224,2)=\"Dz\",LEFT($D224,2)=\"Sc\")),0,\n\nVLOOKUP($A224,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C224=\"b\",C224=\"d\"),OR('4   Earthwork'!$B224=\"C\",'4   Earthwork'!$B224=\"D\",'4   Earthwork'!$B224=\"A\",'4   Earthwork'!$B224=\"E\",'4   Earthwork'!$B224=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A224,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C224=\"b\",C224=\"d\"),\nM224/(1+L224),\nIF(OR(LEFT(D224,2)=\"Rp\",LEFT(D224,2)=\"Mg\"),0,\nVLOOKUP(A224,Quantities[],Quantities!$F$2)+VLOOKUP(A224,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A224,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C224=\"a\",\nVLOOKUP(A224,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"15"]
[{"$f":"'3   Material'!A225","v":1601},{"$f":"'3   Material'!B225","v":"P"},{"$f":"'3   Material'!C225","v":"b"},{"$f":"'3   Material'!D225","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(OR($B225=\"N\",$B225=\"O\"),0,\n\nIF(AND($B225=\"A\",$C225=\"a\",OR(LEFT($D225,2)=\"Dz\",LEFT($D225,2)=\"Sc\")),0,\n\nVLOOKUP($A225,Quantities[],Quantities!$E$2)/43560))","v":11.9},{"$f":"IF(AND(OR(C225=\"b\",C225=\"d\"),OR('4   Earthwork'!$B225=\"C\",'4   Earthwork'!$B225=\"D\",'4   Earthwork'!$B225=\"A\",'4   Earthwork'!$B225=\"E\",'4   Earthwork'!$B225=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A225,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C225=\"b\",C225=\"d\"),\nM225/(1+L225),\nIF(OR(LEFT(D225,2)=\"Rp\",LEFT(D225,2)=\"Mg\"),0,\nVLOOKUP(A225,Quantities[],Quantities!$F$2)+VLOOKUP(A225,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A225,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C225=\"a\",\nVLOOKUP(A225,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"16"]
[{"$f":"'3   Material'!A226","v":2001},{"$f":"'3   Material'!B226","v":"P"},{"$f":"'3   Material'!C226","v":"b"},{"$f":"'3   Material'!D226","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(OR($B226=\"N\",$B226=\"O\"),0,\n\nIF(AND($B226=\"A\",$C226=\"a\",OR(LEFT($D226,2)=\"Dz\",LEFT($D226,2)=\"Sc\")),0,\n\nVLOOKUP($A226,Quantities[],Quantities!$E$2)/43560))","v":0.01},{"$f":"IF(AND(OR(C226=\"b\",C226=\"d\"),OR('4   Earthwork'!$B226=\"C\",'4   Earthwork'!$B226=\"D\",'4   Earthwork'!$B226=\"A\",'4   Earthwork'!$B226=\"E\",'4   Earthwork'!$B226=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A226,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C226=\"b\",C226=\"d\"),\nM226/(1+L226),\nIF(OR(LEFT(D226,2)=\"Rp\",LEFT(D226,2)=\"Mg\"),0,\nVLOOKUP(A226,Quantities[],Quantities!$F$2)+VLOOKUP(A226,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A226,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C226=\"a\",\nVLOOKUP(A226,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"20"]
[{"$f":"'3   Material'!A227","v":2002},{"$f":"'3   Material'!B227","v":"P"},{"$f":"'3   Material'!C227","v":"b"},{"$f":"'3   Material'!D227","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(OR($B227=\"N\",$B227=\"O\"),0,\n\nIF(AND($B227=\"A\",$C227=\"a\",OR(LEFT($D227,2)=\"Dz\",LEFT($D227,2)=\"Sc\")),0,\n\nVLOOKUP($A227,Quantities[],Quantities!$E$2)/43560))","v":0.62},{"$f":"IF(AND(OR(C227=\"b\",C227=\"d\"),OR('4   Earthwork'!$B227=\"C\",'4   Earthwork'!$B227=\"D\",'4   Earthwork'!$B227=\"A\",'4   Earthwork'!$B227=\"E\",'4   Earthwork'!$B227=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A227,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C227=\"b\",C227=\"d\"),\nM227/(1+L227),\nIF(OR(LEFT(D227,2)=\"Rp\",LEFT(D227,2)=\"Mg\"),0,\nVLOOKUP(A227,Quantities[],Quantities!$F$2)+VLOOKUP(A227,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A227,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C227=\"a\",\nVLOOKUP(A227,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"20"]
[{"$f":"'3   Material'!A228","v":2003},{"$f":"'3   Material'!B228","v":"P"},{"$f":"'3   Material'!C228","v":"b"},{"$f":"'3   Material'!D228","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(OR($B228=\"N\",$B228=\"O\"),0,\n\nIF(AND($B228=\"A\",$C228=\"a\",OR(LEFT($D228,2)=\"Dz\",LEFT($D228,2)=\"Sc\")),0,\n\nVLOOKUP($A228,Quantities[],Quantities!$E$2)/43560))","v":0.5},{"$f":"IF(AND(OR(C228=\"b\",C228=\"d\"),OR('4   Earthwork'!$B228=\"C\",'4   Earthwork'!$B228=\"D\",'4   Earthwork'!$B228=\"A\",'4   Earthwork'!$B228=\"E\",'4   Earthwork'!$B228=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A228,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C228=\"b\",C228=\"d\"),\nM228/(1+L228),\nIF(OR(LEFT(D228,2)=\"Rp\",LEFT(D228,2)=\"Mg\"),0,\nVLOOKUP(A228,Quantities[],Quantities!$F$2)+VLOOKUP(A228,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A228,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C228=\"a\",\nVLOOKUP(A228,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"20"]
[{"$f":"'3   Material'!A229","v":2004},{"$f":"'3   Material'!B229","v":"P"},{"$f":"'3   Material'!C229","v":"b"},{"$f":"'3   Material'!D229","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(OR($B229=\"N\",$B229=\"O\"),0,\n\nIF(AND($B229=\"A\",$C229=\"a\",OR(LEFT($D229,2)=\"Dz\",LEFT($D229,2)=\"Sc\")),0,\n\nVLOOKUP($A229,Quantities[],Quantities!$E$2)/43560))","v":0.38},{"$f":"IF(AND(OR(C229=\"b\",C229=\"d\"),OR('4   Earthwork'!$B229=\"C\",'4   Earthwork'!$B229=\"D\",'4   Earthwork'!$B229=\"A\",'4   Earthwork'!$B229=\"E\",'4   Earthwork'!$B229=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A229,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C229=\"b\",C229=\"d\"),\nM229/(1+L229),\nIF(OR(LEFT(D229,2)=\"Rp\",LEFT(D229,2)=\"Mg\"),0,\nVLOOKUP(A229,Quantities[],Quantities!$F$2)+VLOOKUP(A229,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A229,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C229=\"a\",\nVLOOKUP(A229,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"20"]
[{"$f":"'3   Material'!A230","v":2005},{"$f":"'3   Material'!B230","v":"P"},{"$f":"'3   Material'!C230","v":"b"},{"$f":"'3   Material'!D230","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(OR($B230=\"N\",$B230=\"O\"),0,\n\nIF(AND($B230=\"A\",$C230=\"a\",OR(LEFT($D230,2)=\"Dz\",LEFT($D230,2)=\"Sc\")),0,\n\nVLOOKUP($A230,Quantities[],Quantities!$E$2)/43560))","v":0.2},{"$f":"IF(AND(OR(C230=\"b\",C230=\"d\"),OR('4   Earthwork'!$B230=\"C\",'4   Earthwork'!$B230=\"D\",'4   Earthwork'!$B230=\"A\",'4   Earthwork'!$B230=\"E\",'4   Earthwork'!$B230=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A230,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C230=\"b\",C230=\"d\"),\nM230/(1+L230),\nIF(OR(LEFT(D230,2)=\"Rp\",LEFT(D230,2)=\"Mg\"),0,\nVLOOKUP(A230,Quantities[],Quantities!$F$2)+VLOOKUP(A230,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A230,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C230=\"a\",\nVLOOKUP(A230,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"20"]
[{"$f":"'3   Material'!A231","v":2006},{"$f":"'3   Material'!B231","v":"P"},{"$f":"'3   Material'!C231","v":"b"},{"$f":"'3   Material'!D231","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(OR($B231=\"N\",$B231=\"O\"),0,\n\nIF(AND($B231=\"A\",$C231=\"a\",OR(LEFT($D231,2)=\"Dz\",LEFT($D231,2)=\"Sc\")),0,\n\nVLOOKUP($A231,Quantities[],Quantities!$E$2)/43560))","v":0.46000000000000008},{"$f":"IF(AND(OR(C231=\"b\",C231=\"d\"),OR('4   Earthwork'!$B231=\"C\",'4   Earthwork'!$B231=\"D\",'4   Earthwork'!$B231=\"A\",'4   Earthwork'!$B231=\"E\",'4   Earthwork'!$B231=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A231,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C231=\"b\",C231=\"d\"),\nM231/(1+L231),\nIF(OR(LEFT(D231,2)=\"Rp\",LEFT(D231,2)=\"Mg\"),0,\nVLOOKUP(A231,Quantities[],Quantities!$F$2)+VLOOKUP(A231,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A231,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C231=\"a\",\nVLOOKUP(A231,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"20"]
[{"$f":"'3   Material'!A232","v":2007},{"$f":"'3   Material'!B232","v":"P"},{"$f":"'3   Material'!C232","v":"b"},{"$f":"'3   Material'!D232","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(OR($B232=\"N\",$B232=\"O\"),0,\n\nIF(AND($B232=\"A\",$C232=\"a\",OR(LEFT($D232,2)=\"Dz\",LEFT($D232,2)=\"Sc\")),0,\n\nVLOOKUP($A232,Quantities[],Quantities!$E$2)/43560))","v":0.52},{"$f":"IF(AND(OR(C232=\"b\",C232=\"d\"),OR('4   Earthwork'!$B232=\"C\",'4   Earthwork'!$B232=\"D\",'4   Earthwork'!$B232=\"A\",'4   Earthwork'!$B232=\"E\",'4   Earthwork'!$B232=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A232,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C232=\"b\",C232=\"d\"),\nM232/(1+L232),\nIF(OR(LEFT(D232,2)=\"Rp\",LEFT(D232,2)=\"Mg\"),0,\nVLOOKUP(A232,Quantities[],Quantities!$F$2)+VLOOKUP(A232,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A232,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C232=\"a\",\nVLOOKUP(A232,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"20"]
[{"$f":"'3   Material'!A233","v":2008},{"$f":"'3   Material'!B233","v":"P"},{"$f":"'3   Material'!C233","v":"b"},{"$f":"'3   Material'!D233","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(OR($B233=\"N\",$B233=\"O\"),0,\n\nIF(AND($B233=\"A\",$C233=\"a\",OR(LEFT($D233,2)=\"Dz\",LEFT($D233,2)=\"Sc\")),0,\n\nVLOOKUP($A233,Quantities[],Quantities!$E$2)/43560))","v":0.34},{"$f":"IF(AND(OR(C233=\"b\",C233=\"d\"),OR('4   Earthwork'!$B233=\"C\",'4   Earthwork'!$B233=\"D\",'4   Earthwork'!$B233=\"A\",'4   Earthwork'!$B233=\"E\",'4   Earthwork'!$B233=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A233,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C233=\"b\",C233=\"d\"),\nM233/(1+L233),\nIF(OR(LEFT(D233,2)=\"Rp\",LEFT(D233,2)=\"Mg\"),0,\nVLOOKUP(A233,Quantities[],Quantities!$F$2)+VLOOKUP(A233,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A233,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C233=\"a\",\nVLOOKUP(A233,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"20"]
[{"$f":"'3   Material'!A234","v":2009},{"$f":"'3   Material'!B234","v":"P"},{"$f":"'3   Material'!C234","v":"b"},{"$f":"'3   Material'!D234","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(OR($B234=\"N\",$B234=\"O\"),0,\n\nIF(AND($B234=\"A\",$C234=\"a\",OR(LEFT($D234,2)=\"Dz\",LEFT($D234,2)=\"Sc\")),0,\n\nVLOOKUP($A234,Quantities[],Quantities!$E$2)/43560))","v":0.84000000000000008},{"$f":"IF(AND(OR(C234=\"b\",C234=\"d\"),OR('4   Earthwork'!$B234=\"C\",'4   Earthwork'!$B234=\"D\",'4   Earthwork'!$B234=\"A\",'4   Earthwork'!$B234=\"E\",'4   Earthwork'!$B234=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A234,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C234=\"b\",C234=\"d\"),\nM234/(1+L234),\nIF(OR(LEFT(D234,2)=\"Rp\",LEFT(D234,2)=\"Mg\"),0,\nVLOOKUP(A234,Quantities[],Quantities!$F$2)+VLOOKUP(A234,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A234,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C234=\"a\",\nVLOOKUP(A234,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"20"]
[{"$f":"'3   Material'!A235","v":2010},{"$f":"'3   Material'!B235","v":"P"},{"$f":"'3   Material'!C235","v":"b"},{"$f":"'3   Material'!D235","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(OR($B235=\"N\",$B235=\"O\"),0,\n\nIF(AND($B235=\"A\",$C235=\"a\",OR(LEFT($D235,2)=\"Dz\",LEFT($D235,2)=\"Sc\")),0,\n\nVLOOKUP($A235,Quantities[],Quantities!$E$2)/43560))","v":1.53},{"$f":"IF(AND(OR(C235=\"b\",C235=\"d\"),OR('4   Earthwork'!$B235=\"C\",'4   Earthwork'!$B235=\"D\",'4   Earthwork'!$B235=\"A\",'4   Earthwork'!$B235=\"E\",'4   Earthwork'!$B235=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A235,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C235=\"b\",C235=\"d\"),\nM235/(1+L235),\nIF(OR(LEFT(D235,2)=\"Rp\",LEFT(D235,2)=\"Mg\"),0,\nVLOOKUP(A235,Quantities[],Quantities!$F$2)+VLOOKUP(A235,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A235,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C235=\"a\",\nVLOOKUP(A235,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"20"]
[{"$f":"'3   Material'!A236","v":3001},{"$f":"'3   Material'!B236","v":"P"},{"$f":"'3   Material'!C236","v":"b"},{"$f":"'3   Material'!D236","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(OR($B236=\"N\",$B236=\"O\"),0,\n\nIF(AND($B236=\"A\",$C236=\"a\",OR(LEFT($D236,2)=\"Dz\",LEFT($D236,2)=\"Sc\")),0,\n\nVLOOKUP($A236,Quantities[],Quantities!$E$2)/43560))","v":50},{"$f":"IF(AND(OR(C236=\"b\",C236=\"d\"),OR('4   Earthwork'!$B236=\"C\",'4   Earthwork'!$B236=\"D\",'4   Earthwork'!$B236=\"A\",'4   Earthwork'!$B236=\"E\",'4   Earthwork'!$B236=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A236,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C236=\"b\",C236=\"d\"),\nM236/(1+L236),\nIF(OR(LEFT(D236,2)=\"Rp\",LEFT(D236,2)=\"Mg\"),0,\nVLOOKUP(A236,Quantities[],Quantities!$F$2)+VLOOKUP(A236,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A236,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C236=\"a\",\nVLOOKUP(A236,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"30"]
[{"$f":"'3   Material'!A237","v":3004},{"$f":"'3   Material'!B237","v":"P"},{"$f":"'3   Material'!C237","v":"b"},{"$f":"'3   Material'!D237","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(OR($B237=\"N\",$B237=\"O\"),0,\n\nIF(AND($B237=\"A\",$C237=\"a\",OR(LEFT($D237,2)=\"Dz\",LEFT($D237,2)=\"Sc\")),0,\n\nVLOOKUP($A237,Quantities[],Quantities!$E$2)/43560))","v":1.446},{"$f":"IF(AND(OR(C237=\"b\",C237=\"d\"),OR('4   Earthwork'!$B237=\"C\",'4   Earthwork'!$B237=\"D\",'4   Earthwork'!$B237=\"A\",'4   Earthwork'!$B237=\"E\",'4   Earthwork'!$B237=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A237,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C237=\"b\",C237=\"d\"),\nM237/(1+L237),\nIF(OR(LEFT(D237,2)=\"Rp\",LEFT(D237,2)=\"Mg\"),0,\nVLOOKUP(A237,Quantities[],Quantities!$F$2)+VLOOKUP(A237,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A237,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C237=\"a\",\nVLOOKUP(A237,Quantities[],Quantities!$AG$2,0),\n0))","v":0.08},0,null,"30"]
[{"$f":"'3   Material'!A238","v":1001},{"$f":"'3   Material'!B238","v":"M"},{"$f":"'3   Material'!C238","v":"e"},{"$f":"'3   Material'!D238","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B238=\"N\",$B238=\"O\"),0,\n\nIF(AND($B238=\"A\",$C238=\"a\",OR(LEFT($D238,2)=\"Dz\",LEFT($D238,2)=\"Sc\")),0,\n\nVLOOKUP($A238,Quantities[],Quantities!$E$2)/43560))","v":109.9},{"$f":"IF(AND(OR(C238=\"b\",C238=\"d\"),OR('4   Earthwork'!$B238=\"C\",'4   Earthwork'!$B238=\"D\",'4   Earthwork'!$B238=\"A\",'4   Earthwork'!$B238=\"E\",'4   Earthwork'!$B238=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A238,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C238=\"b\",C238=\"d\"),\nM238/(1+L238),\nIF(OR(LEFT(D238,2)=\"Rp\",LEFT(D238,2)=\"Mg\"),0,\nVLOOKUP(A238,Quantities[],Quantities!$F$2)+VLOOKUP(A238,Quantities[],Quantities!$AM$2)))","v":666680},{"$f":"IF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A238,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C238=\"a\",\nVLOOKUP(A238,Quantities[],Quantities!$AG$2,0),\n0))","v":0},666680,null,"10"]
[{"$f":"'3   Material'!A239","v":1002},{"$f":"'3   Material'!B239","v":"M"},{"$f":"'3   Material'!C239","v":"e"},{"$f":"'3   Material'!D239","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B239=\"N\",$B239=\"O\"),0,\n\nIF(AND($B239=\"A\",$C239=\"a\",OR(LEFT($D239,2)=\"Dz\",LEFT($D239,2)=\"Sc\")),0,\n\nVLOOKUP($A239,Quantities[],Quantities!$E$2)/43560))","v":255.6},{"$f":"IF(AND(OR(C239=\"b\",C239=\"d\"),OR('4   Earthwork'!$B239=\"C\",'4   Earthwork'!$B239=\"D\",'4   Earthwork'!$B239=\"A\",'4   Earthwork'!$B239=\"E\",'4   Earthwork'!$B239=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A239,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C239=\"b\",C239=\"d\"),\nM239/(1+L239),\nIF(OR(LEFT(D239,2)=\"Rp\",LEFT(D239,2)=\"Mg\"),0,\nVLOOKUP(A239,Quantities[],Quantities!$F$2)+VLOOKUP(A239,Quantities[],Quantities!$AM$2)))","v":3150704.3855195497},{"$f":"IF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A239,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C239=\"a\",\nVLOOKUP(A239,Quantities[],Quantities!$AG$2,0),\n0))","v":0},3150704.3855195497,null,"10"]
[{"$f":"'3   Material'!A240","v":1003},{"$f":"'3   Material'!B240","v":"M"},{"$f":"'3   Material'!C240","v":"e"},{"$f":"'3   Material'!D240","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B240=\"N\",$B240=\"O\"),0,\n\nIF(AND($B240=\"A\",$C240=\"a\",OR(LEFT($D240,2)=\"Dz\",LEFT($D240,2)=\"Sc\")),0,\n\nVLOOKUP($A240,Quantities[],Quantities!$E$2)/43560))","v":83.537900608356281},{"$f":"IF(AND(OR(C240=\"b\",C240=\"d\"),OR('4   Earthwork'!$B240=\"C\",'4   Earthwork'!$B240=\"D\",'4   Earthwork'!$B240=\"A\",'4   Earthwork'!$B240=\"E\",'4   Earthwork'!$B240=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A240,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C240=\"b\",C240=\"d\"),\nM240/(1+L240),\nIF(OR(LEFT(D240,2)=\"Rp\",LEFT(D240,2)=\"Mg\"),0,\nVLOOKUP(A240,Quantities[],Quantities!$F$2)+VLOOKUP(A240,Quantities[],Quantities!$AM$2)))","v":1450500.0093663272},{"$f":"IF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A240,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C240=\"a\",\nVLOOKUP(A240,Quantities[],Quantities!$AG$2,0),\n0))","v":0},1450500.0093663272,null,"10"]
[{"$f":"'3   Material'!A241","v":1004},{"$f":"'3   Material'!B241","v":"M"},{"$f":"'3   Material'!C241","v":"e"},{"$f":"'3   Material'!D241","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B241=\"N\",$B241=\"O\"),0,\n\nIF(AND($B241=\"A\",$C241=\"a\",OR(LEFT($D241,2)=\"Dz\",LEFT($D241,2)=\"Sc\")),0,\n\nVLOOKUP($A241,Quantities[],Quantities!$E$2)/43560))","v":20.9},{"$f":"IF(AND(OR(C241=\"b\",C241=\"d\"),OR('4   Earthwork'!$B241=\"C\",'4   Earthwork'!$B241=\"D\",'4   Earthwork'!$B241=\"A\",'4   Earthwork'!$B241=\"E\",'4   Earthwork'!$B241=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A241,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C241=\"b\",C241=\"d\"),\nM241/(1+L241),\nIF(OR(LEFT(D241,2)=\"Rp\",LEFT(D241,2)=\"Mg\"),0,\nVLOOKUP(A241,Quantities[],Quantities!$F$2)+VLOOKUP(A241,Quantities[],Quantities!$AM$2)))","v":33718.666666666664},{"$f":"IF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A241,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C241=\"a\",\nVLOOKUP(A241,Quantities[],Quantities!$AG$2,0),\n0))","v":0},33718.666666666664,null,"10"]
[{"$f":"'3   Material'!A242","v":1101},{"$f":"'3   Material'!B242","v":"M"},{"$f":"'3   Material'!C242","v":"e"},{"$f":"'3   Material'!D242","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B242=\"N\",$B242=\"O\"),0,\n\nIF(AND($B242=\"A\",$C242=\"a\",OR(LEFT($D242,2)=\"Dz\",LEFT($D242,2)=\"Sc\")),0,\n\nVLOOKUP($A242,Quantities[],Quantities!$E$2)/43560))","v":1.3},{"$f":"IF(AND(OR(C242=\"b\",C242=\"d\"),OR('4   Earthwork'!$B242=\"C\",'4   Earthwork'!$B242=\"D\",'4   Earthwork'!$B242=\"A\",'4   Earthwork'!$B242=\"E\",'4   Earthwork'!$B242=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A242,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C242=\"b\",C242=\"d\"),\nM242/(1+L242),\nIF(OR(LEFT(D242,2)=\"Rp\",LEFT(D242,2)=\"Mg\"),0,\nVLOOKUP(A242,Quantities[],Quantities!$F$2)+VLOOKUP(A242,Quantities[],Quantities!$AM$2)))","v":5825.9259259259261},{"$f":"IF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A242,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C242=\"a\",\nVLOOKUP(A242,Quantities[],Quantities!$AG$2,0),\n0))","v":0},5825.9259259259261,null,"11"]
[{"$f":"'3   Material'!A243","v":1102},{"$f":"'3   Material'!B243","v":"M"},{"$f":"'3   Material'!C243","v":"e"},{"$f":"'3   Material'!D243","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B243=\"N\",$B243=\"O\"),0,\n\nIF(AND($B243=\"A\",$C243=\"a\",OR(LEFT($D243,2)=\"Dz\",LEFT($D243,2)=\"Sc\")),0,\n\nVLOOKUP($A243,Quantities[],Quantities!$E$2)/43560))","v":4.4000000000000004},{"$f":"IF(AND(OR(C243=\"b\",C243=\"d\"),OR('4   Earthwork'!$B243=\"C\",'4   Earthwork'!$B243=\"D\",'4   Earthwork'!$B243=\"A\",'4   Earthwork'!$B243=\"E\",'4   Earthwork'!$B243=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A243,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C243=\"b\",C243=\"d\"),\nM243/(1+L243),\nIF(OR(LEFT(D243,2)=\"Rp\",LEFT(D243,2)=\"Mg\"),0,\nVLOOKUP(A243,Quantities[],Quantities!$F$2)+VLOOKUP(A243,Quantities[],Quantities!$AM$2)))","v":19718.518518518518},{"$f":"IF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A243,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C243=\"a\",\nVLOOKUP(A243,Quantities[],Quantities!$AG$2,0),\n0))","v":0},19718.518518518518,null,"11"]
[{"$f":"'3   Material'!A244","v":1201},{"$f":"'3   Material'!B244","v":"M"},{"$f":"'3   Material'!C244","v":"e"},{"$f":"'3   Material'!D244","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B244=\"N\",$B244=\"O\"),0,\n\nIF(AND($B244=\"A\",$C244=\"a\",OR(LEFT($D244,2)=\"Dz\",LEFT($D244,2)=\"Sc\")),0,\n\nVLOOKUP($A244,Quantities[],Quantities!$E$2)/43560))","v":5.5710949219467407},{"$f":"IF(AND(OR(C244=\"b\",C244=\"d\"),OR('4   Earthwork'!$B244=\"C\",'4   Earthwork'!$B244=\"D\",'4   Earthwork'!$B244=\"A\",'4   Earthwork'!$B244=\"E\",'4   Earthwork'!$B244=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A244,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C244=\"b\",C244=\"d\"),\nM244/(1+L244),\nIF(OR(LEFT(D244,2)=\"Rp\",LEFT(D244,2)=\"Mg\"),0,\nVLOOKUP(A244,Quantities[],Quantities!$F$2)+VLOOKUP(A244,Quantities[],Quantities!$AM$2)))","v":8988.0331407407411},{"$f":"IF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A244,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C244=\"a\",\nVLOOKUP(A244,Quantities[],Quantities!$AG$2,0),\n0))","v":0},8988.0331407407411,null,"12"]
[{"$f":"'3   Material'!A245","v":1202},{"$f":"'3   Material'!B245","v":"M"},{"$f":"'3   Material'!C245","v":"e"},{"$f":"'3   Material'!D245","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B245=\"N\",$B245=\"O\"),0,\n\nIF(AND($B245=\"A\",$C245=\"a\",OR(LEFT($D245,2)=\"Dz\",LEFT($D245,2)=\"Sc\")),0,\n\nVLOOKUP($A245,Quantities[],Quantities!$E$2)/43560))","v":22.258905078053257},{"$f":"IF(AND(OR(C245=\"b\",C245=\"d\"),OR('4   Earthwork'!$B245=\"C\",'4   Earthwork'!$B245=\"D\",'4   Earthwork'!$B245=\"A\",'4   Earthwork'!$B245=\"E\",'4   Earthwork'!$B245=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A245,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C245=\"b\",C245=\"d\"),\nM245/(1+L245),\nIF(OR(LEFT(D245,2)=\"Rp\",LEFT(D245,2)=\"Mg\"),0,\nVLOOKUP(A245,Quantities[],Quantities!$F$2)+VLOOKUP(A245,Quantities[],Quantities!$AM$2)))","v":243350},{"$f":"IF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A245,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C245=\"a\",\nVLOOKUP(A245,Quantities[],Quantities!$AG$2,0),\n0))","v":0},243350,null,"12"]
[{"$f":"'3   Material'!A246","v":1301},{"$f":"'3   Material'!B246","v":"M"},{"$f":"'3   Material'!C246","v":"e"},{"$f":"'3   Material'!D246","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B246=\"N\",$B246=\"O\"),0,\n\nIF(AND($B246=\"A\",$C246=\"a\",OR(LEFT($D246,2)=\"Dz\",LEFT($D246,2)=\"Sc\")),0,\n\nVLOOKUP($A246,Quantities[],Quantities!$E$2)/43560))","v":108.2},{"$f":"IF(AND(OR(C246=\"b\",C246=\"d\"),OR('4   Earthwork'!$B246=\"C\",'4   Earthwork'!$B246=\"D\",'4   Earthwork'!$B246=\"A\",'4   Earthwork'!$B246=\"E\",'4   Earthwork'!$B246=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A246,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C246=\"b\",C246=\"d\"),\nM246/(1+L246),\nIF(OR(LEFT(D246,2)=\"Rp\",LEFT(D246,2)=\"Mg\"),0,\nVLOOKUP(A246,Quantities[],Quantities!$F$2)+VLOOKUP(A246,Quantities[],Quantities!$AM$2)))","v":50794.5},{"$f":"IF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A246,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C246=\"a\",\nVLOOKUP(A246,Quantities[],Quantities!$AG$2,0),\n0))","v":0},50794.5,null,"13"]
[{"$f":"'3   Material'!A247","v":1302},{"$f":"'3   Material'!B247","v":"M"},{"$f":"'3   Material'!C247","v":"e"},{"$f":"'3   Material'!D247","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B247=\"N\",$B247=\"O\"),0,\n\nIF(AND($B247=\"A\",$C247=\"a\",OR(LEFT($D247,2)=\"Dz\",LEFT($D247,2)=\"Sc\")),0,\n\nVLOOKUP($A247,Quantities[],Quantities!$E$2)/43560))","v":36.33},{"$f":"IF(AND(OR(C247=\"b\",C247=\"d\"),OR('4   Earthwork'!$B247=\"C\",'4   Earthwork'!$B247=\"D\",'4   Earthwork'!$B247=\"A\",'4   Earthwork'!$B247=\"E\",'4   Earthwork'!$B247=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A247,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C247=\"b\",C247=\"d\"),\nM247/(1+L247),\nIF(OR(LEFT(D247,2)=\"Rp\",LEFT(D247,2)=\"Mg\"),0,\nVLOOKUP(A247,Quantities[],Quantities!$F$2)+VLOOKUP(A247,Quantities[],Quantities!$AM$2)))","v":170294},{"$f":"IF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A247,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C247=\"a\",\nVLOOKUP(A247,Quantities[],Quantities!$AG$2,0),\n0))","v":0},170294,null,"13"]
[{"$f":"'3   Material'!A248","v":1303},{"$f":"'3   Material'!B248","v":"M"},{"$f":"'3   Material'!C248","v":"e"},{"$f":"'3   Material'!D248","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B248=\"N\",$B248=\"O\"),0,\n\nIF(AND($B248=\"A\",$C248=\"a\",OR(LEFT($D248,2)=\"Dz\",LEFT($D248,2)=\"Sc\")),0,\n\nVLOOKUP($A248,Quantities[],Quantities!$E$2)/43560))","v":33},{"$f":"IF(AND(OR(C248=\"b\",C248=\"d\"),OR('4   Earthwork'!$B248=\"C\",'4   Earthwork'!$B248=\"D\",'4   Earthwork'!$B248=\"A\",'4   Earthwork'!$B248=\"E\",'4   Earthwork'!$B248=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A248,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C248=\"b\",C248=\"d\"),\nM248/(1+L248),\nIF(OR(LEFT(D248,2)=\"Rp\",LEFT(D248,2)=\"Mg\"),0,\nVLOOKUP(A248,Quantities[],Quantities!$F$2)+VLOOKUP(A248,Quantities[],Quantities!$AM$2)))","v":67765},{"$f":"IF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A248,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C248=\"a\",\nVLOOKUP(A248,Quantities[],Quantities!$AG$2,0),\n0))","v":0},67765,null,"13"]
[{"$f":"'3   Material'!A249","v":1401},{"$f":"'3   Material'!B249","v":"M"},{"$f":"'3   Material'!C249","v":"e"},{"$f":"'3   Material'!D249","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B249=\"N\",$B249=\"O\"),0,\n\nIF(AND($B249=\"A\",$C249=\"a\",OR(LEFT($D249,2)=\"Dz\",LEFT($D249,2)=\"Sc\")),0,\n\nVLOOKUP($A249,Quantities[],Quantities!$E$2)/43560))","v":57.152000000000001},{"$f":"IF(AND(OR(C249=\"b\",C249=\"d\"),OR('4   Earthwork'!$B249=\"C\",'4   Earthwork'!$B249=\"D\",'4   Earthwork'!$B249=\"A\",'4   Earthwork'!$B249=\"E\",'4   Earthwork'!$B249=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A249,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C249=\"b\",C249=\"d\"),\nM249/(1+L249),\nIF(OR(LEFT(D249,2)=\"Rp\",LEFT(D249,2)=\"Mg\"),0,\nVLOOKUP(A249,Quantities[],Quantities!$F$2)+VLOOKUP(A249,Quantities[],Quantities!$AM$2)))","v":73481.5},{"$f":"IF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A249,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C249=\"a\",\nVLOOKUP(A249,Quantities[],Quantities!$AG$2,0),\n0))","v":0},73481.5,null,"14"]
[{"$f":"'3   Material'!A250","v":1402},{"$f":"'3   Material'!B250","v":"M"},{"$f":"'3   Material'!C250","v":"e"},{"$f":"'3   Material'!D250","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B250=\"N\",$B250=\"O\"),0,\n\nIF(AND($B250=\"A\",$C250=\"a\",OR(LEFT($D250,2)=\"Dz\",LEFT($D250,2)=\"Sc\")),0,\n\nVLOOKUP($A250,Quantities[],Quantities!$E$2)/43560))","v":5.3179999999999996},{"$f":"IF(AND(OR(C250=\"b\",C250=\"d\"),OR('4   Earthwork'!$B250=\"C\",'4   Earthwork'!$B250=\"D\",'4   Earthwork'!$B250=\"A\",'4   Earthwork'!$B250=\"E\",'4   Earthwork'!$B250=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A250,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C250=\"b\",C250=\"d\"),\nM250/(1+L250),\nIF(OR(LEFT(D250,2)=\"Rp\",LEFT(D250,2)=\"Mg\"),0,\nVLOOKUP(A250,Quantities[],Quantities!$F$2)+VLOOKUP(A250,Quantities[],Quantities!$AM$2)))","v":69996},{"$f":"IF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A250,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C250=\"a\",\nVLOOKUP(A250,Quantities[],Quantities!$AG$2,0),\n0))","v":0},69996,null,"14"]
[{"$f":"'3   Material'!A251","v":1501},{"$f":"'3   Material'!B251","v":"M"},{"$f":"'3   Material'!C251","v":"e"},{"$f":"'3   Material'!D251","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B251=\"N\",$B251=\"O\"),0,\n\nIF(AND($B251=\"A\",$C251=\"a\",OR(LEFT($D251,2)=\"Dz\",LEFT($D251,2)=\"Sc\")),0,\n\nVLOOKUP($A251,Quantities[],Quantities!$E$2)/43560))","v":100},{"$f":"IF(AND(OR(C251=\"b\",C251=\"d\"),OR('4   Earthwork'!$B251=\"C\",'4   Earthwork'!$B251=\"D\",'4   Earthwork'!$B251=\"A\",'4   Earthwork'!$B251=\"E\",'4   Earthwork'!$B251=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A251,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C251=\"b\",C251=\"d\"),\nM251/(1+L251),\nIF(OR(LEFT(D251,2)=\"Rp\",LEFT(D251,2)=\"Mg\"),0,\nVLOOKUP(A251,Quantities[],Quantities!$F$2)+VLOOKUP(A251,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A251,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C251=\"a\",\nVLOOKUP(A251,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"15"]
[{"$f":"'3   Material'!A252","v":1502},{"$f":"'3   Material'!B252","v":"M"},{"$f":"'3   Material'!C252","v":"e"},{"$f":"'3   Material'!D252","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B252=\"N\",$B252=\"O\"),0,\n\nIF(AND($B252=\"A\",$C252=\"a\",OR(LEFT($D252,2)=\"Dz\",LEFT($D252,2)=\"Sc\")),0,\n\nVLOOKUP($A252,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C252=\"b\",C252=\"d\"),OR('4   Earthwork'!$B252=\"C\",'4   Earthwork'!$B252=\"D\",'4   Earthwork'!$B252=\"A\",'4   Earthwork'!$B252=\"E\",'4   Earthwork'!$B252=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A252,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C252=\"b\",C252=\"d\"),\nM252/(1+L252),\nIF(OR(LEFT(D252,2)=\"Rp\",LEFT(D252,2)=\"Mg\"),0,\nVLOOKUP(A252,Quantities[],Quantities!$F$2)+VLOOKUP(A252,Quantities[],Quantities!$AM$2)))","v":24255},{"$f":"IF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A252,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C252=\"a\",\nVLOOKUP(A252,Quantities[],Quantities!$AG$2,0),\n0))","v":0},24255,null,"15"]
[{"$f":"'3   Material'!A253","v":1503},{"$f":"'3   Material'!B253","v":"M"},{"$f":"'3   Material'!C253","v":"e"},{"$f":"'3   Material'!D253","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B253=\"N\",$B253=\"O\"),0,\n\nIF(AND($B253=\"A\",$C253=\"a\",OR(LEFT($D253,2)=\"Dz\",LEFT($D253,2)=\"Sc\")),0,\n\nVLOOKUP($A253,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C253=\"b\",C253=\"d\"),OR('4   Earthwork'!$B253=\"C\",'4   Earthwork'!$B253=\"D\",'4   Earthwork'!$B253=\"A\",'4   Earthwork'!$B253=\"E\",'4   Earthwork'!$B253=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A253,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C253=\"b\",C253=\"d\"),\nM253/(1+L253),\nIF(OR(LEFT(D253,2)=\"Rp\",LEFT(D253,2)=\"Mg\"),0,\nVLOOKUP(A253,Quantities[],Quantities!$F$2)+VLOOKUP(A253,Quantities[],Quantities!$AM$2)))","v":28322},{"$f":"IF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A253,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C253=\"a\",\nVLOOKUP(A253,Quantities[],Quantities!$AG$2,0),\n0))","v":0},28322,null,"15"]
[{"$f":"'3   Material'!A254","v":1505},{"$f":"'3   Material'!B254","v":"M"},{"$f":"'3   Material'!C254","v":"e"},{"$f":"'3   Material'!D254","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B254=\"N\",$B254=\"O\"),0,\n\nIF(AND($B254=\"A\",$C254=\"a\",OR(LEFT($D254,2)=\"Dz\",LEFT($D254,2)=\"Sc\")),0,\n\nVLOOKUP($A254,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C254=\"b\",C254=\"d\"),OR('4   Earthwork'!$B254=\"C\",'4   Earthwork'!$B254=\"D\",'4   Earthwork'!$B254=\"A\",'4   Earthwork'!$B254=\"E\",'4   Earthwork'!$B254=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A254,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C254=\"b\",C254=\"d\"),\nM254/(1+L254),\nIF(OR(LEFT(D254,2)=\"Rp\",LEFT(D254,2)=\"Mg\"),0,\nVLOOKUP(A254,Quantities[],Quantities!$F$2)+VLOOKUP(A254,Quantities[],Quantities!$AM$2)))","v":67453},{"$f":"IF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A254,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C254=\"a\",\nVLOOKUP(A254,Quantities[],Quantities!$AG$2,0),\n0))","v":0},67453,null,"15"]
[{"$f":"'3   Material'!A255","v":1506},{"$f":"'3   Material'!B255","v":"M"},{"$f":"'3   Material'!C255","v":"e"},{"$f":"'3   Material'!D255","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B255=\"N\",$B255=\"O\"),0,\n\nIF(AND($B255=\"A\",$C255=\"a\",OR(LEFT($D255,2)=\"Dz\",LEFT($D255,2)=\"Sc\")),0,\n\nVLOOKUP($A255,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C255=\"b\",C255=\"d\"),OR('4   Earthwork'!$B255=\"C\",'4   Earthwork'!$B255=\"D\",'4   Earthwork'!$B255=\"A\",'4   Earthwork'!$B255=\"E\",'4   Earthwork'!$B255=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A255,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C255=\"b\",C255=\"d\"),\nM255/(1+L255),\nIF(OR(LEFT(D255,2)=\"Rp\",LEFT(D255,2)=\"Mg\"),0,\nVLOOKUP(A255,Quantities[],Quantities!$F$2)+VLOOKUP(A255,Quantities[],Quantities!$AM$2)))","v":5731},{"$f":"IF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A255,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C255=\"a\",\nVLOOKUP(A255,Quantities[],Quantities!$AG$2,0),\n0))","v":0},5731,null,"15"]
[{"$f":"'3   Material'!A256","v":1507},{"$f":"'3   Material'!B256","v":"M"},{"$f":"'3   Material'!C256","v":"e"},{"$f":"'3   Material'!D256","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B256=\"N\",$B256=\"O\"),0,\n\nIF(AND($B256=\"A\",$C256=\"a\",OR(LEFT($D256,2)=\"Dz\",LEFT($D256,2)=\"Sc\")),0,\n\nVLOOKUP($A256,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C256=\"b\",C256=\"d\"),OR('4   Earthwork'!$B256=\"C\",'4   Earthwork'!$B256=\"D\",'4   Earthwork'!$B256=\"A\",'4   Earthwork'!$B256=\"E\",'4   Earthwork'!$B256=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A256,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C256=\"b\",C256=\"d\"),\nM256/(1+L256),\nIF(OR(LEFT(D256,2)=\"Rp\",LEFT(D256,2)=\"Mg\"),0,\nVLOOKUP(A256,Quantities[],Quantities!$F$2)+VLOOKUP(A256,Quantities[],Quantities!$AM$2)))","v":672},{"$f":"IF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A256,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C256=\"a\",\nVLOOKUP(A256,Quantities[],Quantities!$AG$2,0),\n0))","v":0},672,null,"15"]
[{"$f":"'3   Material'!A257","v":1601},{"$f":"'3   Material'!B257","v":"M"},{"$f":"'3   Material'!C257","v":"e"},{"$f":"'3   Material'!D257","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B257=\"N\",$B257=\"O\"),0,\n\nIF(AND($B257=\"A\",$C257=\"a\",OR(LEFT($D257,2)=\"Dz\",LEFT($D257,2)=\"Sc\")),0,\n\nVLOOKUP($A257,Quantities[],Quantities!$E$2)/43560))","v":11.9},{"$f":"IF(AND(OR(C257=\"b\",C257=\"d\"),OR('4   Earthwork'!$B257=\"C\",'4   Earthwork'!$B257=\"D\",'4   Earthwork'!$B257=\"A\",'4   Earthwork'!$B257=\"E\",'4   Earthwork'!$B257=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A257,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C257=\"b\",C257=\"d\"),\nM257/(1+L257),\nIF(OR(LEFT(D257,2)=\"Rp\",LEFT(D257,2)=\"Mg\"),0,\nVLOOKUP(A257,Quantities[],Quantities!$F$2)+VLOOKUP(A257,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A257,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C257=\"a\",\nVLOOKUP(A257,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"16"]
[{"$f":"'3   Material'!A258","v":2001},{"$f":"'3   Material'!B258","v":"M"},{"$f":"'3   Material'!C258","v":"e"},{"$f":"'3   Material'!D258","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B258=\"N\",$B258=\"O\"),0,\n\nIF(AND($B258=\"A\",$C258=\"a\",OR(LEFT($D258,2)=\"Dz\",LEFT($D258,2)=\"Sc\")),0,\n\nVLOOKUP($A258,Quantities[],Quantities!$E$2)/43560))","v":0.01},{"$f":"IF(AND(OR(C258=\"b\",C258=\"d\"),OR('4   Earthwork'!$B258=\"C\",'4   Earthwork'!$B258=\"D\",'4   Earthwork'!$B258=\"A\",'4   Earthwork'!$B258=\"E\",'4   Earthwork'!$B258=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A258,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C258=\"b\",C258=\"d\"),\nM258/(1+L258),\nIF(OR(LEFT(D258,2)=\"Rp\",LEFT(D258,2)=\"Mg\"),0,\nVLOOKUP(A258,Quantities[],Quantities!$F$2)+VLOOKUP(A258,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A258,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C258=\"a\",\nVLOOKUP(A258,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A259","v":2002},{"$f":"'3   Material'!B259","v":"M"},{"$f":"'3   Material'!C259","v":"e"},{"$f":"'3   Material'!D259","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B259=\"N\",$B259=\"O\"),0,\n\nIF(AND($B259=\"A\",$C259=\"a\",OR(LEFT($D259,2)=\"Dz\",LEFT($D259,2)=\"Sc\")),0,\n\nVLOOKUP($A259,Quantities[],Quantities!$E$2)/43560))","v":0.62},{"$f":"IF(AND(OR(C259=\"b\",C259=\"d\"),OR('4   Earthwork'!$B259=\"C\",'4   Earthwork'!$B259=\"D\",'4   Earthwork'!$B259=\"A\",'4   Earthwork'!$B259=\"E\",'4   Earthwork'!$B259=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A259,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C259=\"b\",C259=\"d\"),\nM259/(1+L259),\nIF(OR(LEFT(D259,2)=\"Rp\",LEFT(D259,2)=\"Mg\"),0,\nVLOOKUP(A259,Quantities[],Quantities!$F$2)+VLOOKUP(A259,Quantities[],Quantities!$AM$2)))","v":592},{"$f":"IF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A259,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C259=\"a\",\nVLOOKUP(A259,Quantities[],Quantities!$AG$2,0),\n0))","v":0},592,null,"20"]
[{"$f":"'3   Material'!A260","v":2003},{"$f":"'3   Material'!B260","v":"M"},{"$f":"'3   Material'!C260","v":"e"},{"$f":"'3   Material'!D260","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B260=\"N\",$B260=\"O\"),0,\n\nIF(AND($B260=\"A\",$C260=\"a\",OR(LEFT($D260,2)=\"Dz\",LEFT($D260,2)=\"Sc\")),0,\n\nVLOOKUP($A260,Quantities[],Quantities!$E$2)/43560))","v":0.5},{"$f":"IF(AND(OR(C260=\"b\",C260=\"d\"),OR('4   Earthwork'!$B260=\"C\",'4   Earthwork'!$B260=\"D\",'4   Earthwork'!$B260=\"A\",'4   Earthwork'!$B260=\"E\",'4   Earthwork'!$B260=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A260,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C260=\"b\",C260=\"d\"),\nM260/(1+L260),\nIF(OR(LEFT(D260,2)=\"Rp\",LEFT(D260,2)=\"Mg\"),0,\nVLOOKUP(A260,Quantities[],Quantities!$F$2)+VLOOKUP(A260,Quantities[],Quantities!$AM$2)))","v":80},{"$f":"IF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A260,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C260=\"a\",\nVLOOKUP(A260,Quantities[],Quantities!$AG$2,0),\n0))","v":0},80,null,"20"]
[{"$f":"'3   Material'!A261","v":2004},{"$f":"'3   Material'!B261","v":"M"},{"$f":"'3   Material'!C261","v":"e"},{"$f":"'3   Material'!D261","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B261=\"N\",$B261=\"O\"),0,\n\nIF(AND($B261=\"A\",$C261=\"a\",OR(LEFT($D261,2)=\"Dz\",LEFT($D261,2)=\"Sc\")),0,\n\nVLOOKUP($A261,Quantities[],Quantities!$E$2)/43560))","v":0.38},{"$f":"IF(AND(OR(C261=\"b\",C261=\"d\"),OR('4   Earthwork'!$B261=\"C\",'4   Earthwork'!$B261=\"D\",'4   Earthwork'!$B261=\"A\",'4   Earthwork'!$B261=\"E\",'4   Earthwork'!$B261=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A261,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C261=\"b\",C261=\"d\"),\nM261/(1+L261),\nIF(OR(LEFT(D261,2)=\"Rp\",LEFT(D261,2)=\"Mg\"),0,\nVLOOKUP(A261,Quantities[],Quantities!$F$2)+VLOOKUP(A261,Quantities[],Quantities!$AM$2)))","v":592},{"$f":"IF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A261,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C261=\"a\",\nVLOOKUP(A261,Quantities[],Quantities!$AG$2,0),\n0))","v":0},592,null,"20"]
[{"$f":"'3   Material'!A262","v":2005},{"$f":"'3   Material'!B262","v":"M"},{"$f":"'3   Material'!C262","v":"e"},{"$f":"'3   Material'!D262","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B262=\"N\",$B262=\"O\"),0,\n\nIF(AND($B262=\"A\",$C262=\"a\",OR(LEFT($D262,2)=\"Dz\",LEFT($D262,2)=\"Sc\")),0,\n\nVLOOKUP($A262,Quantities[],Quantities!$E$2)/43560))","v":0.2},{"$f":"IF(AND(OR(C262=\"b\",C262=\"d\"),OR('4   Earthwork'!$B262=\"C\",'4   Earthwork'!$B262=\"D\",'4   Earthwork'!$B262=\"A\",'4   Earthwork'!$B262=\"E\",'4   Earthwork'!$B262=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A262,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C262=\"b\",C262=\"d\"),\nM262/(1+L262),\nIF(OR(LEFT(D262,2)=\"Rp\",LEFT(D262,2)=\"Mg\"),0,\nVLOOKUP(A262,Quantities[],Quantities!$F$2)+VLOOKUP(A262,Quantities[],Quantities!$AM$2)))","v":592},{"$f":"IF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A262,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C262=\"a\",\nVLOOKUP(A262,Quantities[],Quantities!$AG$2,0),\n0))","v":0},592,null,"20"]
[{"$f":"'3   Material'!A263","v":2006},{"$f":"'3   Material'!B263","v":"M"},{"$f":"'3   Material'!C263","v":"e"},{"$f":"'3   Material'!D263","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B263=\"N\",$B263=\"O\"),0,\n\nIF(AND($B263=\"A\",$C263=\"a\",OR(LEFT($D263,2)=\"Dz\",LEFT($D263,2)=\"Sc\")),0,\n\nVLOOKUP($A263,Quantities[],Quantities!$E$2)/43560))","v":0.46000000000000008},{"$f":"IF(AND(OR(C263=\"b\",C263=\"d\"),OR('4   Earthwork'!$B263=\"C\",'4   Earthwork'!$B263=\"D\",'4   Earthwork'!$B263=\"A\",'4   Earthwork'!$B263=\"E\",'4   Earthwork'!$B263=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A263,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C263=\"b\",C263=\"d\"),\nM263/(1+L263),\nIF(OR(LEFT(D263,2)=\"Rp\",LEFT(D263,2)=\"Mg\"),0,\nVLOOKUP(A263,Quantities[],Quantities!$F$2)+VLOOKUP(A263,Quantities[],Quantities!$AM$2)))","v":592},{"$f":"IF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A263,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C263=\"a\",\nVLOOKUP(A263,Quantities[],Quantities!$AG$2,0),\n0))","v":0},592,null,"20"]
[{"$f":"'3   Material'!A264","v":2007},{"$f":"'3   Material'!B264","v":"M"},{"$f":"'3   Material'!C264","v":"e"},{"$f":"'3   Material'!D264","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B264=\"N\",$B264=\"O\"),0,\n\nIF(AND($B264=\"A\",$C264=\"a\",OR(LEFT($D264,2)=\"Dz\",LEFT($D264,2)=\"Sc\")),0,\n\nVLOOKUP($A264,Quantities[],Quantities!$E$2)/43560))","v":0.52},{"$f":"IF(AND(OR(C264=\"b\",C264=\"d\"),OR('4   Earthwork'!$B264=\"C\",'4   Earthwork'!$B264=\"D\",'4   Earthwork'!$B264=\"A\",'4   Earthwork'!$B264=\"E\",'4   Earthwork'!$B264=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A264,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C264=\"b\",C264=\"d\"),\nM264/(1+L264),\nIF(OR(LEFT(D264,2)=\"Rp\",LEFT(D264,2)=\"Mg\"),0,\nVLOOKUP(A264,Quantities[],Quantities!$F$2)+VLOOKUP(A264,Quantities[],Quantities!$AM$2)))","v":108},{"$f":"IF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A264,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C264=\"a\",\nVLOOKUP(A264,Quantities[],Quantities!$AG$2,0),\n0))","v":0},108,null,"20"]
[{"$f":"'3   Material'!A265","v":2008},{"$f":"'3   Material'!B265","v":"M"},{"$f":"'3   Material'!C265","v":"e"},{"$f":"'3   Material'!D265","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B265=\"N\",$B265=\"O\"),0,\n\nIF(AND($B265=\"A\",$C265=\"a\",OR(LEFT($D265,2)=\"Dz\",LEFT($D265,2)=\"Sc\")),0,\n\nVLOOKUP($A265,Quantities[],Quantities!$E$2)/43560))","v":0.34},{"$f":"IF(AND(OR(C265=\"b\",C265=\"d\"),OR('4   Earthwork'!$B265=\"C\",'4   Earthwork'!$B265=\"D\",'4   Earthwork'!$B265=\"A\",'4   Earthwork'!$B265=\"E\",'4   Earthwork'!$B265=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A265,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C265=\"b\",C265=\"d\"),\nM265/(1+L265),\nIF(OR(LEFT(D265,2)=\"Rp\",LEFT(D265,2)=\"Mg\"),0,\nVLOOKUP(A265,Quantities[],Quantities!$F$2)+VLOOKUP(A265,Quantities[],Quantities!$AM$2)))","v":61.2},{"$f":"IF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A265,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C265=\"a\",\nVLOOKUP(A265,Quantities[],Quantities!$AG$2,0),\n0))","v":0},61.2,null,"20"]
[{"$f":"'3   Material'!A266","v":2009},{"$f":"'3   Material'!B266","v":"M"},{"$f":"'3   Material'!C266","v":"e"},{"$f":"'3   Material'!D266","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B266=\"N\",$B266=\"O\"),0,\n\nIF(AND($B266=\"A\",$C266=\"a\",OR(LEFT($D266,2)=\"Dz\",LEFT($D266,2)=\"Sc\")),0,\n\nVLOOKUP($A266,Quantities[],Quantities!$E$2)/43560))","v":0.84000000000000008},{"$f":"IF(AND(OR(C266=\"b\",C266=\"d\"),OR('4   Earthwork'!$B266=\"C\",'4   Earthwork'!$B266=\"D\",'4   Earthwork'!$B266=\"A\",'4   Earthwork'!$B266=\"E\",'4   Earthwork'!$B266=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A266,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C266=\"b\",C266=\"d\"),\nM266/(1+L266),\nIF(OR(LEFT(D266,2)=\"Rp\",LEFT(D266,2)=\"Mg\"),0,\nVLOOKUP(A266,Quantities[],Quantities!$F$2)+VLOOKUP(A266,Quantities[],Quantities!$AM$2)))","v":94},{"$f":"IF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A266,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C266=\"a\",\nVLOOKUP(A266,Quantities[],Quantities!$AG$2,0),\n0))","v":0},94,null,"20"]
[{"$f":"'3   Material'!A267","v":2010},{"$f":"'3   Material'!B267","v":"M"},{"$f":"'3   Material'!C267","v":"e"},{"$f":"'3   Material'!D267","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B267=\"N\",$B267=\"O\"),0,\n\nIF(AND($B267=\"A\",$C267=\"a\",OR(LEFT($D267,2)=\"Dz\",LEFT($D267,2)=\"Sc\")),0,\n\nVLOOKUP($A267,Quantities[],Quantities!$E$2)/43560))","v":1.53},{"$f":"IF(AND(OR(C267=\"b\",C267=\"d\"),OR('4   Earthwork'!$B267=\"C\",'4   Earthwork'!$B267=\"D\",'4   Earthwork'!$B267=\"A\",'4   Earthwork'!$B267=\"E\",'4   Earthwork'!$B267=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A267,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C267=\"b\",C267=\"d\"),\nM267/(1+L267),\nIF(OR(LEFT(D267,2)=\"Rp\",LEFT(D267,2)=\"Mg\"),0,\nVLOOKUP(A267,Quantities[],Quantities!$F$2)+VLOOKUP(A267,Quantities[],Quantities!$AM$2)))","v":592},{"$f":"IF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A267,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C267=\"a\",\nVLOOKUP(A267,Quantities[],Quantities!$AG$2,0),\n0))","v":0},592,null,"20"]
[{"$f":"'3   Material'!A268","v":3001},{"$f":"'3   Material'!B268","v":"M"},{"$f":"'3   Material'!C268","v":"e"},{"$f":"'3   Material'!D268","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B268=\"N\",$B268=\"O\"),0,\n\nIF(AND($B268=\"A\",$C268=\"a\",OR(LEFT($D268,2)=\"Dz\",LEFT($D268,2)=\"Sc\")),0,\n\nVLOOKUP($A268,Quantities[],Quantities!$E$2)/43560))","v":50},{"$f":"IF(AND(OR(C268=\"b\",C268=\"d\"),OR('4   Earthwork'!$B268=\"C\",'4   Earthwork'!$B268=\"D\",'4   Earthwork'!$B268=\"A\",'4   Earthwork'!$B268=\"E\",'4   Earthwork'!$B268=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A268,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C268=\"b\",C268=\"d\"),\nM268/(1+L268),\nIF(OR(LEFT(D268,2)=\"Rp\",LEFT(D268,2)=\"Mg\"),0,\nVLOOKUP(A268,Quantities[],Quantities!$F$2)+VLOOKUP(A268,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A268,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C268=\"a\",\nVLOOKUP(A268,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A269","v":3004},{"$f":"'3   Material'!B269","v":"M"},{"$f":"'3   Material'!C269","v":"e"},{"$f":"'3   Material'!D269","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B269=\"N\",$B269=\"O\"),0,\n\nIF(AND($B269=\"A\",$C269=\"a\",OR(LEFT($D269,2)=\"Dz\",LEFT($D269,2)=\"Sc\")),0,\n\nVLOOKUP($A269,Quantities[],Quantities!$E$2)/43560))","v":1.446},{"$f":"IF(AND(OR(C269=\"b\",C269=\"d\"),OR('4   Earthwork'!$B269=\"C\",'4   Earthwork'!$B269=\"D\",'4   Earthwork'!$B269=\"A\",'4   Earthwork'!$B269=\"E\",'4   Earthwork'!$B269=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A269,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C269=\"b\",C269=\"d\"),\nM269/(1+L269),\nIF(OR(LEFT(D269,2)=\"Rp\",LEFT(D269,2)=\"Mg\"),0,\nVLOOKUP(A269,Quantities[],Quantities!$F$2)+VLOOKUP(A269,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A269,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C269=\"a\",\nVLOOKUP(A269,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A270","v":3005},{"$f":"'3   Material'!B270","v":"N"},{"$f":"'3   Material'!C270","v":"e"},{"$f":"'3   Material'!D270","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B270=\"N\",$B270=\"O\"),0,\n\nIF(AND($B270=\"A\",$C270=\"a\",OR(LEFT($D270,2)=\"Dz\",LEFT($D270,2)=\"Sc\")),0,\n\nVLOOKUP($A270,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C270=\"b\",C270=\"d\"),OR('4   Earthwork'!$B270=\"C\",'4   Earthwork'!$B270=\"D\",'4   Earthwork'!$B270=\"A\",'4   Earthwork'!$B270=\"E\",'4   Earthwork'!$B270=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A270,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C270=\"b\",C270=\"d\"),\nM270/(1+L270),\nIF(OR(LEFT(D270,2)=\"Rp\",LEFT(D270,2)=\"Mg\"),0,\nVLOOKUP(A270,Quantities[],Quantities!$F$2)+VLOOKUP(A270,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A270,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C270=\"a\",\nVLOOKUP(A270,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A271","v":1701},{"$f":"'3   Material'!B271","v":"R"},{"$f":"'3   Material'!C271","v":"e"},{"$f":"'3   Material'!D271","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B271=\"N\",$B271=\"O\"),0,\n\nIF(AND($B271=\"A\",$C271=\"a\",OR(LEFT($D271,2)=\"Dz\",LEFT($D271,2)=\"Sc\")),0,\n\nVLOOKUP($A271,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C271=\"b\",C271=\"d\"),OR('4   Earthwork'!$B271=\"C\",'4   Earthwork'!$B271=\"D\",'4   Earthwork'!$B271=\"A\",'4   Earthwork'!$B271=\"E\",'4   Earthwork'!$B271=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A271,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C271=\"b\",C271=\"d\"),\nM271/(1+L271),\nIF(OR(LEFT(D271,2)=\"Rp\",LEFT(D271,2)=\"Mg\"),0,\nVLOOKUP(A271,Quantities[],Quantities!$F$2)+VLOOKUP(A271,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A271,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C271=\"a\",\nVLOOKUP(A271,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"17"]
[{"$f":"'3   Material'!A272","v":1801},{"$f":"'3   Material'!B272","v":"R"},{"$f":"'3   Material'!C272","v":"e"},{"$f":"'3   Material'!D272","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B272=\"N\",$B272=\"O\"),0,\n\nIF(AND($B272=\"A\",$C272=\"a\",OR(LEFT($D272,2)=\"Dz\",LEFT($D272,2)=\"Sc\")),0,\n\nVLOOKUP($A272,Quantities[],Quantities!$E$2)/43560))","v":2.2956841138659321E-6},{"$f":"IF(AND(OR(C272=\"b\",C272=\"d\"),OR('4   Earthwork'!$B272=\"C\",'4   Earthwork'!$B272=\"D\",'4   Earthwork'!$B272=\"A\",'4   Earthwork'!$B272=\"E\",'4   Earthwork'!$B272=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A272,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C272=\"b\",C272=\"d\"),\nM272/(1+L272),\nIF(OR(LEFT(D272,2)=\"Rp\",LEFT(D272,2)=\"Mg\"),0,\nVLOOKUP(A272,Quantities[],Quantities!$F$2)+VLOOKUP(A272,Quantities[],Quantities!$AM$2)))","v":0.1},{"$f":"IF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A272,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C272=\"a\",\nVLOOKUP(A272,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0.1,null,"18"]
[{"$f":"'3   Material'!A273","v":1702},{"$f":"'3   Material'!B273","v":"S"},{"$f":"'3   Material'!C273","v":"e"},{"$f":"'3   Material'!D273","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B273=\"N\",$B273=\"O\"),0,\n\nIF(AND($B273=\"A\",$C273=\"a\",OR(LEFT($D273,2)=\"Dz\",LEFT($D273,2)=\"Sc\")),0,\n\nVLOOKUP($A273,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C273=\"b\",C273=\"d\"),OR('4   Earthwork'!$B273=\"C\",'4   Earthwork'!$B273=\"D\",'4   Earthwork'!$B273=\"A\",'4   Earthwork'!$B273=\"E\",'4   Earthwork'!$B273=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A273,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C273=\"b\",C273=\"d\"),\nM273/(1+L273),\nIF(OR(LEFT(D273,2)=\"Rp\",LEFT(D273,2)=\"Mg\"),0,\nVLOOKUP(A273,Quantities[],Quantities!$F$2)+VLOOKUP(A273,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A273,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C273=\"a\",\nVLOOKUP(A273,Quantities[],Quantities!$AG$2,0),\n0))","v":0},{"$f":"IF(AND(OR(C273=\"b\",C273=\"d\"),NOT($B273=\"E\")),\nI273*J273*43560/(12*27),\nIF(OR(LEFT(D273,2)=\"Rp\",LEFT(D273,2)=\"Mg\"),0,\nK273*(1+L273)))","v":0},null,{"$f":"LEFT(TEXT(A273,\"0\"),2)","v":"17"}]
[{"$f":"'3   Material'!A274","v":1802},{"$f":"'3   Material'!B274","v":"S"},{"$f":"'3   Material'!C274","v":"e"},{"$f":"'3   Material'!D274","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(OR($B274=\"N\",$B274=\"O\"),0,\n\nIF(AND($B274=\"A\",$C274=\"a\",OR(LEFT($D274,2)=\"Dz\",LEFT($D274,2)=\"Sc\")),0,\n\nVLOOKUP($A274,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(AND(OR(C274=\"b\",C274=\"d\"),OR('4   Earthwork'!$B274=\"C\",'4   Earthwork'!$B274=\"D\",'4   Earthwork'!$B274=\"A\",'4   Earthwork'!$B274=\"E\",'4   Earthwork'!$B274=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A274,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C274=\"b\",C274=\"d\"),\nM274/(1+L274),\nIF(OR(LEFT(D274,2)=\"Rp\",LEFT(D274,2)=\"Mg\"),0,\nVLOOKUP(A274,Quantities[],Quantities!$F$2)+VLOOKUP(A274,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A274,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C274=\"a\",\nVLOOKUP(A274,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"18"]
[{"$f":"'3   Material'!A275","v":5099},{"$f":"'3   Material'!B275","v":"E"},{"$f":"'3   Material'!C275","v":"c"},{"$f":"'3   Material'!D275","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"IF(OR($B275=\"N\",$B275=\"O\"),0,\n\nIF(AND($B275=\"A\",$C275=\"a\",OR(LEFT($D275,2)=\"Dz\",LEFT($D275,2)=\"Sc\")),0,\n\nVLOOKUP($A275,Quantities[],Quantities!$E$2)/43560))","v":19.100000000000001},{"$f":"IF(AND(OR(C275=\"b\",C275=\"d\"),OR('4   Earthwork'!$B275=\"C\",'4   Earthwork'!$B275=\"D\",'4   Earthwork'!$B275=\"A\",'4   Earthwork'!$B275=\"E\",'4   Earthwork'!$B275=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A275,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C275=\"b\",C275=\"d\"),\nM275/(1+L275),\nIF(OR(LEFT(D275,2)=\"Rp\",LEFT(D275,2)=\"Mg\"),0,\nVLOOKUP(A275,Quantities[],Quantities!$F$2)+VLOOKUP(A275,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A275,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C275=\"a\",\nVLOOKUP(A275,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"50"]
[{"$f":"'3   Material'!A276","v":5099},{"$f":"'3   Material'!B276","v":"J"},{"$f":"'3   Material'!C276","v":"e"},{"$f":"'3   Material'!D276","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"IF(OR($B276=\"N\",$B276=\"O\"),0,\n\nIF(AND($B276=\"A\",$C276=\"a\",OR(LEFT($D276,2)=\"Dz\",LEFT($D276,2)=\"Sc\")),0,\n\nVLOOKUP($A276,Quantities[],Quantities!$E$2)/43560))","v":19.100000000000001},{"$f":"IF(AND(OR(C276=\"b\",C276=\"d\"),OR('4   Earthwork'!$B276=\"C\",'4   Earthwork'!$B276=\"D\",'4   Earthwork'!$B276=\"A\",'4   Earthwork'!$B276=\"E\",'4   Earthwork'!$B276=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A276,Quantities!$C$56:$C$89)),\nQuantities!$A$56:$AP$89,Quantities!$AF$2),\n0)","v":0},{"$f":"IF(OR(C276=\"b\",C276=\"d\"),\nM276/(1+L276),\nIF(OR(LEFT(D276,2)=\"Rp\",LEFT(D276,2)=\"Mg\"),0,\nVLOOKUP(A276,Quantities[],Quantities!$F$2)+VLOOKUP(A276,Quantities[],Quantities!$AM$2)))","v":0},{"$f":"IF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH(A276,Quantities!$C$56:$C$89)),Quantities[],Quantities!$AG$2),\nIF(C276=\"a\",\nVLOOKUP(A276,Quantities[],Quantities!$AG$2,0),\n0))","v":0},0,null,"50"]

{"sheet":"5   Dozer","index":8,"n_rows":276,"n_cols":28,"rows_kept":276,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #5"]
[null,null,null,null,"Productivity and Hours Required for Dozer Use---Earthmoving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2019-03-29"}]
[]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Uses volumes of outslope sections and dam breaches to calculate productivity"]
[null,null,null,null,"Uses push distances of outslope sections for grading productivity"]
[null,null,null,null,"Uses scraper push cycle time for dozer assist with scraper (not used in this RCE - maintains option for alternative testing)"]
[null,null,null,null,"Uses loader cycle time for dozer assist with loader at cover stockpiles"]
[null,null,null,null,"Grade Factor = -0.02(Grade %) + 1"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Type of Equipment\nto Assist","Number of Dozers per Assist","Loose /Stockpile Volume (cy)","Productivity (cy/hr)","Scraper Pusher Cycle Time (min)","Cycles per Scraper per Hr","Loader/Shovel/\nExcavator\nCycle Time (hr)","Total Task Time (hrs)","Material Factor","Grade Factor","Material Weight (lb/cy)","Production Method/Blade","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Direct Drive Trans."]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B15=\"B\",LEFT(D15,2)=\"Dz\"),\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Ld1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld1\"))=1),\"Ld1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Ld2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld2\"))=1),\"Ld2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Ld3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld3\"))=1),\"Ld3\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Ld4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld4\"))=1),\"Ld4\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Ld5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld5\"))=1),\"Ld5\",\n\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sh1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh1\"))=1),\"Sh1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sh2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh2\"))=1),\"Sh2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sh3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh3\"))=1),\"Sh3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sh4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh4\"))=1),\"Sh4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sh5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh5\"))=1),\"Sh5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Ex1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex1\"))=1),\"Ex1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Ex2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex2\"))=1),\"Ex2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Ex3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex3\"))=1),\"Ex3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Ex4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex4\"))=1),\"Ex4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Ex5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex5\"))=1),\"Ex5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Sc1\"))=1),\"Sc1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Sc2\"))=1),\"Sc2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Sc3\"))=1),\"Sc3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Sc4\"))=1),\"Sc4\",\n\n\"Sc5\"))))))))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D15,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(C15=\"a\",\n(W15*X15*R15*(Y15/60)*S15*(2300/T15)*U15*Z15*AA15*AB15),\n0),0)","v":0},{"$f":"IF(AND(B15=\"B\",LEFT(J15,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",J15),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B15=\"B\",LEFT(J15,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",J15),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B15=\"B\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B15=\"B\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",J15),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J15,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N15/60*K15,\nIF(OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\",LEFT(J15,2)=\"Ex\"), P15*K15,\nIF(M15=0,0,(L15/M15))))","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(C15=\"a\", VLOOKUP(A15,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(C15=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"c\"), VLOOKUP(A15,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(C15=\"a\",\nVLOOKUP(D15,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",\nIF(AND(LEFT(D15,2)=\"Dz\",B15=\"B\",C15=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V15>0,\nIF(LEFT(D15,2)=\"Dz\",\nIF(AND(LEFT(D15,2)=\"Dz\",B15=\"B\",C15=\"b\"),0,\n(VLOOKUP(D15,Equipment[],Equipment!$N$2))*((V15)^(VLOOKUP(D15,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D15,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(C15=\"a\",\nVLOOKUP(D15,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(C15=\"a\",\nVLOOKUP(D15,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(C15=\"a\",\nVLOOKUP(D15,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B16=\"B\",LEFT(D16,2)=\"Dz\"),\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Ld1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld1\"))=1),\"Ld1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Ld2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld2\"))=1),\"Ld2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Ld3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld3\"))=1),\"Ld3\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Ld4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld4\"))=1),\"Ld4\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Ld5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld5\"))=1),\"Ld5\",\n\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sh1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh1\"))=1),\"Sh1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sh2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh2\"))=1),\"Sh2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sh3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh3\"))=1),\"Sh3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sh4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh4\"))=1),\"Sh4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sh5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh5\"))=1),\"Sh5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Ex1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex1\"))=1),\"Ex1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Ex2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex2\"))=1),\"Ex2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Ex3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex3\"))=1),\"Ex3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Ex4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex4\"))=1),\"Ex4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Ex5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex5\"))=1),\"Ex5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sc1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Sc1\"))=1),\"Sc1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sc2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Sc2\"))=1),\"Sc2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sc3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Sc3\"))=1),\"Sc3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sc4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Sc4\"))=1),\"Sc4\",\n\n\"Sc5\"))))))))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D16,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(C16=\"a\",\n(W16*X16*R16*(Y16/60)*S16*(2300/T16)*U16*Z16*AA16*AB16),\n0),0)","v":0},{"$f":"IF(AND(B16=\"B\",LEFT(J16,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",J16),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B16=\"B\",LEFT(J16,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",J16),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B16=\"B\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B16=\"B\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",J16),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J16,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N16/60*K16,\nIF(OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\",LEFT(J16,2)=\"Ex\"), P16*K16,\nIF(M16=0,0,(L16/M16))))","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(C16=\"a\", VLOOKUP(A16,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(C16=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"c\"), VLOOKUP(A16,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(C16=\"a\",\nVLOOKUP(D16,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",\nIF(AND(LEFT(D16,2)=\"Dz\",B16=\"B\",C16=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V16>0,\nIF(LEFT(D16,2)=\"Dz\",\nIF(AND(LEFT(D16,2)=\"Dz\",B16=\"B\",C16=\"b\"),0,\n(VLOOKUP(D16,Equipment[],Equipment!$N$2))*((V16)^(VLOOKUP(D16,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D16,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(C16=\"a\",\nVLOOKUP(D16,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(C16=\"a\",\nVLOOKUP(D16,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(C16=\"a\",\nVLOOKUP(D16,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D17,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B17=\"B\",LEFT(J17,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"D-\",C17,\"-\",J17),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B17=\"B\",LEFT(J17,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"D-\",C17,\"-\",J17),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B17=\"B\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B17=\"B\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",J17),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J17,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N17/60*K17,\nIF(OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\",LEFT(J17,2)=\"Ex\"), P17*K17,\nIF(M17=0,0,(L17/M17))))","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(C17=\"a\", VLOOKUP(A17,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(C17=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"c\"), VLOOKUP(A17,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(C17=\"a\",\nVLOOKUP(D17,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",\nIF(AND(LEFT(D17,2)=\"Dz\",B17=\"B\",C17=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V17>0,\nIF(LEFT(D17,2)=\"Dz\",\nIF(AND(LEFT(D17,2)=\"Dz\",B17=\"B\",C17=\"b\"),0,\n(VLOOKUP(D17,Equipment[],Equipment!$N$2))*((V17)^(VLOOKUP(D17,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D17,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(C17=\"a\",\nVLOOKUP(D17,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(C17=\"a\",\nVLOOKUP(D17,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(C17=\"a\",\nVLOOKUP(D17,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D18,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B18=\"B\",LEFT(J18,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"D-\",C18,\"-\",J18),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B18=\"B\",LEFT(J18,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"D-\",C18,\"-\",J18),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B18=\"B\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B18=\"B\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",J18),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J18,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N18/60*K18,\nIF(OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\",LEFT(J18,2)=\"Ex\"), P18*K18,\nIF(M18=0,0,(L18/M18))))","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(C18=\"a\", VLOOKUP(A18,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(C18=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"c\"), VLOOKUP(A18,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(C18=\"a\",\nVLOOKUP(D18,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",\nIF(AND(LEFT(D18,2)=\"Dz\",B18=\"B\",C18=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V18>0,\nIF(LEFT(D18,2)=\"Dz\",\nIF(AND(LEFT(D18,2)=\"Dz\",B18=\"B\",C18=\"b\"),0,\n(VLOOKUP(D18,Equipment[],Equipment!$N$2))*((V18)^(VLOOKUP(D18,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D18,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(C18=\"a\",\nVLOOKUP(D18,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(C18=\"a\",\nVLOOKUP(D18,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(C18=\"a\",\nVLOOKUP(D18,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D19,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B19=\"B\",LEFT(J19,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"D-\",C19,\"-\",J19),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B19=\"B\",LEFT(J19,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"D-\",C19,\"-\",J19),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B19=\"B\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B19=\"B\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"A-\",C19,\"-\",J19),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J19,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N19/60*K19,\nIF(OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\",LEFT(J19,2)=\"Ex\"), P19*K19,\nIF(M19=0,0,(L19/M19))))","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(C19=\"a\", VLOOKUP(A19,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(C19=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"c\"), VLOOKUP(A19,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(C19=\"a\",\nVLOOKUP(D19,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",\nIF(AND(LEFT(D19,2)=\"Dz\",B19=\"B\",C19=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V19>0,\nIF(LEFT(D19,2)=\"Dz\",\nIF(AND(LEFT(D19,2)=\"Dz\",B19=\"B\",C19=\"b\"),0,\n(VLOOKUP(D19,Equipment[],Equipment!$N$2))*((V19)^(VLOOKUP(D19,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D19,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(C19=\"a\",\nVLOOKUP(D19,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(C19=\"a\",\nVLOOKUP(D19,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(C19=\"a\",\nVLOOKUP(D19,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D20,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":666680},410.11872424923462,{"$f":"IF(AND(B20=\"B\",LEFT(J20,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"D-\",C20,\"-\",J20),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B20=\"B\",LEFT(J20,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"D-\",C20,\"-\",J20),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B20=\"B\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B20=\"B\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"A-\",C20,\"-\",J20),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J20,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N20/60*K20,\nIF(OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\",LEFT(J20,2)=\"Ex\"), P20*K20,\nIF(M20=0,0,(L20/M20))))","v":1625.5780596714469},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(C20=\"a\", VLOOKUP(A20,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(C20=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":1.02},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"c\"), VLOOKUP(A20,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(C20=\"a\",\nVLOOKUP(D20,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D20,2)=\"Dz\",\nIF(AND(LEFT(D20,2)=\"Dz\",B20=\"B\",C20=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":540},{"$f":"IF(V20>0,\nIF(LEFT(D20,2)=\"Dz\",\nIF(AND(LEFT(D20,2)=\"Dz\",B20=\"B\",C20=\"b\"),0,\n(VLOOKUP(D20,Equipment[],Equipment!$N$2))*((V20)^(VLOOKUP(D20,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":576.89334613063681},{"$f":"IF(LEFT(D20,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D20,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D20,2)=\"Dz\",VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(C20=\"a\",\nVLOOKUP(D20,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(C20=\"a\",\nVLOOKUP(D20,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(C20=\"a\",\nVLOOKUP(D20,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D21,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":3150704.3855195497},2802.2695355886754,{"$f":"IF(AND(B21=\"B\",LEFT(J21,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"D-\",C21,\"-\",J21),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B21=\"B\",LEFT(J21,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"D-\",C21,\"-\",J21),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B21=\"B\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B21=\"B\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",J21),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J21,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N21/60*K21,\nIF(OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\",LEFT(J21,2)=\"Ex\"), P21*K21,\nIF(M21=0,0,(L21/M21))))","v":1124.3402340516393},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(C21=\"a\", VLOOKUP(A21,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(C21=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":1.54},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"c\"), VLOOKUP(A21,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(C21=\"a\",\nVLOOKUP(D21,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D21,2)=\"Dz\",\nIF(AND(LEFT(D21,2)=\"Dz\",B21=\"B\",C21=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":99},{"$f":"IF(V21>0,\nIF(LEFT(D21,2)=\"Dz\",\nIF(AND(LEFT(D21,2)=\"Dz\",B21=\"B\",C21=\"b\"),0,\n(VLOOKUP(D21,Equipment[],Equipment!$N$2))*((V21)^(VLOOKUP(D21,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":2610.8101263248532},{"$f":"IF(LEFT(D21,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D21,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D21,2)=\"Dz\",VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(C21=\"a\",\nVLOOKUP(D21,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(C21=\"a\",\nVLOOKUP(D21,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(C21=\"a\",\nVLOOKUP(D21,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D22,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":1450500.0093663272},3022.8021550215713,{"$f":"IF(AND(B22=\"B\",LEFT(J22,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"D-\",C22,\"-\",J22),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B22=\"B\",LEFT(J22,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"D-\",C22,\"-\",J22),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B22=\"B\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B22=\"B\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"A-\",C22,\"-\",J22),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J22,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N22/60*K22,\nIF(OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\",LEFT(J22,2)=\"Ex\"), P22*K22,\nIF(M22=0,0,(L22/M22))))","v":479.85277731680594},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(C22=\"a\", VLOOKUP(A22,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(C22=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":1.6600000000000001},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"c\"), VLOOKUP(A22,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(C22=\"a\",\nVLOOKUP(D22,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D22,2)=\"Dz\",\nIF(AND(LEFT(D22,2)=\"Dz\",B22=\"B\",C22=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":98.92},{"$f":"IF(V22>0,\nIF(LEFT(D22,2)=\"Dz\",\nIF(AND(LEFT(D22,2)=\"Dz\",B22=\"B\",C22=\"b\"),0,\n(VLOOKUP(D22,Equipment[],Equipment!$N$2))*((V22)^(VLOOKUP(D22,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":2612.6891334654752},{"$f":"IF(LEFT(D22,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D22,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D22,2)=\"Dz\",VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(C22=\"a\",\nVLOOKUP(D22,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(C22=\"a\",\nVLOOKUP(D22,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(C22=\"a\",\nVLOOKUP(D22,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D23,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":33718.666666666664},1783.2624317382481,{"$f":"IF(AND(B23=\"B\",LEFT(J23,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"D-\",C23,\"-\",J23),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B23=\"B\",LEFT(J23,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"D-\",C23,\"-\",J23),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B23=\"B\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B23=\"B\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"A-\",C23,\"-\",J23),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J23,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N23/60*K23,\nIF(OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\",LEFT(J23,2)=\"Ex\"), P23*K23,\nIF(M23=0,0,(L23/M23))))","v":18.908415310358524},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(C23=\"a\", VLOOKUP(A23,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(C23=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0.98},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"c\"), VLOOKUP(A23,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(C23=\"a\",\nVLOOKUP(D23,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D23,2)=\"Dz\",\nIF(AND(LEFT(D23,2)=\"Dz\",B23=\"B\",C23=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":99},{"$f":"IF(V23>0,\nIF(LEFT(D23,2)=\"Dz\",\nIF(AND(LEFT(D23,2)=\"Dz\",B23=\"B\",C23=\"b\"),0,\n(VLOOKUP(D23,Equipment[],Equipment!$N$2))*((V23)^(VLOOKUP(D23,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":2610.8101263248532},{"$f":"IF(LEFT(D23,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D23,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D23,2)=\"Dz\",VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(C23=\"a\",\nVLOOKUP(D23,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(C23=\"a\",\nVLOOKUP(D23,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(C23=\"a\",\nVLOOKUP(D23,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D24,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":5825.9259259259261},2898.2752456622629,{"$f":"IF(AND(B24=\"B\",LEFT(J24,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"D-\",C24,\"-\",J24),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B24=\"B\",LEFT(J24,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"D-\",C24,\"-\",J24),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B24=\"B\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B24=\"B\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"A-\",C24,\"-\",J24),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J24,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N24/60*K24,\nIF(OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\",LEFT(J24,2)=\"Ex\"), P24*K24,\nIF(M24=0,0,(L24/M24))))","v":2.0101354882167817},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(C24=\"a\", VLOOKUP(A24,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(C24=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":1.02},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"c\"), VLOOKUP(A24,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(C24=\"a\",\nVLOOKUP(D24,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D24,2)=\"Dz\",\nIF(AND(LEFT(D24,2)=\"Dz\",B24=\"B\",C24=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":60},{"$f":"IF(V24>0,\nIF(LEFT(D24,2)=\"Dz\",\nIF(AND(LEFT(D24,2)=\"Dz\",B24=\"B\",C24=\"b\"),0,\n(VLOOKUP(D24,Equipment[],Equipment!$N$2))*((V24)^(VLOOKUP(D24,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":4076.8577624405229},{"$f":"IF(LEFT(D24,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D24,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D24,2)=\"Dz\",VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(C24=\"a\",\nVLOOKUP(D24,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(C24=\"a\",\nVLOOKUP(D24,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(C24=\"a\",\nVLOOKUP(D24,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D25,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":19718.518518518518},2403.2617728272635,{"$f":"IF(AND(B25=\"B\",LEFT(J25,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"D-\",C25,\"-\",J25),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B25=\"B\",LEFT(J25,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"D-\",C25,\"-\",J25),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B25=\"B\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B25=\"B\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"A-\",C25,\"-\",J25),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J25,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N25/60*K25,\nIF(OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\",LEFT(J25,2)=\"Ex\"), P25*K25,\nIF(M25=0,0,(L25/M25))))","v":8.204898335032853},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(C25=\"a\", VLOOKUP(A25,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(C25=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":1.6600000000000001},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"c\"), VLOOKUP(A25,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(C25=\"a\",\nVLOOKUP(D25,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D25,2)=\"Dz\",\nIF(AND(LEFT(D25,2)=\"Dz\",B25=\"B\",C25=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":128},{"$f":"IF(V25>0,\nIF(LEFT(D25,2)=\"Dz\",\nIF(AND(LEFT(D25,2)=\"Dz\",B25=\"B\",C25=\"b\"),0,\n(VLOOKUP(D25,Equipment[],Equipment!$N$2))*((V25)^(VLOOKUP(D25,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":2077.2037324070111},{"$f":"IF(LEFT(D25,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D25,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D25,2)=\"Dz\",VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(C25=\"a\",\nVLOOKUP(D25,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(C25=\"a\",\nVLOOKUP(D25,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(C25=\"a\",\nVLOOKUP(D25,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D26,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":8988.0331407407411},1981.2167205514697,{"$f":"IF(AND(B26=\"B\",LEFT(J26,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"D-\",C26,\"-\",J26),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B26=\"B\",LEFT(J26,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"D-\",C26,\"-\",J26),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B26=\"B\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B26=\"B\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"A-\",C26,\"-\",J26),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J26,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N26/60*K26,\nIF(OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\",LEFT(J26,2)=\"Ex\"), P26*K26,\nIF(M26=0,0,(L26/M26))))","v":4.5366228981950698},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(C26=\"a\", VLOOKUP(A26,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(C26=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":1.02},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"c\"), VLOOKUP(A26,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(C26=\"a\",\nVLOOKUP(D26,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D26,2)=\"Dz\",\nIF(AND(LEFT(D26,2)=\"Dz\",B26=\"B\",C26=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":92},{"$f":"IF(V26>0,\nIF(LEFT(D26,2)=\"Dz\",\nIF(AND(LEFT(D26,2)=\"Dz\",B26=\"B\",C26=\"b\"),0,\n(VLOOKUP(D26,Equipment[],Equipment!$N$2))*((V26)^(VLOOKUP(D26,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":2786.8777399061591},{"$f":"IF(LEFT(D26,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D26,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(C26=\"a\",\nVLOOKUP(D26,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(C26=\"a\",\nVLOOKUP(D26,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(C26=\"a\",\nVLOOKUP(D26,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D27,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":243350},1939.158072752871,{"$f":"IF(AND(B27=\"B\",LEFT(J27,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"D-\",C27,\"-\",J27),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B27=\"B\",LEFT(J27,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"D-\",C27,\"-\",J27),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B27=\"B\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B27=\"B\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"A-\",C27,\"-\",J27),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J27,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N27/60*K27,\nIF(OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\",LEFT(J27,2)=\"Ex\"), P27*K27,\nIF(M27=0,0,(L27/M27))))","v":125.49260600221984},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(C27=\"a\", VLOOKUP(A27,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(C27=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":1.6600000000000001},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"c\"), VLOOKUP(A27,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(C27=\"a\",\nVLOOKUP(D27,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D27,2)=\"Dz\",\nIF(AND(LEFT(D27,2)=\"Dz\",B27=\"B\",C27=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":162.9},{"$f":"IF(V27>0,\nIF(LEFT(D27,2)=\"Dz\",\nIF(AND(LEFT(D27,2)=\"Dz\",B27=\"B\",C27=\"b\"),0,\n(VLOOKUP(D27,Equipment[],Equipment!$N$2))*((V27)^(VLOOKUP(D27,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":1676.0664327093962},{"$f":"IF(LEFT(D27,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D27,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(C27=\"a\",\nVLOOKUP(D27,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(C27=\"a\",\nVLOOKUP(D27,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(C27=\"a\",\nVLOOKUP(D27,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D28,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":50794.5},1125.1543940238751,{"$f":"IF(AND(B28=\"B\",LEFT(J28,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"D-\",C28,\"-\",J28),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B28=\"B\",LEFT(J28,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"D-\",C28,\"-\",J28),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B28=\"B\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B28=\"B\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"A-\",C28,\"-\",J28),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J28,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N28/60*K28,\nIF(OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\",LEFT(J28,2)=\"Ex\"), P28*K28,\nIF(M28=0,0,(L28/M28))))","v":45.144471078626189},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(C28=\"a\", VLOOKUP(A28,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(C28=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":1.016},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"c\"), VLOOKUP(A28,Quantities[], Quantities!$AJ$2),0),0)","v":2900},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(C28=\"a\",\nVLOOKUP(D28,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D28,2)=\"Dz\",\nIF(AND(LEFT(D28,2)=\"Dz\",B28=\"B\",C28=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":200},{"$f":"IF(V28>0,\nIF(LEFT(D28,2)=\"Dz\",\nIF(AND(LEFT(D28,2)=\"Dz\",B28=\"B\",C28=\"b\"),0,\n(VLOOKUP(D28,Equipment[],Equipment!$N$2))*((V28)^(VLOOKUP(D28,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":1396.3316255859456},{"$f":"IF(LEFT(D28,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D28,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D28,2)=\"Dz\",VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(C28=\"a\",\nVLOOKUP(D28,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(C28=\"a\",\nVLOOKUP(D28,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(C28=\"a\",\nVLOOKUP(D28,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D29,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":170294},1507.2359380529601,{"$f":"IF(AND(B29=\"B\",LEFT(J29,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"D-\",C29,\"-\",J29),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B29=\"B\",LEFT(J29,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"D-\",C29,\"-\",J29),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B29=\"B\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B29=\"B\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"A-\",C29,\"-\",J29),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J29,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N29/60*K29,\nIF(OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\",LEFT(J29,2)=\"Ex\"), P29*K29,\nIF(M29=0,0,(L29/M29))))","v":112.98430172782699},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(C29=\"a\", VLOOKUP(A29,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(C29=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":1.6600000000000001},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"c\"), VLOOKUP(A29,Quantities[], Quantities!$AJ$2),0),0)","v":2900},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(C29=\"a\",\nVLOOKUP(D29,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D29,2)=\"Dz\",\nIF(AND(LEFT(D29,2)=\"Dz\",B29=\"B\",C29=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":250},{"$f":"IF(V29>0,\nIF(LEFT(D29,2)=\"Dz\",\nIF(AND(LEFT(D29,2)=\"Dz\",B29=\"B\",C29=\"b\"),0,\n(VLOOKUP(D29,Equipment[],Equipment!$N$2))*((V29)^(VLOOKUP(D29,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":1144.8360975258208},{"$f":"IF(LEFT(D29,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D29,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(C29=\"a\",\nVLOOKUP(D29,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(C29=\"a\",\nVLOOKUP(D29,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(C29=\"a\",\nVLOOKUP(D29,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D30,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":67765},1615.5133777233762,{"$f":"IF(AND(B30=\"B\",LEFT(J30,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"D-\",C30,\"-\",J30),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B30=\"B\",LEFT(J30,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"D-\",C30,\"-\",J30),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B30=\"B\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B30=\"B\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"A-\",C30,\"-\",J30),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J30,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N30/60*K30,\nIF(OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\",LEFT(J30,2)=\"Ex\"), P30*K30,\nIF(M30=0,0,(L30/M30))))","v":41.946418354948079},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(C30=\"a\", VLOOKUP(A30,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(C30=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":1.6600000000000001},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"c\"), VLOOKUP(A30,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(C30=\"a\",\nVLOOKUP(D30,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D30,2)=\"Dz\",\nIF(AND(LEFT(D30,2)=\"Dz\",B30=\"B\",C30=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":200},{"$f":"IF(V30>0,\nIF(LEFT(D30,2)=\"Dz\",\nIF(AND(LEFT(D30,2)=\"Dz\",B30=\"B\",C30=\"b\"),0,\n(VLOOKUP(D30,Equipment[],Equipment!$N$2))*((V30)^(VLOOKUP(D30,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":1396.3316255859456},{"$f":"IF(LEFT(D30,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D30,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D30,2)=\"Dz\",VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(C30=\"a\",\nVLOOKUP(D30,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(C30=\"a\",\nVLOOKUP(D30,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(C30=\"a\",\nVLOOKUP(D30,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D31,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B31=\"B\",LEFT(J31,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"D-\",C31,\"-\",J31),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B31=\"B\",LEFT(J31,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"D-\",C31,\"-\",J31),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B31=\"B\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B31=\"B\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"A-\",C31,\"-\",J31),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J31,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N31/60*K31,\nIF(OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\",LEFT(J31,2)=\"Ex\"), P31*K31,\nIF(M31=0,0,(L31/M31))))","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(C31=\"a\", VLOOKUP(A31,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(C31=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"c\"), VLOOKUP(A31,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(C31=\"a\",\nVLOOKUP(D31,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",\nIF(AND(LEFT(D31,2)=\"Dz\",B31=\"B\",C31=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V31>0,\nIF(LEFT(D31,2)=\"Dz\",\nIF(AND(LEFT(D31,2)=\"Dz\",B31=\"B\",C31=\"b\"),0,\n(VLOOKUP(D31,Equipment[],Equipment!$N$2))*((V31)^(VLOOKUP(D31,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D31,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(C31=\"a\",\nVLOOKUP(D31,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(C31=\"a\",\nVLOOKUP(D31,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(C31=\"a\",\nVLOOKUP(D31,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D32,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B32=\"B\",LEFT(J32,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"D-\",C32,\"-\",J32),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B32=\"B\",LEFT(J32,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"D-\",C32,\"-\",J32),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B32=\"B\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B32=\"B\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"A-\",C32,\"-\",J32),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J32,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N32/60*K32,\nIF(OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\",LEFT(J32,2)=\"Ex\"), P32*K32,\nIF(M32=0,0,(L32/M32))))","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(C32=\"a\", VLOOKUP(A32,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(C32=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"c\"), VLOOKUP(A32,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(C32=\"a\",\nVLOOKUP(D32,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",\nIF(AND(LEFT(D32,2)=\"Dz\",B32=\"B\",C32=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V32>0,\nIF(LEFT(D32,2)=\"Dz\",\nIF(AND(LEFT(D32,2)=\"Dz\",B32=\"B\",C32=\"b\"),0,\n(VLOOKUP(D32,Equipment[],Equipment!$N$2))*((V32)^(VLOOKUP(D32,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D32,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(C32=\"a\",\nVLOOKUP(D32,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(C32=\"a\",\nVLOOKUP(D32,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(C32=\"a\",\nVLOOKUP(D32,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D33,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B33=\"B\",LEFT(J33,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"D-\",C33,\"-\",J33),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B33=\"B\",LEFT(J33,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"D-\",C33,\"-\",J33),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B33=\"B\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B33=\"B\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"A-\",C33,\"-\",J33),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J33,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N33/60*K33,\nIF(OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\",LEFT(J33,2)=\"Ex\"), P33*K33,\nIF(M33=0,0,(L33/M33))))","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(C33=\"a\", VLOOKUP(A33,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(C33=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"c\"), VLOOKUP(A33,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(C33=\"a\",\nVLOOKUP(D33,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",\nIF(AND(LEFT(D33,2)=\"Dz\",B33=\"B\",C33=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V33>0,\nIF(LEFT(D33,2)=\"Dz\",\nIF(AND(LEFT(D33,2)=\"Dz\",B33=\"B\",C33=\"b\"),0,\n(VLOOKUP(D33,Equipment[],Equipment!$N$2))*((V33)^(VLOOKUP(D33,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D33,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(C33=\"a\",\nVLOOKUP(D33,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(C33=\"a\",\nVLOOKUP(D33,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(C33=\"a\",\nVLOOKUP(D33,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D34,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":73481.5},572.38989445281868,{"$f":"IF(AND(B34=\"B\",LEFT(J34,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"D-\",C34,\"-\",J34),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B34=\"B\",LEFT(J34,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"D-\",C34,\"-\",J34),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B34=\"B\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B34=\"B\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"A-\",C34,\"-\",J34),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J34,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N34/60*K34,\nIF(OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\",LEFT(J34,2)=\"Ex\"), P34*K34,\nIF(M34=0,0,(L34/M34))))","v":128.37665499011877},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(C34=\"a\", VLOOKUP(A34,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(C34=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":1.07},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"c\"), VLOOKUP(A34,Quantities[], Quantities!$AJ$2),0),0)","v":4185},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(C34=\"a\",\nVLOOKUP(D34,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D34,2)=\"Dz\",\nIF(AND(LEFT(D34,2)=\"Dz\",B34=\"B\",C34=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":300},{"$f":"IF(V34>0,\nIF(LEFT(D34,2)=\"Dz\",\nIF(AND(LEFT(D34,2)=\"Dz\",B34=\"B\",C34=\"b\"),0,\n(VLOOKUP(D34,Equipment[],Equipment!$N$2))*((V34)^(VLOOKUP(D34,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":973.36518012395209},{"$f":"IF(LEFT(D34,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D34,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D34,2)=\"Dz\",VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(C34=\"a\",\nVLOOKUP(D34,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(C34=\"a\",\nVLOOKUP(D34,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(C34=\"a\",\nVLOOKUP(D34,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D35,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":69996},1044.4406739196138,{"$f":"IF(AND(B35=\"B\",LEFT(J35,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"D-\",C35,\"-\",J35),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B35=\"B\",LEFT(J35,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"D-\",C35,\"-\",J35),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B35=\"B\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B35=\"B\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"A-\",C35,\"-\",J35),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J35,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N35/60*K35,\nIF(OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\",LEFT(J35,2)=\"Ex\"), P35*K35,\nIF(M35=0,0,(L35/M35))))","v":67.017688747525071},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(C35=\"a\", VLOOKUP(A35,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(C35=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":1.6600000000000001},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"c\"), VLOOKUP(A35,Quantities[], Quantities!$AJ$2),0),0)","v":4185},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(C35=\"a\",\nVLOOKUP(D35,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D35,2)=\"Dz\",\nIF(AND(LEFT(D35,2)=\"Dz\",B35=\"B\",C35=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":250},{"$f":"IF(V35>0,\nIF(LEFT(D35,2)=\"Dz\",\nIF(AND(LEFT(D35,2)=\"Dz\",B35=\"B\",C35=\"b\"),0,\n(VLOOKUP(D35,Equipment[],Equipment!$N$2))*((V35)^(VLOOKUP(D35,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":1144.8360975258208},{"$f":"IF(LEFT(D35,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D35,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D35,2)=\"Dz\",VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(C35=\"a\",\nVLOOKUP(D35,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(C35=\"a\",\nVLOOKUP(D35,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(C35=\"a\",\nVLOOKUP(D35,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D36,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":27893.249999999996},706.23929854353207,{"$f":"IF(AND(B36=\"B\",LEFT(J36,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"D-\",C36,\"-\",J36),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B36=\"B\",LEFT(J36,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"D-\",C36,\"-\",J36),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B36=\"B\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B36=\"B\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"A-\",C36,\"-\",J36),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J36,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N36/60*K36,\nIF(OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\",LEFT(J36,2)=\"Ex\"), P36*K36,\nIF(M36=0,0,(L36/M36))))","v":39.495465711868306},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(C36=\"a\", VLOOKUP(A36,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(C36=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0.19999999999999996},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"c\"), VLOOKUP(A36,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(C36=\"a\",\nVLOOKUP(D36,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D36,2)=\"Dz\",\nIF(AND(LEFT(D36,2)=\"Dz\",B36=\"B\",C36=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":47},{"$f":"IF(V36>0,\nIF(LEFT(D36,2)=\"Dz\",\nIF(AND(LEFT(D36,2)=\"Dz\",B36=\"B\",C36=\"b\"),0,\n(VLOOKUP(D36,Equipment[],Equipment!$N$2))*((V36)^(VLOOKUP(D36,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":5066.4993156383835},{"$f":"IF(LEFT(D36,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D36,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D36,2)=\"Dz\",VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(C36=\"a\",\nVLOOKUP(D36,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(C36=\"a\",\nVLOOKUP(D36,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(C36=\"a\",\nVLOOKUP(D36,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D37,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B37=\"B\",LEFT(J37,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"D-\",C37,\"-\",J37),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B37=\"B\",LEFT(J37,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"D-\",C37,\"-\",J37),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B37=\"B\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B37=\"B\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"A-\",C37,\"-\",J37),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J37,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N37/60*K37,\nIF(OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\",LEFT(J37,2)=\"Ex\"), P37*K37,\nIF(M37=0,0,(L37/M37))))","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(C37=\"a\", VLOOKUP(A37,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(C37=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"c\"), VLOOKUP(A37,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(C37=\"a\",\nVLOOKUP(D37,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",\nIF(AND(LEFT(D37,2)=\"Dz\",B37=\"B\",C37=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V37>0,\nIF(LEFT(D37,2)=\"Dz\",\nIF(AND(LEFT(D37,2)=\"Dz\",B37=\"B\",C37=\"b\"),0,\n(VLOOKUP(D37,Equipment[],Equipment!$N$2))*((V37)^(VLOOKUP(D37,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D37,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(C37=\"a\",\nVLOOKUP(D37,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(C37=\"a\",\nVLOOKUP(D37,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(C37=\"a\",\nVLOOKUP(D37,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ex1",2,{"$f":"IF(LEFT(D38,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":32570.3},360.69050758597137,{"$f":"IF(AND(B38=\"B\",LEFT(J38,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"D-\",C38,\"-\",J38),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B38=\"B\",LEFT(J38,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"D-\",C38,\"-\",J38),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B38=\"B\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B38=\"B\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"A-\",C38,\"-\",J38),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":28.951377777777775},{"$f":"IF(LEFT(J38,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N38/60*K38,\nIF(OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\",LEFT(J38,2)=\"Ex\"), P38*K38,\nIF(M38=0,0,(L38/M38))))","v":57.902755555555551},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(C38=\"a\", VLOOKUP(A38,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(C38=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0.19999999999999996},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"c\"), VLOOKUP(A38,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(C38=\"a\",\nVLOOKUP(D38,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D38,2)=\"Dz\",\nIF(AND(LEFT(D38,2)=\"Dz\",B38=\"B\",C38=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":100},{"$f":"IF(V38>0,\nIF(LEFT(D38,2)=\"Dz\",\nIF(AND(LEFT(D38,2)=\"Dz\",B38=\"B\",C38=\"b\"),0,\n(VLOOKUP(D38,Equipment[],Equipment!$N$2))*((V38)^(VLOOKUP(D38,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":2587.5623370297944},{"$f":"IF(LEFT(D38,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D38,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D38,2)=\"Dz\",VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(C38=\"a\",\nVLOOKUP(D38,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(C38=\"a\",\nVLOOKUP(D38,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(C38=\"a\",\nVLOOKUP(D38,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D39,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B39=\"B\",LEFT(J39,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"D-\",C39,\"-\",J39),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B39=\"B\",LEFT(J39,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"D-\",C39,\"-\",J39),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B39=\"B\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B39=\"B\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"A-\",C39,\"-\",J39),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J39,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N39/60*K39,\nIF(OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\",LEFT(J39,2)=\"Ex\"), P39*K39,\nIF(M39=0,0,(L39/M39))))","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(C39=\"a\", VLOOKUP(A39,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(C39=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"c\"), VLOOKUP(A39,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(C39=\"a\",\nVLOOKUP(D39,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",\nIF(AND(LEFT(D39,2)=\"Dz\",B39=\"B\",C39=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V39>0,\nIF(LEFT(D39,2)=\"Dz\",\nIF(AND(LEFT(D39,2)=\"Dz\",B39=\"B\",C39=\"b\"),0,\n(VLOOKUP(D39,Equipment[],Equipment!$N$2))*((V39)^(VLOOKUP(D39,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D39,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(C39=\"a\",\nVLOOKUP(D39,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(C39=\"a\",\nVLOOKUP(D39,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(C39=\"a\",\nVLOOKUP(D39,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",2,{"$f":"IF(LEFT(D40,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":41383.899999999994},360.69050758597137,{"$f":"IF(AND(B40=\"B\",LEFT(J40,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"D-\",C40,\"-\",J40),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B40=\"B\",LEFT(J40,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"D-\",C40,\"-\",J40),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B40=\"B\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B40=\"B\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"A-\",C40,\"-\",J40),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":38.441222624832491},{"$f":"IF(LEFT(J40,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N40/60*K40,\nIF(OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\",LEFT(J40,2)=\"Ex\"), P40*K40,\nIF(M40=0,0,(L40/M40))))","v":76.882445249664983},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(C40=\"a\", VLOOKUP(A40,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(C40=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0.19999999999999996},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"c\"), VLOOKUP(A40,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(C40=\"a\",\nVLOOKUP(D40,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D40,2)=\"Dz\",\nIF(AND(LEFT(D40,2)=\"Dz\",B40=\"B\",C40=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":100},{"$f":"IF(V40>0,\nIF(LEFT(D40,2)=\"Dz\",\nIF(AND(LEFT(D40,2)=\"Dz\",B40=\"B\",C40=\"b\"),0,\n(VLOOKUP(D40,Equipment[],Equipment!$N$2))*((V40)^(VLOOKUP(D40,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":2587.5623370297944},{"$f":"IF(LEFT(D40,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D40,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D40,2)=\"Dz\",VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(C40=\"a\",\nVLOOKUP(D40,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(C40=\"a\",\nVLOOKUP(D40,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(C40=\"a\",\nVLOOKUP(D40,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D41,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B41=\"B\",LEFT(J41,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"D-\",C41,\"-\",J41),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B41=\"B\",LEFT(J41,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"D-\",C41,\"-\",J41),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B41=\"B\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B41=\"B\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"A-\",C41,\"-\",J41),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J41,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N41/60*K41,\nIF(OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\",LEFT(J41,2)=\"Ex\"), P41*K41,\nIF(M41=0,0,(L41/M41))))","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(C41=\"a\", VLOOKUP(A41,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(C41=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"c\"), VLOOKUP(A41,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(C41=\"a\",\nVLOOKUP(D41,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",\nIF(AND(LEFT(D41,2)=\"Dz\",B41=\"B\",C41=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V41>0,\nIF(LEFT(D41,2)=\"Dz\",\nIF(AND(LEFT(D41,2)=\"Dz\",B41=\"B\",C41=\"b\"),0,\n(VLOOKUP(D41,Equipment[],Equipment!$N$2))*((V41)^(VLOOKUP(D41,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D41,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(C41=\"a\",\nVLOOKUP(D41,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(C41=\"a\",\nVLOOKUP(D41,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(C41=\"a\",\nVLOOKUP(D41,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D42,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B42=\"B\",LEFT(J42,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"D-\",C42,\"-\",J42),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B42=\"B\",LEFT(J42,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"D-\",C42,\"-\",J42),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B42=\"B\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B42=\"B\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"A-\",C42,\"-\",J42),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J42,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N42/60*K42,\nIF(OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\",LEFT(J42,2)=\"Ex\"), P42*K42,\nIF(M42=0,0,(L42/M42))))","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(C42=\"a\", VLOOKUP(A42,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(C42=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"c\"), VLOOKUP(A42,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(C42=\"a\",\nVLOOKUP(D42,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",\nIF(AND(LEFT(D42,2)=\"Dz\",B42=\"B\",C42=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V42>0,\nIF(LEFT(D42,2)=\"Dz\",\nIF(AND(LEFT(D42,2)=\"Dz\",B42=\"B\",C42=\"b\"),0,\n(VLOOKUP(D42,Equipment[],Equipment!$N$2))*((V42)^(VLOOKUP(D42,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D42,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(C42=\"a\",\nVLOOKUP(D42,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(C42=\"a\",\nVLOOKUP(D42,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(C42=\"a\",\nVLOOKUP(D42,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",2,{"$f":"IF(LEFT(D43,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":77570.95},0,{"$f":"IF(AND(B43=\"B\",LEFT(J43,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"D-\",C43,\"-\",J43),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B43=\"B\",LEFT(J43,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"D-\",C43,\"-\",J43),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B43=\"B\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B43=\"B\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"A-\",C43,\"-\",J43),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":72.055126707964945},{"$f":"IF(LEFT(J43,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N43/60*K43,\nIF(OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\",LEFT(J43,2)=\"Ex\"), P43*K43,\nIF(M43=0,0,(L43/M43))))","v":144.11025341592989},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(C43=\"a\", VLOOKUP(A43,Quantities[], Quantities!$AH$2),0),0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(C43=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"c\"), VLOOKUP(A43,Quantities[], Quantities!$AJ$2),0),0)","v":3300},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(C43=\"a\",\nVLOOKUP(D43,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D43,2)=\"Dz\",\nIF(AND(LEFT(D43,2)=\"Dz\",B43=\"B\",C43=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":100},{"$f":"IF(V43>0,\nIF(LEFT(D43,2)=\"Dz\",\nIF(AND(LEFT(D43,2)=\"Dz\",B43=\"B\",C43=\"b\"),0,\n(VLOOKUP(D43,Equipment[],Equipment!$N$2))*((V43)^(VLOOKUP(D43,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":2587.5623370297944},{"$f":"IF(LEFT(D43,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D43,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(C43=\"a\",\nVLOOKUP(D43,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(C43=\"a\",\nVLOOKUP(D43,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(C43=\"a\",\nVLOOKUP(D43,Equipment[],Equipment!$AQ$2),0),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D44,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B44=\"B\",LEFT(J44,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"D-\",C44,\"-\",J44),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B44=\"B\",LEFT(J44,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"D-\",C44,\"-\",J44),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B44=\"B\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B44=\"B\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"A-\",C44,\"-\",J44),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J44,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N44/60*K44,\nIF(OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\",LEFT(J44,2)=\"Ex\"), P44*K44,\nIF(M44=0,0,(L44/M44))))","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(C44=\"a\", VLOOKUP(A44,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(C44=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"c\"), VLOOKUP(A44,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(C44=\"a\",\nVLOOKUP(D44,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",\nIF(AND(LEFT(D44,2)=\"Dz\",B44=\"B\",C44=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V44>0,\nIF(LEFT(D44,2)=\"Dz\",\nIF(AND(LEFT(D44,2)=\"Dz\",B44=\"B\",C44=\"b\"),0,\n(VLOOKUP(D44,Equipment[],Equipment!$N$2))*((V44)^(VLOOKUP(D44,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D44,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(C44=\"a\",\nVLOOKUP(D44,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(C44=\"a\",\nVLOOKUP(D44,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(C44=\"a\",\nVLOOKUP(D44,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D45,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B45=\"B\",LEFT(J45,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"D-\",C45,\"-\",J45),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B45=\"B\",LEFT(J45,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"D-\",C45,\"-\",J45),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B45=\"B\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B45=\"B\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"A-\",C45,\"-\",J45),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J45,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N45/60*K45,\nIF(OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\",LEFT(J45,2)=\"Ex\"), P45*K45,\nIF(M45=0,0,(L45/M45))))","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(C45=\"a\", VLOOKUP(A45,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(C45=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"c\"), VLOOKUP(A45,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(C45=\"a\",\nVLOOKUP(D45,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",\nIF(AND(LEFT(D45,2)=\"Dz\",B45=\"B\",C45=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V45>0,\nIF(LEFT(D45,2)=\"Dz\",\nIF(AND(LEFT(D45,2)=\"Dz\",B45=\"B\",C45=\"b\"),0,\n(VLOOKUP(D45,Equipment[],Equipment!$N$2))*((V45)^(VLOOKUP(D45,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D45,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(C45=\"a\",\nVLOOKUP(D45,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(C45=\"a\",\nVLOOKUP(D45,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(C45=\"a\",\nVLOOKUP(D45,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D46,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B46=\"B\",LEFT(J46,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"D-\",C46,\"-\",J46),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B46=\"B\",LEFT(J46,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"D-\",C46,\"-\",J46),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B46=\"B\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B46=\"B\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"A-\",C46,\"-\",J46),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J46,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N46/60*K46,\nIF(OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\",LEFT(J46,2)=\"Ex\"), P46*K46,\nIF(M46=0,0,(L46/M46))))","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(C46=\"a\", VLOOKUP(A46,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(C46=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"c\"), VLOOKUP(A46,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(C46=\"a\",\nVLOOKUP(D46,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",\nIF(AND(LEFT(D46,2)=\"Dz\",B46=\"B\",C46=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V46>0,\nIF(LEFT(D46,2)=\"Dz\",\nIF(AND(LEFT(D46,2)=\"Dz\",B46=\"B\",C46=\"b\"),0,\n(VLOOKUP(D46,Equipment[],Equipment!$N$2))*((V46)^(VLOOKUP(D46,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D46,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(C46=\"a\",\nVLOOKUP(D46,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(C46=\"a\",\nVLOOKUP(D46,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(C46=\"a\",\nVLOOKUP(D46,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D47,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B47=\"B\",LEFT(J47,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"D-\",C47,\"-\",J47),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B47=\"B\",LEFT(J47,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"D-\",C47,\"-\",J47),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B47=\"B\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B47=\"B\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"A-\",C47,\"-\",J47),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J47,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N47/60*K47,\nIF(OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\",LEFT(J47,2)=\"Ex\"), P47*K47,\nIF(M47=0,0,(L47/M47))))","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(C47=\"a\", VLOOKUP(A47,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(C47=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"c\"), VLOOKUP(A47,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(C47=\"a\",\nVLOOKUP(D47,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",\nIF(AND(LEFT(D47,2)=\"Dz\",B47=\"B\",C47=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V47>0,\nIF(LEFT(D47,2)=\"Dz\",\nIF(AND(LEFT(D47,2)=\"Dz\",B47=\"B\",C47=\"b\"),0,\n(VLOOKUP(D47,Equipment[],Equipment!$N$2))*((V47)^(VLOOKUP(D47,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D47,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(C47=\"a\",\nVLOOKUP(D47,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(C47=\"a\",\nVLOOKUP(D47,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(C47=\"a\",\nVLOOKUP(D47,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D48,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B48=\"B\",LEFT(J48,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"D-\",C48,\"-\",J48),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B48=\"B\",LEFT(J48,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"D-\",C48,\"-\",J48),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B48=\"B\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B48=\"B\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"A-\",C48,\"-\",J48),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J48,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N48/60*K48,\nIF(OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\",LEFT(J48,2)=\"Ex\"), P48*K48,\nIF(M48=0,0,(L48/M48))))","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(C48=\"a\", VLOOKUP(A48,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(C48=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"c\"), VLOOKUP(A48,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(C48=\"a\",\nVLOOKUP(D48,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",\nIF(AND(LEFT(D48,2)=\"Dz\",B48=\"B\",C48=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V48>0,\nIF(LEFT(D48,2)=\"Dz\",\nIF(AND(LEFT(D48,2)=\"Dz\",B48=\"B\",C48=\"b\"),0,\n(VLOOKUP(D48,Equipment[],Equipment!$N$2))*((V48)^(VLOOKUP(D48,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D48,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(C48=\"a\",\nVLOOKUP(D48,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(C48=\"a\",\nVLOOKUP(D48,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(C48=\"a\",\nVLOOKUP(D48,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D49,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B49=\"B\",LEFT(J49,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"D-\",C49,\"-\",J49),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B49=\"B\",LEFT(J49,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"D-\",C49,\"-\",J49),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B49=\"B\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B49=\"B\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"A-\",C49,\"-\",J49),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J49,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N49/60*K49,\nIF(OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\",LEFT(J49,2)=\"Ex\"), P49*K49,\nIF(M49=0,0,(L49/M49))))","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(C49=\"a\", VLOOKUP(A49,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(C49=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"c\"), VLOOKUP(A49,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(C49=\"a\",\nVLOOKUP(D49,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",\nIF(AND(LEFT(D49,2)=\"Dz\",B49=\"B\",C49=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V49>0,\nIF(LEFT(D49,2)=\"Dz\",\nIF(AND(LEFT(D49,2)=\"Dz\",B49=\"B\",C49=\"b\"),0,\n(VLOOKUP(D49,Equipment[],Equipment!$N$2))*((V49)^(VLOOKUP(D49,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D49,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(C49=\"a\",\nVLOOKUP(D49,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(C49=\"a\",\nVLOOKUP(D49,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(C49=\"a\",\nVLOOKUP(D49,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D50,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B50=\"B\",LEFT(J50,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"D-\",C50,\"-\",J50),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B50=\"B\",LEFT(J50,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"D-\",C50,\"-\",J50),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B50=\"B\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B50=\"B\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"A-\",C50,\"-\",J50),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J50,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N50/60*K50,\nIF(OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\",LEFT(J50,2)=\"Ex\"), P50*K50,\nIF(M50=0,0,(L50/M50))))","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(C50=\"a\", VLOOKUP(A50,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(C50=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"c\"), VLOOKUP(A50,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(C50=\"a\",\nVLOOKUP(D50,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",\nIF(AND(LEFT(D50,2)=\"Dz\",B50=\"B\",C50=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V50>0,\nIF(LEFT(D50,2)=\"Dz\",\nIF(AND(LEFT(D50,2)=\"Dz\",B50=\"B\",C50=\"b\"),0,\n(VLOOKUP(D50,Equipment[],Equipment!$N$2))*((V50)^(VLOOKUP(D50,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D50,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(C50=\"a\",\nVLOOKUP(D50,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(C50=\"a\",\nVLOOKUP(D50,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(C50=\"a\",\nVLOOKUP(D50,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D51,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B51=\"B\",LEFT(J51,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"D-\",C51,\"-\",J51),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B51=\"B\",LEFT(J51,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"D-\",C51,\"-\",J51),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B51=\"B\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B51=\"B\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"A-\",C51,\"-\",J51),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J51,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N51/60*K51,\nIF(OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\",LEFT(J51,2)=\"Ex\"), P51*K51,\nIF(M51=0,0,(L51/M51))))","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(C51=\"a\", VLOOKUP(A51,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(C51=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"c\"), VLOOKUP(A51,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(C51=\"a\",\nVLOOKUP(D51,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",\nIF(AND(LEFT(D51,2)=\"Dz\",B51=\"B\",C51=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V51>0,\nIF(LEFT(D51,2)=\"Dz\",\nIF(AND(LEFT(D51,2)=\"Dz\",B51=\"B\",C51=\"b\"),0,\n(VLOOKUP(D51,Equipment[],Equipment!$N$2))*((V51)^(VLOOKUP(D51,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D51,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(C51=\"a\",\nVLOOKUP(D51,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(C51=\"a\",\nVLOOKUP(D51,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(C51=\"a\",\nVLOOKUP(D51,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D52,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B52=\"B\",LEFT(J52,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"D-\",C52,\"-\",J52),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B52=\"B\",LEFT(J52,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"D-\",C52,\"-\",J52),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B52=\"B\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B52=\"B\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"A-\",C52,\"-\",J52),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J52,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N52/60*K52,\nIF(OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\",LEFT(J52,2)=\"Ex\"), P52*K52,\nIF(M52=0,0,(L52/M52))))","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(C52=\"a\", VLOOKUP(A52,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(C52=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"c\"), VLOOKUP(A52,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(C52=\"a\",\nVLOOKUP(D52,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",\nIF(AND(LEFT(D52,2)=\"Dz\",B52=\"B\",C52=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V52>0,\nIF(LEFT(D52,2)=\"Dz\",\nIF(AND(LEFT(D52,2)=\"Dz\",B52=\"B\",C52=\"b\"),0,\n(VLOOKUP(D52,Equipment[],Equipment!$N$2))*((V52)^(VLOOKUP(D52,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D52,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(C52=\"a\",\nVLOOKUP(D52,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(C52=\"a\",\nVLOOKUP(D52,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(C52=\"a\",\nVLOOKUP(D52,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D53,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B53=\"B\",LEFT(J53,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"D-\",C53,\"-\",J53),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B53=\"B\",LEFT(J53,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"D-\",C53,\"-\",J53),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B53=\"B\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B53=\"B\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"A-\",C53,\"-\",J53),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J53,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N53/60*K53,\nIF(OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\",LEFT(J53,2)=\"Ex\"), P53*K53,\nIF(M53=0,0,(L53/M53))))","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(C53=\"a\", VLOOKUP(A53,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(C53=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"c\"), VLOOKUP(A53,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(C53=\"a\",\nVLOOKUP(D53,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",\nIF(AND(LEFT(D53,2)=\"Dz\",B53=\"B\",C53=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V53>0,\nIF(LEFT(D53,2)=\"Dz\",\nIF(AND(LEFT(D53,2)=\"Dz\",B53=\"B\",C53=\"b\"),0,\n(VLOOKUP(D53,Equipment[],Equipment!$N$2))*((V53)^(VLOOKUP(D53,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D53,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(C53=\"a\",\nVLOOKUP(D53,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(C53=\"a\",\nVLOOKUP(D53,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(C53=\"a\",\nVLOOKUP(D53,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D54,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":531916},0,{"$f":"IF(AND(B54=\"B\",LEFT(J54,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"D-\",C54,\"-\",J54),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B54=\"B\",LEFT(J54,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"D-\",C54,\"-\",J54),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B54=\"B\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B54=\"B\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"A-\",C54,\"-\",J54),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":506.37207981222718},{"$f":"IF(LEFT(J54,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N54/60*K54,\nIF(OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\",LEFT(J54,2)=\"Ex\"), P54*K54,\nIF(M54=0,0,(L54/M54))))","v":506.37207981222718},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(C54=\"a\", VLOOKUP(A54,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(C54=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"c\"), VLOOKUP(A54,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(C54=\"a\",\nVLOOKUP(D54,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",\nIF(AND(LEFT(D54,2)=\"Dz\",B54=\"B\",C54=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V54>0,\nIF(LEFT(D54,2)=\"Dz\",\nIF(AND(LEFT(D54,2)=\"Dz\",B54=\"B\",C54=\"b\"),0,\n(VLOOKUP(D54,Equipment[],Equipment!$N$2))*((V54)^(VLOOKUP(D54,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D54,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(C54=\"a\",\nVLOOKUP(D54,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(C54=\"a\",\nVLOOKUP(D54,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(C54=\"a\",\nVLOOKUP(D54,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D55,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":1237104},0,{"$f":"IF(AND(B55=\"B\",LEFT(J55,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"D-\",C55,\"-\",J55),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B55=\"B\",LEFT(J55,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"D-\",C55,\"-\",J55),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B55=\"B\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B55=\"B\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"A-\",C55,\"-\",J55),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":1177.6952101911309},{"$f":"IF(LEFT(J55,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N55/60*K55,\nIF(OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\",LEFT(J55,2)=\"Ex\"), P55*K55,\nIF(M55=0,0,(L55/M55))))","v":1177.6952101911309},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(C55=\"a\", VLOOKUP(A55,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(C55=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"c\"), VLOOKUP(A55,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(C55=\"a\",\nVLOOKUP(D55,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",\nIF(AND(LEFT(D55,2)=\"Dz\",B55=\"B\",C55=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V55>0,\nIF(LEFT(D55,2)=\"Dz\",\nIF(AND(LEFT(D55,2)=\"Dz\",B55=\"B\",C55=\"b\"),0,\n(VLOOKUP(D55,Equipment[],Equipment!$N$2))*((V55)^(VLOOKUP(D55,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D55,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(C55=\"a\",\nVLOOKUP(D55,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(C55=\"a\",\nVLOOKUP(D55,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(C55=\"a\",\nVLOOKUP(D55,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D56,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":404323.43894444441},0,{"$f":"IF(AND(B56=\"B\",LEFT(J56,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"D-\",C56,\"-\",J56),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B56=\"B\",LEFT(J56,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"D-\",C56,\"-\",J56),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B56=\"B\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B56=\"B\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"A-\",C56,\"-\",J56),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":384.90682870064143},{"$f":"IF(LEFT(J56,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N56/60*K56,\nIF(OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\",LEFT(J56,2)=\"Ex\"), P56*K56,\nIF(M56=0,0,(L56/M56))))","v":384.90682870064143},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(C56=\"a\", VLOOKUP(A56,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(C56=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"c\"), VLOOKUP(A56,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(C56=\"a\",\nVLOOKUP(D56,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",\nIF(AND(LEFT(D56,2)=\"Dz\",B56=\"B\",C56=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V56>0,\nIF(LEFT(D56,2)=\"Dz\",\nIF(AND(LEFT(D56,2)=\"Dz\",B56=\"B\",C56=\"b\"),0,\n(VLOOKUP(D56,Equipment[],Equipment!$N$2))*((V56)^(VLOOKUP(D56,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D56,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(C56=\"a\",\nVLOOKUP(D56,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(C56=\"a\",\nVLOOKUP(D56,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(C56=\"a\",\nVLOOKUP(D56,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D57,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":101156},0,{"$f":"IF(AND(B57=\"B\",LEFT(J57,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"D-\",C57,\"-\",J57),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B57=\"B\",LEFT(J57,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"D-\",C57,\"-\",J57),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B57=\"B\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B57=\"B\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"A-\",C57,\"-\",J57),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":96.298239017975874},{"$f":"IF(LEFT(J57,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N57/60*K57,\nIF(OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\",LEFT(J57,2)=\"Ex\"), P57*K57,\nIF(M57=0,0,(L57/M57))))","v":96.298239017975874},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(C57=\"a\", VLOOKUP(A57,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(C57=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"c\"), VLOOKUP(A57,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(C57=\"a\",\nVLOOKUP(D57,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",\nIF(AND(LEFT(D57,2)=\"Dz\",B57=\"B\",C57=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V57>0,\nIF(LEFT(D57,2)=\"Dz\",\nIF(AND(LEFT(D57,2)=\"Dz\",B57=\"B\",C57=\"b\"),0,\n(VLOOKUP(D57,Equipment[],Equipment!$N$2))*((V57)^(VLOOKUP(D57,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D57,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(C57=\"a\",\nVLOOKUP(D57,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(C57=\"a\",\nVLOOKUP(D57,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(C57=\"a\",\nVLOOKUP(D57,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D58,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":6292.0000000000009},0,{"$f":"IF(AND(B58=\"B\",LEFT(J58,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"D-\",C58,\"-\",J58),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B58=\"B\",LEFT(J58,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"D-\",C58,\"-\",J58),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B58=\"B\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B58=\"B\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"A-\",C58,\"-\",J58),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":5.8425714285714294},{"$f":"IF(LEFT(J58,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N58/60*K58,\nIF(OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\",LEFT(J58,2)=\"Ex\"), P58*K58,\nIF(M58=0,0,(L58/M58))))","v":5.8425714285714294},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(C58=\"a\", VLOOKUP(A58,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(C58=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"c\"), VLOOKUP(A58,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(C58=\"a\",\nVLOOKUP(D58,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",\nIF(AND(LEFT(D58,2)=\"Dz\",B58=\"B\",C58=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V58>0,\nIF(LEFT(D58,2)=\"Dz\",\nIF(AND(LEFT(D58,2)=\"Dz\",B58=\"B\",C58=\"b\"),0,\n(VLOOKUP(D58,Equipment[],Equipment!$N$2))*((V58)^(VLOOKUP(D58,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D58,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(C58=\"a\",\nVLOOKUP(D58,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(C58=\"a\",\nVLOOKUP(D58,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(C58=\"a\",\nVLOOKUP(D58,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D59,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":21296},0,{"$f":"IF(AND(B59=\"B\",LEFT(J59,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"D-\",C59,\"-\",J59),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B59=\"B\",LEFT(J59,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"D-\",C59,\"-\",J59),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B59=\"B\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B59=\"B\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"A-\",C59,\"-\",J59),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":19.774857142857144},{"$f":"IF(LEFT(J59,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N59/60*K59,\nIF(OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\",LEFT(J59,2)=\"Ex\"), P59*K59,\nIF(M59=0,0,(L59/M59))))","v":19.774857142857144},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(C59=\"a\", VLOOKUP(A59,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(C59=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"c\"), VLOOKUP(A59,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(C59=\"a\",\nVLOOKUP(D59,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",\nIF(AND(LEFT(D59,2)=\"Dz\",B59=\"B\",C59=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V59>0,\nIF(LEFT(D59,2)=\"Dz\",\nIF(AND(LEFT(D59,2)=\"Dz\",B59=\"B\",C59=\"b\"),0,\n(VLOOKUP(D59,Equipment[],Equipment!$N$2))*((V59)^(VLOOKUP(D59,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D59,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(C59=\"a\",\nVLOOKUP(D59,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(C59=\"a\",\nVLOOKUP(D59,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(C59=\"a\",\nVLOOKUP(D59,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D60,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":26964.099422222222},0,{"$f":"IF(AND(B60=\"B\",LEFT(J60,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"D-\",C60,\"-\",J60),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B60=\"B\",LEFT(J60,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"D-\",C60,\"-\",J60),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B60=\"B\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B60=\"B\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"A-\",C60,\"-\",J60),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":25.258807746843214},{"$f":"IF(LEFT(J60,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N60/60*K60,\nIF(OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\",LEFT(J60,2)=\"Ex\"), P60*K60,\nIF(M60=0,0,(L60/M60))))","v":25.258807746843214},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(C60=\"a\", VLOOKUP(A60,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(C60=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"c\"), VLOOKUP(A60,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(C60=\"a\",\nVLOOKUP(D60,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",\nIF(AND(LEFT(D60,2)=\"Dz\",B60=\"B\",C60=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V60>0,\nIF(LEFT(D60,2)=\"Dz\",\nIF(AND(LEFT(D60,2)=\"Dz\",B60=\"B\",C60=\"b\"),0,\n(VLOOKUP(D60,Equipment[],Equipment!$N$2))*((V60)^(VLOOKUP(D60,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D60,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(C60=\"a\",\nVLOOKUP(D60,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(C60=\"a\",\nVLOOKUP(D60,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(C60=\"a\",\nVLOOKUP(D60,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D61,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":107733.10057777776},0,{"$f":"IF(AND(B61=\"B\",LEFT(J61,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"D-\",C61,\"-\",J61),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B61=\"B\",LEFT(J61,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"D-\",C61,\"-\",J61),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B61=\"B\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B61=\"B\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"A-\",C61,\"-\",J61),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":100.91973156065251},{"$f":"IF(LEFT(J61,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N61/60*K61,\nIF(OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\",LEFT(J61,2)=\"Ex\"), P61*K61,\nIF(M61=0,0,(L61/M61))))","v":100.91973156065251},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(C61=\"a\", VLOOKUP(A61,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(C61=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"c\"), VLOOKUP(A61,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(C61=\"a\",\nVLOOKUP(D61,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",\nIF(AND(LEFT(D61,2)=\"Dz\",B61=\"B\",C61=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V61>0,\nIF(LEFT(D61,2)=\"Dz\",\nIF(AND(LEFT(D61,2)=\"Dz\",B61=\"B\",C61=\"b\"),0,\n(VLOOKUP(D61,Equipment[],Equipment!$N$2))*((V61)^(VLOOKUP(D61,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D61,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(C61=\"a\",\nVLOOKUP(D61,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(C61=\"a\",\nVLOOKUP(D61,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(C61=\"a\",\nVLOOKUP(D61,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D62,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":523688},0,{"$f":"IF(AND(B62=\"B\",LEFT(J62,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"D-\",C62,\"-\",J62),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B62=\"B\",LEFT(J62,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"D-\",C62,\"-\",J62),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B62=\"B\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B62=\"B\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"A-\",C62,\"-\",J62),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":620.90737686967248},{"$f":"IF(LEFT(J62,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N62/60*K62,\nIF(OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\",LEFT(J62,2)=\"Ex\"), P62*K62,\nIF(M62=0,0,(L62/M62))))","v":620.90737686967248},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(C62=\"a\", VLOOKUP(A62,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(C62=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"c\"), VLOOKUP(A62,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(C62=\"a\",\nVLOOKUP(D62,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",\nIF(AND(LEFT(D62,2)=\"Dz\",B62=\"B\",C62=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V62>0,\nIF(LEFT(D62,2)=\"Dz\",\nIF(AND(LEFT(D62,2)=\"Dz\",B62=\"B\",C62=\"b\"),0,\n(VLOOKUP(D62,Equipment[],Equipment!$N$2))*((V62)^(VLOOKUP(D62,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D62,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(C62=\"a\",\nVLOOKUP(D62,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(C62=\"a\",\nVLOOKUP(D62,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(C62=\"a\",\nVLOOKUP(D62,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D63,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":175837.19999999998},0,{"$f":"IF(AND(B63=\"B\",LEFT(J63,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"D-\",C63,\"-\",J63),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B63=\"B\",LEFT(J63,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"D-\",C63,\"-\",J63),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B63=\"B\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B63=\"B\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"A-\",C63,\"-\",J63),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":208.48026803766359},{"$f":"IF(LEFT(J63,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N63/60*K63,\nIF(OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\",LEFT(J63,2)=\"Ex\"), P63*K63,\nIF(M63=0,0,(L63/M63))))","v":208.48026803766359},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(C63=\"a\", VLOOKUP(A63,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(C63=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"c\"), VLOOKUP(A63,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(C63=\"a\",\nVLOOKUP(D63,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",\nIF(AND(LEFT(D63,2)=\"Dz\",B63=\"B\",C63=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V63>0,\nIF(LEFT(D63,2)=\"Dz\",\nIF(AND(LEFT(D63,2)=\"Dz\",B63=\"B\",C63=\"b\"),0,\n(VLOOKUP(D63,Equipment[],Equipment!$N$2))*((V63)^(VLOOKUP(D63,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D63,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(C63=\"a\",\nVLOOKUP(D63,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(C63=\"a\",\nVLOOKUP(D63,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(C63=\"a\",\nVLOOKUP(D63,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D64,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":159720},0,{"$f":"IF(AND(B64=\"B\",LEFT(J64,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"D-\",C64,\"-\",J64),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B64=\"B\",LEFT(J64,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"D-\",C64,\"-\",J64),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B64=\"B\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B64=\"B\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"A-\",C64,\"-\",J64),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":189.37101142975223},{"$f":"IF(LEFT(J64,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N64/60*K64,\nIF(OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\",LEFT(J64,2)=\"Ex\"), P64*K64,\nIF(M64=0,0,(L64/M64))))","v":189.37101142975223},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(C64=\"a\", VLOOKUP(A64,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(C64=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"c\"), VLOOKUP(A64,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(C64=\"a\",\nVLOOKUP(D64,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",\nIF(AND(LEFT(D64,2)=\"Dz\",B64=\"B\",C64=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V64>0,\nIF(LEFT(D64,2)=\"Dz\",\nIF(AND(LEFT(D64,2)=\"Dz\",B64=\"B\",C64=\"b\"),0,\n(VLOOKUP(D64,Equipment[],Equipment!$N$2))*((V64)^(VLOOKUP(D64,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D64,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(C64=\"a\",\nVLOOKUP(D64,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(C64=\"a\",\nVLOOKUP(D64,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(C64=\"a\",\nVLOOKUP(D64,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D65,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":276615.68000000005},0,{"$f":"IF(AND(B65=\"B\",LEFT(J65,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"D-\",C65,\"-\",J65),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B65=\"B\",LEFT(J65,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"D-\",C65,\"-\",J65),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B65=\"B\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B65=\"B\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"A-\",C65,\"-\",J65),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":290.26421037124101},{"$f":"IF(LEFT(J65,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N65/60*K65,\nIF(OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\",LEFT(J65,2)=\"Ex\"), P65*K65,\nIF(M65=0,0,(L65/M65))))","v":290.26421037124101},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(C65=\"a\", VLOOKUP(A65,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(C65=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"c\"), VLOOKUP(A65,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(C65=\"a\",\nVLOOKUP(D65,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",\nIF(AND(LEFT(D65,2)=\"Dz\",B65=\"B\",C65=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V65>0,\nIF(LEFT(D65,2)=\"Dz\",\nIF(AND(LEFT(D65,2)=\"Dz\",B65=\"B\",C65=\"b\"),0,\n(VLOOKUP(D65,Equipment[],Equipment!$N$2))*((V65)^(VLOOKUP(D65,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D65,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(C65=\"a\",\nVLOOKUP(D65,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(C65=\"a\",\nVLOOKUP(D65,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(C65=\"a\",\nVLOOKUP(D65,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D66,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":25739.119999999995},0,{"$f":"IF(AND(B66=\"B\",LEFT(J66,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"D-\",C66,\"-\",J66),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B66=\"B\",LEFT(J66,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"D-\",C66,\"-\",J66),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B66=\"B\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B66=\"B\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"A-\",C66,\"-\",J66),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":27.009117279434822},{"$f":"IF(LEFT(J66,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N66/60*K66,\nIF(OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\",LEFT(J66,2)=\"Ex\"), P66*K66,\nIF(M66=0,0,(L66/M66))))","v":27.009117279434822},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(C66=\"a\", VLOOKUP(A66,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(C66=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"c\"), VLOOKUP(A66,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(C66=\"a\",\nVLOOKUP(D66,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",\nIF(AND(LEFT(D66,2)=\"Dz\",B66=\"B\",C66=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V66>0,\nIF(LEFT(D66,2)=\"Dz\",\nIF(AND(LEFT(D66,2)=\"Dz\",B66=\"B\",C66=\"b\"),0,\n(VLOOKUP(D66,Equipment[],Equipment!$N$2))*((V66)^(VLOOKUP(D66,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D66,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(C66=\"a\",\nVLOOKUP(D66,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(C66=\"a\",\nVLOOKUP(D66,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(C66=\"a\",\nVLOOKUP(D66,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D67,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":57596},0,{"$f":"IF(AND(B67=\"B\",LEFT(J67,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"D-\",C67,\"-\",J67),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B67=\"B\",LEFT(J67,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"D-\",C67,\"-\",J67),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B67=\"B\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B67=\"B\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"A-\",C67,\"-\",J67),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":54.830097814062817},{"$f":"IF(LEFT(J67,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N67/60*K67,\nIF(OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\",LEFT(J67,2)=\"Ex\"), P67*K67,\nIF(M67=0,0,(L67/M67))))","v":54.830097814062817},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(C67=\"a\", VLOOKUP(A67,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(C67=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"c\"), VLOOKUP(A67,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(C67=\"a\",\nVLOOKUP(D67,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",\nIF(AND(LEFT(D67,2)=\"Dz\",B67=\"B\",C67=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V67>0,\nIF(LEFT(D67,2)=\"Dz\",\nIF(AND(LEFT(D67,2)=\"Dz\",B67=\"B\",C67=\"b\"),0,\n(VLOOKUP(D67,Equipment[],Equipment!$N$2))*((V67)^(VLOOKUP(D67,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D67,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(C67=\"a\",\nVLOOKUP(D67,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(C67=\"a\",\nVLOOKUP(D67,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(C67=\"a\",\nVLOOKUP(D67,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D68,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":451572},0,{"$f":"IF(AND(B68=\"B\",LEFT(J68,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"D-\",C68,\"-\",J68),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B68=\"B\",LEFT(J68,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"D-\",C68,\"-\",J68),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B68=\"B\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B68=\"B\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"A-\",C68,\"-\",J68),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":518.26761587221938},{"$f":"IF(LEFT(J68,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N68/60*K68,\nIF(OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\",LEFT(J68,2)=\"Ex\"), P68*K68,\nIF(M68=0,0,(L68/M68))))","v":518.26761587221938},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(C68=\"a\", VLOOKUP(A68,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(C68=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"c\"), VLOOKUP(A68,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(C68=\"a\",\nVLOOKUP(D68,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",\nIF(AND(LEFT(D68,2)=\"Dz\",B68=\"B\",C68=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V68>0,\nIF(LEFT(D68,2)=\"Dz\",\nIF(AND(LEFT(D68,2)=\"Dz\",B68=\"B\",C68=\"b\"),0,\n(VLOOKUP(D68,Equipment[],Equipment!$N$2))*((V68)^(VLOOKUP(D68,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D68,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(C68=\"a\",\nVLOOKUP(D68,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(C68=\"a\",\nVLOOKUP(D68,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(C68=\"a\",\nVLOOKUP(D68,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D69,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":48.4},0,{"$f":"IF(AND(B69=\"B\",LEFT(J69,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"D-\",C69,\"-\",J69),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B69=\"B\",LEFT(J69,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"D-\",C69,\"-\",J69),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B69=\"B\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B69=\"B\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"A-\",C69,\"-\",J69),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":4.5854028845281808E-2},{"$f":"IF(LEFT(J69,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N69/60*K69,\nIF(OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\",LEFT(J69,2)=\"Ex\"), P69*K69,\nIF(M69=0,0,(L69/M69))))","v":4.5854028845281808E-2},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(C69=\"a\", VLOOKUP(A69,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(C69=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"c\"), VLOOKUP(A69,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(C69=\"a\",\nVLOOKUP(D69,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",\nIF(AND(LEFT(D69,2)=\"Dz\",B69=\"B\",C69=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V69>0,\nIF(LEFT(D69,2)=\"Dz\",\nIF(AND(LEFT(D69,2)=\"Dz\",B69=\"B\",C69=\"b\"),0,\n(VLOOKUP(D69,Equipment[],Equipment!$N$2))*((V69)^(VLOOKUP(D69,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D69,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(C69=\"a\",\nVLOOKUP(D69,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(C69=\"a\",\nVLOOKUP(D69,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(C69=\"a\",\nVLOOKUP(D69,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D70,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":3000.8},0,{"$f":"IF(AND(B70=\"B\",LEFT(J70,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"D-\",C70,\"-\",J70),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B70=\"B\",LEFT(J70,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"D-\",C70,\"-\",J70),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B70=\"B\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B70=\"B\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"A-\",C70,\"-\",J70),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":2.786457142857143},{"$f":"IF(LEFT(J70,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N70/60*K70,\nIF(OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\",LEFT(J70,2)=\"Ex\"), P70*K70,\nIF(M70=0,0,(L70/M70))))","v":2.786457142857143},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(C70=\"a\", VLOOKUP(A70,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(C70=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"c\"), VLOOKUP(A70,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(C70=\"a\",\nVLOOKUP(D70,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",\nIF(AND(LEFT(D70,2)=\"Dz\",B70=\"B\",C70=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V70>0,\nIF(LEFT(D70,2)=\"Dz\",\nIF(AND(LEFT(D70,2)=\"Dz\",B70=\"B\",C70=\"b\"),0,\n(VLOOKUP(D70,Equipment[],Equipment!$N$2))*((V70)^(VLOOKUP(D70,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D70,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(C70=\"a\",\nVLOOKUP(D70,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(C70=\"a\",\nVLOOKUP(D70,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(C70=\"a\",\nVLOOKUP(D70,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D71,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":2420},0,{"$f":"IF(AND(B71=\"B\",LEFT(J71,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"D-\",C71,\"-\",J71),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B71=\"B\",LEFT(J71,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"D-\",C71,\"-\",J71),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B71=\"B\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B71=\"B\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"A-\",C71,\"-\",J71),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":2.2471428571428573},{"$f":"IF(LEFT(J71,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N71/60*K71,\nIF(OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\",LEFT(J71,2)=\"Ex\"), P71*K71,\nIF(M71=0,0,(L71/M71))))","v":2.2471428571428573},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(C71=\"a\", VLOOKUP(A71,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(C71=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"c\"), VLOOKUP(A71,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(C71=\"a\",\nVLOOKUP(D71,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",\nIF(AND(LEFT(D71,2)=\"Dz\",B71=\"B\",C71=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V71>0,\nIF(LEFT(D71,2)=\"Dz\",\nIF(AND(LEFT(D71,2)=\"Dz\",B71=\"B\",C71=\"b\"),0,\n(VLOOKUP(D71,Equipment[],Equipment!$N$2))*((V71)^(VLOOKUP(D71,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D71,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(C71=\"a\",\nVLOOKUP(D71,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(C71=\"a\",\nVLOOKUP(D71,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(C71=\"a\",\nVLOOKUP(D71,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D72,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":1839.1999999999998},0,{"$f":"IF(AND(B72=\"B\",LEFT(J72,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"D-\",C72,\"-\",J72),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B72=\"B\",LEFT(J72,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"D-\",C72,\"-\",J72),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B72=\"B\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B72=\"B\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"A-\",C72,\"-\",J72),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":1.7424530961207085},{"$f":"IF(LEFT(J72,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N72/60*K72,\nIF(OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\",LEFT(J72,2)=\"Ex\"), P72*K72,\nIF(M72=0,0,(L72/M72))))","v":1.7424530961207085},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(C72=\"a\", VLOOKUP(A72,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(C72=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"c\"), VLOOKUP(A72,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(C72=\"a\",\nVLOOKUP(D72,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",\nIF(AND(LEFT(D72,2)=\"Dz\",B72=\"B\",C72=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V72>0,\nIF(LEFT(D72,2)=\"Dz\",\nIF(AND(LEFT(D72,2)=\"Dz\",B72=\"B\",C72=\"b\"),0,\n(VLOOKUP(D72,Equipment[],Equipment!$N$2))*((V72)^(VLOOKUP(D72,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D72,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(C72=\"a\",\nVLOOKUP(D72,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(C72=\"a\",\nVLOOKUP(D72,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(C72=\"a\",\nVLOOKUP(D72,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D73,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":968},0,{"$f":"IF(AND(B73=\"B\",LEFT(J73,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"D-\",C73,\"-\",J73),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B73=\"B\",LEFT(J73,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"D-\",C73,\"-\",J73),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B73=\"B\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B73=\"B\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"A-\",C73,\"-\",J73),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":1.0323971304552901},{"$f":"IF(LEFT(J73,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N73/60*K73,\nIF(OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\",LEFT(J73,2)=\"Ex\"), P73*K73,\nIF(M73=0,0,(L73/M73))))","v":1.0323971304552901},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(C73=\"a\", VLOOKUP(A73,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(C73=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"c\"), VLOOKUP(A73,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(C73=\"a\",\nVLOOKUP(D73,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",\nIF(AND(LEFT(D73,2)=\"Dz\",B73=\"B\",C73=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V73>0,\nIF(LEFT(D73,2)=\"Dz\",\nIF(AND(LEFT(D73,2)=\"Dz\",B73=\"B\",C73=\"b\"),0,\n(VLOOKUP(D73,Equipment[],Equipment!$N$2))*((V73)^(VLOOKUP(D73,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D73,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(C73=\"a\",\nVLOOKUP(D73,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(C73=\"a\",\nVLOOKUP(D73,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(C73=\"a\",\nVLOOKUP(D73,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D74,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":2226.4},0,{"$f":"IF(AND(B74=\"B\",LEFT(J74,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"D-\",C74,\"-\",J74),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B74=\"B\",LEFT(J74,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"D-\",C74,\"-\",J74),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B74=\"B\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B74=\"B\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"A-\",C74,\"-\",J74),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":2.0673714285714286},{"$f":"IF(LEFT(J74,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N74/60*K74,\nIF(OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\",LEFT(J74,2)=\"Ex\"), P74*K74,\nIF(M74=0,0,(L74/M74))))","v":2.0673714285714286},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(C74=\"a\", VLOOKUP(A74,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(C74=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"c\"), VLOOKUP(A74,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(C74=\"a\",\nVLOOKUP(D74,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",\nIF(AND(LEFT(D74,2)=\"Dz\",B74=\"B\",C74=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V74>0,\nIF(LEFT(D74,2)=\"Dz\",\nIF(AND(LEFT(D74,2)=\"Dz\",B74=\"B\",C74=\"b\"),0,\n(VLOOKUP(D74,Equipment[],Equipment!$N$2))*((V74)^(VLOOKUP(D74,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D74,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(C74=\"a\",\nVLOOKUP(D74,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(C74=\"a\",\nVLOOKUP(D74,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(C74=\"a\",\nVLOOKUP(D74,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D75,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":2516.7999999999997},0,{"$f":"IF(AND(B75=\"B\",LEFT(J75,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"D-\",C75,\"-\",J75),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B75=\"B\",LEFT(J75,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"D-\",C75,\"-\",J75),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B75=\"B\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B75=\"B\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"A-\",C75,\"-\",J75),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":2.3959370473371986},{"$f":"IF(LEFT(J75,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N75/60*K75,\nIF(OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\",LEFT(J75,2)=\"Ex\"), P75*K75,\nIF(M75=0,0,(L75/M75))))","v":2.3959370473371986},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(C75=\"a\", VLOOKUP(A75,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(C75=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"c\"), VLOOKUP(A75,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(C75=\"a\",\nVLOOKUP(D75,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",\nIF(AND(LEFT(D75,2)=\"Dz\",B75=\"B\",C75=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V75>0,\nIF(LEFT(D75,2)=\"Dz\",\nIF(AND(LEFT(D75,2)=\"Dz\",B75=\"B\",C75=\"b\"),0,\n(VLOOKUP(D75,Equipment[],Equipment!$N$2))*((V75)^(VLOOKUP(D75,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D75,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(C75=\"a\",\nVLOOKUP(D75,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(C75=\"a\",\nVLOOKUP(D75,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(C75=\"a\",\nVLOOKUP(D75,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D76,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":1645.6000000000001},0,{"$f":"IF(AND(B76=\"B\",LEFT(J76,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"D-\",C76,\"-\",J76),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B76=\"B\",LEFT(J76,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"D-\",C76,\"-\",J76),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B76=\"B\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B76=\"B\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"A-\",C76,\"-\",J76),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":1.5665742232589377},{"$f":"IF(LEFT(J76,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N76/60*K76,\nIF(OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\",LEFT(J76,2)=\"Ex\"), P76*K76,\nIF(M76=0,0,(L76/M76))))","v":1.5665742232589377},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(C76=\"a\", VLOOKUP(A76,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(C76=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"c\"), VLOOKUP(A76,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(C76=\"a\",\nVLOOKUP(D76,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",\nIF(AND(LEFT(D76,2)=\"Dz\",B76=\"B\",C76=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V76>0,\nIF(LEFT(D76,2)=\"Dz\",\nIF(AND(LEFT(D76,2)=\"Dz\",B76=\"B\",C76=\"b\"),0,\n(VLOOKUP(D76,Equipment[],Equipment!$N$2))*((V76)^(VLOOKUP(D76,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D76,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(C76=\"a\",\nVLOOKUP(D76,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(C76=\"a\",\nVLOOKUP(D76,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(C76=\"a\",\nVLOOKUP(D76,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D77,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":4065.6000000000004},0,{"$f":"IF(AND(B77=\"B\",LEFT(J77,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"D-\",C77,\"-\",J77),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B77=\"B\",LEFT(J77,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"D-\",C77,\"-\",J77),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B77=\"B\",OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B77=\"B\",LEFT(J77,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"A-\",C77,\"-\",J77),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":3.8703598456985522},{"$f":"IF(LEFT(J77,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N77/60*K77,\nIF(OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\",LEFT(J77,2)=\"Ex\"), P77*K77,\nIF(M77=0,0,(L77/M77))))","v":3.8703598456985522},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(C77=\"a\", VLOOKUP(A77,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(C77=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"c\"), VLOOKUP(A77,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(C77=\"a\",\nVLOOKUP(D77,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",\nIF(AND(LEFT(D77,2)=\"Dz\",B77=\"B\",C77=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V77>0,\nIF(LEFT(D77,2)=\"Dz\",\nIF(AND(LEFT(D77,2)=\"Dz\",B77=\"B\",C77=\"b\"),0,\n(VLOOKUP(D77,Equipment[],Equipment!$N$2))*((V77)^(VLOOKUP(D77,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D77,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",VLOOKUP(D77,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(C77=\"a\",\nVLOOKUP(D77,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(C77=\"a\",\nVLOOKUP(D77,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(C77=\"a\",\nVLOOKUP(D77,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D78,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":7405.2},0,{"$f":"IF(AND(B78=\"B\",LEFT(J78,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"D-\",C78,\"-\",J78),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B78=\"B\",LEFT(J78,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"D-\",C78,\"-\",J78),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B78=\"B\",OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B78=\"B\",LEFT(J78,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"A-\",C78,\"-\",J78),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":7.0166199294731122},{"$f":"IF(LEFT(J78,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N78/60*K78,\nIF(OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\",LEFT(J78,2)=\"Ex\"), P78*K78,\nIF(M78=0,0,(L78/M78))))","v":7.0166199294731122},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(C78=\"a\", VLOOKUP(A78,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(C78=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"c\"), VLOOKUP(A78,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(C78=\"a\",\nVLOOKUP(D78,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",\nIF(AND(LEFT(D78,2)=\"Dz\",B78=\"B\",C78=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V78>0,\nIF(LEFT(D78,2)=\"Dz\",\nIF(AND(LEFT(D78,2)=\"Dz\",B78=\"B\",C78=\"b\"),0,\n(VLOOKUP(D78,Equipment[],Equipment!$N$2))*((V78)^(VLOOKUP(D78,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D78,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",VLOOKUP(D78,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(C78=\"a\",\nVLOOKUP(D78,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(C78=\"a\",\nVLOOKUP(D78,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(C78=\"a\",\nVLOOKUP(D78,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"Ld1",1,{"$f":"IF(LEFT(D79,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":242000},0,{"$f":"IF(AND(B79=\"B\",LEFT(J79,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"D-\",C79,\"-\",J79),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B79=\"B\",LEFT(J79,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"D-\",C79,\"-\",J79),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B79=\"B\",OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B79=\"B\",LEFT(J79,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",J79),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":277.63895740976818},{"$f":"IF(LEFT(J79,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N79/60*K79,\nIF(OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\",LEFT(J79,2)=\"Ex\"), P79*K79,\nIF(M79=0,0,(L79/M79))))","v":277.63895740976818},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(C79=\"a\", VLOOKUP(A79,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(C79=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"c\"), VLOOKUP(A79,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(C79=\"a\",\nVLOOKUP(D79,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",\nIF(AND(LEFT(D79,2)=\"Dz\",B79=\"B\",C79=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V79>0,\nIF(LEFT(D79,2)=\"Dz\",\nIF(AND(LEFT(D79,2)=\"Dz\",B79=\"B\",C79=\"b\"),0,\n(VLOOKUP(D79,Equipment[],Equipment!$N$2))*((V79)^(VLOOKUP(D79,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D79,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",VLOOKUP(D79,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(C79=\"a\",\nVLOOKUP(D79,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(C79=\"a\",\nVLOOKUP(D79,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(C79=\"a\",\nVLOOKUP(D79,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(AND(B80=\"B\",LEFT(D80,2)=\"Dz\"),\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Ld1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ld1\"))=1),\"Ld1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Ld2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ld2\"))=1),\"Ld2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Ld3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ld3\"))=1),\"Ld3\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Ld4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ld4\"))=1),\"Ld4\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Ld5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ld5\"))=1),\"Ld5\",\n\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Sh1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Sh1\"))=1),\"Sh1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Sh2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Sh2\"))=1),\"Sh2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Sh3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Sh3\"))=1),\"Sh3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Sh4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Sh4\"))=1),\"Sh4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Sh5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Sh5\"))=1),\"Sh5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Ex1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ex1\"))=1),\"Ex1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Ex2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ex2\"))=1),\"Ex2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Ex3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ex3\"))=1),\"Ex3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Ex4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ex4\"))=1),\"Ex4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Ex5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ex5\"))=1),\"Ex5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Sc1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",\"Sc1\"))=1),\"Sc1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Sc2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",\"Sc2\"))=1),\"Sc2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Sc3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",\"Sc3\"))=1),\"Sc3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Sc4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",\"Sc4\"))=1),\"Sc4\",\n\n\"Sc5\"))))))))))))))))))),\n\"--\")","v":"Ld1"},1,{"$f":"IF(LEFT(D80,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":6998.6399999999994},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(C80=\"a\",\n(W80*X80*R80*(Y80/60)*S80*(2300/T80)*U80*Z80*AA80*AB80),\n0),0)","v":0},{"$f":"IF(AND(B80=\"B\",LEFT(J80,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",J80),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B80=\"B\",LEFT(J80,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",J80),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B80=\"B\",OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B80=\"B\",LEFT(J80,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",J80),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":8.1393173334541427},{"$f":"IF(LEFT(J80,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N80/60*K80,\nIF(OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\",LEFT(J80,2)=\"Ex\"), P80*K80,\nIF(M80=0,0,(L80/M80))))","v":8.1393173334541427},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(C80=\"a\", VLOOKUP(A80,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(C80=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"c\"), VLOOKUP(A80,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(C80=\"a\",\nVLOOKUP(D80,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",\nIF(AND(LEFT(D80,2)=\"Dz\",B80=\"B\",C80=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V80>0,\nIF(LEFT(D80,2)=\"Dz\",\nIF(AND(LEFT(D80,2)=\"Dz\",B80=\"B\",C80=\"b\"),0,\n(VLOOKUP(D80,Equipment[],Equipment!$N$2))*((V80)^(VLOOKUP(D80,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D80,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",VLOOKUP(D80,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(C80=\"a\",\nVLOOKUP(D80,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(C80=\"a\",\nVLOOKUP(D80,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(C80=\"a\",\nVLOOKUP(D80,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D81,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B81=\"B\",LEFT(J81,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"D-\",C81,\"-\",J81),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B81=\"B\",LEFT(J81,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"D-\",C81,\"-\",J81),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B81=\"B\",OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B81=\"B\",LEFT(J81,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"A-\",C81,\"-\",J81),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J81,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N81/60*K81,\nIF(OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\",LEFT(J81,2)=\"Ex\"), P81*K81,\nIF(M81=0,0,(L81/M81))))","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(C81=\"a\", VLOOKUP(A81,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(C81=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"c\"), VLOOKUP(A81,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(C81=\"a\",\nVLOOKUP(D81,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",\nIF(AND(LEFT(D81,2)=\"Dz\",B81=\"B\",C81=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V81>0,\nIF(LEFT(D81,2)=\"Dz\",\nIF(AND(LEFT(D81,2)=\"Dz\",B81=\"B\",C81=\"b\"),0,\n(VLOOKUP(D81,Equipment[],Equipment!$N$2))*((V81)^(VLOOKUP(D81,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D81,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",VLOOKUP(D81,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(C81=\"a\",\nVLOOKUP(D81,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(C81=\"a\",\nVLOOKUP(D81,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(C81=\"a\",\nVLOOKUP(D81,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D82,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B82=\"B\",LEFT(J82,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"D-\",C82,\"-\",J82),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B82=\"B\",LEFT(J82,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"D-\",C82,\"-\",J82),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B82=\"B\",OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B82=\"B\",LEFT(J82,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",J82),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J82,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N82/60*K82,\nIF(OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\",LEFT(J82,2)=\"Ex\"), P82*K82,\nIF(M82=0,0,(L82/M82))))","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(C82=\"a\", VLOOKUP(A82,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(C82=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"c\"), VLOOKUP(A82,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(C82=\"a\",\nVLOOKUP(D82,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",\nIF(AND(LEFT(D82,2)=\"Dz\",B82=\"B\",C82=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V82>0,\nIF(LEFT(D82,2)=\"Dz\",\nIF(AND(LEFT(D82,2)=\"Dz\",B82=\"B\",C82=\"b\"),0,\n(VLOOKUP(D82,Equipment[],Equipment!$N$2))*((V82)^(VLOOKUP(D82,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D82,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",VLOOKUP(D82,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(C82=\"a\",\nVLOOKUP(D82,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(C82=\"a\",\nVLOOKUP(D82,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(C82=\"a\",\nVLOOKUP(D82,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D83,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B83=\"B\",LEFT(J83,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"D-\",C83,\"-\",J83),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B83=\"B\",LEFT(J83,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"D-\",C83,\"-\",J83),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B83=\"B\",OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B83=\"B\",LEFT(J83,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"A-\",C83,\"-\",J83),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J83,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N83/60*K83,\nIF(OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\",LEFT(J83,2)=\"Ex\"), P83*K83,\nIF(M83=0,0,(L83/M83))))","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(C83=\"a\", VLOOKUP(A83,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(C83=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"c\"), VLOOKUP(A83,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(C83=\"a\",\nVLOOKUP(D83,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",\nIF(AND(LEFT(D83,2)=\"Dz\",B83=\"B\",C83=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V83>0,\nIF(LEFT(D83,2)=\"Dz\",\nIF(AND(LEFT(D83,2)=\"Dz\",B83=\"B\",C83=\"b\"),0,\n(VLOOKUP(D83,Equipment[],Equipment!$N$2))*((V83)^(VLOOKUP(D83,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D83,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",VLOOKUP(D83,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(C83=\"a\",\nVLOOKUP(D83,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(C83=\"a\",\nVLOOKUP(D83,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(C83=\"a\",\nVLOOKUP(D83,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D84,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B84=\"B\",LEFT(J84,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"D-\",C84,\"-\",J84),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B84=\"B\",LEFT(J84,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"D-\",C84,\"-\",J84),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B84=\"B\",OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B84=\"B\",LEFT(J84,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"A-\",C84,\"-\",J84),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J84,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N84/60*K84,\nIF(OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\",LEFT(J84,2)=\"Ex\"), P84*K84,\nIF(M84=0,0,(L84/M84))))","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(C84=\"a\", VLOOKUP(A84,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(C84=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"c\"), VLOOKUP(A84,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(C84=\"a\",\nVLOOKUP(D84,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",\nIF(AND(LEFT(D84,2)=\"Dz\",B84=\"B\",C84=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V84>0,\nIF(LEFT(D84,2)=\"Dz\",\nIF(AND(LEFT(D84,2)=\"Dz\",B84=\"B\",C84=\"b\"),0,\n(VLOOKUP(D84,Equipment[],Equipment!$N$2))*((V84)^(VLOOKUP(D84,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D84,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",VLOOKUP(D84,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(C84=\"a\",\nVLOOKUP(D84,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(C84=\"a\",\nVLOOKUP(D84,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(C84=\"a\",\nVLOOKUP(D84,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D85,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B85=\"B\",LEFT(J85,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"D-\",C85,\"-\",J85),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B85=\"B\",LEFT(J85,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"D-\",C85,\"-\",J85),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B85=\"B\",OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B85=\"B\",LEFT(J85,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"A-\",C85,\"-\",J85),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J85,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N85/60*K85,\nIF(OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\",LEFT(J85,2)=\"Ex\"), P85*K85,\nIF(M85=0,0,(L85/M85))))","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(C85=\"a\", VLOOKUP(A85,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(C85=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"c\"), VLOOKUP(A85,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(C85=\"a\",\nVLOOKUP(D85,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",\nIF(AND(LEFT(D85,2)=\"Dz\",B85=\"B\",C85=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V85>0,\nIF(LEFT(D85,2)=\"Dz\",\nIF(AND(LEFT(D85,2)=\"Dz\",B85=\"B\",C85=\"b\"),0,\n(VLOOKUP(D85,Equipment[],Equipment!$N$2))*((V85)^(VLOOKUP(D85,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D85,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",VLOOKUP(D85,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(C85=\"a\",\nVLOOKUP(D85,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(C85=\"a\",\nVLOOKUP(D85,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(C85=\"a\",\nVLOOKUP(D85,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D86,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B86=\"B\",LEFT(J86,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"D-\",C86,\"-\",J86),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B86=\"B\",LEFT(J86,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"D-\",C86,\"-\",J86),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B86=\"B\",OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B86=\"B\",LEFT(J86,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"A-\",C86,\"-\",J86),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J86,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N86/60*K86,\nIF(OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\",LEFT(J86,2)=\"Ex\"), P86*K86,\nIF(M86=0,0,(L86/M86))))","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(C86=\"a\", VLOOKUP(A86,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(C86=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"c\"), VLOOKUP(A86,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(C86=\"a\",\nVLOOKUP(D86,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",\nIF(AND(LEFT(D86,2)=\"Dz\",B86=\"B\",C86=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V86>0,\nIF(LEFT(D86,2)=\"Dz\",\nIF(AND(LEFT(D86,2)=\"Dz\",B86=\"B\",C86=\"b\"),0,\n(VLOOKUP(D86,Equipment[],Equipment!$N$2))*((V86)^(VLOOKUP(D86,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D86,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",VLOOKUP(D86,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(C86=\"a\",\nVLOOKUP(D86,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(C86=\"a\",\nVLOOKUP(D86,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(C86=\"a\",\nVLOOKUP(D86,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D87,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B87=\"B\",LEFT(J87,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"D-\",C87,\"-\",J87),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B87=\"B\",LEFT(J87,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"D-\",C87,\"-\",J87),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B87=\"B\",OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B87=\"B\",LEFT(J87,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"A-\",C87,\"-\",J87),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J87,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N87/60*K87,\nIF(OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\",LEFT(J87,2)=\"Ex\"), P87*K87,\nIF(M87=0,0,(L87/M87))))","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(C87=\"a\", VLOOKUP(A87,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(C87=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"c\"), VLOOKUP(A87,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(C87=\"a\",\nVLOOKUP(D87,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",\nIF(AND(LEFT(D87,2)=\"Dz\",B87=\"B\",C87=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V87>0,\nIF(LEFT(D87,2)=\"Dz\",\nIF(AND(LEFT(D87,2)=\"Dz\",B87=\"B\",C87=\"b\"),0,\n(VLOOKUP(D87,Equipment[],Equipment!$N$2))*((V87)^(VLOOKUP(D87,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D87,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",VLOOKUP(D87,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(C87=\"a\",\nVLOOKUP(D87,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(C87=\"a\",\nVLOOKUP(D87,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(C87=\"a\",\nVLOOKUP(D87,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D88,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B88=\"B\",LEFT(J88,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"D-\",C88,\"-\",J88),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B88=\"B\",LEFT(J88,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"D-\",C88,\"-\",J88),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B88=\"B\",OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B88=\"B\",LEFT(J88,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"A-\",C88,\"-\",J88),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J88,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N88/60*K88,\nIF(OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\",LEFT(J88,2)=\"Ex\"), P88*K88,\nIF(M88=0,0,(L88/M88))))","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(C88=\"a\", VLOOKUP(A88,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(C88=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"c\"), VLOOKUP(A88,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(C88=\"a\",\nVLOOKUP(D88,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",\nIF(AND(LEFT(D88,2)=\"Dz\",B88=\"B\",C88=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V88>0,\nIF(LEFT(D88,2)=\"Dz\",\nIF(AND(LEFT(D88,2)=\"Dz\",B88=\"B\",C88=\"b\"),0,\n(VLOOKUP(D88,Equipment[],Equipment!$N$2))*((V88)^(VLOOKUP(D88,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D88,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",VLOOKUP(D88,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(C88=\"a\",\nVLOOKUP(D88,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(C88=\"a\",\nVLOOKUP(D88,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(C88=\"a\",\nVLOOKUP(D88,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D89,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B89=\"B\",LEFT(J89,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"D-\",C89,\"-\",J89),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B89=\"B\",LEFT(J89,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"D-\",C89,\"-\",J89),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B89=\"B\",OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B89=\"B\",LEFT(J89,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"A-\",C89,\"-\",J89),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J89,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N89/60*K89,\nIF(OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\",LEFT(J89,2)=\"Ex\"), P89*K89,\nIF(M89=0,0,(L89/M89))))","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(C89=\"a\", VLOOKUP(A89,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(C89=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"c\"), VLOOKUP(A89,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(C89=\"a\",\nVLOOKUP(D89,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",\nIF(AND(LEFT(D89,2)=\"Dz\",B89=\"B\",C89=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V89>0,\nIF(LEFT(D89,2)=\"Dz\",\nIF(AND(LEFT(D89,2)=\"Dz\",B89=\"B\",C89=\"b\"),0,\n(VLOOKUP(D89,Equipment[],Equipment!$N$2))*((V89)^(VLOOKUP(D89,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D89,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",VLOOKUP(D89,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(C89=\"a\",\nVLOOKUP(D89,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(C89=\"a\",\nVLOOKUP(D89,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(C89=\"a\",\nVLOOKUP(D89,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D90,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B90=\"B\",LEFT(J90,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"D-\",C90,\"-\",J90),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B90=\"B\",LEFT(J90,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"D-\",C90,\"-\",J90),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B90=\"B\",OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B90=\"B\",LEFT(J90,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"A-\",C90,\"-\",J90),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J90,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N90/60*K90,\nIF(OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\",LEFT(J90,2)=\"Ex\"), P90*K90,\nIF(M90=0,0,(L90/M90))))","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(C90=\"a\", VLOOKUP(A90,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(C90=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"c\"), VLOOKUP(A90,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(C90=\"a\",\nVLOOKUP(D90,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",\nIF(AND(LEFT(D90,2)=\"Dz\",B90=\"B\",C90=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V90>0,\nIF(LEFT(D90,2)=\"Dz\",\nIF(AND(LEFT(D90,2)=\"Dz\",B90=\"B\",C90=\"b\"),0,\n(VLOOKUP(D90,Equipment[],Equipment!$N$2))*((V90)^(VLOOKUP(D90,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D90,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",VLOOKUP(D90,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(C90=\"a\",\nVLOOKUP(D90,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(C90=\"a\",\nVLOOKUP(D90,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(C90=\"a\",\nVLOOKUP(D90,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D91,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B91=\"B\",LEFT(J91,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"D-\",C91,\"-\",J91),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B91=\"B\",LEFT(J91,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"D-\",C91,\"-\",J91),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B91=\"B\",OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B91=\"B\",LEFT(J91,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"A-\",C91,\"-\",J91),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J91,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N91/60*K91,\nIF(OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\",LEFT(J91,2)=\"Ex\"), P91*K91,\nIF(M91=0,0,(L91/M91))))","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(C91=\"a\", VLOOKUP(A91,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(C91=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"c\"), VLOOKUP(A91,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(C91=\"a\",\nVLOOKUP(D91,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",\nIF(AND(LEFT(D91,2)=\"Dz\",B91=\"B\",C91=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V91>0,\nIF(LEFT(D91,2)=\"Dz\",\nIF(AND(LEFT(D91,2)=\"Dz\",B91=\"B\",C91=\"b\"),0,\n(VLOOKUP(D91,Equipment[],Equipment!$N$2))*((V91)^(VLOOKUP(D91,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D91,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",VLOOKUP(D91,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(C91=\"a\",\nVLOOKUP(D91,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(C91=\"a\",\nVLOOKUP(D91,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(C91=\"a\",\nVLOOKUP(D91,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D92,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B92=\"B\",LEFT(J92,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"D-\",C92,\"-\",J92),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B92=\"B\",LEFT(J92,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"D-\",C92,\"-\",J92),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B92=\"B\",OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B92=\"B\",LEFT(J92,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"A-\",C92,\"-\",J92),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J92,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N92/60*K92,\nIF(OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\",LEFT(J92,2)=\"Ex\"), P92*K92,\nIF(M92=0,0,(L92/M92))))","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(C92=\"a\", VLOOKUP(A92,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(C92=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"c\"), VLOOKUP(A92,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(C92=\"a\",\nVLOOKUP(D92,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",\nIF(AND(LEFT(D92,2)=\"Dz\",B92=\"B\",C92=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V92>0,\nIF(LEFT(D92,2)=\"Dz\",\nIF(AND(LEFT(D92,2)=\"Dz\",B92=\"B\",C92=\"b\"),0,\n(VLOOKUP(D92,Equipment[],Equipment!$N$2))*((V92)^(VLOOKUP(D92,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D92,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",VLOOKUP(D92,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(C92=\"a\",\nVLOOKUP(D92,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(C92=\"a\",\nVLOOKUP(D92,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(C92=\"a\",\nVLOOKUP(D92,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D93,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B93=\"B\",LEFT(J93,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"D-\",C93,\"-\",J93),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B93=\"B\",LEFT(J93,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"D-\",C93,\"-\",J93),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B93=\"B\",OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B93=\"B\",LEFT(J93,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"A-\",C93,\"-\",J93),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J93,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N93/60*K93,\nIF(OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\",LEFT(J93,2)=\"Ex\"), P93*K93,\nIF(M93=0,0,(L93/M93))))","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(C93=\"a\", VLOOKUP(A93,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(C93=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"c\"), VLOOKUP(A93,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(C93=\"a\",\nVLOOKUP(D93,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",\nIF(AND(LEFT(D93,2)=\"Dz\",B93=\"B\",C93=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V93>0,\nIF(LEFT(D93,2)=\"Dz\",\nIF(AND(LEFT(D93,2)=\"Dz\",B93=\"B\",C93=\"b\"),0,\n(VLOOKUP(D93,Equipment[],Equipment!$N$2))*((V93)^(VLOOKUP(D93,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D93,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",VLOOKUP(D93,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(C93=\"a\",\nVLOOKUP(D93,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(C93=\"a\",\nVLOOKUP(D93,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(C93=\"a\",\nVLOOKUP(D93,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D94,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B94=\"B\",LEFT(J94,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"D-\",C94,\"-\",J94),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B94=\"B\",LEFT(J94,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"D-\",C94,\"-\",J94),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B94=\"B\",OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B94=\"B\",LEFT(J94,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"A-\",C94,\"-\",J94),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J94,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N94/60*K94,\nIF(OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\",LEFT(J94,2)=\"Ex\"), P94*K94,\nIF(M94=0,0,(L94/M94))))","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(C94=\"a\", VLOOKUP(A94,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(C94=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"c\"), VLOOKUP(A94,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(C94=\"a\",\nVLOOKUP(D94,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",\nIF(AND(LEFT(D94,2)=\"Dz\",B94=\"B\",C94=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V94>0,\nIF(LEFT(D94,2)=\"Dz\",\nIF(AND(LEFT(D94,2)=\"Dz\",B94=\"B\",C94=\"b\"),0,\n(VLOOKUP(D94,Equipment[],Equipment!$N$2))*((V94)^(VLOOKUP(D94,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D94,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",VLOOKUP(D94,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(C94=\"a\",\nVLOOKUP(D94,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(C94=\"a\",\nVLOOKUP(D94,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(C94=\"a\",\nVLOOKUP(D94,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D95,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B95=\"B\",LEFT(J95,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"D-\",C95,\"-\",J95),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B95=\"B\",LEFT(J95,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"D-\",C95,\"-\",J95),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B95=\"B\",OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B95=\"B\",LEFT(J95,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"A-\",C95,\"-\",J95),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J95,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N95/60*K95,\nIF(OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\",LEFT(J95,2)=\"Ex\"), P95*K95,\nIF(M95=0,0,(L95/M95))))","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(C95=\"a\", VLOOKUP(A95,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(C95=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"c\"), VLOOKUP(A95,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(C95=\"a\",\nVLOOKUP(D95,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",\nIF(AND(LEFT(D95,2)=\"Dz\",B95=\"B\",C95=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V95>0,\nIF(LEFT(D95,2)=\"Dz\",\nIF(AND(LEFT(D95,2)=\"Dz\",B95=\"B\",C95=\"b\"),0,\n(VLOOKUP(D95,Equipment[],Equipment!$N$2))*((V95)^(VLOOKUP(D95,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D95,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",VLOOKUP(D95,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(C95=\"a\",\nVLOOKUP(D95,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(C95=\"a\",\nVLOOKUP(D95,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(C95=\"a\",\nVLOOKUP(D95,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D96,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B96=\"B\",LEFT(J96,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"D-\",C96,\"-\",J96),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B96=\"B\",LEFT(J96,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"D-\",C96,\"-\",J96),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B96=\"B\",OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B96=\"B\",LEFT(J96,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"A-\",C96,\"-\",J96),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J96,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N96/60*K96,\nIF(OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\",LEFT(J96,2)=\"Ex\"), P96*K96,\nIF(M96=0,0,(L96/M96))))","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(C96=\"a\", VLOOKUP(A96,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(C96=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"c\"), VLOOKUP(A96,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(C96=\"a\",\nVLOOKUP(D96,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",\nIF(AND(LEFT(D96,2)=\"Dz\",B96=\"B\",C96=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V96>0,\nIF(LEFT(D96,2)=\"Dz\",\nIF(AND(LEFT(D96,2)=\"Dz\",B96=\"B\",C96=\"b\"),0,\n(VLOOKUP(D96,Equipment[],Equipment!$N$2))*((V96)^(VLOOKUP(D96,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D96,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",VLOOKUP(D96,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(C96=\"a\",\nVLOOKUP(D96,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(C96=\"a\",\nVLOOKUP(D96,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(C96=\"a\",\nVLOOKUP(D96,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D97,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B97=\"B\",LEFT(J97,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"D-\",C97,\"-\",J97),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B97=\"B\",LEFT(J97,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"D-\",C97,\"-\",J97),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B97=\"B\",OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B97=\"B\",LEFT(J97,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"A-\",C97,\"-\",J97),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J97,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N97/60*K97,\nIF(OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\",LEFT(J97,2)=\"Ex\"), P97*K97,\nIF(M97=0,0,(L97/M97))))","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(C97=\"a\", VLOOKUP(A97,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(C97=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"c\"), VLOOKUP(A97,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(C97=\"a\",\nVLOOKUP(D97,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",\nIF(AND(LEFT(D97,2)=\"Dz\",B97=\"B\",C97=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V97>0,\nIF(LEFT(D97,2)=\"Dz\",\nIF(AND(LEFT(D97,2)=\"Dz\",B97=\"B\",C97=\"b\"),0,\n(VLOOKUP(D97,Equipment[],Equipment!$N$2))*((V97)^(VLOOKUP(D97,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D97,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",VLOOKUP(D97,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(C97=\"a\",\nVLOOKUP(D97,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(C97=\"a\",\nVLOOKUP(D97,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(C97=\"a\",\nVLOOKUP(D97,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D98,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B98=\"B\",LEFT(J98,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"D-\",C98,\"-\",J98),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B98=\"B\",LEFT(J98,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"D-\",C98,\"-\",J98),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B98=\"B\",OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B98=\"B\",LEFT(J98,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"A-\",C98,\"-\",J98),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J98,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N98/60*K98,\nIF(OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\",LEFT(J98,2)=\"Ex\"), P98*K98,\nIF(M98=0,0,(L98/M98))))","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(C98=\"a\", VLOOKUP(A98,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(C98=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"c\"), VLOOKUP(A98,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(C98=\"a\",\nVLOOKUP(D98,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",\nIF(AND(LEFT(D98,2)=\"Dz\",B98=\"B\",C98=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V98>0,\nIF(LEFT(D98,2)=\"Dz\",\nIF(AND(LEFT(D98,2)=\"Dz\",B98=\"B\",C98=\"b\"),0,\n(VLOOKUP(D98,Equipment[],Equipment!$N$2))*((V98)^(VLOOKUP(D98,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D98,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",VLOOKUP(D98,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(C98=\"a\",\nVLOOKUP(D98,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(C98=\"a\",\nVLOOKUP(D98,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(C98=\"a\",\nVLOOKUP(D98,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D99,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B99=\"B\",LEFT(J99,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"D-\",C99,\"-\",J99),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B99=\"B\",LEFT(J99,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"D-\",C99,\"-\",J99),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B99=\"B\",OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B99=\"B\",LEFT(J99,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"A-\",C99,\"-\",J99),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J99,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N99/60*K99,\nIF(OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\",LEFT(J99,2)=\"Ex\"), P99*K99,\nIF(M99=0,0,(L99/M99))))","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(C99=\"a\", VLOOKUP(A99,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(C99=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"c\"), VLOOKUP(A99,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(C99=\"a\",\nVLOOKUP(D99,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",\nIF(AND(LEFT(D99,2)=\"Dz\",B99=\"B\",C99=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V99>0,\nIF(LEFT(D99,2)=\"Dz\",\nIF(AND(LEFT(D99,2)=\"Dz\",B99=\"B\",C99=\"b\"),0,\n(VLOOKUP(D99,Equipment[],Equipment!$N$2))*((V99)^(VLOOKUP(D99,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D99,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",VLOOKUP(D99,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(C99=\"a\",\nVLOOKUP(D99,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(C99=\"a\",\nVLOOKUP(D99,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(C99=\"a\",\nVLOOKUP(D99,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D100,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B100=\"B\",LEFT(J100,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"D-\",C100,\"-\",J100),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B100=\"B\",LEFT(J100,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"D-\",C100,\"-\",J100),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B100=\"B\",OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B100=\"B\",LEFT(J100,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"A-\",C100,\"-\",J100),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J100,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N100/60*K100,\nIF(OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\",LEFT(J100,2)=\"Ex\"), P100*K100,\nIF(M100=0,0,(L100/M100))))","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(C100=\"a\", VLOOKUP(A100,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(C100=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"c\"), VLOOKUP(A100,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(C100=\"a\",\nVLOOKUP(D100,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",\nIF(AND(LEFT(D100,2)=\"Dz\",B100=\"B\",C100=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V100>0,\nIF(LEFT(D100,2)=\"Dz\",\nIF(AND(LEFT(D100,2)=\"Dz\",B100=\"B\",C100=\"b\"),0,\n(VLOOKUP(D100,Equipment[],Equipment!$N$2))*((V100)^(VLOOKUP(D100,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D100,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",VLOOKUP(D100,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(C100=\"a\",\nVLOOKUP(D100,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(C100=\"a\",\nVLOOKUP(D100,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(C100=\"a\",\nVLOOKUP(D100,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D101,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B101=\"B\",LEFT(J101,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"D-\",C101,\"-\",J101),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B101=\"B\",LEFT(J101,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"D-\",C101,\"-\",J101),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B101=\"B\",OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B101=\"B\",LEFT(J101,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"A-\",C101,\"-\",J101),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J101,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N101/60*K101,\nIF(OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\",LEFT(J101,2)=\"Ex\"), P101*K101,\nIF(M101=0,0,(L101/M101))))","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(C101=\"a\", VLOOKUP(A101,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(C101=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"c\"), VLOOKUP(A101,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(C101=\"a\",\nVLOOKUP(D101,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",\nIF(AND(LEFT(D101,2)=\"Dz\",B101=\"B\",C101=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V101>0,\nIF(LEFT(D101,2)=\"Dz\",\nIF(AND(LEFT(D101,2)=\"Dz\",B101=\"B\",C101=\"b\"),0,\n(VLOOKUP(D101,Equipment[],Equipment!$N$2))*((V101)^(VLOOKUP(D101,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D101,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",VLOOKUP(D101,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(C101=\"a\",\nVLOOKUP(D101,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(C101=\"a\",\nVLOOKUP(D101,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(C101=\"a\",\nVLOOKUP(D101,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D102,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B102=\"B\",LEFT(J102,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"D-\",C102,\"-\",J102),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B102=\"B\",LEFT(J102,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"D-\",C102,\"-\",J102),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B102=\"B\",OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B102=\"B\",LEFT(J102,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"A-\",C102,\"-\",J102),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J102,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N102/60*K102,\nIF(OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\",LEFT(J102,2)=\"Ex\"), P102*K102,\nIF(M102=0,0,(L102/M102))))","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(C102=\"a\", VLOOKUP(A102,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(C102=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"c\"), VLOOKUP(A102,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(C102=\"a\",\nVLOOKUP(D102,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",\nIF(AND(LEFT(D102,2)=\"Dz\",B102=\"B\",C102=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V102>0,\nIF(LEFT(D102,2)=\"Dz\",\nIF(AND(LEFT(D102,2)=\"Dz\",B102=\"B\",C102=\"b\"),0,\n(VLOOKUP(D102,Equipment[],Equipment!$N$2))*((V102)^(VLOOKUP(D102,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D102,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",VLOOKUP(D102,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(C102=\"a\",\nVLOOKUP(D102,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(C102=\"a\",\nVLOOKUP(D102,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(C102=\"a\",\nVLOOKUP(D102,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D103,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B103=\"B\",LEFT(J103,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"D-\",C103,\"-\",J103),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B103=\"B\",LEFT(J103,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"D-\",C103,\"-\",J103),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B103=\"B\",OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B103=\"B\",LEFT(J103,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"A-\",C103,\"-\",J103),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J103,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N103/60*K103,\nIF(OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\",LEFT(J103,2)=\"Ex\"), P103*K103,\nIF(M103=0,0,(L103/M103))))","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(C103=\"a\", VLOOKUP(A103,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(C103=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"c\"), VLOOKUP(A103,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(C103=\"a\",\nVLOOKUP(D103,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",\nIF(AND(LEFT(D103,2)=\"Dz\",B103=\"B\",C103=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V103>0,\nIF(LEFT(D103,2)=\"Dz\",\nIF(AND(LEFT(D103,2)=\"Dz\",B103=\"B\",C103=\"b\"),0,\n(VLOOKUP(D103,Equipment[],Equipment!$N$2))*((V103)^(VLOOKUP(D103,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D103,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",VLOOKUP(D103,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(C103=\"a\",\nVLOOKUP(D103,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(C103=\"a\",\nVLOOKUP(D103,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(C103=\"a\",\nVLOOKUP(D103,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D104,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B104=\"B\",LEFT(J104,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"D-\",C104,\"-\",J104),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B104=\"B\",LEFT(J104,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"D-\",C104,\"-\",J104),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B104=\"B\",OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B104=\"B\",LEFT(J104,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"A-\",C104,\"-\",J104),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J104,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N104/60*K104,\nIF(OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\",LEFT(J104,2)=\"Ex\"), P104*K104,\nIF(M104=0,0,(L104/M104))))","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(C104=\"a\", VLOOKUP(A104,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(C104=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"c\"), VLOOKUP(A104,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(C104=\"a\",\nVLOOKUP(D104,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",\nIF(AND(LEFT(D104,2)=\"Dz\",B104=\"B\",C104=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V104>0,\nIF(LEFT(D104,2)=\"Dz\",\nIF(AND(LEFT(D104,2)=\"Dz\",B104=\"B\",C104=\"b\"),0,\n(VLOOKUP(D104,Equipment[],Equipment!$N$2))*((V104)^(VLOOKUP(D104,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D104,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",VLOOKUP(D104,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(C104=\"a\",\nVLOOKUP(D104,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(C104=\"a\",\nVLOOKUP(D104,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(C104=\"a\",\nVLOOKUP(D104,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D105,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B105=\"B\",LEFT(J105,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"D-\",C105,\"-\",J105),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B105=\"B\",LEFT(J105,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"D-\",C105,\"-\",J105),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B105=\"B\",OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B105=\"B\",LEFT(J105,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"A-\",C105,\"-\",J105),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J105,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N105/60*K105,\nIF(OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\",LEFT(J105,2)=\"Ex\"), P105*K105,\nIF(M105=0,0,(L105/M105))))","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(C105=\"a\", VLOOKUP(A105,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(C105=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"c\"), VLOOKUP(A105,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(C105=\"a\",\nVLOOKUP(D105,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",\nIF(AND(LEFT(D105,2)=\"Dz\",B105=\"B\",C105=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V105>0,\nIF(LEFT(D105,2)=\"Dz\",\nIF(AND(LEFT(D105,2)=\"Dz\",B105=\"B\",C105=\"b\"),0,\n(VLOOKUP(D105,Equipment[],Equipment!$N$2))*((V105)^(VLOOKUP(D105,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D105,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",VLOOKUP(D105,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(C105=\"a\",\nVLOOKUP(D105,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(C105=\"a\",\nVLOOKUP(D105,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(C105=\"a\",\nVLOOKUP(D105,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D106,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B106=\"B\",LEFT(J106,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"D-\",C106,\"-\",J106),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B106=\"B\",LEFT(J106,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"D-\",C106,\"-\",J106),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B106=\"B\",OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B106=\"B\",LEFT(J106,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"A-\",C106,\"-\",J106),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J106,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N106/60*K106,\nIF(OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\",LEFT(J106,2)=\"Ex\"), P106*K106,\nIF(M106=0,0,(L106/M106))))","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(C106=\"a\", VLOOKUP(A106,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(C106=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"c\"), VLOOKUP(A106,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(C106=\"a\",\nVLOOKUP(D106,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",\nIF(AND(LEFT(D106,2)=\"Dz\",B106=\"B\",C106=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V106>0,\nIF(LEFT(D106,2)=\"Dz\",\nIF(AND(LEFT(D106,2)=\"Dz\",B106=\"B\",C106=\"b\"),0,\n(VLOOKUP(D106,Equipment[],Equipment!$N$2))*((V106)^(VLOOKUP(D106,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D106,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",VLOOKUP(D106,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(C106=\"a\",\nVLOOKUP(D106,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(C106=\"a\",\nVLOOKUP(D106,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(C106=\"a\",\nVLOOKUP(D106,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D107,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B107=\"B\",LEFT(J107,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"D-\",C107,\"-\",J107),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B107=\"B\",LEFT(J107,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"D-\",C107,\"-\",J107),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B107=\"B\",OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B107=\"B\",LEFT(J107,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"A-\",C107,\"-\",J107),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J107,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N107/60*K107,\nIF(OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\",LEFT(J107,2)=\"Ex\"), P107*K107,\nIF(M107=0,0,(L107/M107))))","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(C107=\"a\", VLOOKUP(A107,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(C107=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"c\"), VLOOKUP(A107,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(C107=\"a\",\nVLOOKUP(D107,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",\nIF(AND(LEFT(D107,2)=\"Dz\",B107=\"B\",C107=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V107>0,\nIF(LEFT(D107,2)=\"Dz\",\nIF(AND(LEFT(D107,2)=\"Dz\",B107=\"B\",C107=\"b\"),0,\n(VLOOKUP(D107,Equipment[],Equipment!$N$2))*((V107)^(VLOOKUP(D107,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D107,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",VLOOKUP(D107,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(C107=\"a\",\nVLOOKUP(D107,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(C107=\"a\",\nVLOOKUP(D107,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(C107=\"a\",\nVLOOKUP(D107,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D108,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B108=\"B\",LEFT(J108,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"D-\",C108,\"-\",J108),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B108=\"B\",LEFT(J108,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"D-\",C108,\"-\",J108),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B108=\"B\",OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B108=\"B\",LEFT(J108,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"A-\",C108,\"-\",J108),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J108,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N108/60*K108,\nIF(OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\",LEFT(J108,2)=\"Ex\"), P108*K108,\nIF(M108=0,0,(L108/M108))))","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(C108=\"a\", VLOOKUP(A108,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(C108=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"c\"), VLOOKUP(A108,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(C108=\"a\",\nVLOOKUP(D108,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",\nIF(AND(LEFT(D108,2)=\"Dz\",B108=\"B\",C108=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V108>0,\nIF(LEFT(D108,2)=\"Dz\",\nIF(AND(LEFT(D108,2)=\"Dz\",B108=\"B\",C108=\"b\"),0,\n(VLOOKUP(D108,Equipment[],Equipment!$N$2))*((V108)^(VLOOKUP(D108,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D108,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",VLOOKUP(D108,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(C108=\"a\",\nVLOOKUP(D108,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(C108=\"a\",\nVLOOKUP(D108,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(C108=\"a\",\nVLOOKUP(D108,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D109,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B109=\"B\",LEFT(J109,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"D-\",C109,\"-\",J109),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B109=\"B\",LEFT(J109,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"D-\",C109,\"-\",J109),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B109=\"B\",OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B109=\"B\",LEFT(J109,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"A-\",C109,\"-\",J109),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J109,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N109/60*K109,\nIF(OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\",LEFT(J109,2)=\"Ex\"), P109*K109,\nIF(M109=0,0,(L109/M109))))","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(C109=\"a\", VLOOKUP(A109,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(C109=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"c\"), VLOOKUP(A109,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(C109=\"a\",\nVLOOKUP(D109,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",\nIF(AND(LEFT(D109,2)=\"Dz\",B109=\"B\",C109=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V109>0,\nIF(LEFT(D109,2)=\"Dz\",\nIF(AND(LEFT(D109,2)=\"Dz\",B109=\"B\",C109=\"b\"),0,\n(VLOOKUP(D109,Equipment[],Equipment!$N$2))*((V109)^(VLOOKUP(D109,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D109,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",VLOOKUP(D109,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(C109=\"a\",\nVLOOKUP(D109,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(C109=\"a\",\nVLOOKUP(D109,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(C109=\"a\",\nVLOOKUP(D109,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D110,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B110=\"B\",LEFT(J110,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"D-\",C110,\"-\",J110),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B110=\"B\",LEFT(J110,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"D-\",C110,\"-\",J110),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B110=\"B\",OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B110=\"B\",LEFT(J110,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"A-\",C110,\"-\",J110),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J110,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N110/60*K110,\nIF(OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\",LEFT(J110,2)=\"Ex\"), P110*K110,\nIF(M110=0,0,(L110/M110))))","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(C110=\"a\", VLOOKUP(A110,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(C110=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"c\"), VLOOKUP(A110,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(C110=\"a\",\nVLOOKUP(D110,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",\nIF(AND(LEFT(D110,2)=\"Dz\",B110=\"B\",C110=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V110>0,\nIF(LEFT(D110,2)=\"Dz\",\nIF(AND(LEFT(D110,2)=\"Dz\",B110=\"B\",C110=\"b\"),0,\n(VLOOKUP(D110,Equipment[],Equipment!$N$2))*((V110)^(VLOOKUP(D110,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D110,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",VLOOKUP(D110,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(C110=\"a\",\nVLOOKUP(D110,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(C110=\"a\",\nVLOOKUP(D110,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(C110=\"a\",\nVLOOKUP(D110,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D111,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B111=\"B\",LEFT(J111,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"D-\",C111,\"-\",J111),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B111=\"B\",LEFT(J111,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"D-\",C111,\"-\",J111),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B111=\"B\",OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B111=\"B\",LEFT(J111,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"A-\",C111,\"-\",J111),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J111,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N111/60*K111,\nIF(OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\",LEFT(J111,2)=\"Ex\"), P111*K111,\nIF(M111=0,0,(L111/M111))))","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(C111=\"a\", VLOOKUP(A111,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(C111=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"c\"), VLOOKUP(A111,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(C111=\"a\",\nVLOOKUP(D111,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",\nIF(AND(LEFT(D111,2)=\"Dz\",B111=\"B\",C111=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V111>0,\nIF(LEFT(D111,2)=\"Dz\",\nIF(AND(LEFT(D111,2)=\"Dz\",B111=\"B\",C111=\"b\"),0,\n(VLOOKUP(D111,Equipment[],Equipment!$N$2))*((V111)^(VLOOKUP(D111,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D111,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",VLOOKUP(D111,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(C111=\"a\",\nVLOOKUP(D111,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(C111=\"a\",\nVLOOKUP(D111,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(C111=\"a\",\nVLOOKUP(D111,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D112,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B112=\"B\",LEFT(J112,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"D-\",C112,\"-\",J112),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B112=\"B\",LEFT(J112,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"D-\",C112,\"-\",J112),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B112=\"B\",OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B112=\"B\",LEFT(J112,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"A-\",C112,\"-\",J112),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J112,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N112/60*K112,\nIF(OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\",LEFT(J112,2)=\"Ex\"), P112*K112,\nIF(M112=0,0,(L112/M112))))","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(C112=\"a\", VLOOKUP(A112,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(C112=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"c\"), VLOOKUP(A112,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(C112=\"a\",\nVLOOKUP(D112,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",\nIF(AND(LEFT(D112,2)=\"Dz\",B112=\"B\",C112=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V112>0,\nIF(LEFT(D112,2)=\"Dz\",\nIF(AND(LEFT(D112,2)=\"Dz\",B112=\"B\",C112=\"b\"),0,\n(VLOOKUP(D112,Equipment[],Equipment!$N$2))*((V112)^(VLOOKUP(D112,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D112,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",VLOOKUP(D112,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(C112=\"a\",\nVLOOKUP(D112,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(C112=\"a\",\nVLOOKUP(D112,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(C112=\"a\",\nVLOOKUP(D112,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D113,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B113=\"B\",LEFT(J113,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"D-\",C113,\"-\",J113),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B113=\"B\",LEFT(J113,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"D-\",C113,\"-\",J113),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B113=\"B\",OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B113=\"B\",LEFT(J113,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"A-\",C113,\"-\",J113),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J113,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N113/60*K113,\nIF(OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\",LEFT(J113,2)=\"Ex\"), P113*K113,\nIF(M113=0,0,(L113/M113))))","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(C113=\"a\", VLOOKUP(A113,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(C113=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"c\"), VLOOKUP(A113,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(C113=\"a\",\nVLOOKUP(D113,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",\nIF(AND(LEFT(D113,2)=\"Dz\",B113=\"B\",C113=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V113>0,\nIF(LEFT(D113,2)=\"Dz\",\nIF(AND(LEFT(D113,2)=\"Dz\",B113=\"B\",C113=\"b\"),0,\n(VLOOKUP(D113,Equipment[],Equipment!$N$2))*((V113)^(VLOOKUP(D113,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D113,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",VLOOKUP(D113,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(C113=\"a\",\nVLOOKUP(D113,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(C113=\"a\",\nVLOOKUP(D113,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(C113=\"a\",\nVLOOKUP(D113,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D114,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B114=\"B\",LEFT(J114,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"D-\",C114,\"-\",J114),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B114=\"B\",LEFT(J114,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"D-\",C114,\"-\",J114),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B114=\"B\",OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B114=\"B\",LEFT(J114,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"A-\",C114,\"-\",J114),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J114,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N114/60*K114,\nIF(OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\",LEFT(J114,2)=\"Ex\"), P114*K114,\nIF(M114=0,0,(L114/M114))))","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(C114=\"a\", VLOOKUP(A114,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(C114=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"c\"), VLOOKUP(A114,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(C114=\"a\",\nVLOOKUP(D114,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",\nIF(AND(LEFT(D114,2)=\"Dz\",B114=\"B\",C114=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V114>0,\nIF(LEFT(D114,2)=\"Dz\",\nIF(AND(LEFT(D114,2)=\"Dz\",B114=\"B\",C114=\"b\"),0,\n(VLOOKUP(D114,Equipment[],Equipment!$N$2))*((V114)^(VLOOKUP(D114,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D114,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",VLOOKUP(D114,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(C114=\"a\",\nVLOOKUP(D114,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(C114=\"a\",\nVLOOKUP(D114,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(C114=\"a\",\nVLOOKUP(D114,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D115,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B115=\"B\",LEFT(J115,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"D-\",C115,\"-\",J115),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B115=\"B\",LEFT(J115,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"D-\",C115,\"-\",J115),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B115=\"B\",OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B115=\"B\",LEFT(J115,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"A-\",C115,\"-\",J115),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J115,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N115/60*K115,\nIF(OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\",LEFT(J115,2)=\"Ex\"), P115*K115,\nIF(M115=0,0,(L115/M115))))","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(C115=\"a\", VLOOKUP(A115,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(C115=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"c\"), VLOOKUP(A115,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(C115=\"a\",\nVLOOKUP(D115,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",\nIF(AND(LEFT(D115,2)=\"Dz\",B115=\"B\",C115=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V115>0,\nIF(LEFT(D115,2)=\"Dz\",\nIF(AND(LEFT(D115,2)=\"Dz\",B115=\"B\",C115=\"b\"),0,\n(VLOOKUP(D115,Equipment[],Equipment!$N$2))*((V115)^(VLOOKUP(D115,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D115,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",VLOOKUP(D115,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(C115=\"a\",\nVLOOKUP(D115,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(C115=\"a\",\nVLOOKUP(D115,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(C115=\"a\",\nVLOOKUP(D115,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D116,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B116=\"B\",LEFT(J116,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"D-\",C116,\"-\",J116),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B116=\"B\",LEFT(J116,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"D-\",C116,\"-\",J116),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B116=\"B\",OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B116=\"B\",LEFT(J116,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"A-\",C116,\"-\",J116),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J116,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N116/60*K116,\nIF(OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\",LEFT(J116,2)=\"Ex\"), P116*K116,\nIF(M116=0,0,(L116/M116))))","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(C116=\"a\", VLOOKUP(A116,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(C116=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"c\"), VLOOKUP(A116,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(C116=\"a\",\nVLOOKUP(D116,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",\nIF(AND(LEFT(D116,2)=\"Dz\",B116=\"B\",C116=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V116>0,\nIF(LEFT(D116,2)=\"Dz\",\nIF(AND(LEFT(D116,2)=\"Dz\",B116=\"B\",C116=\"b\"),0,\n(VLOOKUP(D116,Equipment[],Equipment!$N$2))*((V116)^(VLOOKUP(D116,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D116,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",VLOOKUP(D116,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(C116=\"a\",\nVLOOKUP(D116,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(C116=\"a\",\nVLOOKUP(D116,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(C116=\"a\",\nVLOOKUP(D116,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D117,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B117=\"B\",LEFT(J117,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"D-\",C117,\"-\",J117),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B117=\"B\",LEFT(J117,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"D-\",C117,\"-\",J117),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B117=\"B\",OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B117=\"B\",LEFT(J117,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"A-\",C117,\"-\",J117),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J117,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N117/60*K117,\nIF(OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\",LEFT(J117,2)=\"Ex\"), P117*K117,\nIF(M117=0,0,(L117/M117))))","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(C117=\"a\", VLOOKUP(A117,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(C117=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"c\"), VLOOKUP(A117,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(C117=\"a\",\nVLOOKUP(D117,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",\nIF(AND(LEFT(D117,2)=\"Dz\",B117=\"B\",C117=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V117>0,\nIF(LEFT(D117,2)=\"Dz\",\nIF(AND(LEFT(D117,2)=\"Dz\",B117=\"B\",C117=\"b\"),0,\n(VLOOKUP(D117,Equipment[],Equipment!$N$2))*((V117)^(VLOOKUP(D117,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D117,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",VLOOKUP(D117,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(C117=\"a\",\nVLOOKUP(D117,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(C117=\"a\",\nVLOOKUP(D117,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(C117=\"a\",\nVLOOKUP(D117,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D118,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B118=\"B\",LEFT(J118,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"D-\",C118,\"-\",J118),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B118=\"B\",LEFT(J118,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"D-\",C118,\"-\",J118),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B118=\"B\",OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B118=\"B\",LEFT(J118,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"A-\",C118,\"-\",J118),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J118,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N118/60*K118,\nIF(OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\",LEFT(J118,2)=\"Ex\"), P118*K118,\nIF(M118=0,0,(L118/M118))))","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(C118=\"a\", VLOOKUP(A118,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(C118=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"c\"), VLOOKUP(A118,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(C118=\"a\",\nVLOOKUP(D118,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",\nIF(AND(LEFT(D118,2)=\"Dz\",B118=\"B\",C118=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V118>0,\nIF(LEFT(D118,2)=\"Dz\",\nIF(AND(LEFT(D118,2)=\"Dz\",B118=\"B\",C118=\"b\"),0,\n(VLOOKUP(D118,Equipment[],Equipment!$N$2))*((V118)^(VLOOKUP(D118,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D118,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",VLOOKUP(D118,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(C118=\"a\",\nVLOOKUP(D118,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(C118=\"a\",\nVLOOKUP(D118,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(C118=\"a\",\nVLOOKUP(D118,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D119,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B119=\"B\",LEFT(J119,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"D-\",C119,\"-\",J119),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B119=\"B\",LEFT(J119,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"D-\",C119,\"-\",J119),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B119=\"B\",OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B119=\"B\",LEFT(J119,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"A-\",C119,\"-\",J119),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J119,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N119/60*K119,\nIF(OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\",LEFT(J119,2)=\"Ex\"), P119*K119,\nIF(M119=0,0,(L119/M119))))","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(C119=\"a\", VLOOKUP(A119,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(C119=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"c\"), VLOOKUP(A119,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(C119=\"a\",\nVLOOKUP(D119,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",\nIF(AND(LEFT(D119,2)=\"Dz\",B119=\"B\",C119=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V119>0,\nIF(LEFT(D119,2)=\"Dz\",\nIF(AND(LEFT(D119,2)=\"Dz\",B119=\"B\",C119=\"b\"),0,\n(VLOOKUP(D119,Equipment[],Equipment!$N$2))*((V119)^(VLOOKUP(D119,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D119,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",VLOOKUP(D119,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(C119=\"a\",\nVLOOKUP(D119,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(C119=\"a\",\nVLOOKUP(D119,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(C119=\"a\",\nVLOOKUP(D119,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D120,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B120=\"B\",LEFT(J120,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"D-\",C120,\"-\",J120),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B120=\"B\",LEFT(J120,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"D-\",C120,\"-\",J120),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B120=\"B\",OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B120=\"B\",LEFT(J120,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"A-\",C120,\"-\",J120),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J120,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N120/60*K120,\nIF(OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\",LEFT(J120,2)=\"Ex\"), P120*K120,\nIF(M120=0,0,(L120/M120))))","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(C120=\"a\", VLOOKUP(A120,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(C120=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"c\"), VLOOKUP(A120,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(C120=\"a\",\nVLOOKUP(D120,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",\nIF(AND(LEFT(D120,2)=\"Dz\",B120=\"B\",C120=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V120>0,\nIF(LEFT(D120,2)=\"Dz\",\nIF(AND(LEFT(D120,2)=\"Dz\",B120=\"B\",C120=\"b\"),0,\n(VLOOKUP(D120,Equipment[],Equipment!$N$2))*((V120)^(VLOOKUP(D120,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D120,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",VLOOKUP(D120,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(C120=\"a\",\nVLOOKUP(D120,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(C120=\"a\",\nVLOOKUP(D120,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(C120=\"a\",\nVLOOKUP(D120,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D121,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B121=\"B\",LEFT(J121,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"D-\",C121,\"-\",J121),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B121=\"B\",LEFT(J121,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"D-\",C121,\"-\",J121),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B121=\"B\",OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B121=\"B\",LEFT(J121,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"A-\",C121,\"-\",J121),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J121,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N121/60*K121,\nIF(OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\",LEFT(J121,2)=\"Ex\"), P121*K121,\nIF(M121=0,0,(L121/M121))))","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(C121=\"a\", VLOOKUP(A121,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(C121=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"c\"), VLOOKUP(A121,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(C121=\"a\",\nVLOOKUP(D121,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",\nIF(AND(LEFT(D121,2)=\"Dz\",B121=\"B\",C121=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V121>0,\nIF(LEFT(D121,2)=\"Dz\",\nIF(AND(LEFT(D121,2)=\"Dz\",B121=\"B\",C121=\"b\"),0,\n(VLOOKUP(D121,Equipment[],Equipment!$N$2))*((V121)^(VLOOKUP(D121,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D121,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",VLOOKUP(D121,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(C121=\"a\",\nVLOOKUP(D121,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(C121=\"a\",\nVLOOKUP(D121,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(C121=\"a\",\nVLOOKUP(D121,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D122,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B122=\"B\",LEFT(J122,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"D-\",C122,\"-\",J122),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B122=\"B\",LEFT(J122,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"D-\",C122,\"-\",J122),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B122=\"B\",OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B122=\"B\",LEFT(J122,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"A-\",C122,\"-\",J122),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J122,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N122/60*K122,\nIF(OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\",LEFT(J122,2)=\"Ex\"), P122*K122,\nIF(M122=0,0,(L122/M122))))","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(C122=\"a\", VLOOKUP(A122,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(C122=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(OR(C122=\"a\",C122=\"c\"), VLOOKUP(A122,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(C122=\"a\",\nVLOOKUP(D122,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",\nIF(AND(LEFT(D122,2)=\"Dz\",B122=\"B\",C122=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V122>0,\nIF(LEFT(D122,2)=\"Dz\",\nIF(AND(LEFT(D122,2)=\"Dz\",B122=\"B\",C122=\"b\"),0,\n(VLOOKUP(D122,Equipment[],Equipment!$N$2))*((V122)^(VLOOKUP(D122,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D122,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",VLOOKUP(D122,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(C122=\"a\",\nVLOOKUP(D122,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(C122=\"a\",\nVLOOKUP(D122,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(C122=\"a\",\nVLOOKUP(D122,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D123,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B123=\"B\",LEFT(J123,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"D-\",C123,\"-\",J123),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B123=\"B\",LEFT(J123,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"D-\",C123,\"-\",J123),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B123=\"B\",OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B123=\"B\",LEFT(J123,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"A-\",C123,\"-\",J123),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J123,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N123/60*K123,\nIF(OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\",LEFT(J123,2)=\"Ex\"), P123*K123,\nIF(M123=0,0,(L123/M123))))","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(C123=\"a\", VLOOKUP(A123,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(C123=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(OR(C123=\"a\",C123=\"c\"), VLOOKUP(A123,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(C123=\"a\",\nVLOOKUP(D123,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",\nIF(AND(LEFT(D123,2)=\"Dz\",B123=\"B\",C123=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V123>0,\nIF(LEFT(D123,2)=\"Dz\",\nIF(AND(LEFT(D123,2)=\"Dz\",B123=\"B\",C123=\"b\"),0,\n(VLOOKUP(D123,Equipment[],Equipment!$N$2))*((V123)^(VLOOKUP(D123,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D123,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",VLOOKUP(D123,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(C123=\"a\",\nVLOOKUP(D123,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(C123=\"a\",\nVLOOKUP(D123,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(C123=\"a\",\nVLOOKUP(D123,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D124,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B124=\"B\",LEFT(J124,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"D-\",C124,\"-\",J124),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B124=\"B\",LEFT(J124,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"D-\",C124,\"-\",J124),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B124=\"B\",OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B124=\"B\",LEFT(J124,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"A-\",C124,\"-\",J124),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J124,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N124/60*K124,\nIF(OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\",LEFT(J124,2)=\"Ex\"), P124*K124,\nIF(M124=0,0,(L124/M124))))","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(C124=\"a\", VLOOKUP(A124,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(C124=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(OR(C124=\"a\",C124=\"c\"), VLOOKUP(A124,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(C124=\"a\",\nVLOOKUP(D124,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",\nIF(AND(LEFT(D124,2)=\"Dz\",B124=\"B\",C124=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V124>0,\nIF(LEFT(D124,2)=\"Dz\",\nIF(AND(LEFT(D124,2)=\"Dz\",B124=\"B\",C124=\"b\"),0,\n(VLOOKUP(D124,Equipment[],Equipment!$N$2))*((V124)^(VLOOKUP(D124,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D124,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",VLOOKUP(D124,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(C124=\"a\",\nVLOOKUP(D124,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(C124=\"a\",\nVLOOKUP(D124,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(C124=\"a\",\nVLOOKUP(D124,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D125,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B125=\"B\",LEFT(J125,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"D-\",C125,\"-\",J125),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B125=\"B\",LEFT(J125,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"D-\",C125,\"-\",J125),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B125=\"B\",OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B125=\"B\",LEFT(J125,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"A-\",C125,\"-\",J125),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J125,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N125/60*K125,\nIF(OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\",LEFT(J125,2)=\"Ex\"), P125*K125,\nIF(M125=0,0,(L125/M125))))","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(C125=\"a\", VLOOKUP(A125,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(C125=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(OR(C125=\"a\",C125=\"c\"), VLOOKUP(A125,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(C125=\"a\",\nVLOOKUP(D125,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",\nIF(AND(LEFT(D125,2)=\"Dz\",B125=\"B\",C125=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V125>0,\nIF(LEFT(D125,2)=\"Dz\",\nIF(AND(LEFT(D125,2)=\"Dz\",B125=\"B\",C125=\"b\"),0,\n(VLOOKUP(D125,Equipment[],Equipment!$N$2))*((V125)^(VLOOKUP(D125,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D125,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",VLOOKUP(D125,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(C125=\"a\",\nVLOOKUP(D125,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(C125=\"a\",\nVLOOKUP(D125,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(C125=\"a\",\nVLOOKUP(D125,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D126,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B126=\"B\",LEFT(J126,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"D-\",C126,\"-\",J126),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B126=\"B\",LEFT(J126,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"D-\",C126,\"-\",J126),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B126=\"B\",OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B126=\"B\",LEFT(J126,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"A-\",C126,\"-\",J126),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J126,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N126/60*K126,\nIF(OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\",LEFT(J126,2)=\"Ex\"), P126*K126,\nIF(M126=0,0,(L126/M126))))","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(C126=\"a\", VLOOKUP(A126,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(C126=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(OR(C126=\"a\",C126=\"c\"), VLOOKUP(A126,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(C126=\"a\",\nVLOOKUP(D126,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",\nIF(AND(LEFT(D126,2)=\"Dz\",B126=\"B\",C126=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V126>0,\nIF(LEFT(D126,2)=\"Dz\",\nIF(AND(LEFT(D126,2)=\"Dz\",B126=\"B\",C126=\"b\"),0,\n(VLOOKUP(D126,Equipment[],Equipment!$N$2))*((V126)^(VLOOKUP(D126,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D126,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",VLOOKUP(D126,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(C126=\"a\",\nVLOOKUP(D126,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(C126=\"a\",\nVLOOKUP(D126,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(C126=\"a\",\nVLOOKUP(D126,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D127,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B127=\"B\",LEFT(J127,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"D-\",C127,\"-\",J127),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B127=\"B\",LEFT(J127,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"D-\",C127,\"-\",J127),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B127=\"B\",OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B127=\"B\",LEFT(J127,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"A-\",C127,\"-\",J127),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J127,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N127/60*K127,\nIF(OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\",LEFT(J127,2)=\"Ex\"), P127*K127,\nIF(M127=0,0,(L127/M127))))","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(C127=\"a\", VLOOKUP(A127,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(C127=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(OR(C127=\"a\",C127=\"c\"), VLOOKUP(A127,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(C127=\"a\",\nVLOOKUP(D127,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",\nIF(AND(LEFT(D127,2)=\"Dz\",B127=\"B\",C127=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V127>0,\nIF(LEFT(D127,2)=\"Dz\",\nIF(AND(LEFT(D127,2)=\"Dz\",B127=\"B\",C127=\"b\"),0,\n(VLOOKUP(D127,Equipment[],Equipment!$N$2))*((V127)^(VLOOKUP(D127,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D127,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",VLOOKUP(D127,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(C127=\"a\",\nVLOOKUP(D127,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(C127=\"a\",\nVLOOKUP(D127,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(C127=\"a\",\nVLOOKUP(D127,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D128,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B128=\"B\",LEFT(J128,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"D-\",C128,\"-\",J128),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B128=\"B\",LEFT(J128,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"D-\",C128,\"-\",J128),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B128=\"B\",OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B128=\"B\",LEFT(J128,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"A-\",C128,\"-\",J128),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J128,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N128/60*K128,\nIF(OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\",LEFT(J128,2)=\"Ex\"), P128*K128,\nIF(M128=0,0,(L128/M128))))","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(C128=\"a\", VLOOKUP(A128,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(C128=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(OR(C128=\"a\",C128=\"c\"), VLOOKUP(A128,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(C128=\"a\",\nVLOOKUP(D128,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",\nIF(AND(LEFT(D128,2)=\"Dz\",B128=\"B\",C128=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V128>0,\nIF(LEFT(D128,2)=\"Dz\",\nIF(AND(LEFT(D128,2)=\"Dz\",B128=\"B\",C128=\"b\"),0,\n(VLOOKUP(D128,Equipment[],Equipment!$N$2))*((V128)^(VLOOKUP(D128,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D128,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",VLOOKUP(D128,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(C128=\"a\",\nVLOOKUP(D128,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(C128=\"a\",\nVLOOKUP(D128,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(C128=\"a\",\nVLOOKUP(D128,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D129,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B129=\"B\",LEFT(J129,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"D-\",C129,\"-\",J129),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B129=\"B\",LEFT(J129,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"D-\",C129,\"-\",J129),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B129=\"B\",OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B129=\"B\",LEFT(J129,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"A-\",C129,\"-\",J129),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J129,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N129/60*K129,\nIF(OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\",LEFT(J129,2)=\"Ex\"), P129*K129,\nIF(M129=0,0,(L129/M129))))","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(C129=\"a\", VLOOKUP(A129,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(C129=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(OR(C129=\"a\",C129=\"c\"), VLOOKUP(A129,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(C129=\"a\",\nVLOOKUP(D129,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",\nIF(AND(LEFT(D129,2)=\"Dz\",B129=\"B\",C129=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V129>0,\nIF(LEFT(D129,2)=\"Dz\",\nIF(AND(LEFT(D129,2)=\"Dz\",B129=\"B\",C129=\"b\"),0,\n(VLOOKUP(D129,Equipment[],Equipment!$N$2))*((V129)^(VLOOKUP(D129,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D129,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",VLOOKUP(D129,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(C129=\"a\",\nVLOOKUP(D129,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(C129=\"a\",\nVLOOKUP(D129,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(C129=\"a\",\nVLOOKUP(D129,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D130,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B130=\"B\",LEFT(J130,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"D-\",C130,\"-\",J130),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B130=\"B\",LEFT(J130,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"D-\",C130,\"-\",J130),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B130=\"B\",OR(LEFT(J130,2)=\"Sh\",LEFT(J130,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B130=\"B\",LEFT(J130,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"A-\",C130,\"-\",J130),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J130,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N130/60*K130,\nIF(OR(LEFT(J130,2)=\"Sh\",LEFT(J130,2)=\"Ld\",LEFT(J130,2)=\"Ex\"), P130*K130,\nIF(M130=0,0,(L130/M130))))","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(C130=\"a\", VLOOKUP(A130,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(C130=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(OR(C130=\"a\",C130=\"c\"), VLOOKUP(A130,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(C130=\"a\",\nVLOOKUP(D130,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",\nIF(AND(LEFT(D130,2)=\"Dz\",B130=\"B\",C130=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V130>0,\nIF(LEFT(D130,2)=\"Dz\",\nIF(AND(LEFT(D130,2)=\"Dz\",B130=\"B\",C130=\"b\"),0,\n(VLOOKUP(D130,Equipment[],Equipment!$N$2))*((V130)^(VLOOKUP(D130,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D130,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",VLOOKUP(D130,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(C130=\"a\",\nVLOOKUP(D130,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(C130=\"a\",\nVLOOKUP(D130,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(C130=\"a\",\nVLOOKUP(D130,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D131,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B131=\"B\",LEFT(J131,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"D-\",C131,\"-\",J131),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B131=\"B\",LEFT(J131,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"D-\",C131,\"-\",J131),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B131=\"B\",OR(LEFT(J131,2)=\"Sh\",LEFT(J131,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B131=\"B\",LEFT(J131,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"A-\",C131,\"-\",J131),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J131,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N131/60*K131,\nIF(OR(LEFT(J131,2)=\"Sh\",LEFT(J131,2)=\"Ld\",LEFT(J131,2)=\"Ex\"), P131*K131,\nIF(M131=0,0,(L131/M131))))","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(C131=\"a\", VLOOKUP(A131,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(C131=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(OR(C131=\"a\",C131=\"c\"), VLOOKUP(A131,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(C131=\"a\",\nVLOOKUP(D131,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",\nIF(AND(LEFT(D131,2)=\"Dz\",B131=\"B\",C131=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V131>0,\nIF(LEFT(D131,2)=\"Dz\",\nIF(AND(LEFT(D131,2)=\"Dz\",B131=\"B\",C131=\"b\"),0,\n(VLOOKUP(D131,Equipment[],Equipment!$N$2))*((V131)^(VLOOKUP(D131,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D131,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",VLOOKUP(D131,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(C131=\"a\",\nVLOOKUP(D131,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(C131=\"a\",\nVLOOKUP(D131,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(C131=\"a\",\nVLOOKUP(D131,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D132,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B132=\"B\",LEFT(J132,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"D-\",C132,\"-\",J132),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B132=\"B\",LEFT(J132,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"D-\",C132,\"-\",J132),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B132=\"B\",OR(LEFT(J132,2)=\"Sh\",LEFT(J132,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B132=\"B\",LEFT(J132,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"A-\",C132,\"-\",J132),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J132,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N132/60*K132,\nIF(OR(LEFT(J132,2)=\"Sh\",LEFT(J132,2)=\"Ld\",LEFT(J132,2)=\"Ex\"), P132*K132,\nIF(M132=0,0,(L132/M132))))","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(C132=\"a\", VLOOKUP(A132,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(C132=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(OR(C132=\"a\",C132=\"c\"), VLOOKUP(A132,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(C132=\"a\",\nVLOOKUP(D132,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",\nIF(AND(LEFT(D132,2)=\"Dz\",B132=\"B\",C132=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V132>0,\nIF(LEFT(D132,2)=\"Dz\",\nIF(AND(LEFT(D132,2)=\"Dz\",B132=\"B\",C132=\"b\"),0,\n(VLOOKUP(D132,Equipment[],Equipment!$N$2))*((V132)^(VLOOKUP(D132,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D132,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",VLOOKUP(D132,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(C132=\"a\",\nVLOOKUP(D132,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(C132=\"a\",\nVLOOKUP(D132,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(C132=\"a\",\nVLOOKUP(D132,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D133,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B133=\"B\",LEFT(J133,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"D-\",C133,\"-\",J133),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B133=\"B\",LEFT(J133,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"D-\",C133,\"-\",J133),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B133=\"B\",OR(LEFT(J133,2)=\"Sh\",LEFT(J133,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B133=\"B\",LEFT(J133,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"A-\",C133,\"-\",J133),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J133,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N133/60*K133,\nIF(OR(LEFT(J133,2)=\"Sh\",LEFT(J133,2)=\"Ld\",LEFT(J133,2)=\"Ex\"), P133*K133,\nIF(M133=0,0,(L133/M133))))","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(C133=\"a\", VLOOKUP(A133,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(C133=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(OR(C133=\"a\",C133=\"c\"), VLOOKUP(A133,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(C133=\"a\",\nVLOOKUP(D133,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",\nIF(AND(LEFT(D133,2)=\"Dz\",B133=\"B\",C133=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V133>0,\nIF(LEFT(D133,2)=\"Dz\",\nIF(AND(LEFT(D133,2)=\"Dz\",B133=\"B\",C133=\"b\"),0,\n(VLOOKUP(D133,Equipment[],Equipment!$N$2))*((V133)^(VLOOKUP(D133,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D133,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",VLOOKUP(D133,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(C133=\"a\",\nVLOOKUP(D133,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(C133=\"a\",\nVLOOKUP(D133,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(C133=\"a\",\nVLOOKUP(D133,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D134,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B134=\"B\",LEFT(J134,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"D-\",C134,\"-\",J134),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B134=\"B\",LEFT(J134,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"D-\",C134,\"-\",J134),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B134=\"B\",OR(LEFT(J134,2)=\"Sh\",LEFT(J134,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B134=\"B\",LEFT(J134,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"A-\",C134,\"-\",J134),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J134,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N134/60*K134,\nIF(OR(LEFT(J134,2)=\"Sh\",LEFT(J134,2)=\"Ld\",LEFT(J134,2)=\"Ex\"), P134*K134,\nIF(M134=0,0,(L134/M134))))","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(C134=\"a\", VLOOKUP(A134,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(C134=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(OR(C134=\"a\",C134=\"c\"), VLOOKUP(A134,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(C134=\"a\",\nVLOOKUP(D134,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",\nIF(AND(LEFT(D134,2)=\"Dz\",B134=\"B\",C134=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V134>0,\nIF(LEFT(D134,2)=\"Dz\",\nIF(AND(LEFT(D134,2)=\"Dz\",B134=\"B\",C134=\"b\"),0,\n(VLOOKUP(D134,Equipment[],Equipment!$N$2))*((V134)^(VLOOKUP(D134,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D134,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",VLOOKUP(D134,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(C134=\"a\",\nVLOOKUP(D134,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(C134=\"a\",\nVLOOKUP(D134,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(C134=\"a\",\nVLOOKUP(D134,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D135,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B135=\"B\",LEFT(J135,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"D-\",C135,\"-\",J135),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B135=\"B\",LEFT(J135,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"D-\",C135,\"-\",J135),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B135=\"B\",OR(LEFT(J135,2)=\"Sh\",LEFT(J135,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B135=\"B\",LEFT(J135,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"A-\",C135,\"-\",J135),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J135,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N135/60*K135,\nIF(OR(LEFT(J135,2)=\"Sh\",LEFT(J135,2)=\"Ld\",LEFT(J135,2)=\"Ex\"), P135*K135,\nIF(M135=0,0,(L135/M135))))","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(C135=\"a\", VLOOKUP(A135,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(C135=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(OR(C135=\"a\",C135=\"c\"), VLOOKUP(A135,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(C135=\"a\",\nVLOOKUP(D135,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",\nIF(AND(LEFT(D135,2)=\"Dz\",B135=\"B\",C135=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V135>0,\nIF(LEFT(D135,2)=\"Dz\",\nIF(AND(LEFT(D135,2)=\"Dz\",B135=\"B\",C135=\"b\"),0,\n(VLOOKUP(D135,Equipment[],Equipment!$N$2))*((V135)^(VLOOKUP(D135,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D135,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",VLOOKUP(D135,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(C135=\"a\",\nVLOOKUP(D135,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(C135=\"a\",\nVLOOKUP(D135,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(C135=\"a\",\nVLOOKUP(D135,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D136,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B136=\"B\",LEFT(J136,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"D-\",C136,\"-\",J136),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B136=\"B\",LEFT(J136,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"D-\",C136,\"-\",J136),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B136=\"B\",OR(LEFT(J136,2)=\"Sh\",LEFT(J136,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B136=\"B\",LEFT(J136,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"A-\",C136,\"-\",J136),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J136,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N136/60*K136,\nIF(OR(LEFT(J136,2)=\"Sh\",LEFT(J136,2)=\"Ld\",LEFT(J136,2)=\"Ex\"), P136*K136,\nIF(M136=0,0,(L136/M136))))","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(C136=\"a\", VLOOKUP(A136,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(C136=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(OR(C136=\"a\",C136=\"c\"), VLOOKUP(A136,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(C136=\"a\",\nVLOOKUP(D136,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",\nIF(AND(LEFT(D136,2)=\"Dz\",B136=\"B\",C136=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V136>0,\nIF(LEFT(D136,2)=\"Dz\",\nIF(AND(LEFT(D136,2)=\"Dz\",B136=\"B\",C136=\"b\"),0,\n(VLOOKUP(D136,Equipment[],Equipment!$N$2))*((V136)^(VLOOKUP(D136,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D136,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",VLOOKUP(D136,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(C136=\"a\",\nVLOOKUP(D136,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(C136=\"a\",\nVLOOKUP(D136,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(C136=\"a\",\nVLOOKUP(D136,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D137,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B137=\"B\",LEFT(J137,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"D-\",C137,\"-\",J137),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B137=\"B\",LEFT(J137,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"D-\",C137,\"-\",J137),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B137=\"B\",OR(LEFT(J137,2)=\"Sh\",LEFT(J137,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B137=\"B\",LEFT(J137,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"A-\",C137,\"-\",J137),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J137,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N137/60*K137,\nIF(OR(LEFT(J137,2)=\"Sh\",LEFT(J137,2)=\"Ld\",LEFT(J137,2)=\"Ex\"), P137*K137,\nIF(M137=0,0,(L137/M137))))","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(C137=\"a\", VLOOKUP(A137,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(C137=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(OR(C137=\"a\",C137=\"c\"), VLOOKUP(A137,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(C137=\"a\",\nVLOOKUP(D137,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",\nIF(AND(LEFT(D137,2)=\"Dz\",B137=\"B\",C137=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V137>0,\nIF(LEFT(D137,2)=\"Dz\",\nIF(AND(LEFT(D137,2)=\"Dz\",B137=\"B\",C137=\"b\"),0,\n(VLOOKUP(D137,Equipment[],Equipment!$N$2))*((V137)^(VLOOKUP(D137,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D137,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",VLOOKUP(D137,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(C137=\"a\",\nVLOOKUP(D137,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(C137=\"a\",\nVLOOKUP(D137,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(C137=\"a\",\nVLOOKUP(D137,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D138,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B138=\"B\",LEFT(J138,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"D-\",C138,\"-\",J138),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B138=\"B\",LEFT(J138,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"D-\",C138,\"-\",J138),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B138=\"B\",OR(LEFT(J138,2)=\"Sh\",LEFT(J138,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B138=\"B\",LEFT(J138,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"A-\",C138,\"-\",J138),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J138,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N138/60*K138,\nIF(OR(LEFT(J138,2)=\"Sh\",LEFT(J138,2)=\"Ld\",LEFT(J138,2)=\"Ex\"), P138*K138,\nIF(M138=0,0,(L138/M138))))","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(C138=\"a\", VLOOKUP(A138,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(C138=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(OR(C138=\"a\",C138=\"c\"), VLOOKUP(A138,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(C138=\"a\",\nVLOOKUP(D138,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",\nIF(AND(LEFT(D138,2)=\"Dz\",B138=\"B\",C138=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V138>0,\nIF(LEFT(D138,2)=\"Dz\",\nIF(AND(LEFT(D138,2)=\"Dz\",B138=\"B\",C138=\"b\"),0,\n(VLOOKUP(D138,Equipment[],Equipment!$N$2))*((V138)^(VLOOKUP(D138,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D138,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",VLOOKUP(D138,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(C138=\"a\",\nVLOOKUP(D138,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(C138=\"a\",\nVLOOKUP(D138,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(C138=\"a\",\nVLOOKUP(D138,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D139,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B139=\"B\",LEFT(J139,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"D-\",C139,\"-\",J139),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B139=\"B\",LEFT(J139,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"D-\",C139,\"-\",J139),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B139=\"B\",OR(LEFT(J139,2)=\"Sh\",LEFT(J139,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B139=\"B\",LEFT(J139,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"A-\",C139,\"-\",J139),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J139,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N139/60*K139,\nIF(OR(LEFT(J139,2)=\"Sh\",LEFT(J139,2)=\"Ld\",LEFT(J139,2)=\"Ex\"), P139*K139,\nIF(M139=0,0,(L139/M139))))","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(C139=\"a\", VLOOKUP(A139,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(C139=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(OR(C139=\"a\",C139=\"c\"), VLOOKUP(A139,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(C139=\"a\",\nVLOOKUP(D139,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",\nIF(AND(LEFT(D139,2)=\"Dz\",B139=\"B\",C139=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V139>0,\nIF(LEFT(D139,2)=\"Dz\",\nIF(AND(LEFT(D139,2)=\"Dz\",B139=\"B\",C139=\"b\"),0,\n(VLOOKUP(D139,Equipment[],Equipment!$N$2))*((V139)^(VLOOKUP(D139,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D139,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",VLOOKUP(D139,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(C139=\"a\",\nVLOOKUP(D139,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(C139=\"a\",\nVLOOKUP(D139,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(C139=\"a\",\nVLOOKUP(D139,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D140,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B140=\"B\",LEFT(J140,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"D-\",C140,\"-\",J140),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B140=\"B\",LEFT(J140,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"D-\",C140,\"-\",J140),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B140=\"B\",OR(LEFT(J140,2)=\"Sh\",LEFT(J140,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B140=\"B\",LEFT(J140,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"A-\",C140,\"-\",J140),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J140,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N140/60*K140,\nIF(OR(LEFT(J140,2)=\"Sh\",LEFT(J140,2)=\"Ld\",LEFT(J140,2)=\"Ex\"), P140*K140,\nIF(M140=0,0,(L140/M140))))","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(C140=\"a\", VLOOKUP(A140,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(C140=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(OR(C140=\"a\",C140=\"c\"), VLOOKUP(A140,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(C140=\"a\",\nVLOOKUP(D140,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",\nIF(AND(LEFT(D140,2)=\"Dz\",B140=\"B\",C140=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V140>0,\nIF(LEFT(D140,2)=\"Dz\",\nIF(AND(LEFT(D140,2)=\"Dz\",B140=\"B\",C140=\"b\"),0,\n(VLOOKUP(D140,Equipment[],Equipment!$N$2))*((V140)^(VLOOKUP(D140,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D140,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",VLOOKUP(D140,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(C140=\"a\",\nVLOOKUP(D140,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(C140=\"a\",\nVLOOKUP(D140,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(C140=\"a\",\nVLOOKUP(D140,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D141,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B141=\"B\",LEFT(J141,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"D-\",C141,\"-\",J141),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B141=\"B\",LEFT(J141,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"D-\",C141,\"-\",J141),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B141=\"B\",OR(LEFT(J141,2)=\"Sh\",LEFT(J141,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B141=\"B\",LEFT(J141,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"A-\",C141,\"-\",J141),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J141,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N141/60*K141,\nIF(OR(LEFT(J141,2)=\"Sh\",LEFT(J141,2)=\"Ld\",LEFT(J141,2)=\"Ex\"), P141*K141,\nIF(M141=0,0,(L141/M141))))","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(C141=\"a\", VLOOKUP(A141,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(C141=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(OR(C141=\"a\",C141=\"c\"), VLOOKUP(A141,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(C141=\"a\",\nVLOOKUP(D141,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",\nIF(AND(LEFT(D141,2)=\"Dz\",B141=\"B\",C141=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V141>0,\nIF(LEFT(D141,2)=\"Dz\",\nIF(AND(LEFT(D141,2)=\"Dz\",B141=\"B\",C141=\"b\"),0,\n(VLOOKUP(D141,Equipment[],Equipment!$N$2))*((V141)^(VLOOKUP(D141,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D141,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",VLOOKUP(D141,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(C141=\"a\",\nVLOOKUP(D141,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(C141=\"a\",\nVLOOKUP(D141,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(C141=\"a\",\nVLOOKUP(D141,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D142,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B142=\"B\",LEFT(J142,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"D-\",C142,\"-\",J142),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B142=\"B\",LEFT(J142,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"D-\",C142,\"-\",J142),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B142=\"B\",OR(LEFT(J142,2)=\"Sh\",LEFT(J142,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B142=\"B\",LEFT(J142,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"A-\",C142,\"-\",J142),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J142,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N142/60*K142,\nIF(OR(LEFT(J142,2)=\"Sh\",LEFT(J142,2)=\"Ld\",LEFT(J142,2)=\"Ex\"), P142*K142,\nIF(M142=0,0,(L142/M142))))","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(C142=\"a\", VLOOKUP(A142,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(C142=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(OR(C142=\"a\",C142=\"c\"), VLOOKUP(A142,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(C142=\"a\",\nVLOOKUP(D142,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",\nIF(AND(LEFT(D142,2)=\"Dz\",B142=\"B\",C142=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V142>0,\nIF(LEFT(D142,2)=\"Dz\",\nIF(AND(LEFT(D142,2)=\"Dz\",B142=\"B\",C142=\"b\"),0,\n(VLOOKUP(D142,Equipment[],Equipment!$N$2))*((V142)^(VLOOKUP(D142,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D142,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",VLOOKUP(D142,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(C142=\"a\",\nVLOOKUP(D142,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(C142=\"a\",\nVLOOKUP(D142,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(C142=\"a\",\nVLOOKUP(D142,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D143,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B143=\"B\",LEFT(J143,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"D-\",C143,\"-\",J143),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B143=\"B\",LEFT(J143,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"D-\",C143,\"-\",J143),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B143=\"B\",OR(LEFT(J143,2)=\"Sh\",LEFT(J143,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B143=\"B\",LEFT(J143,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"A-\",C143,\"-\",J143),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J143,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N143/60*K143,\nIF(OR(LEFT(J143,2)=\"Sh\",LEFT(J143,2)=\"Ld\",LEFT(J143,2)=\"Ex\"), P143*K143,\nIF(M143=0,0,(L143/M143))))","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(C143=\"a\", VLOOKUP(A143,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(C143=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(OR(C143=\"a\",C143=\"c\"), VLOOKUP(A143,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(C143=\"a\",\nVLOOKUP(D143,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",\nIF(AND(LEFT(D143,2)=\"Dz\",B143=\"B\",C143=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V143>0,\nIF(LEFT(D143,2)=\"Dz\",\nIF(AND(LEFT(D143,2)=\"Dz\",B143=\"B\",C143=\"b\"),0,\n(VLOOKUP(D143,Equipment[],Equipment!$N$2))*((V143)^(VLOOKUP(D143,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D143,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",VLOOKUP(D143,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(C143=\"a\",\nVLOOKUP(D143,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(C143=\"a\",\nVLOOKUP(D143,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(C143=\"a\",\nVLOOKUP(D143,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(AND(B144=\"B\",LEFT(D144,2)=\"Dz\"),\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Ld1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ld1\"))=1),\"Ld1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Ld2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ld2\"))=1),\"Ld2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Ld3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ld3\"))=1),\"Ld3\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Ld4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ld4\"))=1),\"Ld4\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Ld5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ld5\"))=1),\"Ld5\",\n\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Sh1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Sh1\"))=1),\"Sh1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Sh2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Sh2\"))=1),\"Sh2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Sh3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Sh3\"))=1),\"Sh3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Sh4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Sh4\"))=1),\"Sh4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Sh5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Sh5\"))=1),\"Sh5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Ex1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ex1\"))=1),\"Ex1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Ex2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ex2\"))=1),\"Ex2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Ex3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ex3\"))=1),\"Ex3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Ex4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ex4\"))=1),\"Ex4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Ex5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ex5\"))=1),\"Ex5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Sc1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"D-\",C144,\"-\",\"Sc1\"))=1),\"Sc1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Sc2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"D-\",C144,\"-\",\"Sc2\"))=1),\"Sc2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Sc3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"D-\",C144,\"-\",\"Sc3\"))=1),\"Sc3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Sc4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"D-\",C144,\"-\",\"Sc4\"))=1),\"Sc4\",\n\n\"Sc5\"))))))))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D144,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(C144=\"a\",\n(W144*X144*R144*(Y144/60)*S144*(2300/T144)*U144*Z144*AA144*AB144),\n0),0)","v":0},{"$f":"IF(AND(B144=\"B\",LEFT(J144,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"D-\",C144,\"-\",J144),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B144=\"B\",LEFT(J144,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"D-\",C144,\"-\",J144),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B144=\"B\",OR(LEFT(J144,2)=\"Sh\",LEFT(J144,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B144=\"B\",LEFT(J144,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",J144),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J144,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N144/60*K144,\nIF(OR(LEFT(J144,2)=\"Sh\",LEFT(J144,2)=\"Ld\",LEFT(J144,2)=\"Ex\"), P144*K144,\nIF(M144=0,0,(L144/M144))))","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(C144=\"a\", VLOOKUP(A144,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(C144=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(OR(C144=\"a\",C144=\"c\"), VLOOKUP(A144,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(C144=\"a\",\nVLOOKUP(D144,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",\nIF(AND(LEFT(D144,2)=\"Dz\",B144=\"B\",C144=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V144>0,\nIF(LEFT(D144,2)=\"Dz\",\nIF(AND(LEFT(D144,2)=\"Dz\",B144=\"B\",C144=\"b\"),0,\n(VLOOKUP(D144,Equipment[],Equipment!$N$2))*((V144)^(VLOOKUP(D144,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D144,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",VLOOKUP(D144,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(C144=\"a\",\nVLOOKUP(D144,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(C144=\"a\",\nVLOOKUP(D144,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(C144=\"a\",\nVLOOKUP(D144,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D145,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B145=\"B\",LEFT(J145,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"D-\",C145,\"-\",J145),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B145=\"B\",LEFT(J145,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"D-\",C145,\"-\",J145),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B145=\"B\",OR(LEFT(J145,2)=\"Sh\",LEFT(J145,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B145=\"B\",LEFT(J145,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"A-\",C145,\"-\",J145),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J145,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N145/60*K145,\nIF(OR(LEFT(J145,2)=\"Sh\",LEFT(J145,2)=\"Ld\",LEFT(J145,2)=\"Ex\"), P145*K145,\nIF(M145=0,0,(L145/M145))))","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(C145=\"a\", VLOOKUP(A145,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(C145=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(OR(C145=\"a\",C145=\"c\"), VLOOKUP(A145,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(C145=\"a\",\nVLOOKUP(D145,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",\nIF(AND(LEFT(D145,2)=\"Dz\",B145=\"B\",C145=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V145>0,\nIF(LEFT(D145,2)=\"Dz\",\nIF(AND(LEFT(D145,2)=\"Dz\",B145=\"B\",C145=\"b\"),0,\n(VLOOKUP(D145,Equipment[],Equipment!$N$2))*((V145)^(VLOOKUP(D145,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D145,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",VLOOKUP(D145,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(C145=\"a\",\nVLOOKUP(D145,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(C145=\"a\",\nVLOOKUP(D145,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(C145=\"a\",\nVLOOKUP(D145,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D146,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B146=\"B\",LEFT(J146,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"D-\",C146,\"-\",J146),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B146=\"B\",LEFT(J146,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"D-\",C146,\"-\",J146),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B146=\"B\",OR(LEFT(J146,2)=\"Sh\",LEFT(J146,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B146=\"B\",LEFT(J146,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"A-\",C146,\"-\",J146),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J146,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N146/60*K146,\nIF(OR(LEFT(J146,2)=\"Sh\",LEFT(J146,2)=\"Ld\",LEFT(J146,2)=\"Ex\"), P146*K146,\nIF(M146=0,0,(L146/M146))))","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(C146=\"a\", VLOOKUP(A146,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(C146=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(OR(C146=\"a\",C146=\"c\"), VLOOKUP(A146,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(C146=\"a\",\nVLOOKUP(D146,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",\nIF(AND(LEFT(D146,2)=\"Dz\",B146=\"B\",C146=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V146>0,\nIF(LEFT(D146,2)=\"Dz\",\nIF(AND(LEFT(D146,2)=\"Dz\",B146=\"B\",C146=\"b\"),0,\n(VLOOKUP(D146,Equipment[],Equipment!$N$2))*((V146)^(VLOOKUP(D146,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D146,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",VLOOKUP(D146,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(C146=\"a\",\nVLOOKUP(D146,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(C146=\"a\",\nVLOOKUP(D146,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(C146=\"a\",\nVLOOKUP(D146,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D147,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B147=\"B\",LEFT(J147,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"D-\",C147,\"-\",J147),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B147=\"B\",LEFT(J147,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"D-\",C147,\"-\",J147),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B147=\"B\",OR(LEFT(J147,2)=\"Sh\",LEFT(J147,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B147=\"B\",LEFT(J147,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"A-\",C147,\"-\",J147),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J147,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N147/60*K147,\nIF(OR(LEFT(J147,2)=\"Sh\",LEFT(J147,2)=\"Ld\",LEFT(J147,2)=\"Ex\"), P147*K147,\nIF(M147=0,0,(L147/M147))))","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(C147=\"a\", VLOOKUP(A147,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(C147=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(OR(C147=\"a\",C147=\"c\"), VLOOKUP(A147,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(C147=\"a\",\nVLOOKUP(D147,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",\nIF(AND(LEFT(D147,2)=\"Dz\",B147=\"B\",C147=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V147>0,\nIF(LEFT(D147,2)=\"Dz\",\nIF(AND(LEFT(D147,2)=\"Dz\",B147=\"B\",C147=\"b\"),0,\n(VLOOKUP(D147,Equipment[],Equipment!$N$2))*((V147)^(VLOOKUP(D147,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D147,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",VLOOKUP(D147,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(C147=\"a\",\nVLOOKUP(D147,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(C147=\"a\",\nVLOOKUP(D147,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(C147=\"a\",\nVLOOKUP(D147,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D148,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B148=\"B\",LEFT(J148,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"D-\",C148,\"-\",J148),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B148=\"B\",LEFT(J148,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"D-\",C148,\"-\",J148),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B148=\"B\",OR(LEFT(J148,2)=\"Sh\",LEFT(J148,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B148=\"B\",LEFT(J148,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"A-\",C148,\"-\",J148),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J148,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N148/60*K148,\nIF(OR(LEFT(J148,2)=\"Sh\",LEFT(J148,2)=\"Ld\",LEFT(J148,2)=\"Ex\"), P148*K148,\nIF(M148=0,0,(L148/M148))))","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(C148=\"a\", VLOOKUP(A148,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(C148=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(OR(C148=\"a\",C148=\"c\"), VLOOKUP(A148,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(C148=\"a\",\nVLOOKUP(D148,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",\nIF(AND(LEFT(D148,2)=\"Dz\",B148=\"B\",C148=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V148>0,\nIF(LEFT(D148,2)=\"Dz\",\nIF(AND(LEFT(D148,2)=\"Dz\",B148=\"B\",C148=\"b\"),0,\n(VLOOKUP(D148,Equipment[],Equipment!$N$2))*((V148)^(VLOOKUP(D148,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D148,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",VLOOKUP(D148,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(C148=\"a\",\nVLOOKUP(D148,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(C148=\"a\",\nVLOOKUP(D148,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(C148=\"a\",\nVLOOKUP(D148,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D149,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B149=\"B\",LEFT(J149,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"D-\",C149,\"-\",J149),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B149=\"B\",LEFT(J149,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"D-\",C149,\"-\",J149),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B149=\"B\",OR(LEFT(J149,2)=\"Sh\",LEFT(J149,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B149=\"B\",LEFT(J149,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"A-\",C149,\"-\",J149),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J149,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N149/60*K149,\nIF(OR(LEFT(J149,2)=\"Sh\",LEFT(J149,2)=\"Ld\",LEFT(J149,2)=\"Ex\"), P149*K149,\nIF(M149=0,0,(L149/M149))))","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(C149=\"a\", VLOOKUP(A149,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(C149=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(OR(C149=\"a\",C149=\"c\"), VLOOKUP(A149,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(C149=\"a\",\nVLOOKUP(D149,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",\nIF(AND(LEFT(D149,2)=\"Dz\",B149=\"B\",C149=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V149>0,\nIF(LEFT(D149,2)=\"Dz\",\nIF(AND(LEFT(D149,2)=\"Dz\",B149=\"B\",C149=\"b\"),0,\n(VLOOKUP(D149,Equipment[],Equipment!$N$2))*((V149)^(VLOOKUP(D149,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D149,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",VLOOKUP(D149,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(C149=\"a\",\nVLOOKUP(D149,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(C149=\"a\",\nVLOOKUP(D149,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(C149=\"a\",\nVLOOKUP(D149,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D150,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B150=\"B\",LEFT(J150,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"D-\",C150,\"-\",J150),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B150=\"B\",LEFT(J150,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"D-\",C150,\"-\",J150),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B150=\"B\",OR(LEFT(J150,2)=\"Sh\",LEFT(J150,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B150=\"B\",LEFT(J150,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"A-\",C150,\"-\",J150),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J150,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N150/60*K150,\nIF(OR(LEFT(J150,2)=\"Sh\",LEFT(J150,2)=\"Ld\",LEFT(J150,2)=\"Ex\"), P150*K150,\nIF(M150=0,0,(L150/M150))))","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(C150=\"a\", VLOOKUP(A150,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(C150=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(OR(C150=\"a\",C150=\"c\"), VLOOKUP(A150,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(C150=\"a\",\nVLOOKUP(D150,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",\nIF(AND(LEFT(D150,2)=\"Dz\",B150=\"B\",C150=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V150>0,\nIF(LEFT(D150,2)=\"Dz\",\nIF(AND(LEFT(D150,2)=\"Dz\",B150=\"B\",C150=\"b\"),0,\n(VLOOKUP(D150,Equipment[],Equipment!$N$2))*((V150)^(VLOOKUP(D150,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D150,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",VLOOKUP(D150,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(C150=\"a\",\nVLOOKUP(D150,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(C150=\"a\",\nVLOOKUP(D150,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(C150=\"a\",\nVLOOKUP(D150,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D151,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B151=\"B\",LEFT(J151,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"D-\",C151,\"-\",J151),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B151=\"B\",LEFT(J151,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"D-\",C151,\"-\",J151),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B151=\"B\",OR(LEFT(J151,2)=\"Sh\",LEFT(J151,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B151=\"B\",LEFT(J151,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"A-\",C151,\"-\",J151),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J151,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N151/60*K151,\nIF(OR(LEFT(J151,2)=\"Sh\",LEFT(J151,2)=\"Ld\",LEFT(J151,2)=\"Ex\"), P151*K151,\nIF(M151=0,0,(L151/M151))))","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(C151=\"a\", VLOOKUP(A151,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(C151=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(OR(C151=\"a\",C151=\"c\"), VLOOKUP(A151,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(C151=\"a\",\nVLOOKUP(D151,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",\nIF(AND(LEFT(D151,2)=\"Dz\",B151=\"B\",C151=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V151>0,\nIF(LEFT(D151,2)=\"Dz\",\nIF(AND(LEFT(D151,2)=\"Dz\",B151=\"B\",C151=\"b\"),0,\n(VLOOKUP(D151,Equipment[],Equipment!$N$2))*((V151)^(VLOOKUP(D151,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D151,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",VLOOKUP(D151,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(C151=\"a\",\nVLOOKUP(D151,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(C151=\"a\",\nVLOOKUP(D151,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(C151=\"a\",\nVLOOKUP(D151,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D152,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B152=\"B\",LEFT(J152,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"D-\",C152,\"-\",J152),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B152=\"B\",LEFT(J152,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"D-\",C152,\"-\",J152),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B152=\"B\",OR(LEFT(J152,2)=\"Sh\",LEFT(J152,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B152=\"B\",LEFT(J152,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"A-\",C152,\"-\",J152),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J152,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N152/60*K152,\nIF(OR(LEFT(J152,2)=\"Sh\",LEFT(J152,2)=\"Ld\",LEFT(J152,2)=\"Ex\"), P152*K152,\nIF(M152=0,0,(L152/M152))))","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(C152=\"a\", VLOOKUP(A152,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(C152=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(OR(C152=\"a\",C152=\"c\"), VLOOKUP(A152,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(C152=\"a\",\nVLOOKUP(D152,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",\nIF(AND(LEFT(D152,2)=\"Dz\",B152=\"B\",C152=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V152>0,\nIF(LEFT(D152,2)=\"Dz\",\nIF(AND(LEFT(D152,2)=\"Dz\",B152=\"B\",C152=\"b\"),0,\n(VLOOKUP(D152,Equipment[],Equipment!$N$2))*((V152)^(VLOOKUP(D152,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D152,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",VLOOKUP(D152,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(C152=\"a\",\nVLOOKUP(D152,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(C152=\"a\",\nVLOOKUP(D152,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(C152=\"a\",\nVLOOKUP(D152,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D153,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B153=\"B\",LEFT(J153,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"D-\",C153,\"-\",J153),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B153=\"B\",LEFT(J153,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"D-\",C153,\"-\",J153),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B153=\"B\",OR(LEFT(J153,2)=\"Sh\",LEFT(J153,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B153=\"B\",LEFT(J153,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"A-\",C153,\"-\",J153),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J153,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N153/60*K153,\nIF(OR(LEFT(J153,2)=\"Sh\",LEFT(J153,2)=\"Ld\",LEFT(J153,2)=\"Ex\"), P153*K153,\nIF(M153=0,0,(L153/M153))))","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(C153=\"a\", VLOOKUP(A153,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(C153=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(OR(C153=\"a\",C153=\"c\"), VLOOKUP(A153,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(C153=\"a\",\nVLOOKUP(D153,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",\nIF(AND(LEFT(D153,2)=\"Dz\",B153=\"B\",C153=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V153>0,\nIF(LEFT(D153,2)=\"Dz\",\nIF(AND(LEFT(D153,2)=\"Dz\",B153=\"B\",C153=\"b\"),0,\n(VLOOKUP(D153,Equipment[],Equipment!$N$2))*((V153)^(VLOOKUP(D153,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D153,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",VLOOKUP(D153,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(C153=\"a\",\nVLOOKUP(D153,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(C153=\"a\",\nVLOOKUP(D153,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(C153=\"a\",\nVLOOKUP(D153,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D154,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B154=\"B\",LEFT(J154,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"D-\",C154,\"-\",J154),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B154=\"B\",LEFT(J154,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"D-\",C154,\"-\",J154),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B154=\"B\",OR(LEFT(J154,2)=\"Sh\",LEFT(J154,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B154=\"B\",LEFT(J154,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"A-\",C154,\"-\",J154),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J154,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N154/60*K154,\nIF(OR(LEFT(J154,2)=\"Sh\",LEFT(J154,2)=\"Ld\",LEFT(J154,2)=\"Ex\"), P154*K154,\nIF(M154=0,0,(L154/M154))))","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(C154=\"a\", VLOOKUP(A154,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(C154=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(OR(C154=\"a\",C154=\"c\"), VLOOKUP(A154,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(C154=\"a\",\nVLOOKUP(D154,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",\nIF(AND(LEFT(D154,2)=\"Dz\",B154=\"B\",C154=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V154>0,\nIF(LEFT(D154,2)=\"Dz\",\nIF(AND(LEFT(D154,2)=\"Dz\",B154=\"B\",C154=\"b\"),0,\n(VLOOKUP(D154,Equipment[],Equipment!$N$2))*((V154)^(VLOOKUP(D154,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D154,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",VLOOKUP(D154,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(C154=\"a\",\nVLOOKUP(D154,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(C154=\"a\",\nVLOOKUP(D154,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(C154=\"a\",\nVLOOKUP(D154,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D155,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B155=\"B\",LEFT(J155,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"D-\",C155,\"-\",J155),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B155=\"B\",LEFT(J155,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"D-\",C155,\"-\",J155),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B155=\"B\",OR(LEFT(J155,2)=\"Sh\",LEFT(J155,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B155=\"B\",LEFT(J155,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"A-\",C155,\"-\",J155),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J155,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N155/60*K155,\nIF(OR(LEFT(J155,2)=\"Sh\",LEFT(J155,2)=\"Ld\",LEFT(J155,2)=\"Ex\"), P155*K155,\nIF(M155=0,0,(L155/M155))))","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(C155=\"a\", VLOOKUP(A155,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(C155=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(OR(C155=\"a\",C155=\"c\"), VLOOKUP(A155,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(C155=\"a\",\nVLOOKUP(D155,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",\nIF(AND(LEFT(D155,2)=\"Dz\",B155=\"B\",C155=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V155>0,\nIF(LEFT(D155,2)=\"Dz\",\nIF(AND(LEFT(D155,2)=\"Dz\",B155=\"B\",C155=\"b\"),0,\n(VLOOKUP(D155,Equipment[],Equipment!$N$2))*((V155)^(VLOOKUP(D155,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D155,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",VLOOKUP(D155,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(C155=\"a\",\nVLOOKUP(D155,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(C155=\"a\",\nVLOOKUP(D155,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(C155=\"a\",\nVLOOKUP(D155,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D156,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B156=\"B\",LEFT(J156,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"D-\",C156,\"-\",J156),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B156=\"B\",LEFT(J156,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"D-\",C156,\"-\",J156),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B156=\"B\",OR(LEFT(J156,2)=\"Sh\",LEFT(J156,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B156=\"B\",LEFT(J156,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"A-\",C156,\"-\",J156),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J156,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N156/60*K156,\nIF(OR(LEFT(J156,2)=\"Sh\",LEFT(J156,2)=\"Ld\",LEFT(J156,2)=\"Ex\"), P156*K156,\nIF(M156=0,0,(L156/M156))))","v":0},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(C156=\"a\", VLOOKUP(A156,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(C156=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(OR(C156=\"a\",C156=\"c\"), VLOOKUP(A156,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(C156=\"a\",\nVLOOKUP(D156,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Dz\",\nIF(AND(LEFT(D156,2)=\"Dz\",B156=\"B\",C156=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V156>0,\nIF(LEFT(D156,2)=\"Dz\",\nIF(AND(LEFT(D156,2)=\"Dz\",B156=\"B\",C156=\"b\"),0,\n(VLOOKUP(D156,Equipment[],Equipment!$N$2))*((V156)^(VLOOKUP(D156,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D156,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Dz\",VLOOKUP(D156,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(C156=\"a\",\nVLOOKUP(D156,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(C156=\"a\",\nVLOOKUP(D156,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(C156=\"a\",\nVLOOKUP(D156,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D157,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B157=\"B\",LEFT(J157,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"D-\",C157,\"-\",J157),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B157=\"B\",LEFT(J157,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"D-\",C157,\"-\",J157),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B157=\"B\",OR(LEFT(J157,2)=\"Sh\",LEFT(J157,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B157=\"B\",LEFT(J157,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"A-\",C157,\"-\",J157),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J157,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N157/60*K157,\nIF(OR(LEFT(J157,2)=\"Sh\",LEFT(J157,2)=\"Ld\",LEFT(J157,2)=\"Ex\"), P157*K157,\nIF(M157=0,0,(L157/M157))))","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(C157=\"a\", VLOOKUP(A157,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(C157=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(OR(C157=\"a\",C157=\"c\"), VLOOKUP(A157,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(C157=\"a\",\nVLOOKUP(D157,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",\nIF(AND(LEFT(D157,2)=\"Dz\",B157=\"B\",C157=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V157>0,\nIF(LEFT(D157,2)=\"Dz\",\nIF(AND(LEFT(D157,2)=\"Dz\",B157=\"B\",C157=\"b\"),0,\n(VLOOKUP(D157,Equipment[],Equipment!$N$2))*((V157)^(VLOOKUP(D157,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D157,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",VLOOKUP(D157,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(C157=\"a\",\nVLOOKUP(D157,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(C157=\"a\",\nVLOOKUP(D157,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(C157=\"a\",\nVLOOKUP(D157,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D158,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B158=\"B\",LEFT(J158,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"D-\",C158,\"-\",J158),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B158=\"B\",LEFT(J158,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"D-\",C158,\"-\",J158),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B158=\"B\",OR(LEFT(J158,2)=\"Sh\",LEFT(J158,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B158=\"B\",LEFT(J158,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"A-\",C158,\"-\",J158),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J158,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N158/60*K158,\nIF(OR(LEFT(J158,2)=\"Sh\",LEFT(J158,2)=\"Ld\",LEFT(J158,2)=\"Ex\"), P158*K158,\nIF(M158=0,0,(L158/M158))))","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(C158=\"a\", VLOOKUP(A158,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(C158=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(OR(C158=\"a\",C158=\"c\"), VLOOKUP(A158,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(C158=\"a\",\nVLOOKUP(D158,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",\nIF(AND(LEFT(D158,2)=\"Dz\",B158=\"B\",C158=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V158>0,\nIF(LEFT(D158,2)=\"Dz\",\nIF(AND(LEFT(D158,2)=\"Dz\",B158=\"B\",C158=\"b\"),0,\n(VLOOKUP(D158,Equipment[],Equipment!$N$2))*((V158)^(VLOOKUP(D158,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D158,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",VLOOKUP(D158,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(C158=\"a\",\nVLOOKUP(D158,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(C158=\"a\",\nVLOOKUP(D158,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(C158=\"a\",\nVLOOKUP(D158,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D159,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B159=\"B\",LEFT(J159,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"D-\",C159,\"-\",J159),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B159=\"B\",LEFT(J159,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"D-\",C159,\"-\",J159),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B159=\"B\",OR(LEFT(J159,2)=\"Sh\",LEFT(J159,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B159=\"B\",LEFT(J159,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"A-\",C159,\"-\",J159),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J159,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N159/60*K159,\nIF(OR(LEFT(J159,2)=\"Sh\",LEFT(J159,2)=\"Ld\",LEFT(J159,2)=\"Ex\"), P159*K159,\nIF(M159=0,0,(L159/M159))))","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(C159=\"a\", VLOOKUP(A159,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(C159=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(OR(C159=\"a\",C159=\"c\"), VLOOKUP(A159,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(C159=\"a\",\nVLOOKUP(D159,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",\nIF(AND(LEFT(D159,2)=\"Dz\",B159=\"B\",C159=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V159>0,\nIF(LEFT(D159,2)=\"Dz\",\nIF(AND(LEFT(D159,2)=\"Dz\",B159=\"B\",C159=\"b\"),0,\n(VLOOKUP(D159,Equipment[],Equipment!$N$2))*((V159)^(VLOOKUP(D159,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D159,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",VLOOKUP(D159,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(C159=\"a\",\nVLOOKUP(D159,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(C159=\"a\",\nVLOOKUP(D159,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(C159=\"a\",\nVLOOKUP(D159,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D160,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B160=\"B\",LEFT(J160,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"D-\",C160,\"-\",J160),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B160=\"B\",LEFT(J160,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"D-\",C160,\"-\",J160),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B160=\"B\",OR(LEFT(J160,2)=\"Sh\",LEFT(J160,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B160=\"B\",LEFT(J160,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"A-\",C160,\"-\",J160),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J160,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N160/60*K160,\nIF(OR(LEFT(J160,2)=\"Sh\",LEFT(J160,2)=\"Ld\",LEFT(J160,2)=\"Ex\"), P160*K160,\nIF(M160=0,0,(L160/M160))))","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(C160=\"a\", VLOOKUP(A160,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(C160=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(OR(C160=\"a\",C160=\"c\"), VLOOKUP(A160,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(C160=\"a\",\nVLOOKUP(D160,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",\nIF(AND(LEFT(D160,2)=\"Dz\",B160=\"B\",C160=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V160>0,\nIF(LEFT(D160,2)=\"Dz\",\nIF(AND(LEFT(D160,2)=\"Dz\",B160=\"B\",C160=\"b\"),0,\n(VLOOKUP(D160,Equipment[],Equipment!$N$2))*((V160)^(VLOOKUP(D160,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D160,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",VLOOKUP(D160,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(C160=\"a\",\nVLOOKUP(D160,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(C160=\"a\",\nVLOOKUP(D160,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(C160=\"a\",\nVLOOKUP(D160,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D161,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B161=\"B\",LEFT(J161,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"D-\",C161,\"-\",J161),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B161=\"B\",LEFT(J161,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"D-\",C161,\"-\",J161),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B161=\"B\",OR(LEFT(J161,2)=\"Sh\",LEFT(J161,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B161=\"B\",LEFT(J161,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"A-\",C161,\"-\",J161),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J161,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N161/60*K161,\nIF(OR(LEFT(J161,2)=\"Sh\",LEFT(J161,2)=\"Ld\",LEFT(J161,2)=\"Ex\"), P161*K161,\nIF(M161=0,0,(L161/M161))))","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(C161=\"a\", VLOOKUP(A161,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(C161=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(OR(C161=\"a\",C161=\"c\"), VLOOKUP(A161,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(C161=\"a\",\nVLOOKUP(D161,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",\nIF(AND(LEFT(D161,2)=\"Dz\",B161=\"B\",C161=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V161>0,\nIF(LEFT(D161,2)=\"Dz\",\nIF(AND(LEFT(D161,2)=\"Dz\",B161=\"B\",C161=\"b\"),0,\n(VLOOKUP(D161,Equipment[],Equipment!$N$2))*((V161)^(VLOOKUP(D161,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D161,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",VLOOKUP(D161,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(C161=\"a\",\nVLOOKUP(D161,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(C161=\"a\",\nVLOOKUP(D161,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(C161=\"a\",\nVLOOKUP(D161,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D162,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B162=\"B\",LEFT(J162,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"D-\",C162,\"-\",J162),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B162=\"B\",LEFT(J162,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"D-\",C162,\"-\",J162),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B162=\"B\",OR(LEFT(J162,2)=\"Sh\",LEFT(J162,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B162=\"B\",LEFT(J162,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"A-\",C162,\"-\",J162),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J162,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N162/60*K162,\nIF(OR(LEFT(J162,2)=\"Sh\",LEFT(J162,2)=\"Ld\",LEFT(J162,2)=\"Ex\"), P162*K162,\nIF(M162=0,0,(L162/M162))))","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(C162=\"a\", VLOOKUP(A162,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(C162=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(OR(C162=\"a\",C162=\"c\"), VLOOKUP(A162,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(C162=\"a\",\nVLOOKUP(D162,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",\nIF(AND(LEFT(D162,2)=\"Dz\",B162=\"B\",C162=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V162>0,\nIF(LEFT(D162,2)=\"Dz\",\nIF(AND(LEFT(D162,2)=\"Dz\",B162=\"B\",C162=\"b\"),0,\n(VLOOKUP(D162,Equipment[],Equipment!$N$2))*((V162)^(VLOOKUP(D162,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D162,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",VLOOKUP(D162,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(C162=\"a\",\nVLOOKUP(D162,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(C162=\"a\",\nVLOOKUP(D162,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(C162=\"a\",\nVLOOKUP(D162,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D163,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B163=\"B\",LEFT(J163,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"D-\",C163,\"-\",J163),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B163=\"B\",LEFT(J163,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"D-\",C163,\"-\",J163),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B163=\"B\",OR(LEFT(J163,2)=\"Sh\",LEFT(J163,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B163=\"B\",LEFT(J163,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"A-\",C163,\"-\",J163),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J163,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N163/60*K163,\nIF(OR(LEFT(J163,2)=\"Sh\",LEFT(J163,2)=\"Ld\",LEFT(J163,2)=\"Ex\"), P163*K163,\nIF(M163=0,0,(L163/M163))))","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(C163=\"a\", VLOOKUP(A163,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(C163=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(OR(C163=\"a\",C163=\"c\"), VLOOKUP(A163,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(C163=\"a\",\nVLOOKUP(D163,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",\nIF(AND(LEFT(D163,2)=\"Dz\",B163=\"B\",C163=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V163>0,\nIF(LEFT(D163,2)=\"Dz\",\nIF(AND(LEFT(D163,2)=\"Dz\",B163=\"B\",C163=\"b\"),0,\n(VLOOKUP(D163,Equipment[],Equipment!$N$2))*((V163)^(VLOOKUP(D163,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D163,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",VLOOKUP(D163,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(C163=\"a\",\nVLOOKUP(D163,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(C163=\"a\",\nVLOOKUP(D163,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(C163=\"a\",\nVLOOKUP(D163,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D164,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B164=\"B\",LEFT(J164,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"D-\",C164,\"-\",J164),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B164=\"B\",LEFT(J164,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"D-\",C164,\"-\",J164),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B164=\"B\",OR(LEFT(J164,2)=\"Sh\",LEFT(J164,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B164=\"B\",LEFT(J164,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"A-\",C164,\"-\",J164),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J164,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N164/60*K164,\nIF(OR(LEFT(J164,2)=\"Sh\",LEFT(J164,2)=\"Ld\",LEFT(J164,2)=\"Ex\"), P164*K164,\nIF(M164=0,0,(L164/M164))))","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(C164=\"a\", VLOOKUP(A164,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(C164=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(OR(C164=\"a\",C164=\"c\"), VLOOKUP(A164,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(C164=\"a\",\nVLOOKUP(D164,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",\nIF(AND(LEFT(D164,2)=\"Dz\",B164=\"B\",C164=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V164>0,\nIF(LEFT(D164,2)=\"Dz\",\nIF(AND(LEFT(D164,2)=\"Dz\",B164=\"B\",C164=\"b\"),0,\n(VLOOKUP(D164,Equipment[],Equipment!$N$2))*((V164)^(VLOOKUP(D164,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D164,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",VLOOKUP(D164,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(C164=\"a\",\nVLOOKUP(D164,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(C164=\"a\",\nVLOOKUP(D164,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(C164=\"a\",\nVLOOKUP(D164,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D165,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B165=\"B\",LEFT(J165,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"D-\",C165,\"-\",J165),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B165=\"B\",LEFT(J165,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"D-\",C165,\"-\",J165),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B165=\"B\",OR(LEFT(J165,2)=\"Sh\",LEFT(J165,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B165=\"B\",LEFT(J165,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"A-\",C165,\"-\",J165),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J165,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N165/60*K165,\nIF(OR(LEFT(J165,2)=\"Sh\",LEFT(J165,2)=\"Ld\",LEFT(J165,2)=\"Ex\"), P165*K165,\nIF(M165=0,0,(L165/M165))))","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(C165=\"a\", VLOOKUP(A165,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(C165=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(OR(C165=\"a\",C165=\"c\"), VLOOKUP(A165,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(C165=\"a\",\nVLOOKUP(D165,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",\nIF(AND(LEFT(D165,2)=\"Dz\",B165=\"B\",C165=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V165>0,\nIF(LEFT(D165,2)=\"Dz\",\nIF(AND(LEFT(D165,2)=\"Dz\",B165=\"B\",C165=\"b\"),0,\n(VLOOKUP(D165,Equipment[],Equipment!$N$2))*((V165)^(VLOOKUP(D165,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D165,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",VLOOKUP(D165,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(C165=\"a\",\nVLOOKUP(D165,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(C165=\"a\",\nVLOOKUP(D165,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(C165=\"a\",\nVLOOKUP(D165,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D166,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B166=\"B\",LEFT(J166,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"D-\",C166,\"-\",J166),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B166=\"B\",LEFT(J166,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"D-\",C166,\"-\",J166),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B166=\"B\",OR(LEFT(J166,2)=\"Sh\",LEFT(J166,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B166=\"B\",LEFT(J166,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"A-\",C166,\"-\",J166),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J166,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N166/60*K166,\nIF(OR(LEFT(J166,2)=\"Sh\",LEFT(J166,2)=\"Ld\",LEFT(J166,2)=\"Ex\"), P166*K166,\nIF(M166=0,0,(L166/M166))))","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(C166=\"a\", VLOOKUP(A166,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(C166=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(OR(C166=\"a\",C166=\"c\"), VLOOKUP(A166,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(C166=\"a\",\nVLOOKUP(D166,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",\nIF(AND(LEFT(D166,2)=\"Dz\",B166=\"B\",C166=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V166>0,\nIF(LEFT(D166,2)=\"Dz\",\nIF(AND(LEFT(D166,2)=\"Dz\",B166=\"B\",C166=\"b\"),0,\n(VLOOKUP(D166,Equipment[],Equipment!$N$2))*((V166)^(VLOOKUP(D166,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D166,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",VLOOKUP(D166,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(C166=\"a\",\nVLOOKUP(D166,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(C166=\"a\",\nVLOOKUP(D166,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(C166=\"a\",\nVLOOKUP(D166,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D167,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B167=\"B\",LEFT(J167,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"D-\",C167,\"-\",J167),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B167=\"B\",LEFT(J167,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"D-\",C167,\"-\",J167),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B167=\"B\",OR(LEFT(J167,2)=\"Sh\",LEFT(J167,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B167=\"B\",LEFT(J167,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"A-\",C167,\"-\",J167),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J167,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N167/60*K167,\nIF(OR(LEFT(J167,2)=\"Sh\",LEFT(J167,2)=\"Ld\",LEFT(J167,2)=\"Ex\"), P167*K167,\nIF(M167=0,0,(L167/M167))))","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(C167=\"a\", VLOOKUP(A167,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(C167=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(OR(C167=\"a\",C167=\"c\"), VLOOKUP(A167,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(C167=\"a\",\nVLOOKUP(D167,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",\nIF(AND(LEFT(D167,2)=\"Dz\",B167=\"B\",C167=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V167>0,\nIF(LEFT(D167,2)=\"Dz\",\nIF(AND(LEFT(D167,2)=\"Dz\",B167=\"B\",C167=\"b\"),0,\n(VLOOKUP(D167,Equipment[],Equipment!$N$2))*((V167)^(VLOOKUP(D167,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D167,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",VLOOKUP(D167,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(C167=\"a\",\nVLOOKUP(D167,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(C167=\"a\",\nVLOOKUP(D167,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(C167=\"a\",\nVLOOKUP(D167,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D168,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B168=\"B\",LEFT(J168,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"D-\",C168,\"-\",J168),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B168=\"B\",LEFT(J168,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"D-\",C168,\"-\",J168),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B168=\"B\",OR(LEFT(J168,2)=\"Sh\",LEFT(J168,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B168=\"B\",LEFT(J168,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"A-\",C168,\"-\",J168),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J168,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N168/60*K168,\nIF(OR(LEFT(J168,2)=\"Sh\",LEFT(J168,2)=\"Ld\",LEFT(J168,2)=\"Ex\"), P168*K168,\nIF(M168=0,0,(L168/M168))))","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(C168=\"a\", VLOOKUP(A168,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(C168=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(OR(C168=\"a\",C168=\"c\"), VLOOKUP(A168,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(C168=\"a\",\nVLOOKUP(D168,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",\nIF(AND(LEFT(D168,2)=\"Dz\",B168=\"B\",C168=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V168>0,\nIF(LEFT(D168,2)=\"Dz\",\nIF(AND(LEFT(D168,2)=\"Dz\",B168=\"B\",C168=\"b\"),0,\n(VLOOKUP(D168,Equipment[],Equipment!$N$2))*((V168)^(VLOOKUP(D168,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D168,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",VLOOKUP(D168,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(C168=\"a\",\nVLOOKUP(D168,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(C168=\"a\",\nVLOOKUP(D168,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(C168=\"a\",\nVLOOKUP(D168,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D169,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B169=\"B\",LEFT(J169,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"D-\",C169,\"-\",J169),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B169=\"B\",LEFT(J169,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"D-\",C169,\"-\",J169),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B169=\"B\",OR(LEFT(J169,2)=\"Sh\",LEFT(J169,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B169=\"B\",LEFT(J169,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"A-\",C169,\"-\",J169),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J169,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N169/60*K169,\nIF(OR(LEFT(J169,2)=\"Sh\",LEFT(J169,2)=\"Ld\",LEFT(J169,2)=\"Ex\"), P169*K169,\nIF(M169=0,0,(L169/M169))))","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(C169=\"a\", VLOOKUP(A169,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(C169=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(OR(C169=\"a\",C169=\"c\"), VLOOKUP(A169,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(C169=\"a\",\nVLOOKUP(D169,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",\nIF(AND(LEFT(D169,2)=\"Dz\",B169=\"B\",C169=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V169>0,\nIF(LEFT(D169,2)=\"Dz\",\nIF(AND(LEFT(D169,2)=\"Dz\",B169=\"B\",C169=\"b\"),0,\n(VLOOKUP(D169,Equipment[],Equipment!$N$2))*((V169)^(VLOOKUP(D169,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D169,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",VLOOKUP(D169,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(C169=\"a\",\nVLOOKUP(D169,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(C169=\"a\",\nVLOOKUP(D169,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(C169=\"a\",\nVLOOKUP(D169,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D170,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B170=\"B\",LEFT(J170,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"D-\",C170,\"-\",J170),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B170=\"B\",LEFT(J170,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"D-\",C170,\"-\",J170),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B170=\"B\",OR(LEFT(J170,2)=\"Sh\",LEFT(J170,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B170=\"B\",LEFT(J170,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"A-\",C170,\"-\",J170),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J170,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N170/60*K170,\nIF(OR(LEFT(J170,2)=\"Sh\",LEFT(J170,2)=\"Ld\",LEFT(J170,2)=\"Ex\"), P170*K170,\nIF(M170=0,0,(L170/M170))))","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(C170=\"a\", VLOOKUP(A170,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(C170=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(OR(C170=\"a\",C170=\"c\"), VLOOKUP(A170,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(C170=\"a\",\nVLOOKUP(D170,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",\nIF(AND(LEFT(D170,2)=\"Dz\",B170=\"B\",C170=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V170>0,\nIF(LEFT(D170,2)=\"Dz\",\nIF(AND(LEFT(D170,2)=\"Dz\",B170=\"B\",C170=\"b\"),0,\n(VLOOKUP(D170,Equipment[],Equipment!$N$2))*((V170)^(VLOOKUP(D170,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D170,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",VLOOKUP(D170,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(C170=\"a\",\nVLOOKUP(D170,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(C170=\"a\",\nVLOOKUP(D170,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(C170=\"a\",\nVLOOKUP(D170,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D171,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B171=\"B\",LEFT(J171,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"D-\",C171,\"-\",J171),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B171=\"B\",LEFT(J171,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"D-\",C171,\"-\",J171),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B171=\"B\",OR(LEFT(J171,2)=\"Sh\",LEFT(J171,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B171=\"B\",LEFT(J171,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"A-\",C171,\"-\",J171),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J171,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N171/60*K171,\nIF(OR(LEFT(J171,2)=\"Sh\",LEFT(J171,2)=\"Ld\",LEFT(J171,2)=\"Ex\"), P171*K171,\nIF(M171=0,0,(L171/M171))))","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(C171=\"a\", VLOOKUP(A171,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(C171=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(OR(C171=\"a\",C171=\"c\"), VLOOKUP(A171,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(C171=\"a\",\nVLOOKUP(D171,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",\nIF(AND(LEFT(D171,2)=\"Dz\",B171=\"B\",C171=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V171>0,\nIF(LEFT(D171,2)=\"Dz\",\nIF(AND(LEFT(D171,2)=\"Dz\",B171=\"B\",C171=\"b\"),0,\n(VLOOKUP(D171,Equipment[],Equipment!$N$2))*((V171)^(VLOOKUP(D171,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D171,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",VLOOKUP(D171,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(C171=\"a\",\nVLOOKUP(D171,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(C171=\"a\",\nVLOOKUP(D171,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(C171=\"a\",\nVLOOKUP(D171,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D172,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B172=\"B\",LEFT(J172,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"D-\",C172,\"-\",J172),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B172=\"B\",LEFT(J172,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"D-\",C172,\"-\",J172),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B172=\"B\",OR(LEFT(J172,2)=\"Sh\",LEFT(J172,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B172=\"B\",LEFT(J172,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"A-\",C172,\"-\",J172),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J172,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N172/60*K172,\nIF(OR(LEFT(J172,2)=\"Sh\",LEFT(J172,2)=\"Ld\",LEFT(J172,2)=\"Ex\"), P172*K172,\nIF(M172=0,0,(L172/M172))))","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(C172=\"a\", VLOOKUP(A172,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(C172=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(OR(C172=\"a\",C172=\"c\"), VLOOKUP(A172,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(C172=\"a\",\nVLOOKUP(D172,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",\nIF(AND(LEFT(D172,2)=\"Dz\",B172=\"B\",C172=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V172>0,\nIF(LEFT(D172,2)=\"Dz\",\nIF(AND(LEFT(D172,2)=\"Dz\",B172=\"B\",C172=\"b\"),0,\n(VLOOKUP(D172,Equipment[],Equipment!$N$2))*((V172)^(VLOOKUP(D172,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D172,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",VLOOKUP(D172,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(C172=\"a\",\nVLOOKUP(D172,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(C172=\"a\",\nVLOOKUP(D172,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(C172=\"a\",\nVLOOKUP(D172,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D173,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B173=\"B\",LEFT(J173,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"D-\",C173,\"-\",J173),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B173=\"B\",LEFT(J173,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"D-\",C173,\"-\",J173),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B173=\"B\",OR(LEFT(J173,2)=\"Sh\",LEFT(J173,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B173=\"B\",LEFT(J173,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"A-\",C173,\"-\",J173),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J173,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N173/60*K173,\nIF(OR(LEFT(J173,2)=\"Sh\",LEFT(J173,2)=\"Ld\",LEFT(J173,2)=\"Ex\"), P173*K173,\nIF(M173=0,0,(L173/M173))))","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(C173=\"a\", VLOOKUP(A173,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(C173=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(OR(C173=\"a\",C173=\"c\"), VLOOKUP(A173,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(C173=\"a\",\nVLOOKUP(D173,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",\nIF(AND(LEFT(D173,2)=\"Dz\",B173=\"B\",C173=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V173>0,\nIF(LEFT(D173,2)=\"Dz\",\nIF(AND(LEFT(D173,2)=\"Dz\",B173=\"B\",C173=\"b\"),0,\n(VLOOKUP(D173,Equipment[],Equipment!$N$2))*((V173)^(VLOOKUP(D173,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D173,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",VLOOKUP(D173,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(C173=\"a\",\nVLOOKUP(D173,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(C173=\"a\",\nVLOOKUP(D173,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(C173=\"a\",\nVLOOKUP(D173,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D174,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B174=\"B\",LEFT(J174,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"D-\",C174,\"-\",J174),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B174=\"B\",LEFT(J174,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"D-\",C174,\"-\",J174),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B174=\"B\",OR(LEFT(J174,2)=\"Sh\",LEFT(J174,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B174=\"B\",LEFT(J174,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"A-\",C174,\"-\",J174),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J174,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N174/60*K174,\nIF(OR(LEFT(J174,2)=\"Sh\",LEFT(J174,2)=\"Ld\",LEFT(J174,2)=\"Ex\"), P174*K174,\nIF(M174=0,0,(L174/M174))))","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(C174=\"a\", VLOOKUP(A174,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(C174=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(OR(C174=\"a\",C174=\"c\"), VLOOKUP(A174,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(C174=\"a\",\nVLOOKUP(D174,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",\nIF(AND(LEFT(D174,2)=\"Dz\",B174=\"B\",C174=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V174>0,\nIF(LEFT(D174,2)=\"Dz\",\nIF(AND(LEFT(D174,2)=\"Dz\",B174=\"B\",C174=\"b\"),0,\n(VLOOKUP(D174,Equipment[],Equipment!$N$2))*((V174)^(VLOOKUP(D174,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D174,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",VLOOKUP(D174,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(C174=\"a\",\nVLOOKUP(D174,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(C174=\"a\",\nVLOOKUP(D174,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(C174=\"a\",\nVLOOKUP(D174,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D175,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B175=\"B\",LEFT(J175,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"D-\",C175,\"-\",J175),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B175=\"B\",LEFT(J175,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"D-\",C175,\"-\",J175),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B175=\"B\",OR(LEFT(J175,2)=\"Sh\",LEFT(J175,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B175=\"B\",LEFT(J175,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"A-\",C175,\"-\",J175),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J175,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N175/60*K175,\nIF(OR(LEFT(J175,2)=\"Sh\",LEFT(J175,2)=\"Ld\",LEFT(J175,2)=\"Ex\"), P175*K175,\nIF(M175=0,0,(L175/M175))))","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(C175=\"a\", VLOOKUP(A175,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(C175=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(OR(C175=\"a\",C175=\"c\"), VLOOKUP(A175,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(C175=\"a\",\nVLOOKUP(D175,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",\nIF(AND(LEFT(D175,2)=\"Dz\",B175=\"B\",C175=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V175>0,\nIF(LEFT(D175,2)=\"Dz\",\nIF(AND(LEFT(D175,2)=\"Dz\",B175=\"B\",C175=\"b\"),0,\n(VLOOKUP(D175,Equipment[],Equipment!$N$2))*((V175)^(VLOOKUP(D175,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D175,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",VLOOKUP(D175,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(C175=\"a\",\nVLOOKUP(D175,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(C175=\"a\",\nVLOOKUP(D175,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(C175=\"a\",\nVLOOKUP(D175,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D176,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B176=\"B\",LEFT(J176,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"D-\",C176,\"-\",J176),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B176=\"B\",LEFT(J176,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"D-\",C176,\"-\",J176),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B176=\"B\",OR(LEFT(J176,2)=\"Sh\",LEFT(J176,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B176=\"B\",LEFT(J176,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"A-\",C176,\"-\",J176),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J176,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N176/60*K176,\nIF(OR(LEFT(J176,2)=\"Sh\",LEFT(J176,2)=\"Ld\",LEFT(J176,2)=\"Ex\"), P176*K176,\nIF(M176=0,0,(L176/M176))))","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(C176=\"a\", VLOOKUP(A176,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(C176=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(OR(C176=\"a\",C176=\"c\"), VLOOKUP(A176,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(C176=\"a\",\nVLOOKUP(D176,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",\nIF(AND(LEFT(D176,2)=\"Dz\",B176=\"B\",C176=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V176>0,\nIF(LEFT(D176,2)=\"Dz\",\nIF(AND(LEFT(D176,2)=\"Dz\",B176=\"B\",C176=\"b\"),0,\n(VLOOKUP(D176,Equipment[],Equipment!$N$2))*((V176)^(VLOOKUP(D176,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D176,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",VLOOKUP(D176,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(C176=\"a\",\nVLOOKUP(D176,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(C176=\"a\",\nVLOOKUP(D176,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(C176=\"a\",\nVLOOKUP(D176,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D177,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B177=\"B\",LEFT(J177,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"D-\",C177,\"-\",J177),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B177=\"B\",LEFT(J177,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"D-\",C177,\"-\",J177),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B177=\"B\",OR(LEFT(J177,2)=\"Sh\",LEFT(J177,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B177=\"B\",LEFT(J177,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"A-\",C177,\"-\",J177),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J177,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N177/60*K177,\nIF(OR(LEFT(J177,2)=\"Sh\",LEFT(J177,2)=\"Ld\",LEFT(J177,2)=\"Ex\"), P177*K177,\nIF(M177=0,0,(L177/M177))))","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(C177=\"a\", VLOOKUP(A177,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(C177=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(OR(C177=\"a\",C177=\"c\"), VLOOKUP(A177,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(C177=\"a\",\nVLOOKUP(D177,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",\nIF(AND(LEFT(D177,2)=\"Dz\",B177=\"B\",C177=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V177>0,\nIF(LEFT(D177,2)=\"Dz\",\nIF(AND(LEFT(D177,2)=\"Dz\",B177=\"B\",C177=\"b\"),0,\n(VLOOKUP(D177,Equipment[],Equipment!$N$2))*((V177)^(VLOOKUP(D177,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D177,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",VLOOKUP(D177,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(C177=\"a\",\nVLOOKUP(D177,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(C177=\"a\",\nVLOOKUP(D177,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(C177=\"a\",\nVLOOKUP(D177,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D178,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B178=\"B\",LEFT(J178,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"D-\",C178,\"-\",J178),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B178=\"B\",LEFT(J178,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"D-\",C178,\"-\",J178),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B178=\"B\",OR(LEFT(J178,2)=\"Sh\",LEFT(J178,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B178=\"B\",LEFT(J178,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"A-\",C178,\"-\",J178),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J178,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N178/60*K178,\nIF(OR(LEFT(J178,2)=\"Sh\",LEFT(J178,2)=\"Ld\",LEFT(J178,2)=\"Ex\"), P178*K178,\nIF(M178=0,0,(L178/M178))))","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(C178=\"a\", VLOOKUP(A178,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(C178=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(OR(C178=\"a\",C178=\"c\"), VLOOKUP(A178,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(C178=\"a\",\nVLOOKUP(D178,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",\nIF(AND(LEFT(D178,2)=\"Dz\",B178=\"B\",C178=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V178>0,\nIF(LEFT(D178,2)=\"Dz\",\nIF(AND(LEFT(D178,2)=\"Dz\",B178=\"B\",C178=\"b\"),0,\n(VLOOKUP(D178,Equipment[],Equipment!$N$2))*((V178)^(VLOOKUP(D178,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D178,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",VLOOKUP(D178,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(C178=\"a\",\nVLOOKUP(D178,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(C178=\"a\",\nVLOOKUP(D178,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(C178=\"a\",\nVLOOKUP(D178,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D179,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B179=\"B\",LEFT(J179,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"D-\",C179,\"-\",J179),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B179=\"B\",LEFT(J179,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"D-\",C179,\"-\",J179),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B179=\"B\",OR(LEFT(J179,2)=\"Sh\",LEFT(J179,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B179=\"B\",LEFT(J179,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"A-\",C179,\"-\",J179),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J179,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N179/60*K179,\nIF(OR(LEFT(J179,2)=\"Sh\",LEFT(J179,2)=\"Ld\",LEFT(J179,2)=\"Ex\"), P179*K179,\nIF(M179=0,0,(L179/M179))))","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(C179=\"a\", VLOOKUP(A179,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(C179=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(OR(C179=\"a\",C179=\"c\"), VLOOKUP(A179,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(C179=\"a\",\nVLOOKUP(D179,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",\nIF(AND(LEFT(D179,2)=\"Dz\",B179=\"B\",C179=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V179>0,\nIF(LEFT(D179,2)=\"Dz\",\nIF(AND(LEFT(D179,2)=\"Dz\",B179=\"B\",C179=\"b\"),0,\n(VLOOKUP(D179,Equipment[],Equipment!$N$2))*((V179)^(VLOOKUP(D179,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D179,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",VLOOKUP(D179,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(C179=\"a\",\nVLOOKUP(D179,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(C179=\"a\",\nVLOOKUP(D179,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(C179=\"a\",\nVLOOKUP(D179,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D180,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B180=\"B\",LEFT(J180,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"D-\",C180,\"-\",J180),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B180=\"B\",LEFT(J180,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"D-\",C180,\"-\",J180),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B180=\"B\",OR(LEFT(J180,2)=\"Sh\",LEFT(J180,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B180=\"B\",LEFT(J180,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"A-\",C180,\"-\",J180),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J180,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N180/60*K180,\nIF(OR(LEFT(J180,2)=\"Sh\",LEFT(J180,2)=\"Ld\",LEFT(J180,2)=\"Ex\"), P180*K180,\nIF(M180=0,0,(L180/M180))))","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(C180=\"a\", VLOOKUP(A180,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(C180=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(OR(C180=\"a\",C180=\"c\"), VLOOKUP(A180,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(C180=\"a\",\nVLOOKUP(D180,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",\nIF(AND(LEFT(D180,2)=\"Dz\",B180=\"B\",C180=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V180>0,\nIF(LEFT(D180,2)=\"Dz\",\nIF(AND(LEFT(D180,2)=\"Dz\",B180=\"B\",C180=\"b\"),0,\n(VLOOKUP(D180,Equipment[],Equipment!$N$2))*((V180)^(VLOOKUP(D180,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D180,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",VLOOKUP(D180,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(C180=\"a\",\nVLOOKUP(D180,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(C180=\"a\",\nVLOOKUP(D180,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(C180=\"a\",\nVLOOKUP(D180,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D181,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B181=\"B\",LEFT(J181,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"D-\",C181,\"-\",J181),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B181=\"B\",LEFT(J181,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"D-\",C181,\"-\",J181),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B181=\"B\",OR(LEFT(J181,2)=\"Sh\",LEFT(J181,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B181=\"B\",LEFT(J181,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"A-\",C181,\"-\",J181),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J181,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N181/60*K181,\nIF(OR(LEFT(J181,2)=\"Sh\",LEFT(J181,2)=\"Ld\",LEFT(J181,2)=\"Ex\"), P181*K181,\nIF(M181=0,0,(L181/M181))))","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(C181=\"a\", VLOOKUP(A181,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(C181=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(OR(C181=\"a\",C181=\"c\"), VLOOKUP(A181,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(C181=\"a\",\nVLOOKUP(D181,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",\nIF(AND(LEFT(D181,2)=\"Dz\",B181=\"B\",C181=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V181>0,\nIF(LEFT(D181,2)=\"Dz\",\nIF(AND(LEFT(D181,2)=\"Dz\",B181=\"B\",C181=\"b\"),0,\n(VLOOKUP(D181,Equipment[],Equipment!$N$2))*((V181)^(VLOOKUP(D181,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D181,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",VLOOKUP(D181,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(C181=\"a\",\nVLOOKUP(D181,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(C181=\"a\",\nVLOOKUP(D181,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(C181=\"a\",\nVLOOKUP(D181,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D182,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B182=\"B\",LEFT(J182,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"D-\",C182,\"-\",J182),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B182=\"B\",LEFT(J182,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"D-\",C182,\"-\",J182),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B182=\"B\",OR(LEFT(J182,2)=\"Sh\",LEFT(J182,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B182=\"B\",LEFT(J182,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"A-\",C182,\"-\",J182),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J182,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N182/60*K182,\nIF(OR(LEFT(J182,2)=\"Sh\",LEFT(J182,2)=\"Ld\",LEFT(J182,2)=\"Ex\"), P182*K182,\nIF(M182=0,0,(L182/M182))))","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(C182=\"a\", VLOOKUP(A182,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(C182=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(OR(C182=\"a\",C182=\"c\"), VLOOKUP(A182,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(C182=\"a\",\nVLOOKUP(D182,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",\nIF(AND(LEFT(D182,2)=\"Dz\",B182=\"B\",C182=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V182>0,\nIF(LEFT(D182,2)=\"Dz\",\nIF(AND(LEFT(D182,2)=\"Dz\",B182=\"B\",C182=\"b\"),0,\n(VLOOKUP(D182,Equipment[],Equipment!$N$2))*((V182)^(VLOOKUP(D182,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D182,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",VLOOKUP(D182,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(C182=\"a\",\nVLOOKUP(D182,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(C182=\"a\",\nVLOOKUP(D182,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(C182=\"a\",\nVLOOKUP(D182,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D183,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B183=\"B\",LEFT(J183,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"D-\",C183,\"-\",J183),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B183=\"B\",LEFT(J183,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"D-\",C183,\"-\",J183),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B183=\"B\",OR(LEFT(J183,2)=\"Sh\",LEFT(J183,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B183=\"B\",LEFT(J183,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"A-\",C183,\"-\",J183),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J183,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N183/60*K183,\nIF(OR(LEFT(J183,2)=\"Sh\",LEFT(J183,2)=\"Ld\",LEFT(J183,2)=\"Ex\"), P183*K183,\nIF(M183=0,0,(L183/M183))))","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(C183=\"a\", VLOOKUP(A183,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(C183=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(OR(C183=\"a\",C183=\"c\"), VLOOKUP(A183,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(C183=\"a\",\nVLOOKUP(D183,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",\nIF(AND(LEFT(D183,2)=\"Dz\",B183=\"B\",C183=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V183>0,\nIF(LEFT(D183,2)=\"Dz\",\nIF(AND(LEFT(D183,2)=\"Dz\",B183=\"B\",C183=\"b\"),0,\n(VLOOKUP(D183,Equipment[],Equipment!$N$2))*((V183)^(VLOOKUP(D183,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D183,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",VLOOKUP(D183,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(C183=\"a\",\nVLOOKUP(D183,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(C183=\"a\",\nVLOOKUP(D183,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(C183=\"a\",\nVLOOKUP(D183,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D184,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B184=\"B\",LEFT(J184,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"D-\",C184,\"-\",J184),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B184=\"B\",LEFT(J184,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"D-\",C184,\"-\",J184),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B184=\"B\",OR(LEFT(J184,2)=\"Sh\",LEFT(J184,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B184=\"B\",LEFT(J184,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"A-\",C184,\"-\",J184),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J184,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N184/60*K184,\nIF(OR(LEFT(J184,2)=\"Sh\",LEFT(J184,2)=\"Ld\",LEFT(J184,2)=\"Ex\"), P184*K184,\nIF(M184=0,0,(L184/M184))))","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(C184=\"a\", VLOOKUP(A184,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(C184=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(OR(C184=\"a\",C184=\"c\"), VLOOKUP(A184,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(C184=\"a\",\nVLOOKUP(D184,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",\nIF(AND(LEFT(D184,2)=\"Dz\",B184=\"B\",C184=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V184>0,\nIF(LEFT(D184,2)=\"Dz\",\nIF(AND(LEFT(D184,2)=\"Dz\",B184=\"B\",C184=\"b\"),0,\n(VLOOKUP(D184,Equipment[],Equipment!$N$2))*((V184)^(VLOOKUP(D184,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D184,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",VLOOKUP(D184,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(C184=\"a\",\nVLOOKUP(D184,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(C184=\"a\",\nVLOOKUP(D184,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(C184=\"a\",\nVLOOKUP(D184,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D185,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B185=\"B\",LEFT(J185,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"D-\",C185,\"-\",J185),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B185=\"B\",LEFT(J185,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"D-\",C185,\"-\",J185),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B185=\"B\",OR(LEFT(J185,2)=\"Sh\",LEFT(J185,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B185=\"B\",LEFT(J185,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"A-\",C185,\"-\",J185),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J185,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N185/60*K185,\nIF(OR(LEFT(J185,2)=\"Sh\",LEFT(J185,2)=\"Ld\",LEFT(J185,2)=\"Ex\"), P185*K185,\nIF(M185=0,0,(L185/M185))))","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(C185=\"a\", VLOOKUP(A185,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(C185=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(OR(C185=\"a\",C185=\"c\"), VLOOKUP(A185,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(C185=\"a\",\nVLOOKUP(D185,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",\nIF(AND(LEFT(D185,2)=\"Dz\",B185=\"B\",C185=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V185>0,\nIF(LEFT(D185,2)=\"Dz\",\nIF(AND(LEFT(D185,2)=\"Dz\",B185=\"B\",C185=\"b\"),0,\n(VLOOKUP(D185,Equipment[],Equipment!$N$2))*((V185)^(VLOOKUP(D185,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D185,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",VLOOKUP(D185,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(C185=\"a\",\nVLOOKUP(D185,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(C185=\"a\",\nVLOOKUP(D185,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(C185=\"a\",\nVLOOKUP(D185,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D186,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B186=\"B\",LEFT(J186,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"D-\",C186,\"-\",J186),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B186=\"B\",LEFT(J186,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"D-\",C186,\"-\",J186),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B186=\"B\",OR(LEFT(J186,2)=\"Sh\",LEFT(J186,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B186=\"B\",LEFT(J186,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"A-\",C186,\"-\",J186),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J186,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N186/60*K186,\nIF(OR(LEFT(J186,2)=\"Sh\",LEFT(J186,2)=\"Ld\",LEFT(J186,2)=\"Ex\"), P186*K186,\nIF(M186=0,0,(L186/M186))))","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(C186=\"a\", VLOOKUP(A186,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(C186=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(OR(C186=\"a\",C186=\"c\"), VLOOKUP(A186,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(C186=\"a\",\nVLOOKUP(D186,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",\nIF(AND(LEFT(D186,2)=\"Dz\",B186=\"B\",C186=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V186>0,\nIF(LEFT(D186,2)=\"Dz\",\nIF(AND(LEFT(D186,2)=\"Dz\",B186=\"B\",C186=\"b\"),0,\n(VLOOKUP(D186,Equipment[],Equipment!$N$2))*((V186)^(VLOOKUP(D186,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D186,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",VLOOKUP(D186,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(C186=\"a\",\nVLOOKUP(D186,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(C186=\"a\",\nVLOOKUP(D186,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(C186=\"a\",\nVLOOKUP(D186,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D187,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B187=\"B\",LEFT(J187,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"D-\",C187,\"-\",J187),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B187=\"B\",LEFT(J187,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"D-\",C187,\"-\",J187),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B187=\"B\",OR(LEFT(J187,2)=\"Sh\",LEFT(J187,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B187=\"B\",LEFT(J187,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"A-\",C187,\"-\",J187),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J187,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N187/60*K187,\nIF(OR(LEFT(J187,2)=\"Sh\",LEFT(J187,2)=\"Ld\",LEFT(J187,2)=\"Ex\"), P187*K187,\nIF(M187=0,0,(L187/M187))))","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(C187=\"a\", VLOOKUP(A187,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(C187=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(OR(C187=\"a\",C187=\"c\"), VLOOKUP(A187,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(C187=\"a\",\nVLOOKUP(D187,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",\nIF(AND(LEFT(D187,2)=\"Dz\",B187=\"B\",C187=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V187>0,\nIF(LEFT(D187,2)=\"Dz\",\nIF(AND(LEFT(D187,2)=\"Dz\",B187=\"B\",C187=\"b\"),0,\n(VLOOKUP(D187,Equipment[],Equipment!$N$2))*((V187)^(VLOOKUP(D187,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D187,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",VLOOKUP(D187,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(C187=\"a\",\nVLOOKUP(D187,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(C187=\"a\",\nVLOOKUP(D187,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(C187=\"a\",\nVLOOKUP(D187,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D188,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B188=\"B\",LEFT(J188,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"D-\",C188,\"-\",J188),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B188=\"B\",LEFT(J188,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"D-\",C188,\"-\",J188),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B188=\"B\",OR(LEFT(J188,2)=\"Sh\",LEFT(J188,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B188=\"B\",LEFT(J188,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"A-\",C188,\"-\",J188),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J188,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N188/60*K188,\nIF(OR(LEFT(J188,2)=\"Sh\",LEFT(J188,2)=\"Ld\",LEFT(J188,2)=\"Ex\"), P188*K188,\nIF(M188=0,0,(L188/M188))))","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(C188=\"a\", VLOOKUP(A188,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(C188=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(OR(C188=\"a\",C188=\"c\"), VLOOKUP(A188,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(C188=\"a\",\nVLOOKUP(D188,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",\nIF(AND(LEFT(D188,2)=\"Dz\",B188=\"B\",C188=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V188>0,\nIF(LEFT(D188,2)=\"Dz\",\nIF(AND(LEFT(D188,2)=\"Dz\",B188=\"B\",C188=\"b\"),0,\n(VLOOKUP(D188,Equipment[],Equipment!$N$2))*((V188)^(VLOOKUP(D188,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D188,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",VLOOKUP(D188,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(C188=\"a\",\nVLOOKUP(D188,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(C188=\"a\",\nVLOOKUP(D188,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(C188=\"a\",\nVLOOKUP(D188,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D189,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B189=\"B\",LEFT(J189,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"D-\",C189,\"-\",J189),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B189=\"B\",LEFT(J189,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"D-\",C189,\"-\",J189),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B189=\"B\",OR(LEFT(J189,2)=\"Sh\",LEFT(J189,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B189=\"B\",LEFT(J189,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"A-\",C189,\"-\",J189),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J189,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N189/60*K189,\nIF(OR(LEFT(J189,2)=\"Sh\",LEFT(J189,2)=\"Ld\",LEFT(J189,2)=\"Ex\"), P189*K189,\nIF(M189=0,0,(L189/M189))))","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(C189=\"a\", VLOOKUP(A189,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(C189=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(OR(C189=\"a\",C189=\"c\"), VLOOKUP(A189,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(C189=\"a\",\nVLOOKUP(D189,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",\nIF(AND(LEFT(D189,2)=\"Dz\",B189=\"B\",C189=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V189>0,\nIF(LEFT(D189,2)=\"Dz\",\nIF(AND(LEFT(D189,2)=\"Dz\",B189=\"B\",C189=\"b\"),0,\n(VLOOKUP(D189,Equipment[],Equipment!$N$2))*((V189)^(VLOOKUP(D189,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D189,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",VLOOKUP(D189,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(C189=\"a\",\nVLOOKUP(D189,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(C189=\"a\",\nVLOOKUP(D189,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(C189=\"a\",\nVLOOKUP(D189,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D190,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B190=\"B\",LEFT(J190,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"D-\",C190,\"-\",J190),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B190=\"B\",LEFT(J190,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"D-\",C190,\"-\",J190),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B190=\"B\",OR(LEFT(J190,2)=\"Sh\",LEFT(J190,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B190=\"B\",LEFT(J190,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"A-\",C190,\"-\",J190),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J190,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N190/60*K190,\nIF(OR(LEFT(J190,2)=\"Sh\",LEFT(J190,2)=\"Ld\",LEFT(J190,2)=\"Ex\"), P190*K190,\nIF(M190=0,0,(L190/M190))))","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(C190=\"a\", VLOOKUP(A190,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(C190=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(OR(C190=\"a\",C190=\"c\"), VLOOKUP(A190,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(C190=\"a\",\nVLOOKUP(D190,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",\nIF(AND(LEFT(D190,2)=\"Dz\",B190=\"B\",C190=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V190>0,\nIF(LEFT(D190,2)=\"Dz\",\nIF(AND(LEFT(D190,2)=\"Dz\",B190=\"B\",C190=\"b\"),0,\n(VLOOKUP(D190,Equipment[],Equipment!$N$2))*((V190)^(VLOOKUP(D190,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D190,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",VLOOKUP(D190,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(C190=\"a\",\nVLOOKUP(D190,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(C190=\"a\",\nVLOOKUP(D190,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(C190=\"a\",\nVLOOKUP(D190,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D191,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B191=\"B\",LEFT(J191,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"D-\",C191,\"-\",J191),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B191=\"B\",LEFT(J191,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"D-\",C191,\"-\",J191),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B191=\"B\",OR(LEFT(J191,2)=\"Sh\",LEFT(J191,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B191=\"B\",LEFT(J191,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"A-\",C191,\"-\",J191),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J191,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N191/60*K191,\nIF(OR(LEFT(J191,2)=\"Sh\",LEFT(J191,2)=\"Ld\",LEFT(J191,2)=\"Ex\"), P191*K191,\nIF(M191=0,0,(L191/M191))))","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(C191=\"a\", VLOOKUP(A191,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(C191=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(OR(C191=\"a\",C191=\"c\"), VLOOKUP(A191,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(C191=\"a\",\nVLOOKUP(D191,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",\nIF(AND(LEFT(D191,2)=\"Dz\",B191=\"B\",C191=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V191>0,\nIF(LEFT(D191,2)=\"Dz\",\nIF(AND(LEFT(D191,2)=\"Dz\",B191=\"B\",C191=\"b\"),0,\n(VLOOKUP(D191,Equipment[],Equipment!$N$2))*((V191)^(VLOOKUP(D191,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D191,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",VLOOKUP(D191,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(C191=\"a\",\nVLOOKUP(D191,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(C191=\"a\",\nVLOOKUP(D191,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(C191=\"a\",\nVLOOKUP(D191,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D192,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B192=\"B\",LEFT(J192,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"D-\",C192,\"-\",J192),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B192=\"B\",LEFT(J192,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"D-\",C192,\"-\",J192),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B192=\"B\",OR(LEFT(J192,2)=\"Sh\",LEFT(J192,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B192=\"B\",LEFT(J192,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"A-\",C192,\"-\",J192),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J192,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N192/60*K192,\nIF(OR(LEFT(J192,2)=\"Sh\",LEFT(J192,2)=\"Ld\",LEFT(J192,2)=\"Ex\"), P192*K192,\nIF(M192=0,0,(L192/M192))))","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(C192=\"a\", VLOOKUP(A192,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(C192=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(OR(C192=\"a\",C192=\"c\"), VLOOKUP(A192,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(C192=\"a\",\nVLOOKUP(D192,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",\nIF(AND(LEFT(D192,2)=\"Dz\",B192=\"B\",C192=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V192>0,\nIF(LEFT(D192,2)=\"Dz\",\nIF(AND(LEFT(D192,2)=\"Dz\",B192=\"B\",C192=\"b\"),0,\n(VLOOKUP(D192,Equipment[],Equipment!$N$2))*((V192)^(VLOOKUP(D192,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D192,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",VLOOKUP(D192,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(C192=\"a\",\nVLOOKUP(D192,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(C192=\"a\",\nVLOOKUP(D192,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(C192=\"a\",\nVLOOKUP(D192,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(AND(B193=\"B\",LEFT(D193,2)=\"Dz\"),\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Ld1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Ld1\"))=1),\"Ld1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Ld2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Ld2\"))=1),\"Ld2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Ld3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Ld3\"))=1),\"Ld3\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Ld4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Ld4\"))=1),\"Ld4\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Ld5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Ld5\"))=1),\"Ld5\",\n\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Sh1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Sh1\"))=1),\"Sh1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Sh2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Sh2\"))=1),\"Sh2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Sh3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Sh3\"))=1),\"Sh3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Sh4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Sh4\"))=1),\"Sh4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Sh5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Sh5\"))=1),\"Sh5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Ex1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Ex1\"))=1),\"Ex1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Ex2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Ex2\"))=1),\"Ex2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Ex3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Ex3\"))=1),\"Ex3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Ex4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Ex4\"))=1),\"Ex4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Ex5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",\"Ex5\"))=1),\"Ex5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Sc1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"D-\",C193,\"-\",\"Sc1\"))=1),\"Sc1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Sc2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"D-\",C193,\"-\",\"Sc2\"))=1),\"Sc2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Sc3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"D-\",C193,\"-\",\"Sc3\"))=1),\"Sc3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Sc4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"D-\",C193,\"-\",\"Sc4\"))=1),\"Sc4\",\n\n\"Sc5\"))))))))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D193,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(C193=\"a\",\n(W193*X193*R193*(Y193/60)*S193*(2300/T193)*U193*Z193*AA193*AB193),\n0),0)","v":0},{"$f":"IF(AND(B193=\"B\",LEFT(J193,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"D-\",C193,\"-\",J193),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B193=\"B\",LEFT(J193,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"D-\",C193,\"-\",J193),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B193=\"B\",OR(LEFT(J193,2)=\"Sh\",LEFT(J193,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B193=\"B\",LEFT(J193,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",J193),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J193,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N193/60*K193,\nIF(OR(LEFT(J193,2)=\"Sh\",LEFT(J193,2)=\"Ld\",LEFT(J193,2)=\"Ex\"), P193*K193,\nIF(M193=0,0,(L193/M193))))","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(C193=\"a\", VLOOKUP(A193,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(C193=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(OR(C193=\"a\",C193=\"c\"), VLOOKUP(A193,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(C193=\"a\",\nVLOOKUP(D193,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",\nIF(AND(LEFT(D193,2)=\"Dz\",B193=\"B\",C193=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V193>0,\nIF(LEFT(D193,2)=\"Dz\",\nIF(AND(LEFT(D193,2)=\"Dz\",B193=\"B\",C193=\"b\"),0,\n(VLOOKUP(D193,Equipment[],Equipment!$N$2))*((V193)^(VLOOKUP(D193,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D193,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",VLOOKUP(D193,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(C193=\"a\",\nVLOOKUP(D193,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(C193=\"a\",\nVLOOKUP(D193,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(C193=\"a\",\nVLOOKUP(D193,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D194,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B194=\"B\",LEFT(J194,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"D-\",C194,\"-\",J194),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B194=\"B\",LEFT(J194,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"D-\",C194,\"-\",J194),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B194=\"B\",OR(LEFT(J194,2)=\"Sh\",LEFT(J194,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B194=\"B\",LEFT(J194,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"A-\",C194,\"-\",J194),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J194,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N194/60*K194,\nIF(OR(LEFT(J194,2)=\"Sh\",LEFT(J194,2)=\"Ld\",LEFT(J194,2)=\"Ex\"), P194*K194,\nIF(M194=0,0,(L194/M194))))","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(C194=\"a\", VLOOKUP(A194,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(C194=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(OR(C194=\"a\",C194=\"c\"), VLOOKUP(A194,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(C194=\"a\",\nVLOOKUP(D194,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",\nIF(AND(LEFT(D194,2)=\"Dz\",B194=\"B\",C194=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V194>0,\nIF(LEFT(D194,2)=\"Dz\",\nIF(AND(LEFT(D194,2)=\"Dz\",B194=\"B\",C194=\"b\"),0,\n(VLOOKUP(D194,Equipment[],Equipment!$N$2))*((V194)^(VLOOKUP(D194,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D194,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",VLOOKUP(D194,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(C194=\"a\",\nVLOOKUP(D194,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(C194=\"a\",\nVLOOKUP(D194,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(C194=\"a\",\nVLOOKUP(D194,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D195,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B195=\"B\",LEFT(J195,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"D-\",C195,\"-\",J195),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B195=\"B\",LEFT(J195,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"D-\",C195,\"-\",J195),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B195=\"B\",OR(LEFT(J195,2)=\"Sh\",LEFT(J195,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B195=\"B\",LEFT(J195,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"A-\",C195,\"-\",J195),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J195,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N195/60*K195,\nIF(OR(LEFT(J195,2)=\"Sh\",LEFT(J195,2)=\"Ld\",LEFT(J195,2)=\"Ex\"), P195*K195,\nIF(M195=0,0,(L195/M195))))","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(C195=\"a\", VLOOKUP(A195,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(C195=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(OR(C195=\"a\",C195=\"c\"), VLOOKUP(A195,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(C195=\"a\",\nVLOOKUP(D195,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",\nIF(AND(LEFT(D195,2)=\"Dz\",B195=\"B\",C195=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V195>0,\nIF(LEFT(D195,2)=\"Dz\",\nIF(AND(LEFT(D195,2)=\"Dz\",B195=\"B\",C195=\"b\"),0,\n(VLOOKUP(D195,Equipment[],Equipment!$N$2))*((V195)^(VLOOKUP(D195,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D195,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",VLOOKUP(D195,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(C195=\"a\",\nVLOOKUP(D195,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(C195=\"a\",\nVLOOKUP(D195,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(C195=\"a\",\nVLOOKUP(D195,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D196,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B196=\"B\",LEFT(J196,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"D-\",C196,\"-\",J196),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B196=\"B\",LEFT(J196,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"D-\",C196,\"-\",J196),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B196=\"B\",OR(LEFT(J196,2)=\"Sh\",LEFT(J196,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B196=\"B\",LEFT(J196,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"A-\",C196,\"-\",J196),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J196,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N196/60*K196,\nIF(OR(LEFT(J196,2)=\"Sh\",LEFT(J196,2)=\"Ld\",LEFT(J196,2)=\"Ex\"), P196*K196,\nIF(M196=0,0,(L196/M196))))","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(C196=\"a\", VLOOKUP(A196,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(C196=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(OR(C196=\"a\",C196=\"c\"), VLOOKUP(A196,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(C196=\"a\",\nVLOOKUP(D196,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",\nIF(AND(LEFT(D196,2)=\"Dz\",B196=\"B\",C196=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V196>0,\nIF(LEFT(D196,2)=\"Dz\",\nIF(AND(LEFT(D196,2)=\"Dz\",B196=\"B\",C196=\"b\"),0,\n(VLOOKUP(D196,Equipment[],Equipment!$N$2))*((V196)^(VLOOKUP(D196,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D196,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",VLOOKUP(D196,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(C196=\"a\",\nVLOOKUP(D196,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(C196=\"a\",\nVLOOKUP(D196,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(C196=\"a\",\nVLOOKUP(D196,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D197,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B197=\"B\",LEFT(J197,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"D-\",C197,\"-\",J197),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B197=\"B\",LEFT(J197,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"D-\",C197,\"-\",J197),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B197=\"B\",OR(LEFT(J197,2)=\"Sh\",LEFT(J197,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B197=\"B\",LEFT(J197,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"A-\",C197,\"-\",J197),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J197,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N197/60*K197,\nIF(OR(LEFT(J197,2)=\"Sh\",LEFT(J197,2)=\"Ld\",LEFT(J197,2)=\"Ex\"), P197*K197,\nIF(M197=0,0,(L197/M197))))","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(C197=\"a\", VLOOKUP(A197,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(C197=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(OR(C197=\"a\",C197=\"c\"), VLOOKUP(A197,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(C197=\"a\",\nVLOOKUP(D197,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",\nIF(AND(LEFT(D197,2)=\"Dz\",B197=\"B\",C197=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V197>0,\nIF(LEFT(D197,2)=\"Dz\",\nIF(AND(LEFT(D197,2)=\"Dz\",B197=\"B\",C197=\"b\"),0,\n(VLOOKUP(D197,Equipment[],Equipment!$N$2))*((V197)^(VLOOKUP(D197,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D197,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",VLOOKUP(D197,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(C197=\"a\",\nVLOOKUP(D197,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(C197=\"a\",\nVLOOKUP(D197,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(C197=\"a\",\nVLOOKUP(D197,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D198,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B198=\"B\",LEFT(J198,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"D-\",C198,\"-\",J198),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B198=\"B\",LEFT(J198,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"D-\",C198,\"-\",J198),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B198=\"B\",OR(LEFT(J198,2)=\"Sh\",LEFT(J198,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B198=\"B\",LEFT(J198,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"A-\",C198,\"-\",J198),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J198,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N198/60*K198,\nIF(OR(LEFT(J198,2)=\"Sh\",LEFT(J198,2)=\"Ld\",LEFT(J198,2)=\"Ex\"), P198*K198,\nIF(M198=0,0,(L198/M198))))","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(C198=\"a\", VLOOKUP(A198,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(C198=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(OR(C198=\"a\",C198=\"c\"), VLOOKUP(A198,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(C198=\"a\",\nVLOOKUP(D198,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",\nIF(AND(LEFT(D198,2)=\"Dz\",B198=\"B\",C198=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V198>0,\nIF(LEFT(D198,2)=\"Dz\",\nIF(AND(LEFT(D198,2)=\"Dz\",B198=\"B\",C198=\"b\"),0,\n(VLOOKUP(D198,Equipment[],Equipment!$N$2))*((V198)^(VLOOKUP(D198,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D198,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",VLOOKUP(D198,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(C198=\"a\",\nVLOOKUP(D198,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(C198=\"a\",\nVLOOKUP(D198,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(C198=\"a\",\nVLOOKUP(D198,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D199,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B199=\"B\",LEFT(J199,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"D-\",C199,\"-\",J199),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B199=\"B\",LEFT(J199,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"D-\",C199,\"-\",J199),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B199=\"B\",OR(LEFT(J199,2)=\"Sh\",LEFT(J199,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B199=\"B\",LEFT(J199,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"A-\",C199,\"-\",J199),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J199,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N199/60*K199,\nIF(OR(LEFT(J199,2)=\"Sh\",LEFT(J199,2)=\"Ld\",LEFT(J199,2)=\"Ex\"), P199*K199,\nIF(M199=0,0,(L199/M199))))","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(C199=\"a\", VLOOKUP(A199,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(C199=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(OR(C199=\"a\",C199=\"c\"), VLOOKUP(A199,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(C199=\"a\",\nVLOOKUP(D199,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",\nIF(AND(LEFT(D199,2)=\"Dz\",B199=\"B\",C199=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V199>0,\nIF(LEFT(D199,2)=\"Dz\",\nIF(AND(LEFT(D199,2)=\"Dz\",B199=\"B\",C199=\"b\"),0,\n(VLOOKUP(D199,Equipment[],Equipment!$N$2))*((V199)^(VLOOKUP(D199,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D199,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",VLOOKUP(D199,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(C199=\"a\",\nVLOOKUP(D199,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(C199=\"a\",\nVLOOKUP(D199,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(C199=\"a\",\nVLOOKUP(D199,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D200,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B200=\"B\",LEFT(J200,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"D-\",C200,\"-\",J200),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B200=\"B\",LEFT(J200,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"D-\",C200,\"-\",J200),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B200=\"B\",OR(LEFT(J200,2)=\"Sh\",LEFT(J200,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B200=\"B\",LEFT(J200,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"A-\",C200,\"-\",J200),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J200,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N200/60*K200,\nIF(OR(LEFT(J200,2)=\"Sh\",LEFT(J200,2)=\"Ld\",LEFT(J200,2)=\"Ex\"), P200*K200,\nIF(M200=0,0,(L200/M200))))","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(C200=\"a\", VLOOKUP(A200,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(C200=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(OR(C200=\"a\",C200=\"c\"), VLOOKUP(A200,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(C200=\"a\",\nVLOOKUP(D200,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",\nIF(AND(LEFT(D200,2)=\"Dz\",B200=\"B\",C200=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V200>0,\nIF(LEFT(D200,2)=\"Dz\",\nIF(AND(LEFT(D200,2)=\"Dz\",B200=\"B\",C200=\"b\"),0,\n(VLOOKUP(D200,Equipment[],Equipment!$N$2))*((V200)^(VLOOKUP(D200,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D200,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",VLOOKUP(D200,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(C200=\"a\",\nVLOOKUP(D200,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(C200=\"a\",\nVLOOKUP(D200,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(C200=\"a\",\nVLOOKUP(D200,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D201,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B201=\"B\",LEFT(J201,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"D-\",C201,\"-\",J201),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B201=\"B\",LEFT(J201,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"D-\",C201,\"-\",J201),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B201=\"B\",OR(LEFT(J201,2)=\"Sh\",LEFT(J201,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B201=\"B\",LEFT(J201,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"A-\",C201,\"-\",J201),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J201,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N201/60*K201,\nIF(OR(LEFT(J201,2)=\"Sh\",LEFT(J201,2)=\"Ld\",LEFT(J201,2)=\"Ex\"), P201*K201,\nIF(M201=0,0,(L201/M201))))","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(C201=\"a\", VLOOKUP(A201,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(C201=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(OR(C201=\"a\",C201=\"c\"), VLOOKUP(A201,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(C201=\"a\",\nVLOOKUP(D201,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",\nIF(AND(LEFT(D201,2)=\"Dz\",B201=\"B\",C201=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V201>0,\nIF(LEFT(D201,2)=\"Dz\",\nIF(AND(LEFT(D201,2)=\"Dz\",B201=\"B\",C201=\"b\"),0,\n(VLOOKUP(D201,Equipment[],Equipment!$N$2))*((V201)^(VLOOKUP(D201,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D201,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",VLOOKUP(D201,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(C201=\"a\",\nVLOOKUP(D201,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(C201=\"a\",\nVLOOKUP(D201,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(C201=\"a\",\nVLOOKUP(D201,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D202,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B202=\"B\",LEFT(J202,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"D-\",C202,\"-\",J202),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B202=\"B\",LEFT(J202,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"D-\",C202,\"-\",J202),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B202=\"B\",OR(LEFT(J202,2)=\"Sh\",LEFT(J202,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B202=\"B\",LEFT(J202,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"A-\",C202,\"-\",J202),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J202,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N202/60*K202,\nIF(OR(LEFT(J202,2)=\"Sh\",LEFT(J202,2)=\"Ld\",LEFT(J202,2)=\"Ex\"), P202*K202,\nIF(M202=0,0,(L202/M202))))","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(C202=\"a\", VLOOKUP(A202,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(C202=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(OR(C202=\"a\",C202=\"c\"), VLOOKUP(A202,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(C202=\"a\",\nVLOOKUP(D202,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",\nIF(AND(LEFT(D202,2)=\"Dz\",B202=\"B\",C202=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V202>0,\nIF(LEFT(D202,2)=\"Dz\",\nIF(AND(LEFT(D202,2)=\"Dz\",B202=\"B\",C202=\"b\"),0,\n(VLOOKUP(D202,Equipment[],Equipment!$N$2))*((V202)^(VLOOKUP(D202,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D202,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",VLOOKUP(D202,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(C202=\"a\",\nVLOOKUP(D202,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(C202=\"a\",\nVLOOKUP(D202,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(C202=\"a\",\nVLOOKUP(D202,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D203,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B203=\"B\",LEFT(J203,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"D-\",C203,\"-\",J203),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B203=\"B\",LEFT(J203,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"D-\",C203,\"-\",J203),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B203=\"B\",OR(LEFT(J203,2)=\"Sh\",LEFT(J203,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B203=\"B\",LEFT(J203,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"A-\",C203,\"-\",J203),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J203,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N203/60*K203,\nIF(OR(LEFT(J203,2)=\"Sh\",LEFT(J203,2)=\"Ld\",LEFT(J203,2)=\"Ex\"), P203*K203,\nIF(M203=0,0,(L203/M203))))","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(C203=\"a\", VLOOKUP(A203,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(C203=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(OR(C203=\"a\",C203=\"c\"), VLOOKUP(A203,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(C203=\"a\",\nVLOOKUP(D203,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",\nIF(AND(LEFT(D203,2)=\"Dz\",B203=\"B\",C203=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V203>0,\nIF(LEFT(D203,2)=\"Dz\",\nIF(AND(LEFT(D203,2)=\"Dz\",B203=\"B\",C203=\"b\"),0,\n(VLOOKUP(D203,Equipment[],Equipment!$N$2))*((V203)^(VLOOKUP(D203,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D203,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",VLOOKUP(D203,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(C203=\"a\",\nVLOOKUP(D203,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(C203=\"a\",\nVLOOKUP(D203,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(C203=\"a\",\nVLOOKUP(D203,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D204,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B204=\"B\",LEFT(J204,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"D-\",C204,\"-\",J204),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B204=\"B\",LEFT(J204,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"D-\",C204,\"-\",J204),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B204=\"B\",OR(LEFT(J204,2)=\"Sh\",LEFT(J204,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B204=\"B\",LEFT(J204,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"A-\",C204,\"-\",J204),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J204,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N204/60*K204,\nIF(OR(LEFT(J204,2)=\"Sh\",LEFT(J204,2)=\"Ld\",LEFT(J204,2)=\"Ex\"), P204*K204,\nIF(M204=0,0,(L204/M204))))","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(C204=\"a\", VLOOKUP(A204,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(C204=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(OR(C204=\"a\",C204=\"c\"), VLOOKUP(A204,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(C204=\"a\",\nVLOOKUP(D204,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",\nIF(AND(LEFT(D204,2)=\"Dz\",B204=\"B\",C204=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V204>0,\nIF(LEFT(D204,2)=\"Dz\",\nIF(AND(LEFT(D204,2)=\"Dz\",B204=\"B\",C204=\"b\"),0,\n(VLOOKUP(D204,Equipment[],Equipment!$N$2))*((V204)^(VLOOKUP(D204,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D204,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",VLOOKUP(D204,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(C204=\"a\",\nVLOOKUP(D204,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(C204=\"a\",\nVLOOKUP(D204,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(C204=\"a\",\nVLOOKUP(D204,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D205,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B205=\"B\",LEFT(J205,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"D-\",C205,\"-\",J205),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B205=\"B\",LEFT(J205,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"D-\",C205,\"-\",J205),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B205=\"B\",OR(LEFT(J205,2)=\"Sh\",LEFT(J205,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B205=\"B\",LEFT(J205,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"A-\",C205,\"-\",J205),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J205,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N205/60*K205,\nIF(OR(LEFT(J205,2)=\"Sh\",LEFT(J205,2)=\"Ld\",LEFT(J205,2)=\"Ex\"), P205*K205,\nIF(M205=0,0,(L205/M205))))","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(C205=\"a\", VLOOKUP(A205,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(C205=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(OR(C205=\"a\",C205=\"c\"), VLOOKUP(A205,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(C205=\"a\",\nVLOOKUP(D205,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",\nIF(AND(LEFT(D205,2)=\"Dz\",B205=\"B\",C205=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V205>0,\nIF(LEFT(D205,2)=\"Dz\",\nIF(AND(LEFT(D205,2)=\"Dz\",B205=\"B\",C205=\"b\"),0,\n(VLOOKUP(D205,Equipment[],Equipment!$N$2))*((V205)^(VLOOKUP(D205,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D205,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",VLOOKUP(D205,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(C205=\"a\",\nVLOOKUP(D205,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(C205=\"a\",\nVLOOKUP(D205,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(C205=\"a\",\nVLOOKUP(D205,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D206,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B206=\"B\",LEFT(J206,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"D-\",C206,\"-\",J206),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B206=\"B\",LEFT(J206,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"D-\",C206,\"-\",J206),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B206=\"B\",OR(LEFT(J206,2)=\"Sh\",LEFT(J206,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B206=\"B\",LEFT(J206,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"A-\",C206,\"-\",J206),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J206,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N206/60*K206,\nIF(OR(LEFT(J206,2)=\"Sh\",LEFT(J206,2)=\"Ld\",LEFT(J206,2)=\"Ex\"), P206*K206,\nIF(M206=0,0,(L206/M206))))","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(C206=\"a\", VLOOKUP(A206,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(C206=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(OR(C206=\"a\",C206=\"c\"), VLOOKUP(A206,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(C206=\"a\",\nVLOOKUP(D206,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",\nIF(AND(LEFT(D206,2)=\"Dz\",B206=\"B\",C206=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V206>0,\nIF(LEFT(D206,2)=\"Dz\",\nIF(AND(LEFT(D206,2)=\"Dz\",B206=\"B\",C206=\"b\"),0,\n(VLOOKUP(D206,Equipment[],Equipment!$N$2))*((V206)^(VLOOKUP(D206,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D206,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",VLOOKUP(D206,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(C206=\"a\",\nVLOOKUP(D206,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(C206=\"a\",\nVLOOKUP(D206,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(C206=\"a\",\nVLOOKUP(D206,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D207,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B207=\"B\",LEFT(J207,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"D-\",C207,\"-\",J207),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B207=\"B\",LEFT(J207,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"D-\",C207,\"-\",J207),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B207=\"B\",OR(LEFT(J207,2)=\"Sh\",LEFT(J207,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B207=\"B\",LEFT(J207,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"A-\",C207,\"-\",J207),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J207,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N207/60*K207,\nIF(OR(LEFT(J207,2)=\"Sh\",LEFT(J207,2)=\"Ld\",LEFT(J207,2)=\"Ex\"), P207*K207,\nIF(M207=0,0,(L207/M207))))","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(C207=\"a\", VLOOKUP(A207,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(C207=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(OR(C207=\"a\",C207=\"c\"), VLOOKUP(A207,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(C207=\"a\",\nVLOOKUP(D207,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",\nIF(AND(LEFT(D207,2)=\"Dz\",B207=\"B\",C207=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V207>0,\nIF(LEFT(D207,2)=\"Dz\",\nIF(AND(LEFT(D207,2)=\"Dz\",B207=\"B\",C207=\"b\"),0,\n(VLOOKUP(D207,Equipment[],Equipment!$N$2))*((V207)^(VLOOKUP(D207,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D207,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",VLOOKUP(D207,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(C207=\"a\",\nVLOOKUP(D207,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(C207=\"a\",\nVLOOKUP(D207,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(C207=\"a\",\nVLOOKUP(D207,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D208,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B208=\"B\",LEFT(J208,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"D-\",C208,\"-\",J208),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B208=\"B\",LEFT(J208,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"D-\",C208,\"-\",J208),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B208=\"B\",OR(LEFT(J208,2)=\"Sh\",LEFT(J208,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B208=\"B\",LEFT(J208,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"A-\",C208,\"-\",J208),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J208,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N208/60*K208,\nIF(OR(LEFT(J208,2)=\"Sh\",LEFT(J208,2)=\"Ld\",LEFT(J208,2)=\"Ex\"), P208*K208,\nIF(M208=0,0,(L208/M208))))","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(C208=\"a\", VLOOKUP(A208,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(C208=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(OR(C208=\"a\",C208=\"c\"), VLOOKUP(A208,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(C208=\"a\",\nVLOOKUP(D208,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",\nIF(AND(LEFT(D208,2)=\"Dz\",B208=\"B\",C208=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V208>0,\nIF(LEFT(D208,2)=\"Dz\",\nIF(AND(LEFT(D208,2)=\"Dz\",B208=\"B\",C208=\"b\"),0,\n(VLOOKUP(D208,Equipment[],Equipment!$N$2))*((V208)^(VLOOKUP(D208,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D208,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",VLOOKUP(D208,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(C208=\"a\",\nVLOOKUP(D208,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(C208=\"a\",\nVLOOKUP(D208,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(C208=\"a\",\nVLOOKUP(D208,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B209=\"B\",LEFT(D209,2)=\"Dz\"),\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Ld1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Ld1\"))=1),\"Ld1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Ld2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Ld2\"))=1),\"Ld2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Ld3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Ld3\"))=1),\"Ld3\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Ld4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Ld4\"))=1),\"Ld4\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Ld5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Ld5\"))=1),\"Ld5\",\n\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Sh1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Sh1\"))=1),\"Sh1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Sh2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Sh2\"))=1),\"Sh2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Sh3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Sh3\"))=1),\"Sh3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Sh4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Sh4\"))=1),\"Sh4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Sh5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Sh5\"))=1),\"Sh5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Ex1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Ex1\"))=1),\"Ex1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Ex2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Ex2\"))=1),\"Ex2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Ex3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Ex3\"))=1),\"Ex3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Ex4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Ex4\"))=1),\"Ex4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Ex5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",\"Ex5\"))=1),\"Ex5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Sc1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"D-\",C209,\"-\",\"Sc1\"))=1),\"Sc1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Sc2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"D-\",C209,\"-\",\"Sc2\"))=1),\"Sc2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Sc3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"D-\",C209,\"-\",\"Sc3\"))=1),\"Sc3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Sc4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"D-\",C209,\"-\",\"Sc4\"))=1),\"Sc4\",\n\n\"Sc5\"))))))))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D209,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(C209=\"a\",\n(W209*X209*R209*(Y209/60)*S209*(2300/T209)*U209*Z209*AA209*AB209),\n0),0)","v":0},{"$f":"IF(AND(B209=\"B\",LEFT(J209,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"D-\",C209,\"-\",J209),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B209=\"B\",LEFT(J209,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"D-\",C209,\"-\",J209),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B209=\"B\",OR(LEFT(J209,2)=\"Sh\",LEFT(J209,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B209=\"B\",LEFT(J209,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",J209),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J209,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N209/60*K209,\nIF(OR(LEFT(J209,2)=\"Sh\",LEFT(J209,2)=\"Ld\",LEFT(J209,2)=\"Ex\"), P209*K209,\nIF(M209=0,0,(L209/M209))))","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(C209=\"a\", VLOOKUP(A209,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(C209=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(OR(C209=\"a\",C209=\"c\"), VLOOKUP(A209,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(C209=\"a\",\nVLOOKUP(D209,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",\nIF(AND(LEFT(D209,2)=\"Dz\",B209=\"B\",C209=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V209>0,\nIF(LEFT(D209,2)=\"Dz\",\nIF(AND(LEFT(D209,2)=\"Dz\",B209=\"B\",C209=\"b\"),0,\n(VLOOKUP(D209,Equipment[],Equipment!$N$2))*((V209)^(VLOOKUP(D209,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D209,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",VLOOKUP(D209,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(C209=\"a\",\nVLOOKUP(D209,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(C209=\"a\",\nVLOOKUP(D209,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(C209=\"a\",\nVLOOKUP(D209,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D210,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B210=\"B\",LEFT(J210,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"D-\",C210,\"-\",J210),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B210=\"B\",LEFT(J210,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"D-\",C210,\"-\",J210),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B210=\"B\",OR(LEFT(J210,2)=\"Sh\",LEFT(J210,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B210=\"B\",LEFT(J210,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"A-\",C210,\"-\",J210),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J210,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N210/60*K210,\nIF(OR(LEFT(J210,2)=\"Sh\",LEFT(J210,2)=\"Ld\",LEFT(J210,2)=\"Ex\"), P210*K210,\nIF(M210=0,0,(L210/M210))))","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(C210=\"a\", VLOOKUP(A210,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(C210=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(OR(C210=\"a\",C210=\"c\"), VLOOKUP(A210,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(C210=\"a\",\nVLOOKUP(D210,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",\nIF(AND(LEFT(D210,2)=\"Dz\",B210=\"B\",C210=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V210>0,\nIF(LEFT(D210,2)=\"Dz\",\nIF(AND(LEFT(D210,2)=\"Dz\",B210=\"B\",C210=\"b\"),0,\n(VLOOKUP(D210,Equipment[],Equipment!$N$2))*((V210)^(VLOOKUP(D210,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D210,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",VLOOKUP(D210,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(C210=\"a\",\nVLOOKUP(D210,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(C210=\"a\",\nVLOOKUP(D210,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(C210=\"a\",\nVLOOKUP(D210,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D211,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B211=\"B\",LEFT(J211,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"D-\",C211,\"-\",J211),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B211=\"B\",LEFT(J211,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"D-\",C211,\"-\",J211),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B211=\"B\",OR(LEFT(J211,2)=\"Sh\",LEFT(J211,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B211=\"B\",LEFT(J211,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"A-\",C211,\"-\",J211),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J211,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N211/60*K211,\nIF(OR(LEFT(J211,2)=\"Sh\",LEFT(J211,2)=\"Ld\",LEFT(J211,2)=\"Ex\"), P211*K211,\nIF(M211=0,0,(L211/M211))))","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(C211=\"a\", VLOOKUP(A211,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(C211=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(OR(C211=\"a\",C211=\"c\"), VLOOKUP(A211,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(C211=\"a\",\nVLOOKUP(D211,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",\nIF(AND(LEFT(D211,2)=\"Dz\",B211=\"B\",C211=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V211>0,\nIF(LEFT(D211,2)=\"Dz\",\nIF(AND(LEFT(D211,2)=\"Dz\",B211=\"B\",C211=\"b\"),0,\n(VLOOKUP(D211,Equipment[],Equipment!$N$2))*((V211)^(VLOOKUP(D211,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D211,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",VLOOKUP(D211,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(C211=\"a\",\nVLOOKUP(D211,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(C211=\"a\",\nVLOOKUP(D211,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(C211=\"a\",\nVLOOKUP(D211,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D212,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B212=\"B\",LEFT(J212,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"D-\",C212,\"-\",J212),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B212=\"B\",LEFT(J212,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"D-\",C212,\"-\",J212),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B212=\"B\",OR(LEFT(J212,2)=\"Sh\",LEFT(J212,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B212=\"B\",LEFT(J212,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"A-\",C212,\"-\",J212),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J212,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N212/60*K212,\nIF(OR(LEFT(J212,2)=\"Sh\",LEFT(J212,2)=\"Ld\",LEFT(J212,2)=\"Ex\"), P212*K212,\nIF(M212=0,0,(L212/M212))))","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(C212=\"a\", VLOOKUP(A212,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(C212=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(OR(C212=\"a\",C212=\"c\"), VLOOKUP(A212,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(C212=\"a\",\nVLOOKUP(D212,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",\nIF(AND(LEFT(D212,2)=\"Dz\",B212=\"B\",C212=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V212>0,\nIF(LEFT(D212,2)=\"Dz\",\nIF(AND(LEFT(D212,2)=\"Dz\",B212=\"B\",C212=\"b\"),0,\n(VLOOKUP(D212,Equipment[],Equipment!$N$2))*((V212)^(VLOOKUP(D212,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D212,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",VLOOKUP(D212,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(C212=\"a\",\nVLOOKUP(D212,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(C212=\"a\",\nVLOOKUP(D212,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(C212=\"a\",\nVLOOKUP(D212,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D213,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B213=\"B\",LEFT(J213,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"D-\",C213,\"-\",J213),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B213=\"B\",LEFT(J213,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"D-\",C213,\"-\",J213),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B213=\"B\",OR(LEFT(J213,2)=\"Sh\",LEFT(J213,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B213=\"B\",LEFT(J213,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"A-\",C213,\"-\",J213),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J213,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N213/60*K213,\nIF(OR(LEFT(J213,2)=\"Sh\",LEFT(J213,2)=\"Ld\",LEFT(J213,2)=\"Ex\"), P213*K213,\nIF(M213=0,0,(L213/M213))))","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(C213=\"a\", VLOOKUP(A213,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(C213=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(OR(C213=\"a\",C213=\"c\"), VLOOKUP(A213,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(C213=\"a\",\nVLOOKUP(D213,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",\nIF(AND(LEFT(D213,2)=\"Dz\",B213=\"B\",C213=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V213>0,\nIF(LEFT(D213,2)=\"Dz\",\nIF(AND(LEFT(D213,2)=\"Dz\",B213=\"B\",C213=\"b\"),0,\n(VLOOKUP(D213,Equipment[],Equipment!$N$2))*((V213)^(VLOOKUP(D213,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D213,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",VLOOKUP(D213,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(C213=\"a\",\nVLOOKUP(D213,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(C213=\"a\",\nVLOOKUP(D213,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(C213=\"a\",\nVLOOKUP(D213,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D214,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B214=\"B\",LEFT(J214,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"D-\",C214,\"-\",J214),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B214=\"B\",LEFT(J214,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"D-\",C214,\"-\",J214),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B214=\"B\",OR(LEFT(J214,2)=\"Sh\",LEFT(J214,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B214=\"B\",LEFT(J214,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"A-\",C214,\"-\",J214),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J214,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N214/60*K214,\nIF(OR(LEFT(J214,2)=\"Sh\",LEFT(J214,2)=\"Ld\",LEFT(J214,2)=\"Ex\"), P214*K214,\nIF(M214=0,0,(L214/M214))))","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(C214=\"a\", VLOOKUP(A214,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(C214=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(OR(C214=\"a\",C214=\"c\"), VLOOKUP(A214,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(C214=\"a\",\nVLOOKUP(D214,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",\nIF(AND(LEFT(D214,2)=\"Dz\",B214=\"B\",C214=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V214>0,\nIF(LEFT(D214,2)=\"Dz\",\nIF(AND(LEFT(D214,2)=\"Dz\",B214=\"B\",C214=\"b\"),0,\n(VLOOKUP(D214,Equipment[],Equipment!$N$2))*((V214)^(VLOOKUP(D214,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D214,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",VLOOKUP(D214,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(C214=\"a\",\nVLOOKUP(D214,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(C214=\"a\",\nVLOOKUP(D214,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(C214=\"a\",\nVLOOKUP(D214,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D215,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B215=\"B\",LEFT(J215,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"D-\",C215,\"-\",J215),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B215=\"B\",LEFT(J215,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"D-\",C215,\"-\",J215),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B215=\"B\",OR(LEFT(J215,2)=\"Sh\",LEFT(J215,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B215=\"B\",LEFT(J215,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"A-\",C215,\"-\",J215),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J215,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N215/60*K215,\nIF(OR(LEFT(J215,2)=\"Sh\",LEFT(J215,2)=\"Ld\",LEFT(J215,2)=\"Ex\"), P215*K215,\nIF(M215=0,0,(L215/M215))))","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(C215=\"a\", VLOOKUP(A215,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(C215=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(OR(C215=\"a\",C215=\"c\"), VLOOKUP(A215,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(C215=\"a\",\nVLOOKUP(D215,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",\nIF(AND(LEFT(D215,2)=\"Dz\",B215=\"B\",C215=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V215>0,\nIF(LEFT(D215,2)=\"Dz\",\nIF(AND(LEFT(D215,2)=\"Dz\",B215=\"B\",C215=\"b\"),0,\n(VLOOKUP(D215,Equipment[],Equipment!$N$2))*((V215)^(VLOOKUP(D215,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D215,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",VLOOKUP(D215,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(C215=\"a\",\nVLOOKUP(D215,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(C215=\"a\",\nVLOOKUP(D215,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(C215=\"a\",\nVLOOKUP(D215,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D216,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B216=\"B\",LEFT(J216,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"D-\",C216,\"-\",J216),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B216=\"B\",LEFT(J216,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"D-\",C216,\"-\",J216),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B216=\"B\",OR(LEFT(J216,2)=\"Sh\",LEFT(J216,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B216=\"B\",LEFT(J216,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"A-\",C216,\"-\",J216),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J216,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N216/60*K216,\nIF(OR(LEFT(J216,2)=\"Sh\",LEFT(J216,2)=\"Ld\",LEFT(J216,2)=\"Ex\"), P216*K216,\nIF(M216=0,0,(L216/M216))))","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(C216=\"a\", VLOOKUP(A216,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(C216=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(OR(C216=\"a\",C216=\"c\"), VLOOKUP(A216,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(C216=\"a\",\nVLOOKUP(D216,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",\nIF(AND(LEFT(D216,2)=\"Dz\",B216=\"B\",C216=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V216>0,\nIF(LEFT(D216,2)=\"Dz\",\nIF(AND(LEFT(D216,2)=\"Dz\",B216=\"B\",C216=\"b\"),0,\n(VLOOKUP(D216,Equipment[],Equipment!$N$2))*((V216)^(VLOOKUP(D216,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D216,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",VLOOKUP(D216,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(C216=\"a\",\nVLOOKUP(D216,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(C216=\"a\",\nVLOOKUP(D216,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(C216=\"a\",\nVLOOKUP(D216,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D217,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B217=\"B\",LEFT(J217,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"D-\",C217,\"-\",J217),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B217=\"B\",LEFT(J217,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"D-\",C217,\"-\",J217),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B217=\"B\",OR(LEFT(J217,2)=\"Sh\",LEFT(J217,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B217=\"B\",LEFT(J217,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"A-\",C217,\"-\",J217),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J217,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N217/60*K217,\nIF(OR(LEFT(J217,2)=\"Sh\",LEFT(J217,2)=\"Ld\",LEFT(J217,2)=\"Ex\"), P217*K217,\nIF(M217=0,0,(L217/M217))))","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(C217=\"a\", VLOOKUP(A217,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(C217=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(OR(C217=\"a\",C217=\"c\"), VLOOKUP(A217,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(C217=\"a\",\nVLOOKUP(D217,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",\nIF(AND(LEFT(D217,2)=\"Dz\",B217=\"B\",C217=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V217>0,\nIF(LEFT(D217,2)=\"Dz\",\nIF(AND(LEFT(D217,2)=\"Dz\",B217=\"B\",C217=\"b\"),0,\n(VLOOKUP(D217,Equipment[],Equipment!$N$2))*((V217)^(VLOOKUP(D217,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D217,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",VLOOKUP(D217,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(C217=\"a\",\nVLOOKUP(D217,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(C217=\"a\",\nVLOOKUP(D217,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(C217=\"a\",\nVLOOKUP(D217,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D218,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B218=\"B\",LEFT(J218,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"D-\",C218,\"-\",J218),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B218=\"B\",LEFT(J218,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"D-\",C218,\"-\",J218),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B218=\"B\",OR(LEFT(J218,2)=\"Sh\",LEFT(J218,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B218=\"B\",LEFT(J218,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"A-\",C218,\"-\",J218),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J218,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N218/60*K218,\nIF(OR(LEFT(J218,2)=\"Sh\",LEFT(J218,2)=\"Ld\",LEFT(J218,2)=\"Ex\"), P218*K218,\nIF(M218=0,0,(L218/M218))))","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(C218=\"a\", VLOOKUP(A218,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(C218=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(OR(C218=\"a\",C218=\"c\"), VLOOKUP(A218,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(C218=\"a\",\nVLOOKUP(D218,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",\nIF(AND(LEFT(D218,2)=\"Dz\",B218=\"B\",C218=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V218>0,\nIF(LEFT(D218,2)=\"Dz\",\nIF(AND(LEFT(D218,2)=\"Dz\",B218=\"B\",C218=\"b\"),0,\n(VLOOKUP(D218,Equipment[],Equipment!$N$2))*((V218)^(VLOOKUP(D218,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D218,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",VLOOKUP(D218,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(C218=\"a\",\nVLOOKUP(D218,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(C218=\"a\",\nVLOOKUP(D218,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(C218=\"a\",\nVLOOKUP(D218,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D219,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B219=\"B\",LEFT(J219,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"D-\",C219,\"-\",J219),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B219=\"B\",LEFT(J219,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"D-\",C219,\"-\",J219),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B219=\"B\",OR(LEFT(J219,2)=\"Sh\",LEFT(J219,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B219=\"B\",LEFT(J219,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"A-\",C219,\"-\",J219),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J219,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N219/60*K219,\nIF(OR(LEFT(J219,2)=\"Sh\",LEFT(J219,2)=\"Ld\",LEFT(J219,2)=\"Ex\"), P219*K219,\nIF(M219=0,0,(L219/M219))))","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(C219=\"a\", VLOOKUP(A219,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(C219=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(OR(C219=\"a\",C219=\"c\"), VLOOKUP(A219,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(C219=\"a\",\nVLOOKUP(D219,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",\nIF(AND(LEFT(D219,2)=\"Dz\",B219=\"B\",C219=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V219>0,\nIF(LEFT(D219,2)=\"Dz\",\nIF(AND(LEFT(D219,2)=\"Dz\",B219=\"B\",C219=\"b\"),0,\n(VLOOKUP(D219,Equipment[],Equipment!$N$2))*((V219)^(VLOOKUP(D219,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D219,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",VLOOKUP(D219,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(C219=\"a\",\nVLOOKUP(D219,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(C219=\"a\",\nVLOOKUP(D219,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(C219=\"a\",\nVLOOKUP(D219,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D220,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B220=\"B\",LEFT(J220,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"D-\",C220,\"-\",J220),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B220=\"B\",LEFT(J220,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"D-\",C220,\"-\",J220),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B220=\"B\",OR(LEFT(J220,2)=\"Sh\",LEFT(J220,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B220=\"B\",LEFT(J220,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"A-\",C220,\"-\",J220),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J220,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N220/60*K220,\nIF(OR(LEFT(J220,2)=\"Sh\",LEFT(J220,2)=\"Ld\",LEFT(J220,2)=\"Ex\"), P220*K220,\nIF(M220=0,0,(L220/M220))))","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(C220=\"a\", VLOOKUP(A220,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(C220=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(OR(C220=\"a\",C220=\"c\"), VLOOKUP(A220,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(C220=\"a\",\nVLOOKUP(D220,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",\nIF(AND(LEFT(D220,2)=\"Dz\",B220=\"B\",C220=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V220>0,\nIF(LEFT(D220,2)=\"Dz\",\nIF(AND(LEFT(D220,2)=\"Dz\",B220=\"B\",C220=\"b\"),0,\n(VLOOKUP(D220,Equipment[],Equipment!$N$2))*((V220)^(VLOOKUP(D220,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D220,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",VLOOKUP(D220,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(C220=\"a\",\nVLOOKUP(D220,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(C220=\"a\",\nVLOOKUP(D220,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(C220=\"a\",\nVLOOKUP(D220,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D221,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B221=\"B\",LEFT(J221,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"D-\",C221,\"-\",J221),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B221=\"B\",LEFT(J221,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"D-\",C221,\"-\",J221),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B221=\"B\",OR(LEFT(J221,2)=\"Sh\",LEFT(J221,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B221=\"B\",LEFT(J221,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"A-\",C221,\"-\",J221),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J221,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N221/60*K221,\nIF(OR(LEFT(J221,2)=\"Sh\",LEFT(J221,2)=\"Ld\",LEFT(J221,2)=\"Ex\"), P221*K221,\nIF(M221=0,0,(L221/M221))))","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(C221=\"a\", VLOOKUP(A221,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(C221=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(OR(C221=\"a\",C221=\"c\"), VLOOKUP(A221,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(C221=\"a\",\nVLOOKUP(D221,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",\nIF(AND(LEFT(D221,2)=\"Dz\",B221=\"B\",C221=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V221>0,\nIF(LEFT(D221,2)=\"Dz\",\nIF(AND(LEFT(D221,2)=\"Dz\",B221=\"B\",C221=\"b\"),0,\n(VLOOKUP(D221,Equipment[],Equipment!$N$2))*((V221)^(VLOOKUP(D221,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D221,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",VLOOKUP(D221,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(C221=\"a\",\nVLOOKUP(D221,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(C221=\"a\",\nVLOOKUP(D221,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(C221=\"a\",\nVLOOKUP(D221,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D222,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B222=\"B\",LEFT(J222,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"D-\",C222,\"-\",J222),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B222=\"B\",LEFT(J222,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"D-\",C222,\"-\",J222),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B222=\"B\",OR(LEFT(J222,2)=\"Sh\",LEFT(J222,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B222=\"B\",LEFT(J222,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"A-\",C222,\"-\",J222),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J222,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N222/60*K222,\nIF(OR(LEFT(J222,2)=\"Sh\",LEFT(J222,2)=\"Ld\",LEFT(J222,2)=\"Ex\"), P222*K222,\nIF(M222=0,0,(L222/M222))))","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(C222=\"a\", VLOOKUP(A222,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(C222=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(OR(C222=\"a\",C222=\"c\"), VLOOKUP(A222,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(C222=\"a\",\nVLOOKUP(D222,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",\nIF(AND(LEFT(D222,2)=\"Dz\",B222=\"B\",C222=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V222>0,\nIF(LEFT(D222,2)=\"Dz\",\nIF(AND(LEFT(D222,2)=\"Dz\",B222=\"B\",C222=\"b\"),0,\n(VLOOKUP(D222,Equipment[],Equipment!$N$2))*((V222)^(VLOOKUP(D222,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D222,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",VLOOKUP(D222,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(C222=\"a\",\nVLOOKUP(D222,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(C222=\"a\",\nVLOOKUP(D222,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(C222=\"a\",\nVLOOKUP(D222,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D223,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B223=\"B\",LEFT(J223,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"D-\",C223,\"-\",J223),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B223=\"B\",LEFT(J223,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"D-\",C223,\"-\",J223),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B223=\"B\",OR(LEFT(J223,2)=\"Sh\",LEFT(J223,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B223=\"B\",LEFT(J223,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"A-\",C223,\"-\",J223),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J223,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N223/60*K223,\nIF(OR(LEFT(J223,2)=\"Sh\",LEFT(J223,2)=\"Ld\",LEFT(J223,2)=\"Ex\"), P223*K223,\nIF(M223=0,0,(L223/M223))))","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(C223=\"a\", VLOOKUP(A223,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(C223=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(OR(C223=\"a\",C223=\"c\"), VLOOKUP(A223,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(C223=\"a\",\nVLOOKUP(D223,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",\nIF(AND(LEFT(D223,2)=\"Dz\",B223=\"B\",C223=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V223>0,\nIF(LEFT(D223,2)=\"Dz\",\nIF(AND(LEFT(D223,2)=\"Dz\",B223=\"B\",C223=\"b\"),0,\n(VLOOKUP(D223,Equipment[],Equipment!$N$2))*((V223)^(VLOOKUP(D223,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D223,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",VLOOKUP(D223,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(C223=\"a\",\nVLOOKUP(D223,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(C223=\"a\",\nVLOOKUP(D223,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(C223=\"a\",\nVLOOKUP(D223,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D224,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B224=\"B\",LEFT(J224,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"D-\",C224,\"-\",J224),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B224=\"B\",LEFT(J224,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"D-\",C224,\"-\",J224),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B224=\"B\",OR(LEFT(J224,2)=\"Sh\",LEFT(J224,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B224=\"B\",LEFT(J224,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"A-\",C224,\"-\",J224),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J224,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N224/60*K224,\nIF(OR(LEFT(J224,2)=\"Sh\",LEFT(J224,2)=\"Ld\",LEFT(J224,2)=\"Ex\"), P224*K224,\nIF(M224=0,0,(L224/M224))))","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(C224=\"a\", VLOOKUP(A224,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(C224=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(OR(C224=\"a\",C224=\"c\"), VLOOKUP(A224,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(C224=\"a\",\nVLOOKUP(D224,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",\nIF(AND(LEFT(D224,2)=\"Dz\",B224=\"B\",C224=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V224>0,\nIF(LEFT(D224,2)=\"Dz\",\nIF(AND(LEFT(D224,2)=\"Dz\",B224=\"B\",C224=\"b\"),0,\n(VLOOKUP(D224,Equipment[],Equipment!$N$2))*((V224)^(VLOOKUP(D224,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D224,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",VLOOKUP(D224,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(C224=\"a\",\nVLOOKUP(D224,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(C224=\"a\",\nVLOOKUP(D224,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(C224=\"a\",\nVLOOKUP(D224,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D225,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B225=\"B\",LEFT(J225,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"D-\",C225,\"-\",J225),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B225=\"B\",LEFT(J225,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"D-\",C225,\"-\",J225),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B225=\"B\",OR(LEFT(J225,2)=\"Sh\",LEFT(J225,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B225=\"B\",LEFT(J225,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"A-\",C225,\"-\",J225),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J225,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N225/60*K225,\nIF(OR(LEFT(J225,2)=\"Sh\",LEFT(J225,2)=\"Ld\",LEFT(J225,2)=\"Ex\"), P225*K225,\nIF(M225=0,0,(L225/M225))))","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(C225=\"a\", VLOOKUP(A225,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(C225=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(OR(C225=\"a\",C225=\"c\"), VLOOKUP(A225,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(C225=\"a\",\nVLOOKUP(D225,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",\nIF(AND(LEFT(D225,2)=\"Dz\",B225=\"B\",C225=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V225>0,\nIF(LEFT(D225,2)=\"Dz\",\nIF(AND(LEFT(D225,2)=\"Dz\",B225=\"B\",C225=\"b\"),0,\n(VLOOKUP(D225,Equipment[],Equipment!$N$2))*((V225)^(VLOOKUP(D225,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D225,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",VLOOKUP(D225,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(C225=\"a\",\nVLOOKUP(D225,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(C225=\"a\",\nVLOOKUP(D225,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(C225=\"a\",\nVLOOKUP(D225,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D226,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B226=\"B\",LEFT(J226,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"D-\",C226,\"-\",J226),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B226=\"B\",LEFT(J226,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"D-\",C226,\"-\",J226),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B226=\"B\",OR(LEFT(J226,2)=\"Sh\",LEFT(J226,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B226=\"B\",LEFT(J226,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"A-\",C226,\"-\",J226),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J226,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N226/60*K226,\nIF(OR(LEFT(J226,2)=\"Sh\",LEFT(J226,2)=\"Ld\",LEFT(J226,2)=\"Ex\"), P226*K226,\nIF(M226=0,0,(L226/M226))))","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(C226=\"a\", VLOOKUP(A226,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(C226=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(OR(C226=\"a\",C226=\"c\"), VLOOKUP(A226,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(C226=\"a\",\nVLOOKUP(D226,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",\nIF(AND(LEFT(D226,2)=\"Dz\",B226=\"B\",C226=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V226>0,\nIF(LEFT(D226,2)=\"Dz\",\nIF(AND(LEFT(D226,2)=\"Dz\",B226=\"B\",C226=\"b\"),0,\n(VLOOKUP(D226,Equipment[],Equipment!$N$2))*((V226)^(VLOOKUP(D226,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D226,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",VLOOKUP(D226,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(C226=\"a\",\nVLOOKUP(D226,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(C226=\"a\",\nVLOOKUP(D226,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(C226=\"a\",\nVLOOKUP(D226,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D227,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B227=\"B\",LEFT(J227,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"D-\",C227,\"-\",J227),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B227=\"B\",LEFT(J227,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"D-\",C227,\"-\",J227),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B227=\"B\",OR(LEFT(J227,2)=\"Sh\",LEFT(J227,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B227=\"B\",LEFT(J227,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"A-\",C227,\"-\",J227),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J227,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N227/60*K227,\nIF(OR(LEFT(J227,2)=\"Sh\",LEFT(J227,2)=\"Ld\",LEFT(J227,2)=\"Ex\"), P227*K227,\nIF(M227=0,0,(L227/M227))))","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(C227=\"a\", VLOOKUP(A227,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(C227=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(OR(C227=\"a\",C227=\"c\"), VLOOKUP(A227,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(C227=\"a\",\nVLOOKUP(D227,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",\nIF(AND(LEFT(D227,2)=\"Dz\",B227=\"B\",C227=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V227>0,\nIF(LEFT(D227,2)=\"Dz\",\nIF(AND(LEFT(D227,2)=\"Dz\",B227=\"B\",C227=\"b\"),0,\n(VLOOKUP(D227,Equipment[],Equipment!$N$2))*((V227)^(VLOOKUP(D227,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D227,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",VLOOKUP(D227,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(C227=\"a\",\nVLOOKUP(D227,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(C227=\"a\",\nVLOOKUP(D227,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(C227=\"a\",\nVLOOKUP(D227,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D228,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B228=\"B\",LEFT(J228,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"D-\",C228,\"-\",J228),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B228=\"B\",LEFT(J228,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"D-\",C228,\"-\",J228),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B228=\"B\",OR(LEFT(J228,2)=\"Sh\",LEFT(J228,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B228=\"B\",LEFT(J228,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"A-\",C228,\"-\",J228),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J228,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N228/60*K228,\nIF(OR(LEFT(J228,2)=\"Sh\",LEFT(J228,2)=\"Ld\",LEFT(J228,2)=\"Ex\"), P228*K228,\nIF(M228=0,0,(L228/M228))))","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(C228=\"a\", VLOOKUP(A228,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(C228=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(OR(C228=\"a\",C228=\"c\"), VLOOKUP(A228,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(C228=\"a\",\nVLOOKUP(D228,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",\nIF(AND(LEFT(D228,2)=\"Dz\",B228=\"B\",C228=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V228>0,\nIF(LEFT(D228,2)=\"Dz\",\nIF(AND(LEFT(D228,2)=\"Dz\",B228=\"B\",C228=\"b\"),0,\n(VLOOKUP(D228,Equipment[],Equipment!$N$2))*((V228)^(VLOOKUP(D228,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D228,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",VLOOKUP(D228,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(C228=\"a\",\nVLOOKUP(D228,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(C228=\"a\",\nVLOOKUP(D228,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(C228=\"a\",\nVLOOKUP(D228,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D229,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B229=\"B\",LEFT(J229,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"D-\",C229,\"-\",J229),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B229=\"B\",LEFT(J229,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"D-\",C229,\"-\",J229),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B229=\"B\",OR(LEFT(J229,2)=\"Sh\",LEFT(J229,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B229=\"B\",LEFT(J229,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"A-\",C229,\"-\",J229),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J229,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N229/60*K229,\nIF(OR(LEFT(J229,2)=\"Sh\",LEFT(J229,2)=\"Ld\",LEFT(J229,2)=\"Ex\"), P229*K229,\nIF(M229=0,0,(L229/M229))))","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(C229=\"a\", VLOOKUP(A229,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(C229=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(OR(C229=\"a\",C229=\"c\"), VLOOKUP(A229,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(C229=\"a\",\nVLOOKUP(D229,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",\nIF(AND(LEFT(D229,2)=\"Dz\",B229=\"B\",C229=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V229>0,\nIF(LEFT(D229,2)=\"Dz\",\nIF(AND(LEFT(D229,2)=\"Dz\",B229=\"B\",C229=\"b\"),0,\n(VLOOKUP(D229,Equipment[],Equipment!$N$2))*((V229)^(VLOOKUP(D229,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D229,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",VLOOKUP(D229,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(C229=\"a\",\nVLOOKUP(D229,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(C229=\"a\",\nVLOOKUP(D229,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(C229=\"a\",\nVLOOKUP(D229,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D230,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B230=\"B\",LEFT(J230,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"D-\",C230,\"-\",J230),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B230=\"B\",LEFT(J230,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"D-\",C230,\"-\",J230),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B230=\"B\",OR(LEFT(J230,2)=\"Sh\",LEFT(J230,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B230=\"B\",LEFT(J230,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"A-\",C230,\"-\",J230),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J230,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N230/60*K230,\nIF(OR(LEFT(J230,2)=\"Sh\",LEFT(J230,2)=\"Ld\",LEFT(J230,2)=\"Ex\"), P230*K230,\nIF(M230=0,0,(L230/M230))))","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(C230=\"a\", VLOOKUP(A230,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(C230=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(OR(C230=\"a\",C230=\"c\"), VLOOKUP(A230,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(C230=\"a\",\nVLOOKUP(D230,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",\nIF(AND(LEFT(D230,2)=\"Dz\",B230=\"B\",C230=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V230>0,\nIF(LEFT(D230,2)=\"Dz\",\nIF(AND(LEFT(D230,2)=\"Dz\",B230=\"B\",C230=\"b\"),0,\n(VLOOKUP(D230,Equipment[],Equipment!$N$2))*((V230)^(VLOOKUP(D230,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D230,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",VLOOKUP(D230,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(C230=\"a\",\nVLOOKUP(D230,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(C230=\"a\",\nVLOOKUP(D230,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(C230=\"a\",\nVLOOKUP(D230,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D231,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B231=\"B\",LEFT(J231,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"D-\",C231,\"-\",J231),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B231=\"B\",LEFT(J231,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"D-\",C231,\"-\",J231),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B231=\"B\",OR(LEFT(J231,2)=\"Sh\",LEFT(J231,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B231=\"B\",LEFT(J231,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"A-\",C231,\"-\",J231),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J231,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N231/60*K231,\nIF(OR(LEFT(J231,2)=\"Sh\",LEFT(J231,2)=\"Ld\",LEFT(J231,2)=\"Ex\"), P231*K231,\nIF(M231=0,0,(L231/M231))))","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(C231=\"a\", VLOOKUP(A231,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(C231=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(OR(C231=\"a\",C231=\"c\"), VLOOKUP(A231,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(C231=\"a\",\nVLOOKUP(D231,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",\nIF(AND(LEFT(D231,2)=\"Dz\",B231=\"B\",C231=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V231>0,\nIF(LEFT(D231,2)=\"Dz\",\nIF(AND(LEFT(D231,2)=\"Dz\",B231=\"B\",C231=\"b\"),0,\n(VLOOKUP(D231,Equipment[],Equipment!$N$2))*((V231)^(VLOOKUP(D231,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D231,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",VLOOKUP(D231,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(C231=\"a\",\nVLOOKUP(D231,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(C231=\"a\",\nVLOOKUP(D231,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(C231=\"a\",\nVLOOKUP(D231,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D232,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B232=\"B\",LEFT(J232,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"D-\",C232,\"-\",J232),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B232=\"B\",LEFT(J232,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"D-\",C232,\"-\",J232),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B232=\"B\",OR(LEFT(J232,2)=\"Sh\",LEFT(J232,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B232=\"B\",LEFT(J232,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"A-\",C232,\"-\",J232),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J232,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N232/60*K232,\nIF(OR(LEFT(J232,2)=\"Sh\",LEFT(J232,2)=\"Ld\",LEFT(J232,2)=\"Ex\"), P232*K232,\nIF(M232=0,0,(L232/M232))))","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(C232=\"a\", VLOOKUP(A232,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(C232=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(OR(C232=\"a\",C232=\"c\"), VLOOKUP(A232,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(C232=\"a\",\nVLOOKUP(D232,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",\nIF(AND(LEFT(D232,2)=\"Dz\",B232=\"B\",C232=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V232>0,\nIF(LEFT(D232,2)=\"Dz\",\nIF(AND(LEFT(D232,2)=\"Dz\",B232=\"B\",C232=\"b\"),0,\n(VLOOKUP(D232,Equipment[],Equipment!$N$2))*((V232)^(VLOOKUP(D232,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D232,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",VLOOKUP(D232,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(C232=\"a\",\nVLOOKUP(D232,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(C232=\"a\",\nVLOOKUP(D232,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(C232=\"a\",\nVLOOKUP(D232,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D233,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B233=\"B\",LEFT(J233,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"D-\",C233,\"-\",J233),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B233=\"B\",LEFT(J233,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"D-\",C233,\"-\",J233),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B233=\"B\",OR(LEFT(J233,2)=\"Sh\",LEFT(J233,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B233=\"B\",LEFT(J233,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"A-\",C233,\"-\",J233),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J233,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N233/60*K233,\nIF(OR(LEFT(J233,2)=\"Sh\",LEFT(J233,2)=\"Ld\",LEFT(J233,2)=\"Ex\"), P233*K233,\nIF(M233=0,0,(L233/M233))))","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(C233=\"a\", VLOOKUP(A233,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(C233=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(OR(C233=\"a\",C233=\"c\"), VLOOKUP(A233,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(C233=\"a\",\nVLOOKUP(D233,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",\nIF(AND(LEFT(D233,2)=\"Dz\",B233=\"B\",C233=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V233>0,\nIF(LEFT(D233,2)=\"Dz\",\nIF(AND(LEFT(D233,2)=\"Dz\",B233=\"B\",C233=\"b\"),0,\n(VLOOKUP(D233,Equipment[],Equipment!$N$2))*((V233)^(VLOOKUP(D233,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D233,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",VLOOKUP(D233,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(C233=\"a\",\nVLOOKUP(D233,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(C233=\"a\",\nVLOOKUP(D233,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(C233=\"a\",\nVLOOKUP(D233,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D234,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B234=\"B\",LEFT(J234,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"D-\",C234,\"-\",J234),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B234=\"B\",LEFT(J234,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"D-\",C234,\"-\",J234),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B234=\"B\",OR(LEFT(J234,2)=\"Sh\",LEFT(J234,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B234=\"B\",LEFT(J234,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"A-\",C234,\"-\",J234),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J234,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N234/60*K234,\nIF(OR(LEFT(J234,2)=\"Sh\",LEFT(J234,2)=\"Ld\",LEFT(J234,2)=\"Ex\"), P234*K234,\nIF(M234=0,0,(L234/M234))))","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(C234=\"a\", VLOOKUP(A234,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(C234=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(OR(C234=\"a\",C234=\"c\"), VLOOKUP(A234,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(C234=\"a\",\nVLOOKUP(D234,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",\nIF(AND(LEFT(D234,2)=\"Dz\",B234=\"B\",C234=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V234>0,\nIF(LEFT(D234,2)=\"Dz\",\nIF(AND(LEFT(D234,2)=\"Dz\",B234=\"B\",C234=\"b\"),0,\n(VLOOKUP(D234,Equipment[],Equipment!$N$2))*((V234)^(VLOOKUP(D234,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D234,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",VLOOKUP(D234,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(C234=\"a\",\nVLOOKUP(D234,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(C234=\"a\",\nVLOOKUP(D234,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(C234=\"a\",\nVLOOKUP(D234,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D235,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B235=\"B\",LEFT(J235,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"D-\",C235,\"-\",J235),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B235=\"B\",LEFT(J235,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"D-\",C235,\"-\",J235),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B235=\"B\",OR(LEFT(J235,2)=\"Sh\",LEFT(J235,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B235=\"B\",LEFT(J235,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"A-\",C235,\"-\",J235),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J235,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N235/60*K235,\nIF(OR(LEFT(J235,2)=\"Sh\",LEFT(J235,2)=\"Ld\",LEFT(J235,2)=\"Ex\"), P235*K235,\nIF(M235=0,0,(L235/M235))))","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(C235=\"a\", VLOOKUP(A235,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(C235=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(OR(C235=\"a\",C235=\"c\"), VLOOKUP(A235,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(C235=\"a\",\nVLOOKUP(D235,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",\nIF(AND(LEFT(D235,2)=\"Dz\",B235=\"B\",C235=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V235>0,\nIF(LEFT(D235,2)=\"Dz\",\nIF(AND(LEFT(D235,2)=\"Dz\",B235=\"B\",C235=\"b\"),0,\n(VLOOKUP(D235,Equipment[],Equipment!$N$2))*((V235)^(VLOOKUP(D235,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D235,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",VLOOKUP(D235,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(C235=\"a\",\nVLOOKUP(D235,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(C235=\"a\",\nVLOOKUP(D235,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(C235=\"a\",\nVLOOKUP(D235,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D236,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B236=\"B\",LEFT(J236,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"D-\",C236,\"-\",J236),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B236=\"B\",LEFT(J236,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"D-\",C236,\"-\",J236),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B236=\"B\",OR(LEFT(J236,2)=\"Sh\",LEFT(J236,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B236=\"B\",LEFT(J236,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"A-\",C236,\"-\",J236),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J236,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N236/60*K236,\nIF(OR(LEFT(J236,2)=\"Sh\",LEFT(J236,2)=\"Ld\",LEFT(J236,2)=\"Ex\"), P236*K236,\nIF(M236=0,0,(L236/M236))))","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(C236=\"a\", VLOOKUP(A236,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(C236=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(OR(C236=\"a\",C236=\"c\"), VLOOKUP(A236,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(C236=\"a\",\nVLOOKUP(D236,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",\nIF(AND(LEFT(D236,2)=\"Dz\",B236=\"B\",C236=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V236>0,\nIF(LEFT(D236,2)=\"Dz\",\nIF(AND(LEFT(D236,2)=\"Dz\",B236=\"B\",C236=\"b\"),0,\n(VLOOKUP(D236,Equipment[],Equipment!$N$2))*((V236)^(VLOOKUP(D236,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D236,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",VLOOKUP(D236,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(C236=\"a\",\nVLOOKUP(D236,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(C236=\"a\",\nVLOOKUP(D236,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(C236=\"a\",\nVLOOKUP(D236,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D237,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B237=\"B\",LEFT(J237,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"D-\",C237,\"-\",J237),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B237=\"B\",LEFT(J237,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"D-\",C237,\"-\",J237),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B237=\"B\",OR(LEFT(J237,2)=\"Sh\",LEFT(J237,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B237=\"B\",LEFT(J237,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"A-\",C237,\"-\",J237),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J237,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N237/60*K237,\nIF(OR(LEFT(J237,2)=\"Sh\",LEFT(J237,2)=\"Ld\",LEFT(J237,2)=\"Ex\"), P237*K237,\nIF(M237=0,0,(L237/M237))))","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(C237=\"a\", VLOOKUP(A237,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(C237=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(OR(C237=\"a\",C237=\"c\"), VLOOKUP(A237,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(C237=\"a\",\nVLOOKUP(D237,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",\nIF(AND(LEFT(D237,2)=\"Dz\",B237=\"B\",C237=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V237>0,\nIF(LEFT(D237,2)=\"Dz\",\nIF(AND(LEFT(D237,2)=\"Dz\",B237=\"B\",C237=\"b\"),0,\n(VLOOKUP(D237,Equipment[],Equipment!$N$2))*((V237)^(VLOOKUP(D237,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D237,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",VLOOKUP(D237,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(C237=\"a\",\nVLOOKUP(D237,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(C237=\"a\",\nVLOOKUP(D237,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(C237=\"a\",\nVLOOKUP(D237,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D238,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B238=\"B\",LEFT(J238,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"D-\",C238,\"-\",J238),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B238=\"B\",LEFT(J238,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"D-\",C238,\"-\",J238),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B238=\"B\",OR(LEFT(J238,2)=\"Sh\",LEFT(J238,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B238=\"B\",LEFT(J238,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"A-\",C238,\"-\",J238),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J238,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N238/60*K238,\nIF(OR(LEFT(J238,2)=\"Sh\",LEFT(J238,2)=\"Ld\",LEFT(J238,2)=\"Ex\"), P238*K238,\nIF(M238=0,0,(L238/M238))))","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(C238=\"a\", VLOOKUP(A238,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(C238=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(OR(C238=\"a\",C238=\"c\"), VLOOKUP(A238,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(C238=\"a\",\nVLOOKUP(D238,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",\nIF(AND(LEFT(D238,2)=\"Dz\",B238=\"B\",C238=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V238>0,\nIF(LEFT(D238,2)=\"Dz\",\nIF(AND(LEFT(D238,2)=\"Dz\",B238=\"B\",C238=\"b\"),0,\n(VLOOKUP(D238,Equipment[],Equipment!$N$2))*((V238)^(VLOOKUP(D238,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D238,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",VLOOKUP(D238,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(C238=\"a\",\nVLOOKUP(D238,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(C238=\"a\",\nVLOOKUP(D238,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(C238=\"a\",\nVLOOKUP(D238,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D239,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B239=\"B\",LEFT(J239,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"D-\",C239,\"-\",J239),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B239=\"B\",LEFT(J239,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"D-\",C239,\"-\",J239),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B239=\"B\",OR(LEFT(J239,2)=\"Sh\",LEFT(J239,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B239=\"B\",LEFT(J239,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"A-\",C239,\"-\",J239),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J239,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N239/60*K239,\nIF(OR(LEFT(J239,2)=\"Sh\",LEFT(J239,2)=\"Ld\",LEFT(J239,2)=\"Ex\"), P239*K239,\nIF(M239=0,0,(L239/M239))))","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(C239=\"a\", VLOOKUP(A239,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(C239=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(OR(C239=\"a\",C239=\"c\"), VLOOKUP(A239,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(C239=\"a\",\nVLOOKUP(D239,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",\nIF(AND(LEFT(D239,2)=\"Dz\",B239=\"B\",C239=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V239>0,\nIF(LEFT(D239,2)=\"Dz\",\nIF(AND(LEFT(D239,2)=\"Dz\",B239=\"B\",C239=\"b\"),0,\n(VLOOKUP(D239,Equipment[],Equipment!$N$2))*((V239)^(VLOOKUP(D239,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D239,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",VLOOKUP(D239,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(C239=\"a\",\nVLOOKUP(D239,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(C239=\"a\",\nVLOOKUP(D239,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(C239=\"a\",\nVLOOKUP(D239,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D240,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B240=\"B\",LEFT(J240,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"D-\",C240,\"-\",J240),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B240=\"B\",LEFT(J240,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"D-\",C240,\"-\",J240),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B240=\"B\",OR(LEFT(J240,2)=\"Sh\",LEFT(J240,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B240=\"B\",LEFT(J240,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"A-\",C240,\"-\",J240),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J240,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N240/60*K240,\nIF(OR(LEFT(J240,2)=\"Sh\",LEFT(J240,2)=\"Ld\",LEFT(J240,2)=\"Ex\"), P240*K240,\nIF(M240=0,0,(L240/M240))))","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(C240=\"a\", VLOOKUP(A240,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(C240=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(OR(C240=\"a\",C240=\"c\"), VLOOKUP(A240,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(C240=\"a\",\nVLOOKUP(D240,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",\nIF(AND(LEFT(D240,2)=\"Dz\",B240=\"B\",C240=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V240>0,\nIF(LEFT(D240,2)=\"Dz\",\nIF(AND(LEFT(D240,2)=\"Dz\",B240=\"B\",C240=\"b\"),0,\n(VLOOKUP(D240,Equipment[],Equipment!$N$2))*((V240)^(VLOOKUP(D240,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D240,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",VLOOKUP(D240,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(C240=\"a\",\nVLOOKUP(D240,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(C240=\"a\",\nVLOOKUP(D240,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(C240=\"a\",\nVLOOKUP(D240,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D241,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B241=\"B\",LEFT(J241,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"D-\",C241,\"-\",J241),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B241=\"B\",LEFT(J241,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"D-\",C241,\"-\",J241),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B241=\"B\",OR(LEFT(J241,2)=\"Sh\",LEFT(J241,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B241=\"B\",LEFT(J241,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"A-\",C241,\"-\",J241),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J241,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N241/60*K241,\nIF(OR(LEFT(J241,2)=\"Sh\",LEFT(J241,2)=\"Ld\",LEFT(J241,2)=\"Ex\"), P241*K241,\nIF(M241=0,0,(L241/M241))))","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(C241=\"a\", VLOOKUP(A241,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(C241=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(OR(C241=\"a\",C241=\"c\"), VLOOKUP(A241,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(C241=\"a\",\nVLOOKUP(D241,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",\nIF(AND(LEFT(D241,2)=\"Dz\",B241=\"B\",C241=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V241>0,\nIF(LEFT(D241,2)=\"Dz\",\nIF(AND(LEFT(D241,2)=\"Dz\",B241=\"B\",C241=\"b\"),0,\n(VLOOKUP(D241,Equipment[],Equipment!$N$2))*((V241)^(VLOOKUP(D241,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D241,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",VLOOKUP(D241,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(C241=\"a\",\nVLOOKUP(D241,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(C241=\"a\",\nVLOOKUP(D241,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(C241=\"a\",\nVLOOKUP(D241,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D242,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B242=\"B\",LEFT(J242,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"D-\",C242,\"-\",J242),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B242=\"B\",LEFT(J242,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"D-\",C242,\"-\",J242),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B242=\"B\",OR(LEFT(J242,2)=\"Sh\",LEFT(J242,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B242=\"B\",LEFT(J242,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"A-\",C242,\"-\",J242),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J242,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N242/60*K242,\nIF(OR(LEFT(J242,2)=\"Sh\",LEFT(J242,2)=\"Ld\",LEFT(J242,2)=\"Ex\"), P242*K242,\nIF(M242=0,0,(L242/M242))))","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(C242=\"a\", VLOOKUP(A242,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(C242=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(OR(C242=\"a\",C242=\"c\"), VLOOKUP(A242,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(C242=\"a\",\nVLOOKUP(D242,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",\nIF(AND(LEFT(D242,2)=\"Dz\",B242=\"B\",C242=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V242>0,\nIF(LEFT(D242,2)=\"Dz\",\nIF(AND(LEFT(D242,2)=\"Dz\",B242=\"B\",C242=\"b\"),0,\n(VLOOKUP(D242,Equipment[],Equipment!$N$2))*((V242)^(VLOOKUP(D242,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D242,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",VLOOKUP(D242,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(C242=\"a\",\nVLOOKUP(D242,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(C242=\"a\",\nVLOOKUP(D242,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(C242=\"a\",\nVLOOKUP(D242,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D243,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B243=\"B\",LEFT(J243,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"D-\",C243,\"-\",J243),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B243=\"B\",LEFT(J243,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"D-\",C243,\"-\",J243),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B243=\"B\",OR(LEFT(J243,2)=\"Sh\",LEFT(J243,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B243=\"B\",LEFT(J243,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"A-\",C243,\"-\",J243),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J243,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N243/60*K243,\nIF(OR(LEFT(J243,2)=\"Sh\",LEFT(J243,2)=\"Ld\",LEFT(J243,2)=\"Ex\"), P243*K243,\nIF(M243=0,0,(L243/M243))))","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(C243=\"a\", VLOOKUP(A243,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(C243=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(OR(C243=\"a\",C243=\"c\"), VLOOKUP(A243,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(C243=\"a\",\nVLOOKUP(D243,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",\nIF(AND(LEFT(D243,2)=\"Dz\",B243=\"B\",C243=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V243>0,\nIF(LEFT(D243,2)=\"Dz\",\nIF(AND(LEFT(D243,2)=\"Dz\",B243=\"B\",C243=\"b\"),0,\n(VLOOKUP(D243,Equipment[],Equipment!$N$2))*((V243)^(VLOOKUP(D243,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D243,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",VLOOKUP(D243,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(C243=\"a\",\nVLOOKUP(D243,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(C243=\"a\",\nVLOOKUP(D243,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(C243=\"a\",\nVLOOKUP(D243,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D244,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B244=\"B\",LEFT(J244,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"D-\",C244,\"-\",J244),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B244=\"B\",LEFT(J244,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"D-\",C244,\"-\",J244),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B244=\"B\",OR(LEFT(J244,2)=\"Sh\",LEFT(J244,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B244=\"B\",LEFT(J244,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"A-\",C244,\"-\",J244),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J244,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N244/60*K244,\nIF(OR(LEFT(J244,2)=\"Sh\",LEFT(J244,2)=\"Ld\",LEFT(J244,2)=\"Ex\"), P244*K244,\nIF(M244=0,0,(L244/M244))))","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(C244=\"a\", VLOOKUP(A244,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(C244=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(OR(C244=\"a\",C244=\"c\"), VLOOKUP(A244,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(C244=\"a\",\nVLOOKUP(D244,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",\nIF(AND(LEFT(D244,2)=\"Dz\",B244=\"B\",C244=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V244>0,\nIF(LEFT(D244,2)=\"Dz\",\nIF(AND(LEFT(D244,2)=\"Dz\",B244=\"B\",C244=\"b\"),0,\n(VLOOKUP(D244,Equipment[],Equipment!$N$2))*((V244)^(VLOOKUP(D244,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D244,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",VLOOKUP(D244,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(C244=\"a\",\nVLOOKUP(D244,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(C244=\"a\",\nVLOOKUP(D244,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(C244=\"a\",\nVLOOKUP(D244,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D245,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B245=\"B\",LEFT(J245,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"D-\",C245,\"-\",J245),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B245=\"B\",LEFT(J245,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"D-\",C245,\"-\",J245),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B245=\"B\",OR(LEFT(J245,2)=\"Sh\",LEFT(J245,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B245=\"B\",LEFT(J245,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"A-\",C245,\"-\",J245),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J245,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N245/60*K245,\nIF(OR(LEFT(J245,2)=\"Sh\",LEFT(J245,2)=\"Ld\",LEFT(J245,2)=\"Ex\"), P245*K245,\nIF(M245=0,0,(L245/M245))))","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(C245=\"a\", VLOOKUP(A245,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(C245=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(OR(C245=\"a\",C245=\"c\"), VLOOKUP(A245,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(C245=\"a\",\nVLOOKUP(D245,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",\nIF(AND(LEFT(D245,2)=\"Dz\",B245=\"B\",C245=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V245>0,\nIF(LEFT(D245,2)=\"Dz\",\nIF(AND(LEFT(D245,2)=\"Dz\",B245=\"B\",C245=\"b\"),0,\n(VLOOKUP(D245,Equipment[],Equipment!$N$2))*((V245)^(VLOOKUP(D245,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D245,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",VLOOKUP(D245,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(C245=\"a\",\nVLOOKUP(D245,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(C245=\"a\",\nVLOOKUP(D245,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(C245=\"a\",\nVLOOKUP(D245,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D246,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B246=\"B\",LEFT(J246,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"D-\",C246,\"-\",J246),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B246=\"B\",LEFT(J246,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"D-\",C246,\"-\",J246),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B246=\"B\",OR(LEFT(J246,2)=\"Sh\",LEFT(J246,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B246=\"B\",LEFT(J246,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"A-\",C246,\"-\",J246),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J246,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N246/60*K246,\nIF(OR(LEFT(J246,2)=\"Sh\",LEFT(J246,2)=\"Ld\",LEFT(J246,2)=\"Ex\"), P246*K246,\nIF(M246=0,0,(L246/M246))))","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(C246=\"a\", VLOOKUP(A246,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(C246=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(OR(C246=\"a\",C246=\"c\"), VLOOKUP(A246,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(C246=\"a\",\nVLOOKUP(D246,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",\nIF(AND(LEFT(D246,2)=\"Dz\",B246=\"B\",C246=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V246>0,\nIF(LEFT(D246,2)=\"Dz\",\nIF(AND(LEFT(D246,2)=\"Dz\",B246=\"B\",C246=\"b\"),0,\n(VLOOKUP(D246,Equipment[],Equipment!$N$2))*((V246)^(VLOOKUP(D246,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D246,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",VLOOKUP(D246,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(C246=\"a\",\nVLOOKUP(D246,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(C246=\"a\",\nVLOOKUP(D246,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(C246=\"a\",\nVLOOKUP(D246,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D247,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B247=\"B\",LEFT(J247,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"D-\",C247,\"-\",J247),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B247=\"B\",LEFT(J247,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"D-\",C247,\"-\",J247),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B247=\"B\",OR(LEFT(J247,2)=\"Sh\",LEFT(J247,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B247=\"B\",LEFT(J247,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"A-\",C247,\"-\",J247),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J247,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N247/60*K247,\nIF(OR(LEFT(J247,2)=\"Sh\",LEFT(J247,2)=\"Ld\",LEFT(J247,2)=\"Ex\"), P247*K247,\nIF(M247=0,0,(L247/M247))))","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(C247=\"a\", VLOOKUP(A247,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(C247=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(OR(C247=\"a\",C247=\"c\"), VLOOKUP(A247,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(C247=\"a\",\nVLOOKUP(D247,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",\nIF(AND(LEFT(D247,2)=\"Dz\",B247=\"B\",C247=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V247>0,\nIF(LEFT(D247,2)=\"Dz\",\nIF(AND(LEFT(D247,2)=\"Dz\",B247=\"B\",C247=\"b\"),0,\n(VLOOKUP(D247,Equipment[],Equipment!$N$2))*((V247)^(VLOOKUP(D247,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D247,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",VLOOKUP(D247,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(C247=\"a\",\nVLOOKUP(D247,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(C247=\"a\",\nVLOOKUP(D247,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(C247=\"a\",\nVLOOKUP(D247,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D248,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B248=\"B\",LEFT(J248,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"D-\",C248,\"-\",J248),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B248=\"B\",LEFT(J248,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"D-\",C248,\"-\",J248),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B248=\"B\",OR(LEFT(J248,2)=\"Sh\",LEFT(J248,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B248=\"B\",LEFT(J248,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"A-\",C248,\"-\",J248),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J248,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N248/60*K248,\nIF(OR(LEFT(J248,2)=\"Sh\",LEFT(J248,2)=\"Ld\",LEFT(J248,2)=\"Ex\"), P248*K248,\nIF(M248=0,0,(L248/M248))))","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(C248=\"a\", VLOOKUP(A248,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(C248=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(OR(C248=\"a\",C248=\"c\"), VLOOKUP(A248,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(C248=\"a\",\nVLOOKUP(D248,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",\nIF(AND(LEFT(D248,2)=\"Dz\",B248=\"B\",C248=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V248>0,\nIF(LEFT(D248,2)=\"Dz\",\nIF(AND(LEFT(D248,2)=\"Dz\",B248=\"B\",C248=\"b\"),0,\n(VLOOKUP(D248,Equipment[],Equipment!$N$2))*((V248)^(VLOOKUP(D248,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D248,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",VLOOKUP(D248,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(C248=\"a\",\nVLOOKUP(D248,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(C248=\"a\",\nVLOOKUP(D248,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(C248=\"a\",\nVLOOKUP(D248,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D249,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B249=\"B\",LEFT(J249,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"D-\",C249,\"-\",J249),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B249=\"B\",LEFT(J249,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"D-\",C249,\"-\",J249),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B249=\"B\",OR(LEFT(J249,2)=\"Sh\",LEFT(J249,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B249=\"B\",LEFT(J249,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"A-\",C249,\"-\",J249),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J249,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N249/60*K249,\nIF(OR(LEFT(J249,2)=\"Sh\",LEFT(J249,2)=\"Ld\",LEFT(J249,2)=\"Ex\"), P249*K249,\nIF(M249=0,0,(L249/M249))))","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(C249=\"a\", VLOOKUP(A249,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(C249=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(OR(C249=\"a\",C249=\"c\"), VLOOKUP(A249,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(C249=\"a\",\nVLOOKUP(D249,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",\nIF(AND(LEFT(D249,2)=\"Dz\",B249=\"B\",C249=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V249>0,\nIF(LEFT(D249,2)=\"Dz\",\nIF(AND(LEFT(D249,2)=\"Dz\",B249=\"B\",C249=\"b\"),0,\n(VLOOKUP(D249,Equipment[],Equipment!$N$2))*((V249)^(VLOOKUP(D249,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D249,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",VLOOKUP(D249,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(C249=\"a\",\nVLOOKUP(D249,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(C249=\"a\",\nVLOOKUP(D249,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(C249=\"a\",\nVLOOKUP(D249,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D250,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B250=\"B\",LEFT(J250,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"D-\",C250,\"-\",J250),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B250=\"B\",LEFT(J250,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"D-\",C250,\"-\",J250),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B250=\"B\",OR(LEFT(J250,2)=\"Sh\",LEFT(J250,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B250=\"B\",LEFT(J250,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"A-\",C250,\"-\",J250),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J250,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N250/60*K250,\nIF(OR(LEFT(J250,2)=\"Sh\",LEFT(J250,2)=\"Ld\",LEFT(J250,2)=\"Ex\"), P250*K250,\nIF(M250=0,0,(L250/M250))))","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(C250=\"a\", VLOOKUP(A250,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(C250=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(OR(C250=\"a\",C250=\"c\"), VLOOKUP(A250,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(C250=\"a\",\nVLOOKUP(D250,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",\nIF(AND(LEFT(D250,2)=\"Dz\",B250=\"B\",C250=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V250>0,\nIF(LEFT(D250,2)=\"Dz\",\nIF(AND(LEFT(D250,2)=\"Dz\",B250=\"B\",C250=\"b\"),0,\n(VLOOKUP(D250,Equipment[],Equipment!$N$2))*((V250)^(VLOOKUP(D250,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D250,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",VLOOKUP(D250,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(C250=\"a\",\nVLOOKUP(D250,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(C250=\"a\",\nVLOOKUP(D250,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(C250=\"a\",\nVLOOKUP(D250,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D251,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B251=\"B\",LEFT(J251,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"D-\",C251,\"-\",J251),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B251=\"B\",LEFT(J251,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"D-\",C251,\"-\",J251),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B251=\"B\",OR(LEFT(J251,2)=\"Sh\",LEFT(J251,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B251=\"B\",LEFT(J251,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"A-\",C251,\"-\",J251),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J251,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N251/60*K251,\nIF(OR(LEFT(J251,2)=\"Sh\",LEFT(J251,2)=\"Ld\",LEFT(J251,2)=\"Ex\"), P251*K251,\nIF(M251=0,0,(L251/M251))))","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(C251=\"a\", VLOOKUP(A251,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(C251=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(OR(C251=\"a\",C251=\"c\"), VLOOKUP(A251,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(C251=\"a\",\nVLOOKUP(D251,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",\nIF(AND(LEFT(D251,2)=\"Dz\",B251=\"B\",C251=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V251>0,\nIF(LEFT(D251,2)=\"Dz\",\nIF(AND(LEFT(D251,2)=\"Dz\",B251=\"B\",C251=\"b\"),0,\n(VLOOKUP(D251,Equipment[],Equipment!$N$2))*((V251)^(VLOOKUP(D251,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D251,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",VLOOKUP(D251,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(C251=\"a\",\nVLOOKUP(D251,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(C251=\"a\",\nVLOOKUP(D251,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(C251=\"a\",\nVLOOKUP(D251,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D252,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B252=\"B\",LEFT(J252,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"D-\",C252,\"-\",J252),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B252=\"B\",LEFT(J252,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"D-\",C252,\"-\",J252),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B252=\"B\",OR(LEFT(J252,2)=\"Sh\",LEFT(J252,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B252=\"B\",LEFT(J252,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"A-\",C252,\"-\",J252),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J252,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N252/60*K252,\nIF(OR(LEFT(J252,2)=\"Sh\",LEFT(J252,2)=\"Ld\",LEFT(J252,2)=\"Ex\"), P252*K252,\nIF(M252=0,0,(L252/M252))))","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(C252=\"a\", VLOOKUP(A252,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(C252=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(OR(C252=\"a\",C252=\"c\"), VLOOKUP(A252,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(C252=\"a\",\nVLOOKUP(D252,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",\nIF(AND(LEFT(D252,2)=\"Dz\",B252=\"B\",C252=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V252>0,\nIF(LEFT(D252,2)=\"Dz\",\nIF(AND(LEFT(D252,2)=\"Dz\",B252=\"B\",C252=\"b\"),0,\n(VLOOKUP(D252,Equipment[],Equipment!$N$2))*((V252)^(VLOOKUP(D252,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D252,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",VLOOKUP(D252,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(C252=\"a\",\nVLOOKUP(D252,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(C252=\"a\",\nVLOOKUP(D252,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(C252=\"a\",\nVLOOKUP(D252,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D253,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B253=\"B\",LEFT(J253,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"D-\",C253,\"-\",J253),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B253=\"B\",LEFT(J253,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"D-\",C253,\"-\",J253),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B253=\"B\",OR(LEFT(J253,2)=\"Sh\",LEFT(J253,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B253=\"B\",LEFT(J253,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"A-\",C253,\"-\",J253),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J253,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N253/60*K253,\nIF(OR(LEFT(J253,2)=\"Sh\",LEFT(J253,2)=\"Ld\",LEFT(J253,2)=\"Ex\"), P253*K253,\nIF(M253=0,0,(L253/M253))))","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(C253=\"a\", VLOOKUP(A253,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(C253=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(OR(C253=\"a\",C253=\"c\"), VLOOKUP(A253,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(C253=\"a\",\nVLOOKUP(D253,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",\nIF(AND(LEFT(D253,2)=\"Dz\",B253=\"B\",C253=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V253>0,\nIF(LEFT(D253,2)=\"Dz\",\nIF(AND(LEFT(D253,2)=\"Dz\",B253=\"B\",C253=\"b\"),0,\n(VLOOKUP(D253,Equipment[],Equipment!$N$2))*((V253)^(VLOOKUP(D253,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D253,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",VLOOKUP(D253,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(C253=\"a\",\nVLOOKUP(D253,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(C253=\"a\",\nVLOOKUP(D253,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(C253=\"a\",\nVLOOKUP(D253,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D254,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B254=\"B\",LEFT(J254,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"D-\",C254,\"-\",J254),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B254=\"B\",LEFT(J254,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"D-\",C254,\"-\",J254),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B254=\"B\",OR(LEFT(J254,2)=\"Sh\",LEFT(J254,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B254=\"B\",LEFT(J254,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"A-\",C254,\"-\",J254),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J254,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N254/60*K254,\nIF(OR(LEFT(J254,2)=\"Sh\",LEFT(J254,2)=\"Ld\",LEFT(J254,2)=\"Ex\"), P254*K254,\nIF(M254=0,0,(L254/M254))))","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(C254=\"a\", VLOOKUP(A254,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(C254=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(OR(C254=\"a\",C254=\"c\"), VLOOKUP(A254,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(C254=\"a\",\nVLOOKUP(D254,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",\nIF(AND(LEFT(D254,2)=\"Dz\",B254=\"B\",C254=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V254>0,\nIF(LEFT(D254,2)=\"Dz\",\nIF(AND(LEFT(D254,2)=\"Dz\",B254=\"B\",C254=\"b\"),0,\n(VLOOKUP(D254,Equipment[],Equipment!$N$2))*((V254)^(VLOOKUP(D254,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D254,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",VLOOKUP(D254,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(C254=\"a\",\nVLOOKUP(D254,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(C254=\"a\",\nVLOOKUP(D254,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(C254=\"a\",\nVLOOKUP(D254,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D255,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B255=\"B\",LEFT(J255,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"D-\",C255,\"-\",J255),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B255=\"B\",LEFT(J255,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"D-\",C255,\"-\",J255),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B255=\"B\",OR(LEFT(J255,2)=\"Sh\",LEFT(J255,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B255=\"B\",LEFT(J255,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"A-\",C255,\"-\",J255),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J255,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N255/60*K255,\nIF(OR(LEFT(J255,2)=\"Sh\",LEFT(J255,2)=\"Ld\",LEFT(J255,2)=\"Ex\"), P255*K255,\nIF(M255=0,0,(L255/M255))))","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(C255=\"a\", VLOOKUP(A255,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(C255=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(OR(C255=\"a\",C255=\"c\"), VLOOKUP(A255,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(C255=\"a\",\nVLOOKUP(D255,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",\nIF(AND(LEFT(D255,2)=\"Dz\",B255=\"B\",C255=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V255>0,\nIF(LEFT(D255,2)=\"Dz\",\nIF(AND(LEFT(D255,2)=\"Dz\",B255=\"B\",C255=\"b\"),0,\n(VLOOKUP(D255,Equipment[],Equipment!$N$2))*((V255)^(VLOOKUP(D255,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D255,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",VLOOKUP(D255,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(C255=\"a\",\nVLOOKUP(D255,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(C255=\"a\",\nVLOOKUP(D255,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(C255=\"a\",\nVLOOKUP(D255,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D256,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B256=\"B\",LEFT(J256,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"D-\",C256,\"-\",J256),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B256=\"B\",LEFT(J256,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"D-\",C256,\"-\",J256),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B256=\"B\",OR(LEFT(J256,2)=\"Sh\",LEFT(J256,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B256=\"B\",LEFT(J256,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"A-\",C256,\"-\",J256),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J256,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N256/60*K256,\nIF(OR(LEFT(J256,2)=\"Sh\",LEFT(J256,2)=\"Ld\",LEFT(J256,2)=\"Ex\"), P256*K256,\nIF(M256=0,0,(L256/M256))))","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(C256=\"a\", VLOOKUP(A256,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(C256=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(OR(C256=\"a\",C256=\"c\"), VLOOKUP(A256,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(C256=\"a\",\nVLOOKUP(D256,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",\nIF(AND(LEFT(D256,2)=\"Dz\",B256=\"B\",C256=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V256>0,\nIF(LEFT(D256,2)=\"Dz\",\nIF(AND(LEFT(D256,2)=\"Dz\",B256=\"B\",C256=\"b\"),0,\n(VLOOKUP(D256,Equipment[],Equipment!$N$2))*((V256)^(VLOOKUP(D256,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D256,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",VLOOKUP(D256,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(C256=\"a\",\nVLOOKUP(D256,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(C256=\"a\",\nVLOOKUP(D256,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(C256=\"a\",\nVLOOKUP(D256,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D257,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B257=\"B\",LEFT(J257,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"D-\",C257,\"-\",J257),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B257=\"B\",LEFT(J257,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"D-\",C257,\"-\",J257),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B257=\"B\",OR(LEFT(J257,2)=\"Sh\",LEFT(J257,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B257=\"B\",LEFT(J257,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"A-\",C257,\"-\",J257),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J257,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N257/60*K257,\nIF(OR(LEFT(J257,2)=\"Sh\",LEFT(J257,2)=\"Ld\",LEFT(J257,2)=\"Ex\"), P257*K257,\nIF(M257=0,0,(L257/M257))))","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(C257=\"a\", VLOOKUP(A257,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(C257=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(OR(C257=\"a\",C257=\"c\"), VLOOKUP(A257,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(C257=\"a\",\nVLOOKUP(D257,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",\nIF(AND(LEFT(D257,2)=\"Dz\",B257=\"B\",C257=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V257>0,\nIF(LEFT(D257,2)=\"Dz\",\nIF(AND(LEFT(D257,2)=\"Dz\",B257=\"B\",C257=\"b\"),0,\n(VLOOKUP(D257,Equipment[],Equipment!$N$2))*((V257)^(VLOOKUP(D257,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D257,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",VLOOKUP(D257,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(C257=\"a\",\nVLOOKUP(D257,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(C257=\"a\",\nVLOOKUP(D257,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(C257=\"a\",\nVLOOKUP(D257,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D258,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B258=\"B\",LEFT(J258,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"D-\",C258,\"-\",J258),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B258=\"B\",LEFT(J258,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"D-\",C258,\"-\",J258),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B258=\"B\",OR(LEFT(J258,2)=\"Sh\",LEFT(J258,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B258=\"B\",LEFT(J258,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"A-\",C258,\"-\",J258),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J258,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N258/60*K258,\nIF(OR(LEFT(J258,2)=\"Sh\",LEFT(J258,2)=\"Ld\",LEFT(J258,2)=\"Ex\"), P258*K258,\nIF(M258=0,0,(L258/M258))))","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(C258=\"a\", VLOOKUP(A258,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(C258=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(OR(C258=\"a\",C258=\"c\"), VLOOKUP(A258,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(C258=\"a\",\nVLOOKUP(D258,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",\nIF(AND(LEFT(D258,2)=\"Dz\",B258=\"B\",C258=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V258>0,\nIF(LEFT(D258,2)=\"Dz\",\nIF(AND(LEFT(D258,2)=\"Dz\",B258=\"B\",C258=\"b\"),0,\n(VLOOKUP(D258,Equipment[],Equipment!$N$2))*((V258)^(VLOOKUP(D258,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D258,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",VLOOKUP(D258,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(C258=\"a\",\nVLOOKUP(D258,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(C258=\"a\",\nVLOOKUP(D258,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(C258=\"a\",\nVLOOKUP(D258,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D259,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B259=\"B\",LEFT(J259,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"D-\",C259,\"-\",J259),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B259=\"B\",LEFT(J259,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"D-\",C259,\"-\",J259),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B259=\"B\",OR(LEFT(J259,2)=\"Sh\",LEFT(J259,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B259=\"B\",LEFT(J259,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"A-\",C259,\"-\",J259),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J259,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N259/60*K259,\nIF(OR(LEFT(J259,2)=\"Sh\",LEFT(J259,2)=\"Ld\",LEFT(J259,2)=\"Ex\"), P259*K259,\nIF(M259=0,0,(L259/M259))))","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(C259=\"a\", VLOOKUP(A259,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(C259=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(OR(C259=\"a\",C259=\"c\"), VLOOKUP(A259,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(C259=\"a\",\nVLOOKUP(D259,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",\nIF(AND(LEFT(D259,2)=\"Dz\",B259=\"B\",C259=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V259>0,\nIF(LEFT(D259,2)=\"Dz\",\nIF(AND(LEFT(D259,2)=\"Dz\",B259=\"B\",C259=\"b\"),0,\n(VLOOKUP(D259,Equipment[],Equipment!$N$2))*((V259)^(VLOOKUP(D259,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D259,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",VLOOKUP(D259,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(C259=\"a\",\nVLOOKUP(D259,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(C259=\"a\",\nVLOOKUP(D259,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(C259=\"a\",\nVLOOKUP(D259,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D260,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B260=\"B\",LEFT(J260,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"D-\",C260,\"-\",J260),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B260=\"B\",LEFT(J260,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"D-\",C260,\"-\",J260),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B260=\"B\",OR(LEFT(J260,2)=\"Sh\",LEFT(J260,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B260=\"B\",LEFT(J260,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"A-\",C260,\"-\",J260),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J260,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N260/60*K260,\nIF(OR(LEFT(J260,2)=\"Sh\",LEFT(J260,2)=\"Ld\",LEFT(J260,2)=\"Ex\"), P260*K260,\nIF(M260=0,0,(L260/M260))))","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(C260=\"a\", VLOOKUP(A260,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(C260=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(OR(C260=\"a\",C260=\"c\"), VLOOKUP(A260,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(C260=\"a\",\nVLOOKUP(D260,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",\nIF(AND(LEFT(D260,2)=\"Dz\",B260=\"B\",C260=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V260>0,\nIF(LEFT(D260,2)=\"Dz\",\nIF(AND(LEFT(D260,2)=\"Dz\",B260=\"B\",C260=\"b\"),0,\n(VLOOKUP(D260,Equipment[],Equipment!$N$2))*((V260)^(VLOOKUP(D260,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D260,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",VLOOKUP(D260,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(C260=\"a\",\nVLOOKUP(D260,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(C260=\"a\",\nVLOOKUP(D260,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(C260=\"a\",\nVLOOKUP(D260,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D261,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B261=\"B\",LEFT(J261,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"D-\",C261,\"-\",J261),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B261=\"B\",LEFT(J261,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"D-\",C261,\"-\",J261),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B261=\"B\",OR(LEFT(J261,2)=\"Sh\",LEFT(J261,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B261=\"B\",LEFT(J261,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"A-\",C261,\"-\",J261),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J261,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N261/60*K261,\nIF(OR(LEFT(J261,2)=\"Sh\",LEFT(J261,2)=\"Ld\",LEFT(J261,2)=\"Ex\"), P261*K261,\nIF(M261=0,0,(L261/M261))))","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(C261=\"a\", VLOOKUP(A261,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(C261=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(OR(C261=\"a\",C261=\"c\"), VLOOKUP(A261,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(C261=\"a\",\nVLOOKUP(D261,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",\nIF(AND(LEFT(D261,2)=\"Dz\",B261=\"B\",C261=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V261>0,\nIF(LEFT(D261,2)=\"Dz\",\nIF(AND(LEFT(D261,2)=\"Dz\",B261=\"B\",C261=\"b\"),0,\n(VLOOKUP(D261,Equipment[],Equipment!$N$2))*((V261)^(VLOOKUP(D261,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D261,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",VLOOKUP(D261,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(C261=\"a\",\nVLOOKUP(D261,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(C261=\"a\",\nVLOOKUP(D261,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(C261=\"a\",\nVLOOKUP(D261,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D262,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B262=\"B\",LEFT(J262,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"D-\",C262,\"-\",J262),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B262=\"B\",LEFT(J262,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"D-\",C262,\"-\",J262),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B262=\"B\",OR(LEFT(J262,2)=\"Sh\",LEFT(J262,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B262=\"B\",LEFT(J262,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"A-\",C262,\"-\",J262),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J262,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N262/60*K262,\nIF(OR(LEFT(J262,2)=\"Sh\",LEFT(J262,2)=\"Ld\",LEFT(J262,2)=\"Ex\"), P262*K262,\nIF(M262=0,0,(L262/M262))))","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(C262=\"a\", VLOOKUP(A262,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(C262=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(OR(C262=\"a\",C262=\"c\"), VLOOKUP(A262,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(C262=\"a\",\nVLOOKUP(D262,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",\nIF(AND(LEFT(D262,2)=\"Dz\",B262=\"B\",C262=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V262>0,\nIF(LEFT(D262,2)=\"Dz\",\nIF(AND(LEFT(D262,2)=\"Dz\",B262=\"B\",C262=\"b\"),0,\n(VLOOKUP(D262,Equipment[],Equipment!$N$2))*((V262)^(VLOOKUP(D262,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D262,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",VLOOKUP(D262,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(C262=\"a\",\nVLOOKUP(D262,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(C262=\"a\",\nVLOOKUP(D262,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(C262=\"a\",\nVLOOKUP(D262,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D263,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B263=\"B\",LEFT(J263,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"D-\",C263,\"-\",J263),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B263=\"B\",LEFT(J263,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"D-\",C263,\"-\",J263),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B263=\"B\",OR(LEFT(J263,2)=\"Sh\",LEFT(J263,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B263=\"B\",LEFT(J263,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"A-\",C263,\"-\",J263),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J263,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N263/60*K263,\nIF(OR(LEFT(J263,2)=\"Sh\",LEFT(J263,2)=\"Ld\",LEFT(J263,2)=\"Ex\"), P263*K263,\nIF(M263=0,0,(L263/M263))))","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(C263=\"a\", VLOOKUP(A263,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(C263=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(OR(C263=\"a\",C263=\"c\"), VLOOKUP(A263,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(C263=\"a\",\nVLOOKUP(D263,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",\nIF(AND(LEFT(D263,2)=\"Dz\",B263=\"B\",C263=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V263>0,\nIF(LEFT(D263,2)=\"Dz\",\nIF(AND(LEFT(D263,2)=\"Dz\",B263=\"B\",C263=\"b\"),0,\n(VLOOKUP(D263,Equipment[],Equipment!$N$2))*((V263)^(VLOOKUP(D263,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D263,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",VLOOKUP(D263,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(C263=\"a\",\nVLOOKUP(D263,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(C263=\"a\",\nVLOOKUP(D263,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(C263=\"a\",\nVLOOKUP(D263,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D264,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B264=\"B\",LEFT(J264,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"D-\",C264,\"-\",J264),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B264=\"B\",LEFT(J264,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"D-\",C264,\"-\",J264),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B264=\"B\",OR(LEFT(J264,2)=\"Sh\",LEFT(J264,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B264=\"B\",LEFT(J264,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"A-\",C264,\"-\",J264),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J264,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N264/60*K264,\nIF(OR(LEFT(J264,2)=\"Sh\",LEFT(J264,2)=\"Ld\",LEFT(J264,2)=\"Ex\"), P264*K264,\nIF(M264=0,0,(L264/M264))))","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(C264=\"a\", VLOOKUP(A264,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(C264=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(OR(C264=\"a\",C264=\"c\"), VLOOKUP(A264,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(C264=\"a\",\nVLOOKUP(D264,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",\nIF(AND(LEFT(D264,2)=\"Dz\",B264=\"B\",C264=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V264>0,\nIF(LEFT(D264,2)=\"Dz\",\nIF(AND(LEFT(D264,2)=\"Dz\",B264=\"B\",C264=\"b\"),0,\n(VLOOKUP(D264,Equipment[],Equipment!$N$2))*((V264)^(VLOOKUP(D264,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D264,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",VLOOKUP(D264,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(C264=\"a\",\nVLOOKUP(D264,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(C264=\"a\",\nVLOOKUP(D264,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(C264=\"a\",\nVLOOKUP(D264,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D265,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B265=\"B\",LEFT(J265,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"D-\",C265,\"-\",J265),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B265=\"B\",LEFT(J265,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"D-\",C265,\"-\",J265),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B265=\"B\",OR(LEFT(J265,2)=\"Sh\",LEFT(J265,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B265=\"B\",LEFT(J265,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"A-\",C265,\"-\",J265),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J265,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N265/60*K265,\nIF(OR(LEFT(J265,2)=\"Sh\",LEFT(J265,2)=\"Ld\",LEFT(J265,2)=\"Ex\"), P265*K265,\nIF(M265=0,0,(L265/M265))))","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(C265=\"a\", VLOOKUP(A265,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(C265=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(OR(C265=\"a\",C265=\"c\"), VLOOKUP(A265,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(C265=\"a\",\nVLOOKUP(D265,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",\nIF(AND(LEFT(D265,2)=\"Dz\",B265=\"B\",C265=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V265>0,\nIF(LEFT(D265,2)=\"Dz\",\nIF(AND(LEFT(D265,2)=\"Dz\",B265=\"B\",C265=\"b\"),0,\n(VLOOKUP(D265,Equipment[],Equipment!$N$2))*((V265)^(VLOOKUP(D265,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D265,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",VLOOKUP(D265,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(C265=\"a\",\nVLOOKUP(D265,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(C265=\"a\",\nVLOOKUP(D265,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(C265=\"a\",\nVLOOKUP(D265,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D266,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B266=\"B\",LEFT(J266,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"D-\",C266,\"-\",J266),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B266=\"B\",LEFT(J266,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"D-\",C266,\"-\",J266),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B266=\"B\",OR(LEFT(J266,2)=\"Sh\",LEFT(J266,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B266=\"B\",LEFT(J266,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"A-\",C266,\"-\",J266),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J266,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N266/60*K266,\nIF(OR(LEFT(J266,2)=\"Sh\",LEFT(J266,2)=\"Ld\",LEFT(J266,2)=\"Ex\"), P266*K266,\nIF(M266=0,0,(L266/M266))))","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(C266=\"a\", VLOOKUP(A266,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(C266=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(OR(C266=\"a\",C266=\"c\"), VLOOKUP(A266,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(C266=\"a\",\nVLOOKUP(D266,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",\nIF(AND(LEFT(D266,2)=\"Dz\",B266=\"B\",C266=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V266>0,\nIF(LEFT(D266,2)=\"Dz\",\nIF(AND(LEFT(D266,2)=\"Dz\",B266=\"B\",C266=\"b\"),0,\n(VLOOKUP(D266,Equipment[],Equipment!$N$2))*((V266)^(VLOOKUP(D266,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D266,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",VLOOKUP(D266,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(C266=\"a\",\nVLOOKUP(D266,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(C266=\"a\",\nVLOOKUP(D266,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(C266=\"a\",\nVLOOKUP(D266,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D267,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B267=\"B\",LEFT(J267,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"D-\",C267,\"-\",J267),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B267=\"B\",LEFT(J267,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"D-\",C267,\"-\",J267),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B267=\"B\",OR(LEFT(J267,2)=\"Sh\",LEFT(J267,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B267=\"B\",LEFT(J267,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"A-\",C267,\"-\",J267),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J267,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N267/60*K267,\nIF(OR(LEFT(J267,2)=\"Sh\",LEFT(J267,2)=\"Ld\",LEFT(J267,2)=\"Ex\"), P267*K267,\nIF(M267=0,0,(L267/M267))))","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(C267=\"a\", VLOOKUP(A267,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(C267=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(OR(C267=\"a\",C267=\"c\"), VLOOKUP(A267,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(C267=\"a\",\nVLOOKUP(D267,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",\nIF(AND(LEFT(D267,2)=\"Dz\",B267=\"B\",C267=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V267>0,\nIF(LEFT(D267,2)=\"Dz\",\nIF(AND(LEFT(D267,2)=\"Dz\",B267=\"B\",C267=\"b\"),0,\n(VLOOKUP(D267,Equipment[],Equipment!$N$2))*((V267)^(VLOOKUP(D267,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D267,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",VLOOKUP(D267,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(C267=\"a\",\nVLOOKUP(D267,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(C267=\"a\",\nVLOOKUP(D267,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(C267=\"a\",\nVLOOKUP(D267,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D268,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B268=\"B\",LEFT(J268,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"D-\",C268,\"-\",J268),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B268=\"B\",LEFT(J268,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"D-\",C268,\"-\",J268),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B268=\"B\",OR(LEFT(J268,2)=\"Sh\",LEFT(J268,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B268=\"B\",LEFT(J268,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"A-\",C268,\"-\",J268),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J268,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N268/60*K268,\nIF(OR(LEFT(J268,2)=\"Sh\",LEFT(J268,2)=\"Ld\",LEFT(J268,2)=\"Ex\"), P268*K268,\nIF(M268=0,0,(L268/M268))))","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(C268=\"a\", VLOOKUP(A268,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(C268=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(OR(C268=\"a\",C268=\"c\"), VLOOKUP(A268,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(C268=\"a\",\nVLOOKUP(D268,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",\nIF(AND(LEFT(D268,2)=\"Dz\",B268=\"B\",C268=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V268>0,\nIF(LEFT(D268,2)=\"Dz\",\nIF(AND(LEFT(D268,2)=\"Dz\",B268=\"B\",C268=\"b\"),0,\n(VLOOKUP(D268,Equipment[],Equipment!$N$2))*((V268)^(VLOOKUP(D268,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D268,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",VLOOKUP(D268,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(C268=\"a\",\nVLOOKUP(D268,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(C268=\"a\",\nVLOOKUP(D268,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(C268=\"a\",\nVLOOKUP(D268,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D269,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B269=\"B\",LEFT(J269,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"D-\",C269,\"-\",J269),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B269=\"B\",LEFT(J269,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"D-\",C269,\"-\",J269),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B269=\"B\",OR(LEFT(J269,2)=\"Sh\",LEFT(J269,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B269=\"B\",LEFT(J269,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"A-\",C269,\"-\",J269),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J269,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N269/60*K269,\nIF(OR(LEFT(J269,2)=\"Sh\",LEFT(J269,2)=\"Ld\",LEFT(J269,2)=\"Ex\"), P269*K269,\nIF(M269=0,0,(L269/M269))))","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(C269=\"a\", VLOOKUP(A269,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(C269=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(OR(C269=\"a\",C269=\"c\"), VLOOKUP(A269,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(C269=\"a\",\nVLOOKUP(D269,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",\nIF(AND(LEFT(D269,2)=\"Dz\",B269=\"B\",C269=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V269>0,\nIF(LEFT(D269,2)=\"Dz\",\nIF(AND(LEFT(D269,2)=\"Dz\",B269=\"B\",C269=\"b\"),0,\n(VLOOKUP(D269,Equipment[],Equipment!$N$2))*((V269)^(VLOOKUP(D269,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D269,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",VLOOKUP(D269,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(C269=\"a\",\nVLOOKUP(D269,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(C269=\"a\",\nVLOOKUP(D269,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(C269=\"a\",\nVLOOKUP(D269,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D270,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B270=\"B\",LEFT(J270,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"D-\",C270,\"-\",J270),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B270=\"B\",LEFT(J270,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"D-\",C270,\"-\",J270),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B270=\"B\",OR(LEFT(J270,2)=\"Sh\",LEFT(J270,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B270=\"B\",LEFT(J270,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"A-\",C270,\"-\",J270),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J270,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N270/60*K270,\nIF(OR(LEFT(J270,2)=\"Sh\",LEFT(J270,2)=\"Ld\",LEFT(J270,2)=\"Ex\"), P270*K270,\nIF(M270=0,0,(L270/M270))))","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(C270=\"a\", VLOOKUP(A270,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(C270=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(OR(C270=\"a\",C270=\"c\"), VLOOKUP(A270,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(C270=\"a\",\nVLOOKUP(D270,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",\nIF(AND(LEFT(D270,2)=\"Dz\",B270=\"B\",C270=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V270>0,\nIF(LEFT(D270,2)=\"Dz\",\nIF(AND(LEFT(D270,2)=\"Dz\",B270=\"B\",C270=\"b\"),0,\n(VLOOKUP(D270,Equipment[],Equipment!$N$2))*((V270)^(VLOOKUP(D270,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D270,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",VLOOKUP(D270,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(C270=\"a\",\nVLOOKUP(D270,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(C270=\"a\",\nVLOOKUP(D270,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(C270=\"a\",\nVLOOKUP(D270,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D271,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B271=\"B\",LEFT(J271,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"D-\",C271,\"-\",J271),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B271=\"B\",LEFT(J271,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"D-\",C271,\"-\",J271),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B271=\"B\",OR(LEFT(J271,2)=\"Sh\",LEFT(J271,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B271=\"B\",LEFT(J271,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"A-\",C271,\"-\",J271),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J271,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N271/60*K271,\nIF(OR(LEFT(J271,2)=\"Sh\",LEFT(J271,2)=\"Ld\",LEFT(J271,2)=\"Ex\"), P271*K271,\nIF(M271=0,0,(L271/M271))))","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(C271=\"a\", VLOOKUP(A271,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(C271=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(OR(C271=\"a\",C271=\"c\"), VLOOKUP(A271,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(C271=\"a\",\nVLOOKUP(D271,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",\nIF(AND(LEFT(D271,2)=\"Dz\",B271=\"B\",C271=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V271>0,\nIF(LEFT(D271,2)=\"Dz\",\nIF(AND(LEFT(D271,2)=\"Dz\",B271=\"B\",C271=\"b\"),0,\n(VLOOKUP(D271,Equipment[],Equipment!$N$2))*((V271)^(VLOOKUP(D271,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D271,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",VLOOKUP(D271,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(C271=\"a\",\nVLOOKUP(D271,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(C271=\"a\",\nVLOOKUP(D271,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(C271=\"a\",\nVLOOKUP(D271,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D272,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B272=\"B\",LEFT(J272,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"D-\",C272,\"-\",J272),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B272=\"B\",LEFT(J272,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"D-\",C272,\"-\",J272),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B272=\"B\",OR(LEFT(J272,2)=\"Sh\",LEFT(J272,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B272=\"B\",LEFT(J272,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"A-\",C272,\"-\",J272),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J272,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N272/60*K272,\nIF(OR(LEFT(J272,2)=\"Sh\",LEFT(J272,2)=\"Ld\",LEFT(J272,2)=\"Ex\"), P272*K272,\nIF(M272=0,0,(L272/M272))))","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(C272=\"a\", VLOOKUP(A272,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(C272=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(OR(C272=\"a\",C272=\"c\"), VLOOKUP(A272,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(C272=\"a\",\nVLOOKUP(D272,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",\nIF(AND(LEFT(D272,2)=\"Dz\",B272=\"B\",C272=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V272>0,\nIF(LEFT(D272,2)=\"Dz\",\nIF(AND(LEFT(D272,2)=\"Dz\",B272=\"B\",C272=\"b\"),0,\n(VLOOKUP(D272,Equipment[],Equipment!$N$2))*((V272)^(VLOOKUP(D272,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D272,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",VLOOKUP(D272,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(C272=\"a\",\nVLOOKUP(D272,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(C272=\"a\",\nVLOOKUP(D272,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(C272=\"a\",\nVLOOKUP(D272,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(AND(B273=\"B\",LEFT(D273,2)=\"Dz\"),\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Ld1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Ld1\"))=1),\"Ld1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Ld2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Ld2\"))=1),\"Ld2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Ld3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Ld3\"))=1),\"Ld3\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Ld4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Ld4\"))=1),\"Ld4\",\nIF(\nOR(COUNTIFS($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Ld5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Ld5\"))=1),\"Ld5\",\n\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Sh1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Sh1\"))=1),\"Sh1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Sh2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Sh2\"))=1),\"Sh2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Sh3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Sh3\"))=1),\"Sh3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Sh4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Sh4\"))=1),\"Sh4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Sh5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Sh5\"))=1),\"Sh5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Ex1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Ex1\"))=1),\"Ex1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Ex2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Ex2\"))=1),\"Ex2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Ex3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Ex3\"))=1),\"Ex3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Ex4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Ex4\"))=1),\"Ex4\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Ex5\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",\"Ex5\"))=1),\"Ex5\",\n\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Sc1\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"D-\",C273,\"-\",\"Sc1\"))=1),\"Sc1\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Sc2\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"D-\",C273,\"-\",\"Sc2\"))=1),\"Sc2\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Sc3\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"D-\",C273,\"-\",\"Sc3\"))=1),\"Sc3\",\nIF(\nOR(COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Sc4\"))=1,COUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"D-\",C273,\"-\",\"Sc4\"))=1),\"Sc4\",\n\n\"Sc5\"))))))))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D273,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(C273=\"a\",\n(W273*X273*R273*(Y273/60)*S273*(2300/T273)*U273*Z273*AA273*AB273),\n0),0)","v":0},{"$f":"IF(AND(B273=\"B\",LEFT(J273,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"D-\",C273,\"-\",J273),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B273=\"B\",LEFT(J273,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"D-\",C273,\"-\",J273),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B273=\"B\",OR(LEFT(J273,2)=\"Sh\",LEFT(J273,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B273=\"B\",LEFT(J273,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",J273),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J273,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N273/60*K273,\nIF(OR(LEFT(J273,2)=\"Sh\",LEFT(J273,2)=\"Ld\",LEFT(J273,2)=\"Ex\"), P273*K273,\nIF(M273=0,0,(L273/M273))))","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(C273=\"a\", VLOOKUP(A273,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(C273=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(OR(C273=\"a\",C273=\"c\"), VLOOKUP(A273,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(C273=\"a\",\nVLOOKUP(D273,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",\nIF(AND(LEFT(D273,2)=\"Dz\",B273=\"B\",C273=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V273>0,\nIF(LEFT(D273,2)=\"Dz\",\nIF(AND(LEFT(D273,2)=\"Dz\",B273=\"B\",C273=\"b\"),0,\n(VLOOKUP(D273,Equipment[],Equipment!$N$2))*((V273)^(VLOOKUP(D273,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D273,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",VLOOKUP(D273,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(C273=\"a\",\nVLOOKUP(D273,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(C273=\"a\",\nVLOOKUP(D273,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(C273=\"a\",\nVLOOKUP(D273,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D274,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B274=\"B\",LEFT(J274,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"D-\",C274,\"-\",J274),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B274=\"B\",LEFT(J274,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"D-\",C274,\"-\",J274),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B274=\"B\",OR(LEFT(J274,2)=\"Sh\",LEFT(J274,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B274=\"B\",LEFT(J274,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"A-\",C274,\"-\",J274),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J274,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N274/60*K274,\nIF(OR(LEFT(J274,2)=\"Sh\",LEFT(J274,2)=\"Ld\",LEFT(J274,2)=\"Ex\"), P274*K274,\nIF(M274=0,0,(L274/M274))))","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(C274=\"a\", VLOOKUP(A274,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(C274=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(OR(C274=\"a\",C274=\"c\"), VLOOKUP(A274,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(C274=\"a\",\nVLOOKUP(D274,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",\nIF(AND(LEFT(D274,2)=\"Dz\",B274=\"B\",C274=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V274>0,\nIF(LEFT(D274,2)=\"Dz\",\nIF(AND(LEFT(D274,2)=\"Dz\",B274=\"B\",C274=\"b\"),0,\n(VLOOKUP(D274,Equipment[],Equipment!$N$2))*((V274)^(VLOOKUP(D274,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D274,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",VLOOKUP(D274,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(C274=\"a\",\nVLOOKUP(D274,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(C274=\"a\",\nVLOOKUP(D274,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(C274=\"a\",\nVLOOKUP(D274,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D275,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B275=\"B\",LEFT(J275,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"D-\",C275,\"-\",J275),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B275=\"B\",LEFT(J275,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"D-\",C275,\"-\",J275),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B275=\"B\",OR(LEFT(J275,2)=\"Sh\",LEFT(J275,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B275=\"B\",LEFT(J275,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"A-\",C275,\"-\",J275),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J275,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N275/60*K275,\nIF(OR(LEFT(J275,2)=\"Sh\",LEFT(J275,2)=\"Ld\",LEFT(J275,2)=\"Ex\"), P275*K275,\nIF(M275=0,0,(L275/M275))))","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(C275=\"a\", VLOOKUP(A275,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(C275=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(OR(C275=\"a\",C275=\"c\"), VLOOKUP(A275,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(C275=\"a\",\nVLOOKUP(D275,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",\nIF(AND(LEFT(D275,2)=\"Dz\",B275=\"B\",C275=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V275>0,\nIF(LEFT(D275,2)=\"Dz\",\nIF(AND(LEFT(D275,2)=\"Dz\",B275=\"B\",C275=\"b\"),0,\n(VLOOKUP(D275,Equipment[],Equipment!$N$2))*((V275)^(VLOOKUP(D275,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D275,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",VLOOKUP(D275,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(C275=\"a\",\nVLOOKUP(D275,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(C275=\"a\",\nVLOOKUP(D275,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(C275=\"a\",\nVLOOKUP(D275,Equipment[],Equipment!$AQ$2),0),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\",\"Enter No. Dozers\",\"--\")","v":"--"},{"$f":"IF(LEFT(D276,2)=\"Dz\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(AND(B276=\"B\",LEFT(J276,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"D-\",C276,\"-\",J276),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B276=\"B\",LEFT(J276,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"D-\",C276,\"-\",J276),'11 Scrapers'!$E$15:$AD$277,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B276=\"B\",OR(LEFT(J276,2)=\"Sh\",LEFT(J276,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$O$13-4),\nIF(AND(B276=\"B\",LEFT(J276,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"A-\",C276,\"-\",J276),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(LEFT(J276,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*N276/60*K276,\nIF(OR(LEFT(J276,2)=\"Sh\",LEFT(J276,2)=\"Ld\",LEFT(J276,2)=\"Ex\"), P276*K276,\nIF(M276=0,0,(L276/M276))))","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(C276=\"a\", VLOOKUP(A276,Quantities[], Quantities!$AH$2),0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(C276=\"a\",\n -0.02*100*'3   Material'!$J$15:$J$277+1,0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(OR(C276=\"a\",C276=\"c\"), VLOOKUP(A276,Quantities[], Quantities!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(C276=\"a\",\nVLOOKUP(D276,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",\nIF(AND(LEFT(D276,2)=\"Dz\",B276=\"B\",C276=\"b\"),0,\n'3   Material'!$I$15:$I$277),0)","v":0},{"$f":"IF(V276>0,\nIF(LEFT(D276,2)=\"Dz\",\nIF(AND(LEFT(D276,2)=\"Dz\",B276=\"B\",C276=\"b\"),0,\n(VLOOKUP(D276,Equipment[],Equipment!$N$2))*((V276)^(VLOOKUP(D276,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",\nIF(Dozer[[#This Row],[Material]]=\"a\",VLOOKUP(D276,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",VLOOKUP(D276,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(C276=\"a\",\nVLOOKUP(D276,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(C276=\"a\",\nVLOOKUP(D276,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(C276=\"a\",\nVLOOKUP(D276,Equipment[],Equipment!$AQ$2),0),0)","v":0}]

{"sheet":"6   Road Maint","index":9,"n_rows":276,"n_cols":10,"rows_kept":276,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null," ",null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,"Productivity and Hours Required for Dust Suppression and Road Maintenance",null,null,null,null,"Stockpile Spreadsheet Worksheet #6"]
[null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2019-03-29"}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"6,000 gal water truck and 14M motor grader for dust suppression and site maintenance (water truck hours and 14M hours tied to loading time for cover material) "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[null,null,null,null,null,"Sheet to which to tie hrs","10   Shovel"]
[null,null,null,null,null,"Equipment for hrs","Ld1"]
[]
[]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Road Maintenance Time (hrs)"]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D15,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A15),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D16,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A16),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D17,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A17),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D18,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A18),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D19,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A19),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D20,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A20),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D21,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A21),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D22,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A22),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D23,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A23),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D24,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A24),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D25,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A25),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D26,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A26),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D27,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A27),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D28,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A28),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D29,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A29),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D30,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A30),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D31,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A31),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D32,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A32),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D33,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A33),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D34,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A34),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D35,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A35),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D36,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A36),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D37,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A37),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D38,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A38),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D39,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A39),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D40,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A40),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D41,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A41),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D42,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A42),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D43,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A43),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D44,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A44),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D45,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A45),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D46,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A46),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D47,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A47),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D48,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A48),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D49,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A49),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D50,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A50),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D51,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A51),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D52,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A52),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D53,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A53),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D54,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A54),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D55,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A55),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D56,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A56),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D57,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A57),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D58,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A58),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D59,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A59),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D60,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D61,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A61),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D62,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A62),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D63,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A63),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D64,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A64),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D65,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A65),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D66,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A66),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D67,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A67),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D68,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A68),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D69,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A69),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D70,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A70),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D71,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A71),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D72,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A72),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D73,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A73),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D74,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A74),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D75,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A75),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D76,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A76),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D77,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A77),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D78,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A78),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D79,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A79),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D80,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A80),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D81,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A81),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D82,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A82),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D83,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A83),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D84,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A84),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D85,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A85),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D86,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A86),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D87,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A87),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D88,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A88),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D89,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A89),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D90,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A90),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D91,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A91),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D92,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A92),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D93,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A93),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D94,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A94),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D95,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A95),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D96,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A96),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D97,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A97),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D98,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A98),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D99,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A99),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D100,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A100),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D101,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A101),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D102,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A102),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D103,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A103),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D104,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A104),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D105,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A105),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D106,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A106),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D107,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A107),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D108,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A108),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D109,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A109),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D110,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A110),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D111,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A111),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D112,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A112),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D113,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A113),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D114,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A114),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D115,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A115),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D116,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A116),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D117,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A117),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D118,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A118),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D119,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A119),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D120,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A120),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D121,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A121),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D122,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A122),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D123,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A123),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D124,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A124),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D125,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A125),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D126,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A126),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D127,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A127),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D128,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A128),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D129,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A129),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D130,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A130),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D131,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A131),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D132,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A132),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D133,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A133),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D134,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A134),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D135,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A135),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D136,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A136),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D137,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A137),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D138,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A138),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D139,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A139),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D140,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A140),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D141,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A141),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D142,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A142),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D143,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A143),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D144,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A144),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D145,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A145),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D146,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A146),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D147,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A147),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D148,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A148),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D149,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A149),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D150,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A150),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D151,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A151),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D152,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A152),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D153,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A153),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D154,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A154),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D155,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A155),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D156,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A156),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D157,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A157),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D158,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A158),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D159,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A159),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D160,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A160),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D161,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A161),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D162,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A162),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D163,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A163),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D164,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A164),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D165,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A165),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D166,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A166),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D167,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A167),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D168,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A168),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D169,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A169),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D170,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A170),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D171,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A171),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D172,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A172),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D173,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A173),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D174,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A174),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D175,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A175),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D176,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A176),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D177,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A177),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D178,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A178),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D179,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A179),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D180,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A180),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D181,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A181),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D182,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A182),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D183,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A183),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D184,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A184),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D185,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A185),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D186,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A186),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D187,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A187),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D188,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A188),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D189,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A189),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D190,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A190),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D191,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A191),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D192,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A192),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D193,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A193),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D194,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A194),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D195,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A195),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D196,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A196),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D197,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A197),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D198,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A198),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D199,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A199),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D200,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A200),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D201,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A201),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D202,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A202),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D203,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A203),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D204,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A204),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D205,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A205),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D206,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A206),0)","v":506.37207981222718}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D207,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A207),0)","v":1177.6952101911309}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D208,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A208),0)","v":384.90682870064143}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D209,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A209),0)","v":96.298239017975874}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D210,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A210),0)","v":5.8425714285714294}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D211,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A211),0)","v":19.774857142857144}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D212,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A212),0)","v":25.258807746843214}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D213,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A213),0)","v":100.91973156065251}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D214,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A214),0)","v":620.90737686967248}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D215,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A215),0)","v":208.48026803766359}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D216,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A216),0)","v":189.37101142975223}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D217,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A217),0)","v":290.26421037124101}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D218,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A218),0)","v":27.009117279434822}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D219,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A219),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D220,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A220),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D221,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A221),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D222,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A222),0)","v":72.055126707964945}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D223,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A223),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D224,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A224),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D225,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A225),0)","v":54.830097814062817}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D226,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A226),0)","v":4.5854028845281808E-2}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D227,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A227),0)","v":2.786457142857143}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D228,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A228),0)","v":2.2471428571428573}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D229,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A229),0)","v":1.7424530961207085}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D230,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A230),0)","v":1.0323971304552901}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D231,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A231),0)","v":2.0673714285714286}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D232,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A232),0)","v":2.3959370473371986}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D233,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A233),0)","v":1.5665742232589377}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D234,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A234),0)","v":3.8703598456985522}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D235,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A235),0)","v":7.0166199294731122}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D236,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A236),0)","v":277.63895740976818}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D237,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A237),0)","v":8.1393173334541427}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D238,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A238),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D239,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A239),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D240,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A240),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D241,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A241),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D242,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A242),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D243,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A243),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D244,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A244),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D245,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A245),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D246,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A246),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D247,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A247),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D248,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A248),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D249,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A249),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D250,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A250),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D251,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A251),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D252,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A252),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D253,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A253),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D254,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A254),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D255,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A255),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D256,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A256),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D257,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A257),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D258,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A258),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D259,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A259),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D260,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A260),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D261,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A261),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D262,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A262),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D263,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A263),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D264,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A264),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D265,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A265),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D266,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A266),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D267,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A267),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D268,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A268),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D269,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A269),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D270,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A270),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D271,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A271),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D272,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A272),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D273,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A273),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D274,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A274),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D275,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A275),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D276,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$277,'10   Loader Shovel'!$D$15:$D$277,$G$11,'10   Loader Shovel'!$A$15:$A$277,A276),0)","v":0}]

{"sheet":"7   Ripper","index":10,"n_rows":276,"n_cols":22,"rows_kept":276,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #7"]
[null,null,null,null,null,"Productivity and Hours Required for Ripper---Equipped Dozer Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2019-03-29"}]
[]
[null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"Uses area to calculate task time"]
[null,null,null,null,null,"88 ft/min = 1 mph"]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[null,null,null,null,null,"Task time is less than 1 hour for areas smaller than productivity rate (ac/hr)"]
[]
[]
[null,null,null,null,null,null,"  "]
[null,null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Area (ac)","Productivity (ac/hr)","Task Time (hrs)","Ripping Length (ft)","Ripper Penetration (in)","Pocket Spacing (in)","Distance b/n Passes (in)","Number of Shank Pockets","Turn Time (min/pass)","Work Hour (min/hr)","Speed (mph)","1000 Ft or 100 Ft Passes/Acre","Ripped Width Plus Distance b/n Passes (ft)"]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D15,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0.01},{"$f":"IF(LEFT(D15,2)=\"Rp\",S15/(((M15/(5280*T15/60))+R15)*U15),0)","v":2.7387849079025548},{"$f":"IF(LEFT(D15,2)=\"Rp\",J15/K15,0)","v":3.6512542372881358E-3},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(A15,Quantities[],Quantities!$AL$2),0)","v":250},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AJ$2),0)","v":1},{"$f":"IF(LEFT(D15,2)=\"Rp\",43560/(M15*V15),0)","v":5.9064406779661018},{"$f":"IF(LEFT(D15,2)=\"Rp\",Q15*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O15)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D16,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0.62},{"$f":"IF(LEFT(D16,2)=\"Rp\",S16/(((M16/(5280*T16/60))+R16)*U16),0)","v":2.7387849079025548},{"$f":"IF(LEFT(D16,2)=\"Rp\",J16/K16,0)","v":0.22637776271186441},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(A16,Quantities[],Quantities!$AL$2),0)","v":250},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AJ$2),0)","v":1},{"$f":"IF(LEFT(D16,2)=\"Rp\",43560/(M16*V16),0)","v":5.9064406779661018},{"$f":"IF(LEFT(D16,2)=\"Rp\",Q16*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O16)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D17,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0.38},2.7387849079025548,0.13874766101694916,{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(A17,Quantities[],Quantities!$AL$2),0)","v":250},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AJ$2),0)","v":1},5.9064406779661018,{"$f":"IF(LEFT(D17,2)=\"Rp\",Q17*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O17)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D18,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0.2},2.7387849079025548,7.3025084745762719E-2,{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(A18,Quantities[],Quantities!$AL$2),0)","v":250},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AJ$2),0)","v":1},5.9064406779661018,{"$f":"IF(LEFT(D18,2)=\"Rp\",Q18*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O18)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D19,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":1.53},2.7387849079025548,0.55864189830508482,{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(A19,Quantities[],Quantities!$AL$2),0)","v":250},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AJ$2),0)","v":1},5.9064406779661018,{"$f":"IF(LEFT(D19,2)=\"Rp\",Q19*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O19)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D20,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(A20,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Rp\",Q20*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O20)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D21,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(A21,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Rp\",Q21*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O21)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D22,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(A22,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Rp\",Q22*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O22)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D23,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(A23,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Rp\",Q23*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O23)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D24,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(A24,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Rp\",Q24*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O24)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D25,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(A25,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Rp\",Q25*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O25)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D26,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(A26,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Rp\",Q26*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O26)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D27,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(A27,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Rp\",Q27*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O27)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D28,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(A28,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Rp\",Q28*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O28)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D29,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(A29,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Rp\",Q29*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O29)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D30,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(A30,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Rp\",Q30*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O30)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D31,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":50},2.8542126243275665,17.517966101694917,{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(A31,Quantities[],Quantities!$AL$2),0)","v":500},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AJ$2),0)","v":1},2.9532203389830509,{"$f":"IF(LEFT(D31,2)=\"Rp\",Q31*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O31)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D32,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(A32,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Rp\",Q32*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O32)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D33,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(A33,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Rp\",Q33*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O33)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D34,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(A34,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Rp\",Q34*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O34)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D35,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(A35,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Rp\",Q35*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O35)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D36,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(A36,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Rp\",Q36*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O36)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D37,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(A37,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Rp\",Q37*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O37)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D38,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(A38,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Rp\",Q38*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O38)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D39,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(A39,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Rp\",Q39*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O39)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D40,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(A40,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Rp\",Q40*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O40)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D41,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(A41,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Rp\",Q41*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O41)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D42,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(A42,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Rp\",Q42*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O42)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D43,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(A43,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Rp\",Q43*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O43)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D44,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(A44,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Rp\",Q44*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O44)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D45,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(A45,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Rp\",Q45*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O45)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D46,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(A46,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Rp\",Q46*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O46)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D47,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(A47,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Rp\",Q47*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O47)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D48,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(A48,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Rp\",Q48*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O48)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D49,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":109.9},2.9156536005851077,37.693092203389831,{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(A49,Quantities[],Quantities!$AL$2),0)","v":1000},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D49,2)=\"Rp\",Q49*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O49)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D50,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":1.3},2.9156536005851077,0.44586915254237286,{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(A50,Quantities[],Quantities!$AL$2),0)","v":1000},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D50,2)=\"Rp\",Q50*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O50)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D51,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":5.5710949219467407},2.9156536005851077,1.9107533627550077,{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(A51,Quantities[],Quantities!$AL$2),0)","v":1000},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D51,2)=\"Rp\",Q51*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O51)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D52,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":108.2},2.9156536005851077,37.110032542372878,{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(A52,Quantities[],Quantities!$AL$2),0)","v":1000},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D52,2)=\"Rp\",Q52*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O52)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D53,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":57.152000000000001},2.9156536005851077,19.601779850847457,{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(A53,Quantities[],Quantities!$AL$2),0)","v":1000},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D53,2)=\"Rp\",Q53*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O53)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D54,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(A54,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Rp\",Q54*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O54)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D55,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(A55,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Rp\",Q55*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O55)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D56,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(A56,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Rp\",Q56*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O56)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D57,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(A57,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Rp\",Q57*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O57)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D58,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(A58,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Rp\",Q58*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O58)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D59,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(A59,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Rp\",Q59*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O59)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D60,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(A60,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Rp\",Q60*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O60)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D61,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(A61,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Rp\",Q61*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O61)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D62,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(A62,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Rp\",Q62*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O62)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D63,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(A63,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Rp\",Q63*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O63)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D64,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(A64,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Rp\",Q64*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O64)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D65,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(A65,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Rp\",Q65*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O65)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D66,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(A66,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Rp\",Q66*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O66)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D67,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(A67,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Rp\",Q67*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O67)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D68,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(A68,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Rp\",Q68*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O68)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D69,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(A69,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Rp\",Q69*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O69)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D70,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(A70,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Rp\",Q70*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O70)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D71,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(A71,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Rp\",Q71*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O71)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D72,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(A72,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Rp\",Q72*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O72)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D73,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(A73,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Rp\",Q73*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O73)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D74,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(A74,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Rp\",Q74*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O74)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D75,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(A75,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Rp\",Q75*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O75)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D76,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(A76,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Rp\",Q76*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O76)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D77,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(A77,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Rp\",Q77*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O77)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D78,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(A78,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Rp\",Q78*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O78)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D79,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(A79,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Rp\",Q79*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O79)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D80,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",S80/(((M80/(5280*T80/60))+R80)*U80),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",J80/K80,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(A80,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",43560/(M80*V80),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",Q80*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O80)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D81,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(A81,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Rp\",Q81*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O81)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D82,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(A82,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Rp\",Q82*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O82)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D83,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(A83,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Rp\",Q83*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O83)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D84,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(A84,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D84,2)=\"Rp\",Q84*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O84)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D85,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(A85,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Rp\",Q85*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O85)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D86,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(A86,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Rp\",Q86*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O86)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D87,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(A87,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Rp\",Q87*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O87)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D88,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(A88,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Rp\",Q88*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O88)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D89,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(A89,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Rp\",Q89*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O89)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D90,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(A90,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Rp\",Q90*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O90)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D91,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(A91,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Rp\",Q91*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O91)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D92,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(A92,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Rp\",Q92*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O92)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D93,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(A93,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Rp\",Q93*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O93)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D94,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(A94,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Rp\",Q94*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O94)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D95,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(A95,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Rp\",Q95*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O95)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D96,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(A96,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Rp\",Q96*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O96)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D97,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(A97,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Rp\",Q97*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O97)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D98,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(A98,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Rp\",Q98*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O98)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D99,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(A99,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Rp\",Q99*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O99)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D100,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(A100,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Rp\",Q100*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O100)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D101,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(A101,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Rp\",Q101*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O101)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D102,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(A102,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Rp\",Q102*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O102)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D103,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(A103,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Rp\",Q103*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O103)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D104,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(A104,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Rp\",Q104*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O104)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D105,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(A105,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Rp\",Q105*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O105)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D106,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(A106,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Rp\",Q106*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O106)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D107,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(A107,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Rp\",Q107*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O107)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D108,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(A108,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Rp\",Q108*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O108)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D109,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(A109,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Rp\",Q109*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O109)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D110,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(A110,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Rp\",Q110*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O110)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D111,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(A111,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Rp\",Q111*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O111)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D112,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(A112,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Rp\",Q112*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O112)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D113,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(A113,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Rp\",Q113*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O113)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D114,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(A114,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Rp\",Q114*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O114)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D115,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(A115,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Rp\",Q115*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O115)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D116,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(A116,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Rp\",Q116*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O116)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D117,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(A117,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Rp\",Q117*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O117)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D118,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(A118,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Rp\",Q118*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O118)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D119,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(A119,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Rp\",Q119*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O119)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D120,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(A120,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D120,2)=\"Rp\",Q120*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O120)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D121,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(A121,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D121,2)=\"Rp\",Q121*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O121)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D122,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(A122,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D122,2)=\"Rp\",Q122*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O122)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D123,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(A123,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D123,2)=\"Rp\",Q123*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O123)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D124,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(A124,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D124,2)=\"Rp\",Q124*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O124)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D125,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(A125,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D125,2)=\"Rp\",Q125*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O125)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D126,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(A126,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D126,2)=\"Rp\",Q126*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O126)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D127,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(A127,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D127,2)=\"Rp\",Q127*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O127)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D128,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(A128,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D128,2)=\"Rp\",Q128*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O128)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D129,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(A129,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D129,2)=\"Rp\",Q129*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O129)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D130,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(A130,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D130,2)=\"Rp\",Q130*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O130)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D131,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(A131,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D131,2)=\"Rp\",Q131*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O131)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D132,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(A132,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D132,2)=\"Rp\",Q132*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O132)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D133,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(A133,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D133,2)=\"Rp\",Q133*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O133)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D134,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(A134,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D134,2)=\"Rp\",Q134*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O134)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D135,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(A135,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D135,2)=\"Rp\",Q135*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O135)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D136,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(A136,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D136,2)=\"Rp\",Q136*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O136)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D137,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(A137,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D137,2)=\"Rp\",Q137*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O137)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D138,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(A138,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D138,2)=\"Rp\",Q138*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O138)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D139,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(A139,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D139,2)=\"Rp\",Q139*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O139)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D140,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(A140,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D140,2)=\"Rp\",Q140*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O140)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D141,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(A141,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D141,2)=\"Rp\",Q141*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O141)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D142,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(A142,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D142,2)=\"Rp\",Q142*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O142)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D143,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(A143,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D143,2)=\"Rp\",Q143*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O143)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D144,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",S144/(((M144/(5280*T144/60))+R144)*U144),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",J144/K144,0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(A144,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",43560/(M144*V144),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",Q144*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O144)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D145,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(A145,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D145,2)=\"Rp\",Q145*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O145)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D146,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(A146,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D146,2)=\"Rp\",Q146*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O146)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D147,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(A147,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D147,2)=\"Rp\",Q147*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O147)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D148,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(A148,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D148,2)=\"Rp\",Q148*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O148)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D149,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(A149,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D149,2)=\"Rp\",Q149*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O149)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D150,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(A150,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D150,2)=\"Rp\",Q150*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O150)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D151,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(A151,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D151,2)=\"Rp\",Q151*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O151)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D152,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(A152,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D152,2)=\"Rp\",Q152*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O152)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D153,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(A153,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D153,2)=\"Rp\",Q153*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O153)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D154,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(A154,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D154,2)=\"Rp\",Q154*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O154)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D155,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(A155,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D155,2)=\"Rp\",Q155*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O155)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D156,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(A156,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D156,2)=\"Rp\",Q156*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O156)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D157,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(A157,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D157,2)=\"Rp\",Q157*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O157)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D158,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(A158,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D158,2)=\"Rp\",Q158*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O158)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D159,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(A159,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D159,2)=\"Rp\",Q159*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O159)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D160,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(A160,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D160,2)=\"Rp\",Q160*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O160)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D161,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(A161,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D161,2)=\"Rp\",Q161*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O161)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D162,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(A162,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D162,2)=\"Rp\",Q162*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O162)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D163,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(A163,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D163,2)=\"Rp\",Q163*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O163)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D164,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(A164,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D164,2)=\"Rp\",Q164*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O164)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D165,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(A165,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D165,2)=\"Rp\",Q165*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O165)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D166,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(A166,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D166,2)=\"Rp\",Q166*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O166)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D167,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(A167,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D167,2)=\"Rp\",Q167*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O167)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D168,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(A168,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D168,2)=\"Rp\",Q168*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O168)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D169,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(A169,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D169,2)=\"Rp\",Q169*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O169)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D170,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(A170,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D170,2)=\"Rp\",Q170*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O170)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D171,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(A171,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D171,2)=\"Rp\",Q171*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O171)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D172,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(A172,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D172,2)=\"Rp\",Q172*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O172)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D173,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(A173,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D173,2)=\"Rp\",Q173*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O173)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D174,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(A174,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D174,2)=\"Rp\",Q174*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O174)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D175,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(A175,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D175,2)=\"Rp\",Q175*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O175)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D176,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(A176,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D176,2)=\"Rp\",Q176*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O176)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D177,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(A177,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D177,2)=\"Rp\",Q177*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O177)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D178,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(A178,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D178,2)=\"Rp\",Q178*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O178)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D179,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(A179,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D179,2)=\"Rp\",Q179*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O179)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D180,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(A180,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D180,2)=\"Rp\",Q180*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O180)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D181,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(A181,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D181,2)=\"Rp\",Q181*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O181)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D182,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(A182,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D182,2)=\"Rp\",Q182*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O182)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D183,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(A183,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D183,2)=\"Rp\",Q183*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O183)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D184,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(A184,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D184,2)=\"Rp\",Q184*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O184)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D185,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(A185,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D185,2)=\"Rp\",Q185*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O185)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D186,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(A186,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D186,2)=\"Rp\",Q186*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O186)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D187,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(A187,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D187,2)=\"Rp\",Q187*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O187)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D188,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(A188,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D188,2)=\"Rp\",Q188*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O188)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D189,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(A189,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D189,2)=\"Rp\",Q189*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O189)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D190,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(A190,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D190,2)=\"Rp\",Q190*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O190)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D191,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(A191,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D191,2)=\"Rp\",Q191*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O191)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D192,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(A192,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D192,2)=\"Rp\",Q192*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O192)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D193,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",S193/(((M193/(5280*T193/60))+R193)*U193),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",J193/K193,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(A193,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",43560/(M193*V193),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",Q193*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O193)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D194,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(A194,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D194,2)=\"Rp\",Q194*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O194)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D195,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(A195,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D195,2)=\"Rp\",Q195*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O195)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D196,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(A196,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D196,2)=\"Rp\",Q196*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O196)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D197,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(A197,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D197,2)=\"Rp\",Q197*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O197)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D198,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(A198,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D198,2)=\"Rp\",Q198*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O198)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D199,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(A199,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D199,2)=\"Rp\",Q199*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O199)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D200,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(A200,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D200,2)=\"Rp\",Q200*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O200)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D201,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(A201,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D201,2)=\"Rp\",Q201*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O201)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D202,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(A202,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D202,2)=\"Rp\",Q202*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O202)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D203,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(A203,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D203,2)=\"Rp\",Q203*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O203)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D204,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(A204,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D204,2)=\"Rp\",Q204*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O204)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D205,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(A205,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D205,2)=\"Rp\",Q205*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O205)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D206,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(A206,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D206,2)=\"Rp\",Q206*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O206)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D207,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(A207,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D207,2)=\"Rp\",Q207*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O207)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D208,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(A208,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D208,2)=\"Rp\",Q208*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O208)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D209,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",S209/(((M209/(5280*T209/60))+R209)*U209),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",J209/K209,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(A209,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",43560/(M209*V209),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",Q209*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O209)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D210,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(A210,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D210,2)=\"Rp\",Q210*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O210)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D211,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(A211,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D211,2)=\"Rp\",Q211*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O211)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D212,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(A212,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D212,2)=\"Rp\",Q212*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O212)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D213,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(A213,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D213,2)=\"Rp\",Q213*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O213)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D214,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(A214,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D214,2)=\"Rp\",Q214*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O214)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D215,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(A215,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D215,2)=\"Rp\",Q215*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O215)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D216,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(A216,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D216,2)=\"Rp\",Q216*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O216)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D217,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(A217,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D217,2)=\"Rp\",Q217*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O217)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D218,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(A218,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D218,2)=\"Rp\",Q218*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O218)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D219,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(A219,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D219,2)=\"Rp\",Q219*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O219)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D220,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(A220,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D220,2)=\"Rp\",Q220*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O220)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D221,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(A221,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D221,2)=\"Rp\",Q221*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O221)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D222,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(A222,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D222,2)=\"Rp\",Q222*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O222)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D223,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(A223,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D223,2)=\"Rp\",Q223*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O223)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D224,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(A224,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D224,2)=\"Rp\",Q224*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O224)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D225,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(A225,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D225,2)=\"Rp\",Q225*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O225)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D226,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(A226,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D226,2)=\"Rp\",Q226*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O226)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D227,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(A227,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D227,2)=\"Rp\",Q227*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O227)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D228,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(A228,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D228,2)=\"Rp\",Q228*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O228)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D229,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(A229,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D229,2)=\"Rp\",Q229*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O229)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D230,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(A230,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D230,2)=\"Rp\",Q230*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O230)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D231,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(A231,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D231,2)=\"Rp\",Q231*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O231)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D232,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(A232,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D232,2)=\"Rp\",Q232*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O232)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D233,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(A233,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D233,2)=\"Rp\",Q233*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O233)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D234,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(A234,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D234,2)=\"Rp\",Q234*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O234)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D235,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(A235,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D235,2)=\"Rp\",Q235*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O235)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D236,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(A236,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D236,2)=\"Rp\",Q236*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O236)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D237,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(A237,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D237,2)=\"Rp\",Q237*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O237)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D238,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(A238,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D238,2)=\"Rp\",Q238*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O238)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D239,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(A239,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D239,2)=\"Rp\",Q239*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O239)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D240,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(A240,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D240,2)=\"Rp\",Q240*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O240)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D241,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(A241,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D241,2)=\"Rp\",Q241*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O241)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D242,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(A242,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D242,2)=\"Rp\",Q242*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O242)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D243,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(A243,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D243,2)=\"Rp\",Q243*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O243)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D244,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(A244,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D244,2)=\"Rp\",Q244*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O244)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D245,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(A245,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D245,2)=\"Rp\",Q245*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O245)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D246,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(A246,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D246,2)=\"Rp\",Q246*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O246)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D247,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(A247,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D247,2)=\"Rp\",Q247*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O247)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D248,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(A248,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D248,2)=\"Rp\",Q248*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O248)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D249,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(A249,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D249,2)=\"Rp\",Q249*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O249)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D250,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(A250,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D250,2)=\"Rp\",Q250*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O250)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D251,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(A251,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D251,2)=\"Rp\",Q251*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O251)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D252,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(A252,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D252,2)=\"Rp\",Q252*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O252)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D253,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(A253,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D253,2)=\"Rp\",Q253*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O253)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D254,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(A254,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D254,2)=\"Rp\",Q254*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O254)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D255,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(A255,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D255,2)=\"Rp\",Q255*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O255)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D256,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(A256,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D256,2)=\"Rp\",Q256*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O256)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D257,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(A257,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D257,2)=\"Rp\",Q257*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O257)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D258,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(A258,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D258,2)=\"Rp\",Q258*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O258)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D259,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(A259,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D259,2)=\"Rp\",Q259*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O259)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D260,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(A260,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D260,2)=\"Rp\",Q260*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O260)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D261,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(A261,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D261,2)=\"Rp\",Q261*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O261)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D262,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(A262,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D262,2)=\"Rp\",Q262*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O262)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D263,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(A263,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D263,2)=\"Rp\",Q263*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O263)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D264,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(A264,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D264,2)=\"Rp\",Q264*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O264)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D265,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(A265,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D265,2)=\"Rp\",Q265*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O265)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D266,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(A266,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D266,2)=\"Rp\",Q266*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O266)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D267,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(A267,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D267,2)=\"Rp\",Q267*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O267)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D268,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(A268,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D268,2)=\"Rp\",Q268*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O268)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D269,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(A269,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D269,2)=\"Rp\",Q269*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O269)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D270,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(A270,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D270,2)=\"Rp\",Q270*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O270)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D271,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(A271,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D271,2)=\"Rp\",Q271*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O271)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D272,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(A272,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D272,2)=\"Rp\",Q272*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O272)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D273,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",S273/(((M273/(5280*T273/60))+R273)*U273),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",J273/K273,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(A273,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",43560/(M273*V273),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",Q273*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O273)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D274,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(A274,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D274,2)=\"Rp\",Q274*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O274)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D275,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":19.100000000000001},2.9156536005851077,6.5508467796610166,{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(A275,Quantities[],Quantities!$AL$2),0)","v":1000},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D275,2)=\"Rp\",Q275*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O275)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D276,2)=\"Rp\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(A276,Quantities[],Quantities!$AL$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D276,2)=\"Rp\",Q276*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O276)/12,0)","v":0}]

{"sheet":"8  Excavator","index":11,"n_rows":276,"n_cols":14,"rows_kept":276,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,"Productivity and Hours Required for Hydraulic Excavator",null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2019-03-29"}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Uses area to calculate time for perforating liners"]
[null,null,null,null,"3' sheepsfoot roller"]
[null,null,null,null,"Can be used for excavating and loading, or sheepsfoot compaction using a roller"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[null,null,null,null,null,null,"  "]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Area (ac) or Volume (lcy)","Sheepsfoot Roller Width (ft) or Bucket Capacity (cy)","Maximum Reach at Ground Level (ft)","Cycle Time (min)","Task Time (hr)"]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(OR(B15=\"A\",B15=\"C\"),'4   Earthwork'!M15,\nIF(B15=\"E\",'4   Earthwork'!I15,\n0)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(B15=\"C\",VLOOKUP(D15,Equipment[],Equipment!$BE$2)*VLOOKUP(D15,Equipment[],Equipment!$BC$2),\nVLOOKUP(D15,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Ex\",VLOOKUP(D15,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",VLOOKUP(D15,Equipment[],Equipment!$BH$2)+VLOOKUP(D15,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(OR(B15=\"A\",B15=\"C\"),\nM15*(J15/K15/60),\nIF(B15=\"R\",\nM15*(J15*43560)/(K15*L15)/60,0)))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(OR(B16=\"A\",B16=\"C\"),'4   Earthwork'!M16,\nIF(B16=\"E\",'4   Earthwork'!I16,\n0)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(B16=\"C\",VLOOKUP(D16,Equipment[],Equipment!$BE$2)*VLOOKUP(D16,Equipment[],Equipment!$BC$2),\nVLOOKUP(D16,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Ex\",VLOOKUP(D16,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",VLOOKUP(D16,Equipment[],Equipment!$BH$2)+VLOOKUP(D16,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(OR(B16=\"A\",B16=\"C\"),\nM16*(J16/K16/60),\nIF(B16=\"R\",\nM16*(J16*43560)/(K16*L16)/60,0)))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(OR(B17=\"A\",B17=\"C\"),'4   Earthwork'!M17,\nIF(B17=\"E\",'4   Earthwork'!I17,\n0)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(B17=\"C\",VLOOKUP(D17,Equipment[],Equipment!$BE$2)*VLOOKUP(D17,Equipment[],Equipment!$BC$2),\nVLOOKUP(D17,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Ex\",VLOOKUP(D17,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",VLOOKUP(D17,Equipment[],Equipment!$BH$2)+VLOOKUP(D17,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(OR(B18=\"A\",B18=\"C\"),'4   Earthwork'!M18,\nIF(B18=\"E\",'4   Earthwork'!I18,\n0)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(B18=\"C\",VLOOKUP(D18,Equipment[],Equipment!$BE$2)*VLOOKUP(D18,Equipment[],Equipment!$BC$2),\nVLOOKUP(D18,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Ex\",VLOOKUP(D18,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",VLOOKUP(D18,Equipment[],Equipment!$BH$2)+VLOOKUP(D18,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(OR(B19=\"A\",B19=\"C\"),'4   Earthwork'!M19,\nIF(B19=\"E\",'4   Earthwork'!I19,\n0)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(B19=\"C\",VLOOKUP(D19,Equipment[],Equipment!$BE$2)*VLOOKUP(D19,Equipment[],Equipment!$BC$2),\nVLOOKUP(D19,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Ex\",VLOOKUP(D19,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",VLOOKUP(D19,Equipment[],Equipment!$BH$2)+VLOOKUP(D19,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(OR(B20=\"A\",B20=\"C\"),'4   Earthwork'!M20,\nIF(B20=\"E\",'4   Earthwork'!I20,\n0)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(B20=\"C\",VLOOKUP(D20,Equipment[],Equipment!$BE$2)*VLOOKUP(D20,Equipment[],Equipment!$BC$2),\nVLOOKUP(D20,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Ex\",VLOOKUP(D20,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",VLOOKUP(D20,Equipment[],Equipment!$BH$2)+VLOOKUP(D20,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(OR(B21=\"A\",B21=\"C\"),'4   Earthwork'!M21,\nIF(B21=\"E\",'4   Earthwork'!I21,\n0)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(B21=\"C\",VLOOKUP(D21,Equipment[],Equipment!$BE$2)*VLOOKUP(D21,Equipment[],Equipment!$BC$2),\nVLOOKUP(D21,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Ex\",VLOOKUP(D21,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",VLOOKUP(D21,Equipment[],Equipment!$BH$2)+VLOOKUP(D21,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(OR(B22=\"A\",B22=\"C\"),'4   Earthwork'!M22,\nIF(B22=\"E\",'4   Earthwork'!I22,\n0)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(B22=\"C\",VLOOKUP(D22,Equipment[],Equipment!$BE$2)*VLOOKUP(D22,Equipment[],Equipment!$BC$2),\nVLOOKUP(D22,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Ex\",VLOOKUP(D22,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",VLOOKUP(D22,Equipment[],Equipment!$BH$2)+VLOOKUP(D22,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(OR(B23=\"A\",B23=\"C\"),'4   Earthwork'!M23,\nIF(B23=\"E\",'4   Earthwork'!I23,\n0)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(B23=\"C\",VLOOKUP(D23,Equipment[],Equipment!$BE$2)*VLOOKUP(D23,Equipment[],Equipment!$BC$2),\nVLOOKUP(D23,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Ex\",VLOOKUP(D23,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",VLOOKUP(D23,Equipment[],Equipment!$BH$2)+VLOOKUP(D23,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(OR(B24=\"A\",B24=\"C\"),'4   Earthwork'!M24,\nIF(B24=\"E\",'4   Earthwork'!I24,\n0)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(B24=\"C\",VLOOKUP(D24,Equipment[],Equipment!$BE$2)*VLOOKUP(D24,Equipment[],Equipment!$BC$2),\nVLOOKUP(D24,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Ex\",VLOOKUP(D24,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",VLOOKUP(D24,Equipment[],Equipment!$BH$2)+VLOOKUP(D24,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(OR(B25=\"A\",B25=\"C\"),'4   Earthwork'!M25,\nIF(B25=\"E\",'4   Earthwork'!I25,\n0)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(B25=\"C\",VLOOKUP(D25,Equipment[],Equipment!$BE$2)*VLOOKUP(D25,Equipment[],Equipment!$BC$2),\nVLOOKUP(D25,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Ex\",VLOOKUP(D25,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",VLOOKUP(D25,Equipment[],Equipment!$BH$2)+VLOOKUP(D25,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(OR(B26=\"A\",B26=\"C\"),'4   Earthwork'!M26,\nIF(B26=\"E\",'4   Earthwork'!I26,\n0)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(B26=\"C\",VLOOKUP(D26,Equipment[],Equipment!$BE$2)*VLOOKUP(D26,Equipment[],Equipment!$BC$2),\nVLOOKUP(D26,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Ex\",VLOOKUP(D26,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",VLOOKUP(D26,Equipment[],Equipment!$BH$2)+VLOOKUP(D26,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(OR(B27=\"A\",B27=\"C\"),'4   Earthwork'!M27,\nIF(B27=\"E\",'4   Earthwork'!I27,\n0)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(B27=\"C\",VLOOKUP(D27,Equipment[],Equipment!$BE$2)*VLOOKUP(D27,Equipment[],Equipment!$BC$2),\nVLOOKUP(D27,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Ex\",VLOOKUP(D27,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",VLOOKUP(D27,Equipment[],Equipment!$BH$2)+VLOOKUP(D27,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(OR(B28=\"A\",B28=\"C\"),'4   Earthwork'!M28,\nIF(B28=\"E\",'4   Earthwork'!I28,\n0)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(B28=\"C\",VLOOKUP(D28,Equipment[],Equipment!$BE$2)*VLOOKUP(D28,Equipment[],Equipment!$BC$2),\nVLOOKUP(D28,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Ex\",VLOOKUP(D28,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",VLOOKUP(D28,Equipment[],Equipment!$BH$2)+VLOOKUP(D28,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(OR(B29=\"A\",B29=\"C\"),'4   Earthwork'!M29,\nIF(B29=\"E\",'4   Earthwork'!I29,\n0)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(B29=\"C\",VLOOKUP(D29,Equipment[],Equipment!$BE$2)*VLOOKUP(D29,Equipment[],Equipment!$BC$2),\nVLOOKUP(D29,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Ex\",VLOOKUP(D29,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",VLOOKUP(D29,Equipment[],Equipment!$BH$2)+VLOOKUP(D29,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(OR(B30=\"A\",B30=\"C\"),'4   Earthwork'!M30,\nIF(B30=\"E\",'4   Earthwork'!I30,\n0)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(B30=\"C\",VLOOKUP(D30,Equipment[],Equipment!$BE$2)*VLOOKUP(D30,Equipment[],Equipment!$BC$2),\nVLOOKUP(D30,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Ex\",VLOOKUP(D30,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",VLOOKUP(D30,Equipment[],Equipment!$BH$2)+VLOOKUP(D30,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(OR(B31=\"A\",B31=\"C\"),'4   Earthwork'!M31,\nIF(B31=\"E\",'4   Earthwork'!I31,\n0)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(B31=\"C\",VLOOKUP(D31,Equipment[],Equipment!$BE$2)*VLOOKUP(D31,Equipment[],Equipment!$BC$2),\nVLOOKUP(D31,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Ex\",VLOOKUP(D31,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",VLOOKUP(D31,Equipment[],Equipment!$BH$2)+VLOOKUP(D31,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(OR(B32=\"A\",B32=\"C\"),'4   Earthwork'!M32,\nIF(B32=\"E\",'4   Earthwork'!I32,\n0)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(B32=\"C\",VLOOKUP(D32,Equipment[],Equipment!$BE$2)*VLOOKUP(D32,Equipment[],Equipment!$BC$2),\nVLOOKUP(D32,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Ex\",VLOOKUP(D32,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",VLOOKUP(D32,Equipment[],Equipment!$BH$2)+VLOOKUP(D32,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(OR(B33=\"A\",B33=\"C\"),'4   Earthwork'!M33,\nIF(B33=\"E\",'4   Earthwork'!I33,\n0)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(B33=\"C\",VLOOKUP(D33,Equipment[],Equipment!$BE$2)*VLOOKUP(D33,Equipment[],Equipment!$BC$2),\nVLOOKUP(D33,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Ex\",VLOOKUP(D33,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",VLOOKUP(D33,Equipment[],Equipment!$BH$2)+VLOOKUP(D33,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(OR(B34=\"A\",B34=\"C\"),'4   Earthwork'!M34,\nIF(B34=\"E\",'4   Earthwork'!I34,\n0)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(B34=\"C\",VLOOKUP(D34,Equipment[],Equipment!$BE$2)*VLOOKUP(D34,Equipment[],Equipment!$BC$2),\nVLOOKUP(D34,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Ex\",VLOOKUP(D34,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",VLOOKUP(D34,Equipment[],Equipment!$BH$2)+VLOOKUP(D34,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(OR(B35=\"A\",B35=\"C\"),'4   Earthwork'!M35,\nIF(B35=\"E\",'4   Earthwork'!I35,\n0)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(B35=\"C\",VLOOKUP(D35,Equipment[],Equipment!$BE$2)*VLOOKUP(D35,Equipment[],Equipment!$BC$2),\nVLOOKUP(D35,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Ex\",VLOOKUP(D35,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",VLOOKUP(D35,Equipment[],Equipment!$BH$2)+VLOOKUP(D35,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(OR(B36=\"A\",B36=\"C\"),'4   Earthwork'!M36,\nIF(B36=\"E\",'4   Earthwork'!I36,\n0)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(B36=\"C\",VLOOKUP(D36,Equipment[],Equipment!$BE$2)*VLOOKUP(D36,Equipment[],Equipment!$BC$2),\nVLOOKUP(D36,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Ex\",VLOOKUP(D36,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",VLOOKUP(D36,Equipment[],Equipment!$BH$2)+VLOOKUP(D36,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(OR(B37=\"A\",B37=\"C\"),'4   Earthwork'!M37,\nIF(B37=\"E\",'4   Earthwork'!I37,\n0)))","v":32570.3},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(B37=\"C\",VLOOKUP(D37,Equipment[],Equipment!$BE$2)*VLOOKUP(D37,Equipment[],Equipment!$BC$2),\nVLOOKUP(D37,Equipment[],Equipment!$BF$2)))","v":3},{"$f":"IF(LEFT(D37,2)=\"Ex\",VLOOKUP(D37,Equipment[],Equipment!$BG$2)/12,0)","v":31.666666666666668},{"$f":"IF(LEFT(D37,2)=\"Ex\",VLOOKUP(D37,Equipment[],Equipment!$BH$2)+VLOOKUP(D37,Equipment[],Equipment!$BI$2),0)","v":0.16},28.951377777777775]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(OR(B38=\"A\",B38=\"C\"),'4   Earthwork'!M38,\nIF(B38=\"E\",'4   Earthwork'!I38,\n0)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(B38=\"C\",VLOOKUP(D38,Equipment[],Equipment!$BE$2)*VLOOKUP(D38,Equipment[],Equipment!$BC$2),\nVLOOKUP(D38,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Ex\",VLOOKUP(D38,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",VLOOKUP(D38,Equipment[],Equipment!$BH$2)+VLOOKUP(D38,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(OR(B39=\"A\",B39=\"C\"),'4   Earthwork'!M39,\nIF(B39=\"E\",'4   Earthwork'!I39,\n0)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(B39=\"C\",VLOOKUP(D39,Equipment[],Equipment!$BE$2)*VLOOKUP(D39,Equipment[],Equipment!$BC$2),\nVLOOKUP(D39,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Ex\",VLOOKUP(D39,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",VLOOKUP(D39,Equipment[],Equipment!$BH$2)+VLOOKUP(D39,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(OR(B40=\"A\",B40=\"C\"),'4   Earthwork'!M40,\nIF(B40=\"E\",'4   Earthwork'!I40,\n0)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(B40=\"C\",VLOOKUP(D40,Equipment[],Equipment!$BE$2)*VLOOKUP(D40,Equipment[],Equipment!$BC$2),\nVLOOKUP(D40,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Ex\",VLOOKUP(D40,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",VLOOKUP(D40,Equipment[],Equipment!$BH$2)+VLOOKUP(D40,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(OR(B41=\"A\",B41=\"C\"),'4   Earthwork'!M41,\nIF(B41=\"E\",'4   Earthwork'!I41,\n0)))","v":false},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(B41=\"C\",VLOOKUP(D41,Equipment[],Equipment!$BE$2)*VLOOKUP(D41,Equipment[],Equipment!$BC$2),\nVLOOKUP(D41,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D41,2)=\"Ex\",VLOOKUP(D41,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",VLOOKUP(D41,Equipment[],Equipment!$BH$2)+VLOOKUP(D41,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(OR(B42=\"A\",B42=\"C\"),'4   Earthwork'!M42,\nIF(B42=\"E\",'4   Earthwork'!I42,\n0)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(B42=\"C\",VLOOKUP(D42,Equipment[],Equipment!$BE$2)*VLOOKUP(D42,Equipment[],Equipment!$BC$2),\nVLOOKUP(D42,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Ex\",VLOOKUP(D42,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",VLOOKUP(D42,Equipment[],Equipment!$BH$2)+VLOOKUP(D42,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(OR(B43=\"A\",B43=\"C\"),'4   Earthwork'!M43,\nIF(B43=\"E\",'4   Earthwork'!I43,\n0)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(B43=\"C\",VLOOKUP(D43,Equipment[],Equipment!$BE$2)*VLOOKUP(D43,Equipment[],Equipment!$BC$2),\nVLOOKUP(D43,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Ex\",VLOOKUP(D43,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",VLOOKUP(D43,Equipment[],Equipment!$BH$2)+VLOOKUP(D43,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(OR(B44=\"A\",B44=\"C\"),'4   Earthwork'!M44,\nIF(B44=\"E\",'4   Earthwork'!I44,\n0)))","v":false},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(B44=\"C\",VLOOKUP(D44,Equipment[],Equipment!$BE$2)*VLOOKUP(D44,Equipment[],Equipment!$BC$2),\nVLOOKUP(D44,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D44,2)=\"Ex\",VLOOKUP(D44,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",VLOOKUP(D44,Equipment[],Equipment!$BH$2)+VLOOKUP(D44,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(OR(B45=\"A\",B45=\"C\"),'4   Earthwork'!M45,\nIF(B45=\"E\",'4   Earthwork'!I45,\n0)))","v":6590.65},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(B45=\"C\",VLOOKUP(D45,Equipment[],Equipment!$BE$2)*VLOOKUP(D45,Equipment[],Equipment!$BC$2),\nVLOOKUP(D45,Equipment[],Equipment!$BF$2)))","v":0.875},{"$f":"IF(LEFT(D45,2)=\"Ex\",VLOOKUP(D45,Equipment[],Equipment!$BG$2)/12,0)","v":31.666666666666668},{"$f":"IF(LEFT(D45,2)=\"Ex\",VLOOKUP(D45,Equipment[],Equipment!$BH$2)+VLOOKUP(D45,Equipment[],Equipment!$BI$2),0)","v":0.16},20.085790476190475]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(OR(B46=\"A\",B46=\"C\"),'4   Earthwork'!M46,\nIF(B46=\"E\",'4   Earthwork'!I46,\n0)))","v":false},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(B46=\"C\",VLOOKUP(D46,Equipment[],Equipment!$BE$2)*VLOOKUP(D46,Equipment[],Equipment!$BC$2),\nVLOOKUP(D46,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D46,2)=\"Ex\",VLOOKUP(D46,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",VLOOKUP(D46,Equipment[],Equipment!$BH$2)+VLOOKUP(D46,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(OR(B47=\"A\",B47=\"C\"),'4   Earthwork'!M47,\nIF(B47=\"E\",'4   Earthwork'!I47,\n0)))","v":1075.2},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(B47=\"C\",VLOOKUP(D47,Equipment[],Equipment!$BE$2)*VLOOKUP(D47,Equipment[],Equipment!$BC$2),\nVLOOKUP(D47,Equipment[],Equipment!$BF$2)))","v":0.875},{"$f":"IF(LEFT(D47,2)=\"Ex\",VLOOKUP(D47,Equipment[],Equipment!$BG$2)/12,0)","v":31.666666666666668},{"$f":"IF(LEFT(D47,2)=\"Ex\",VLOOKUP(D47,Equipment[],Equipment!$BH$2)+VLOOKUP(D47,Equipment[],Equipment!$BI$2),0)","v":0.16},3.2768000000000002]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(OR(B48=\"A\",B48=\"C\"),'4   Earthwork'!M48,\nIF(B48=\"E\",'4   Earthwork'!I48,\n0)))","v":false},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(B48=\"C\",VLOOKUP(D48,Equipment[],Equipment!$BE$2)*VLOOKUP(D48,Equipment[],Equipment!$BC$2),\nVLOOKUP(D48,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D48,2)=\"Ex\",VLOOKUP(D48,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",VLOOKUP(D48,Equipment[],Equipment!$BH$2)+VLOOKUP(D48,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(OR(B49=\"A\",B49=\"C\"),'4   Earthwork'!M49,\nIF(B49=\"E\",'4   Earthwork'!I49,\n0)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(B49=\"C\",VLOOKUP(D49,Equipment[],Equipment!$BE$2)*VLOOKUP(D49,Equipment[],Equipment!$BC$2),\nVLOOKUP(D49,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Ex\",VLOOKUP(D49,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",VLOOKUP(D49,Equipment[],Equipment!$BH$2)+VLOOKUP(D49,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(OR(B50=\"A\",B50=\"C\"),'4   Earthwork'!M50,\nIF(B50=\"E\",'4   Earthwork'!I50,\n0)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(B50=\"C\",VLOOKUP(D50,Equipment[],Equipment!$BE$2)*VLOOKUP(D50,Equipment[],Equipment!$BC$2),\nVLOOKUP(D50,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Ex\",VLOOKUP(D50,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",VLOOKUP(D50,Equipment[],Equipment!$BH$2)+VLOOKUP(D50,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(OR(B51=\"A\",B51=\"C\"),'4   Earthwork'!M51,\nIF(B51=\"E\",'4   Earthwork'!I51,\n0)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(B51=\"C\",VLOOKUP(D51,Equipment[],Equipment!$BE$2)*VLOOKUP(D51,Equipment[],Equipment!$BC$2),\nVLOOKUP(D51,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Ex\",VLOOKUP(D51,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",VLOOKUP(D51,Equipment[],Equipment!$BH$2)+VLOOKUP(D51,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(OR(B52=\"A\",B52=\"C\"),'4   Earthwork'!M52,\nIF(B52=\"E\",'4   Earthwork'!I52,\n0)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(B52=\"C\",VLOOKUP(D52,Equipment[],Equipment!$BE$2)*VLOOKUP(D52,Equipment[],Equipment!$BC$2),\nVLOOKUP(D52,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Ex\",VLOOKUP(D52,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",VLOOKUP(D52,Equipment[],Equipment!$BH$2)+VLOOKUP(D52,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(OR(B53=\"A\",B53=\"C\"),'4   Earthwork'!M53,\nIF(B53=\"E\",'4   Earthwork'!I53,\n0)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(B53=\"C\",VLOOKUP(D53,Equipment[],Equipment!$BE$2)*VLOOKUP(D53,Equipment[],Equipment!$BC$2),\nVLOOKUP(D53,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Ex\",VLOOKUP(D53,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",VLOOKUP(D53,Equipment[],Equipment!$BH$2)+VLOOKUP(D53,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(OR(B54=\"A\",B54=\"C\"),'4   Earthwork'!M54,\nIF(B54=\"E\",'4   Earthwork'!I54,\n0)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(B54=\"C\",VLOOKUP(D54,Equipment[],Equipment!$BE$2)*VLOOKUP(D54,Equipment[],Equipment!$BC$2),\nVLOOKUP(D54,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Ex\",VLOOKUP(D54,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",VLOOKUP(D54,Equipment[],Equipment!$BH$2)+VLOOKUP(D54,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(OR(B55=\"A\",B55=\"C\"),'4   Earthwork'!M55,\nIF(B55=\"E\",'4   Earthwork'!I55,\n0)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(B55=\"C\",VLOOKUP(D55,Equipment[],Equipment!$BE$2)*VLOOKUP(D55,Equipment[],Equipment!$BC$2),\nVLOOKUP(D55,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Ex\",VLOOKUP(D55,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",VLOOKUP(D55,Equipment[],Equipment!$BH$2)+VLOOKUP(D55,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(OR(B56=\"A\",B56=\"C\"),'4   Earthwork'!M56,\nIF(B56=\"E\",'4   Earthwork'!I56,\n0)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(B56=\"C\",VLOOKUP(D56,Equipment[],Equipment!$BE$2)*VLOOKUP(D56,Equipment[],Equipment!$BC$2),\nVLOOKUP(D56,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Ex\",VLOOKUP(D56,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",VLOOKUP(D56,Equipment[],Equipment!$BH$2)+VLOOKUP(D56,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(OR(B57=\"A\",B57=\"C\"),'4   Earthwork'!M57,\nIF(B57=\"E\",'4   Earthwork'!I57,\n0)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(B57=\"C\",VLOOKUP(D57,Equipment[],Equipment!$BE$2)*VLOOKUP(D57,Equipment[],Equipment!$BC$2),\nVLOOKUP(D57,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Ex\",VLOOKUP(D57,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",VLOOKUP(D57,Equipment[],Equipment!$BH$2)+VLOOKUP(D57,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(OR(B58=\"A\",B58=\"C\"),'4   Earthwork'!M58,\nIF(B58=\"E\",'4   Earthwork'!I58,\n0)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(B58=\"C\",VLOOKUP(D58,Equipment[],Equipment!$BE$2)*VLOOKUP(D58,Equipment[],Equipment!$BC$2),\nVLOOKUP(D58,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Ex\",VLOOKUP(D58,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",VLOOKUP(D58,Equipment[],Equipment!$BH$2)+VLOOKUP(D58,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(OR(B59=\"A\",B59=\"C\"),'4   Earthwork'!M59,\nIF(B59=\"E\",'4   Earthwork'!I59,\n0)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(B59=\"C\",VLOOKUP(D59,Equipment[],Equipment!$BE$2)*VLOOKUP(D59,Equipment[],Equipment!$BC$2),\nVLOOKUP(D59,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Ex\",VLOOKUP(D59,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",VLOOKUP(D59,Equipment[],Equipment!$BH$2)+VLOOKUP(D59,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(OR(B60=\"A\",B60=\"C\"),'4   Earthwork'!M60,\nIF(B60=\"E\",'4   Earthwork'!I60,\n0)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(B60=\"C\",VLOOKUP(D60,Equipment[],Equipment!$BE$2)*VLOOKUP(D60,Equipment[],Equipment!$BC$2),\nVLOOKUP(D60,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Ex\",VLOOKUP(D60,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",VLOOKUP(D60,Equipment[],Equipment!$BH$2)+VLOOKUP(D60,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(OR(B61=\"A\",B61=\"C\"),'4   Earthwork'!M61,\nIF(B61=\"E\",'4   Earthwork'!I61,\n0)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(B61=\"C\",VLOOKUP(D61,Equipment[],Equipment!$BE$2)*VLOOKUP(D61,Equipment[],Equipment!$BC$2),\nVLOOKUP(D61,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Ex\",VLOOKUP(D61,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",VLOOKUP(D61,Equipment[],Equipment!$BH$2)+VLOOKUP(D61,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(OR(B62=\"A\",B62=\"C\"),'4   Earthwork'!M62,\nIF(B62=\"E\",'4   Earthwork'!I62,\n0)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(B62=\"C\",VLOOKUP(D62,Equipment[],Equipment!$BE$2)*VLOOKUP(D62,Equipment[],Equipment!$BC$2),\nVLOOKUP(D62,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Ex\",VLOOKUP(D62,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",VLOOKUP(D62,Equipment[],Equipment!$BH$2)+VLOOKUP(D62,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(OR(B63=\"A\",B63=\"C\"),'4   Earthwork'!M63,\nIF(B63=\"E\",'4   Earthwork'!I63,\n0)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(B63=\"C\",VLOOKUP(D63,Equipment[],Equipment!$BE$2)*VLOOKUP(D63,Equipment[],Equipment!$BC$2),\nVLOOKUP(D63,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Ex\",VLOOKUP(D63,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",VLOOKUP(D63,Equipment[],Equipment!$BH$2)+VLOOKUP(D63,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(OR(B64=\"A\",B64=\"C\"),'4   Earthwork'!M64,\nIF(B64=\"E\",'4   Earthwork'!I64,\n0)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(B64=\"C\",VLOOKUP(D64,Equipment[],Equipment!$BE$2)*VLOOKUP(D64,Equipment[],Equipment!$BC$2),\nVLOOKUP(D64,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Ex\",VLOOKUP(D64,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",VLOOKUP(D64,Equipment[],Equipment!$BH$2)+VLOOKUP(D64,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(OR(B65=\"A\",B65=\"C\"),'4   Earthwork'!M65,\nIF(B65=\"E\",'4   Earthwork'!I65,\n0)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(B65=\"C\",VLOOKUP(D65,Equipment[],Equipment!$BE$2)*VLOOKUP(D65,Equipment[],Equipment!$BC$2),\nVLOOKUP(D65,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Ex\",VLOOKUP(D65,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",VLOOKUP(D65,Equipment[],Equipment!$BH$2)+VLOOKUP(D65,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(OR(B66=\"A\",B66=\"C\"),'4   Earthwork'!M66,\nIF(B66=\"E\",'4   Earthwork'!I66,\n0)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(B66=\"C\",VLOOKUP(D66,Equipment[],Equipment!$BE$2)*VLOOKUP(D66,Equipment[],Equipment!$BC$2),\nVLOOKUP(D66,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Ex\",VLOOKUP(D66,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",VLOOKUP(D66,Equipment[],Equipment!$BH$2)+VLOOKUP(D66,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(OR(B67=\"A\",B67=\"C\"),'4   Earthwork'!M67,\nIF(B67=\"E\",'4   Earthwork'!I67,\n0)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(B67=\"C\",VLOOKUP(D67,Equipment[],Equipment!$BE$2)*VLOOKUP(D67,Equipment[],Equipment!$BC$2),\nVLOOKUP(D67,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Ex\",VLOOKUP(D67,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",VLOOKUP(D67,Equipment[],Equipment!$BH$2)+VLOOKUP(D67,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(OR(B68=\"A\",B68=\"C\"),'4   Earthwork'!M68,\nIF(B68=\"E\",'4   Earthwork'!I68,\n0)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(B68=\"C\",VLOOKUP(D68,Equipment[],Equipment!$BE$2)*VLOOKUP(D68,Equipment[],Equipment!$BC$2),\nVLOOKUP(D68,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Ex\",VLOOKUP(D68,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",VLOOKUP(D68,Equipment[],Equipment!$BH$2)+VLOOKUP(D68,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(OR(B69=\"A\",B69=\"C\"),'4   Earthwork'!M69,\nIF(B69=\"E\",'4   Earthwork'!I69,\n0)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(B69=\"C\",VLOOKUP(D69,Equipment[],Equipment!$BE$2)*VLOOKUP(D69,Equipment[],Equipment!$BC$2),\nVLOOKUP(D69,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Ex\",VLOOKUP(D69,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",VLOOKUP(D69,Equipment[],Equipment!$BH$2)+VLOOKUP(D69,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(OR(B70=\"A\",B70=\"C\"),'4   Earthwork'!M70,\nIF(B70=\"E\",'4   Earthwork'!I70,\n0)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(B70=\"C\",VLOOKUP(D70,Equipment[],Equipment!$BE$2)*VLOOKUP(D70,Equipment[],Equipment!$BC$2),\nVLOOKUP(D70,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Ex\",VLOOKUP(D70,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",VLOOKUP(D70,Equipment[],Equipment!$BH$2)+VLOOKUP(D70,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(OR(B71=\"A\",B71=\"C\"),'4   Earthwork'!M71,\nIF(B71=\"E\",'4   Earthwork'!I71,\n0)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(B71=\"C\",VLOOKUP(D71,Equipment[],Equipment!$BE$2)*VLOOKUP(D71,Equipment[],Equipment!$BC$2),\nVLOOKUP(D71,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Ex\",VLOOKUP(D71,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",VLOOKUP(D71,Equipment[],Equipment!$BH$2)+VLOOKUP(D71,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(OR(B72=\"A\",B72=\"C\"),'4   Earthwork'!M72,\nIF(B72=\"E\",'4   Earthwork'!I72,\n0)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(B72=\"C\",VLOOKUP(D72,Equipment[],Equipment!$BE$2)*VLOOKUP(D72,Equipment[],Equipment!$BC$2),\nVLOOKUP(D72,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Ex\",VLOOKUP(D72,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",VLOOKUP(D72,Equipment[],Equipment!$BH$2)+VLOOKUP(D72,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(OR(B73=\"A\",B73=\"C\"),'4   Earthwork'!M73,\nIF(B73=\"E\",'4   Earthwork'!I73,\n0)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(B73=\"C\",VLOOKUP(D73,Equipment[],Equipment!$BE$2)*VLOOKUP(D73,Equipment[],Equipment!$BC$2),\nVLOOKUP(D73,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Ex\",VLOOKUP(D73,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",VLOOKUP(D73,Equipment[],Equipment!$BH$2)+VLOOKUP(D73,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(OR(B74=\"A\",B74=\"C\"),'4   Earthwork'!M74,\nIF(B74=\"E\",'4   Earthwork'!I74,\n0)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(B74=\"C\",VLOOKUP(D74,Equipment[],Equipment!$BE$2)*VLOOKUP(D74,Equipment[],Equipment!$BC$2),\nVLOOKUP(D74,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Ex\",VLOOKUP(D74,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",VLOOKUP(D74,Equipment[],Equipment!$BH$2)+VLOOKUP(D74,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(OR(B75=\"A\",B75=\"C\"),'4   Earthwork'!M75,\nIF(B75=\"E\",'4   Earthwork'!I75,\n0)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(B75=\"C\",VLOOKUP(D75,Equipment[],Equipment!$BE$2)*VLOOKUP(D75,Equipment[],Equipment!$BC$2),\nVLOOKUP(D75,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Ex\",VLOOKUP(D75,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",VLOOKUP(D75,Equipment[],Equipment!$BH$2)+VLOOKUP(D75,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(OR(B76=\"A\",B76=\"C\"),'4   Earthwork'!M76,\nIF(B76=\"E\",'4   Earthwork'!I76,\n0)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(B76=\"C\",VLOOKUP(D76,Equipment[],Equipment!$BE$2)*VLOOKUP(D76,Equipment[],Equipment!$BC$2),\nVLOOKUP(D76,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Ex\",VLOOKUP(D76,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",VLOOKUP(D76,Equipment[],Equipment!$BH$2)+VLOOKUP(D76,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D77,2)=\"Ex\",\nIF(OR(B77=\"A\",B77=\"C\"),'4   Earthwork'!M77,\nIF(B77=\"E\",'4   Earthwork'!I77,\n0)))","v":false},{"$f":"IF(LEFT(D77,2)=\"Ex\",\nIF(B77=\"C\",VLOOKUP(D77,Equipment[],Equipment!$BE$2)*VLOOKUP(D77,Equipment[],Equipment!$BC$2),\nVLOOKUP(D77,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D77,2)=\"Ex\",VLOOKUP(D77,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Ex\",VLOOKUP(D77,Equipment[],Equipment!$BH$2)+VLOOKUP(D77,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D78,2)=\"Ex\",\nIF(OR(B78=\"A\",B78=\"C\"),'4   Earthwork'!M78,\nIF(B78=\"E\",'4   Earthwork'!I78,\n0)))","v":false},{"$f":"IF(LEFT(D78,2)=\"Ex\",\nIF(B78=\"C\",VLOOKUP(D78,Equipment[],Equipment!$BE$2)*VLOOKUP(D78,Equipment[],Equipment!$BC$2),\nVLOOKUP(D78,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D78,2)=\"Ex\",VLOOKUP(D78,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Ex\",VLOOKUP(D78,Equipment[],Equipment!$BH$2)+VLOOKUP(D78,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D79,2)=\"Ex\",\nIF(OR(B79=\"A\",B79=\"C\"),'4   Earthwork'!M79,\nIF(B79=\"E\",'4   Earthwork'!I79,\n0)))","v":false},{"$f":"IF(LEFT(D79,2)=\"Ex\",\nIF(B79=\"C\",VLOOKUP(D79,Equipment[],Equipment!$BE$2)*VLOOKUP(D79,Equipment[],Equipment!$BC$2),\nVLOOKUP(D79,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D79,2)=\"Ex\",VLOOKUP(D79,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Ex\",VLOOKUP(D79,Equipment[],Equipment!$BH$2)+VLOOKUP(D79,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(OR(B80=\"A\",B80=\"C\"),'4   Earthwork'!M80,\nIF(B80=\"E\",'4   Earthwork'!I80,\n0)))","v":false},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(B80=\"C\",VLOOKUP(D80,Equipment[],Equipment!$BE$2)*VLOOKUP(D80,Equipment[],Equipment!$BC$2),\nVLOOKUP(D80,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D80,2)=\"Ex\",VLOOKUP(D80,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Ex\",VLOOKUP(D80,Equipment[],Equipment!$BH$2)+VLOOKUP(D80,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(OR(B80=\"A\",B80=\"C\"),\nM80*(J80/K80/60),\nIF(B80=\"R\",\nM80*(J80*43560)/(K80*L80)/60,0)))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D81,2)=\"Ex\",\nIF(OR(B81=\"A\",B81=\"C\"),'4   Earthwork'!M81,\nIF(B81=\"E\",'4   Earthwork'!I81,\n0)))","v":false},{"$f":"IF(LEFT(D81,2)=\"Ex\",\nIF(B81=\"C\",VLOOKUP(D81,Equipment[],Equipment!$BE$2)*VLOOKUP(D81,Equipment[],Equipment!$BC$2),\nVLOOKUP(D81,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D81,2)=\"Ex\",VLOOKUP(D81,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Ex\",VLOOKUP(D81,Equipment[],Equipment!$BH$2)+VLOOKUP(D81,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D82,2)=\"Ex\",\nIF(OR(B82=\"A\",B82=\"C\"),'4   Earthwork'!M82,\nIF(B82=\"E\",'4   Earthwork'!I82,\n0)))","v":false},{"$f":"IF(LEFT(D82,2)=\"Ex\",\nIF(B82=\"C\",VLOOKUP(D82,Equipment[],Equipment!$BE$2)*VLOOKUP(D82,Equipment[],Equipment!$BC$2),\nVLOOKUP(D82,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D82,2)=\"Ex\",VLOOKUP(D82,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Ex\",VLOOKUP(D82,Equipment[],Equipment!$BH$2)+VLOOKUP(D82,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D83,2)=\"Ex\",\nIF(OR(B83=\"A\",B83=\"C\"),'4   Earthwork'!M83,\nIF(B83=\"E\",'4   Earthwork'!I83,\n0)))","v":false},{"$f":"IF(LEFT(D83,2)=\"Ex\",\nIF(B83=\"C\",VLOOKUP(D83,Equipment[],Equipment!$BE$2)*VLOOKUP(D83,Equipment[],Equipment!$BC$2),\nVLOOKUP(D83,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D83,2)=\"Ex\",VLOOKUP(D83,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Ex\",VLOOKUP(D83,Equipment[],Equipment!$BH$2)+VLOOKUP(D83,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D84,2)=\"Ex\",\nIF(OR(B84=\"A\",B84=\"C\"),'4   Earthwork'!M84,\nIF(B84=\"E\",'4   Earthwork'!I84,\n0)))","v":false},{"$f":"IF(LEFT(D84,2)=\"Ex\",\nIF(B84=\"C\",VLOOKUP(D84,Equipment[],Equipment!$BE$2)*VLOOKUP(D84,Equipment[],Equipment!$BC$2),\nVLOOKUP(D84,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D84,2)=\"Ex\",VLOOKUP(D84,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Ex\",VLOOKUP(D84,Equipment[],Equipment!$BH$2)+VLOOKUP(D84,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D85,2)=\"Ex\",\nIF(OR(B85=\"A\",B85=\"C\"),'4   Earthwork'!M85,\nIF(B85=\"E\",'4   Earthwork'!I85,\n0)))","v":false},{"$f":"IF(LEFT(D85,2)=\"Ex\",\nIF(B85=\"C\",VLOOKUP(D85,Equipment[],Equipment!$BE$2)*VLOOKUP(D85,Equipment[],Equipment!$BC$2),\nVLOOKUP(D85,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D85,2)=\"Ex\",VLOOKUP(D85,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Ex\",VLOOKUP(D85,Equipment[],Equipment!$BH$2)+VLOOKUP(D85,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D86,2)=\"Ex\",\nIF(OR(B86=\"A\",B86=\"C\"),'4   Earthwork'!M86,\nIF(B86=\"E\",'4   Earthwork'!I86,\n0)))","v":false},{"$f":"IF(LEFT(D86,2)=\"Ex\",\nIF(B86=\"C\",VLOOKUP(D86,Equipment[],Equipment!$BE$2)*VLOOKUP(D86,Equipment[],Equipment!$BC$2),\nVLOOKUP(D86,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D86,2)=\"Ex\",VLOOKUP(D86,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Ex\",VLOOKUP(D86,Equipment[],Equipment!$BH$2)+VLOOKUP(D86,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D87,2)=\"Ex\",\nIF(OR(B87=\"A\",B87=\"C\"),'4   Earthwork'!M87,\nIF(B87=\"E\",'4   Earthwork'!I87,\n0)))","v":false},{"$f":"IF(LEFT(D87,2)=\"Ex\",\nIF(B87=\"C\",VLOOKUP(D87,Equipment[],Equipment!$BE$2)*VLOOKUP(D87,Equipment[],Equipment!$BC$2),\nVLOOKUP(D87,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D87,2)=\"Ex\",VLOOKUP(D87,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Ex\",VLOOKUP(D87,Equipment[],Equipment!$BH$2)+VLOOKUP(D87,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D88,2)=\"Ex\",\nIF(OR(B88=\"A\",B88=\"C\"),'4   Earthwork'!M88,\nIF(B88=\"E\",'4   Earthwork'!I88,\n0)))","v":false},{"$f":"IF(LEFT(D88,2)=\"Ex\",\nIF(B88=\"C\",VLOOKUP(D88,Equipment[],Equipment!$BE$2)*VLOOKUP(D88,Equipment[],Equipment!$BC$2),\nVLOOKUP(D88,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D88,2)=\"Ex\",VLOOKUP(D88,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Ex\",VLOOKUP(D88,Equipment[],Equipment!$BH$2)+VLOOKUP(D88,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D89,2)=\"Ex\",\nIF(OR(B89=\"A\",B89=\"C\"),'4   Earthwork'!M89,\nIF(B89=\"E\",'4   Earthwork'!I89,\n0)))","v":false},{"$f":"IF(LEFT(D89,2)=\"Ex\",\nIF(B89=\"C\",VLOOKUP(D89,Equipment[],Equipment!$BE$2)*VLOOKUP(D89,Equipment[],Equipment!$BC$2),\nVLOOKUP(D89,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D89,2)=\"Ex\",VLOOKUP(D89,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Ex\",VLOOKUP(D89,Equipment[],Equipment!$BH$2)+VLOOKUP(D89,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D90,2)=\"Ex\",\nIF(OR(B90=\"A\",B90=\"C\"),'4   Earthwork'!M90,\nIF(B90=\"E\",'4   Earthwork'!I90,\n0)))","v":false},{"$f":"IF(LEFT(D90,2)=\"Ex\",\nIF(B90=\"C\",VLOOKUP(D90,Equipment[],Equipment!$BE$2)*VLOOKUP(D90,Equipment[],Equipment!$BC$2),\nVLOOKUP(D90,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D90,2)=\"Ex\",VLOOKUP(D90,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Ex\",VLOOKUP(D90,Equipment[],Equipment!$BH$2)+VLOOKUP(D90,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D91,2)=\"Ex\",\nIF(OR(B91=\"A\",B91=\"C\"),'4   Earthwork'!M91,\nIF(B91=\"E\",'4   Earthwork'!I91,\n0)))","v":false},{"$f":"IF(LEFT(D91,2)=\"Ex\",\nIF(B91=\"C\",VLOOKUP(D91,Equipment[],Equipment!$BE$2)*VLOOKUP(D91,Equipment[],Equipment!$BC$2),\nVLOOKUP(D91,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D91,2)=\"Ex\",VLOOKUP(D91,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Ex\",VLOOKUP(D91,Equipment[],Equipment!$BH$2)+VLOOKUP(D91,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D92,2)=\"Ex\",\nIF(OR(B92=\"A\",B92=\"C\"),'4   Earthwork'!M92,\nIF(B92=\"E\",'4   Earthwork'!I92,\n0)))","v":false},{"$f":"IF(LEFT(D92,2)=\"Ex\",\nIF(B92=\"C\",VLOOKUP(D92,Equipment[],Equipment!$BE$2)*VLOOKUP(D92,Equipment[],Equipment!$BC$2),\nVLOOKUP(D92,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D92,2)=\"Ex\",VLOOKUP(D92,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Ex\",VLOOKUP(D92,Equipment[],Equipment!$BH$2)+VLOOKUP(D92,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D93,2)=\"Ex\",\nIF(OR(B93=\"A\",B93=\"C\"),'4   Earthwork'!M93,\nIF(B93=\"E\",'4   Earthwork'!I93,\n0)))","v":false},{"$f":"IF(LEFT(D93,2)=\"Ex\",\nIF(B93=\"C\",VLOOKUP(D93,Equipment[],Equipment!$BE$2)*VLOOKUP(D93,Equipment[],Equipment!$BC$2),\nVLOOKUP(D93,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D93,2)=\"Ex\",VLOOKUP(D93,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Ex\",VLOOKUP(D93,Equipment[],Equipment!$BH$2)+VLOOKUP(D93,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D94,2)=\"Ex\",\nIF(OR(B94=\"A\",B94=\"C\"),'4   Earthwork'!M94,\nIF(B94=\"E\",'4   Earthwork'!I94,\n0)))","v":false},{"$f":"IF(LEFT(D94,2)=\"Ex\",\nIF(B94=\"C\",VLOOKUP(D94,Equipment[],Equipment!$BE$2)*VLOOKUP(D94,Equipment[],Equipment!$BC$2),\nVLOOKUP(D94,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D94,2)=\"Ex\",VLOOKUP(D94,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Ex\",VLOOKUP(D94,Equipment[],Equipment!$BH$2)+VLOOKUP(D94,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D95,2)=\"Ex\",\nIF(OR(B95=\"A\",B95=\"C\"),'4   Earthwork'!M95,\nIF(B95=\"E\",'4   Earthwork'!I95,\n0)))","v":false},{"$f":"IF(LEFT(D95,2)=\"Ex\",\nIF(B95=\"C\",VLOOKUP(D95,Equipment[],Equipment!$BE$2)*VLOOKUP(D95,Equipment[],Equipment!$BC$2),\nVLOOKUP(D95,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D95,2)=\"Ex\",VLOOKUP(D95,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Ex\",VLOOKUP(D95,Equipment[],Equipment!$BH$2)+VLOOKUP(D95,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D96,2)=\"Ex\",\nIF(OR(B96=\"A\",B96=\"C\"),'4   Earthwork'!M96,\nIF(B96=\"E\",'4   Earthwork'!I96,\n0)))","v":false},{"$f":"IF(LEFT(D96,2)=\"Ex\",\nIF(B96=\"C\",VLOOKUP(D96,Equipment[],Equipment!$BE$2)*VLOOKUP(D96,Equipment[],Equipment!$BC$2),\nVLOOKUP(D96,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D96,2)=\"Ex\",VLOOKUP(D96,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Ex\",VLOOKUP(D96,Equipment[],Equipment!$BH$2)+VLOOKUP(D96,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D97,2)=\"Ex\",\nIF(OR(B97=\"A\",B97=\"C\"),'4   Earthwork'!M97,\nIF(B97=\"E\",'4   Earthwork'!I97,\n0)))","v":false},{"$f":"IF(LEFT(D97,2)=\"Ex\",\nIF(B97=\"C\",VLOOKUP(D97,Equipment[],Equipment!$BE$2)*VLOOKUP(D97,Equipment[],Equipment!$BC$2),\nVLOOKUP(D97,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D97,2)=\"Ex\",VLOOKUP(D97,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Ex\",VLOOKUP(D97,Equipment[],Equipment!$BH$2)+VLOOKUP(D97,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D98,2)=\"Ex\",\nIF(OR(B98=\"A\",B98=\"C\"),'4   Earthwork'!M98,\nIF(B98=\"E\",'4   Earthwork'!I98,\n0)))","v":false},{"$f":"IF(LEFT(D98,2)=\"Ex\",\nIF(B98=\"C\",VLOOKUP(D98,Equipment[],Equipment!$BE$2)*VLOOKUP(D98,Equipment[],Equipment!$BC$2),\nVLOOKUP(D98,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D98,2)=\"Ex\",VLOOKUP(D98,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Ex\",VLOOKUP(D98,Equipment[],Equipment!$BH$2)+VLOOKUP(D98,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D99,2)=\"Ex\",\nIF(OR(B99=\"A\",B99=\"C\"),'4   Earthwork'!M99,\nIF(B99=\"E\",'4   Earthwork'!I99,\n0)))","v":false},{"$f":"IF(LEFT(D99,2)=\"Ex\",\nIF(B99=\"C\",VLOOKUP(D99,Equipment[],Equipment!$BE$2)*VLOOKUP(D99,Equipment[],Equipment!$BC$2),\nVLOOKUP(D99,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D99,2)=\"Ex\",VLOOKUP(D99,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Ex\",VLOOKUP(D99,Equipment[],Equipment!$BH$2)+VLOOKUP(D99,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D100,2)=\"Ex\",\nIF(OR(B100=\"A\",B100=\"C\"),'4   Earthwork'!M100,\nIF(B100=\"E\",'4   Earthwork'!I100,\n0)))","v":false},{"$f":"IF(LEFT(D100,2)=\"Ex\",\nIF(B100=\"C\",VLOOKUP(D100,Equipment[],Equipment!$BE$2)*VLOOKUP(D100,Equipment[],Equipment!$BC$2),\nVLOOKUP(D100,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D100,2)=\"Ex\",VLOOKUP(D100,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Ex\",VLOOKUP(D100,Equipment[],Equipment!$BH$2)+VLOOKUP(D100,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D101,2)=\"Ex\",\nIF(OR(B101=\"A\",B101=\"C\"),'4   Earthwork'!M101,\nIF(B101=\"E\",'4   Earthwork'!I101,\n0)))","v":false},{"$f":"IF(LEFT(D101,2)=\"Ex\",\nIF(B101=\"C\",VLOOKUP(D101,Equipment[],Equipment!$BE$2)*VLOOKUP(D101,Equipment[],Equipment!$BC$2),\nVLOOKUP(D101,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D101,2)=\"Ex\",VLOOKUP(D101,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Ex\",VLOOKUP(D101,Equipment[],Equipment!$BH$2)+VLOOKUP(D101,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D102,2)=\"Ex\",\nIF(OR(B102=\"A\",B102=\"C\"),'4   Earthwork'!M102,\nIF(B102=\"E\",'4   Earthwork'!I102,\n0)))","v":false},{"$f":"IF(LEFT(D102,2)=\"Ex\",\nIF(B102=\"C\",VLOOKUP(D102,Equipment[],Equipment!$BE$2)*VLOOKUP(D102,Equipment[],Equipment!$BC$2),\nVLOOKUP(D102,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D102,2)=\"Ex\",VLOOKUP(D102,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Ex\",VLOOKUP(D102,Equipment[],Equipment!$BH$2)+VLOOKUP(D102,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D103,2)=\"Ex\",\nIF(OR(B103=\"A\",B103=\"C\"),'4   Earthwork'!M103,\nIF(B103=\"E\",'4   Earthwork'!I103,\n0)))","v":false},{"$f":"IF(LEFT(D103,2)=\"Ex\",\nIF(B103=\"C\",VLOOKUP(D103,Equipment[],Equipment!$BE$2)*VLOOKUP(D103,Equipment[],Equipment!$BC$2),\nVLOOKUP(D103,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D103,2)=\"Ex\",VLOOKUP(D103,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Ex\",VLOOKUP(D103,Equipment[],Equipment!$BH$2)+VLOOKUP(D103,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D104,2)=\"Ex\",\nIF(OR(B104=\"A\",B104=\"C\"),'4   Earthwork'!M104,\nIF(B104=\"E\",'4   Earthwork'!I104,\n0)))","v":false},{"$f":"IF(LEFT(D104,2)=\"Ex\",\nIF(B104=\"C\",VLOOKUP(D104,Equipment[],Equipment!$BE$2)*VLOOKUP(D104,Equipment[],Equipment!$BC$2),\nVLOOKUP(D104,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D104,2)=\"Ex\",VLOOKUP(D104,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Ex\",VLOOKUP(D104,Equipment[],Equipment!$BH$2)+VLOOKUP(D104,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D105,2)=\"Ex\",\nIF(OR(B105=\"A\",B105=\"C\"),'4   Earthwork'!M105,\nIF(B105=\"E\",'4   Earthwork'!I105,\n0)))","v":false},{"$f":"IF(LEFT(D105,2)=\"Ex\",\nIF(B105=\"C\",VLOOKUP(D105,Equipment[],Equipment!$BE$2)*VLOOKUP(D105,Equipment[],Equipment!$BC$2),\nVLOOKUP(D105,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D105,2)=\"Ex\",VLOOKUP(D105,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Ex\",VLOOKUP(D105,Equipment[],Equipment!$BH$2)+VLOOKUP(D105,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D106,2)=\"Ex\",\nIF(OR(B106=\"A\",B106=\"C\"),'4   Earthwork'!M106,\nIF(B106=\"E\",'4   Earthwork'!I106,\n0)))","v":false},{"$f":"IF(LEFT(D106,2)=\"Ex\",\nIF(B106=\"C\",VLOOKUP(D106,Equipment[],Equipment!$BE$2)*VLOOKUP(D106,Equipment[],Equipment!$BC$2),\nVLOOKUP(D106,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D106,2)=\"Ex\",VLOOKUP(D106,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Ex\",VLOOKUP(D106,Equipment[],Equipment!$BH$2)+VLOOKUP(D106,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D107,2)=\"Ex\",\nIF(OR(B107=\"A\",B107=\"C\"),'4   Earthwork'!M107,\nIF(B107=\"E\",'4   Earthwork'!I107,\n0)))","v":false},{"$f":"IF(LEFT(D107,2)=\"Ex\",\nIF(B107=\"C\",VLOOKUP(D107,Equipment[],Equipment!$BE$2)*VLOOKUP(D107,Equipment[],Equipment!$BC$2),\nVLOOKUP(D107,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D107,2)=\"Ex\",VLOOKUP(D107,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Ex\",VLOOKUP(D107,Equipment[],Equipment!$BH$2)+VLOOKUP(D107,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D108,2)=\"Ex\",\nIF(OR(B108=\"A\",B108=\"C\"),'4   Earthwork'!M108,\nIF(B108=\"E\",'4   Earthwork'!I108,\n0)))","v":false},{"$f":"IF(LEFT(D108,2)=\"Ex\",\nIF(B108=\"C\",VLOOKUP(D108,Equipment[],Equipment!$BE$2)*VLOOKUP(D108,Equipment[],Equipment!$BC$2),\nVLOOKUP(D108,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D108,2)=\"Ex\",VLOOKUP(D108,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Ex\",VLOOKUP(D108,Equipment[],Equipment!$BH$2)+VLOOKUP(D108,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D109,2)=\"Ex\",\nIF(OR(B109=\"A\",B109=\"C\"),'4   Earthwork'!M109,\nIF(B109=\"E\",'4   Earthwork'!I109,\n0)))","v":false},{"$f":"IF(LEFT(D109,2)=\"Ex\",\nIF(B109=\"C\",VLOOKUP(D109,Equipment[],Equipment!$BE$2)*VLOOKUP(D109,Equipment[],Equipment!$BC$2),\nVLOOKUP(D109,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D109,2)=\"Ex\",VLOOKUP(D109,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Ex\",VLOOKUP(D109,Equipment[],Equipment!$BH$2)+VLOOKUP(D109,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D110,2)=\"Ex\",\nIF(OR(B110=\"A\",B110=\"C\"),'4   Earthwork'!M110,\nIF(B110=\"E\",'4   Earthwork'!I110,\n0)))","v":false},{"$f":"IF(LEFT(D110,2)=\"Ex\",\nIF(B110=\"C\",VLOOKUP(D110,Equipment[],Equipment!$BE$2)*VLOOKUP(D110,Equipment[],Equipment!$BC$2),\nVLOOKUP(D110,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D110,2)=\"Ex\",VLOOKUP(D110,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Ex\",VLOOKUP(D110,Equipment[],Equipment!$BH$2)+VLOOKUP(D110,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D111,2)=\"Ex\",\nIF(OR(B111=\"A\",B111=\"C\"),'4   Earthwork'!M111,\nIF(B111=\"E\",'4   Earthwork'!I111,\n0)))","v":false},{"$f":"IF(LEFT(D111,2)=\"Ex\",\nIF(B111=\"C\",VLOOKUP(D111,Equipment[],Equipment!$BE$2)*VLOOKUP(D111,Equipment[],Equipment!$BC$2),\nVLOOKUP(D111,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D111,2)=\"Ex\",VLOOKUP(D111,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Ex\",VLOOKUP(D111,Equipment[],Equipment!$BH$2)+VLOOKUP(D111,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D112,2)=\"Ex\",\nIF(OR(B112=\"A\",B112=\"C\"),'4   Earthwork'!M112,\nIF(B112=\"E\",'4   Earthwork'!I112,\n0)))","v":false},{"$f":"IF(LEFT(D112,2)=\"Ex\",\nIF(B112=\"C\",VLOOKUP(D112,Equipment[],Equipment!$BE$2)*VLOOKUP(D112,Equipment[],Equipment!$BC$2),\nVLOOKUP(D112,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D112,2)=\"Ex\",VLOOKUP(D112,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Ex\",VLOOKUP(D112,Equipment[],Equipment!$BH$2)+VLOOKUP(D112,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D113,2)=\"Ex\",\nIF(OR(B113=\"A\",B113=\"C\"),'4   Earthwork'!M113,\nIF(B113=\"E\",'4   Earthwork'!I113,\n0)))","v":false},{"$f":"IF(LEFT(D113,2)=\"Ex\",\nIF(B113=\"C\",VLOOKUP(D113,Equipment[],Equipment!$BE$2)*VLOOKUP(D113,Equipment[],Equipment!$BC$2),\nVLOOKUP(D113,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D113,2)=\"Ex\",VLOOKUP(D113,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Ex\",VLOOKUP(D113,Equipment[],Equipment!$BH$2)+VLOOKUP(D113,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D114,2)=\"Ex\",\nIF(OR(B114=\"A\",B114=\"C\"),'4   Earthwork'!M114,\nIF(B114=\"E\",'4   Earthwork'!I114,\n0)))","v":false},{"$f":"IF(LEFT(D114,2)=\"Ex\",\nIF(B114=\"C\",VLOOKUP(D114,Equipment[],Equipment!$BE$2)*VLOOKUP(D114,Equipment[],Equipment!$BC$2),\nVLOOKUP(D114,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D114,2)=\"Ex\",VLOOKUP(D114,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Ex\",VLOOKUP(D114,Equipment[],Equipment!$BH$2)+VLOOKUP(D114,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D115,2)=\"Ex\",\nIF(OR(B115=\"A\",B115=\"C\"),'4   Earthwork'!M115,\nIF(B115=\"E\",'4   Earthwork'!I115,\n0)))","v":false},{"$f":"IF(LEFT(D115,2)=\"Ex\",\nIF(B115=\"C\",VLOOKUP(D115,Equipment[],Equipment!$BE$2)*VLOOKUP(D115,Equipment[],Equipment!$BC$2),\nVLOOKUP(D115,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D115,2)=\"Ex\",VLOOKUP(D115,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Ex\",VLOOKUP(D115,Equipment[],Equipment!$BH$2)+VLOOKUP(D115,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D116,2)=\"Ex\",\nIF(OR(B116=\"A\",B116=\"C\"),'4   Earthwork'!M116,\nIF(B116=\"E\",'4   Earthwork'!I116,\n0)))","v":false},{"$f":"IF(LEFT(D116,2)=\"Ex\",\nIF(B116=\"C\",VLOOKUP(D116,Equipment[],Equipment!$BE$2)*VLOOKUP(D116,Equipment[],Equipment!$BC$2),\nVLOOKUP(D116,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D116,2)=\"Ex\",VLOOKUP(D116,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Ex\",VLOOKUP(D116,Equipment[],Equipment!$BH$2)+VLOOKUP(D116,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D117,2)=\"Ex\",\nIF(OR(B117=\"A\",B117=\"C\"),'4   Earthwork'!M117,\nIF(B117=\"E\",'4   Earthwork'!I117,\n0)))","v":false},{"$f":"IF(LEFT(D117,2)=\"Ex\",\nIF(B117=\"C\",VLOOKUP(D117,Equipment[],Equipment!$BE$2)*VLOOKUP(D117,Equipment[],Equipment!$BC$2),\nVLOOKUP(D117,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D117,2)=\"Ex\",VLOOKUP(D117,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Ex\",VLOOKUP(D117,Equipment[],Equipment!$BH$2)+VLOOKUP(D117,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D118,2)=\"Ex\",\nIF(OR(B118=\"A\",B118=\"C\"),'4   Earthwork'!M118,\nIF(B118=\"E\",'4   Earthwork'!I118,\n0)))","v":false},{"$f":"IF(LEFT(D118,2)=\"Ex\",\nIF(B118=\"C\",VLOOKUP(D118,Equipment[],Equipment!$BE$2)*VLOOKUP(D118,Equipment[],Equipment!$BC$2),\nVLOOKUP(D118,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D118,2)=\"Ex\",VLOOKUP(D118,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Ex\",VLOOKUP(D118,Equipment[],Equipment!$BH$2)+VLOOKUP(D118,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D119,2)=\"Ex\",\nIF(OR(B119=\"A\",B119=\"C\"),'4   Earthwork'!M119,\nIF(B119=\"E\",'4   Earthwork'!I119,\n0)))","v":false},{"$f":"IF(LEFT(D119,2)=\"Ex\",\nIF(B119=\"C\",VLOOKUP(D119,Equipment[],Equipment!$BE$2)*VLOOKUP(D119,Equipment[],Equipment!$BC$2),\nVLOOKUP(D119,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D119,2)=\"Ex\",VLOOKUP(D119,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Ex\",VLOOKUP(D119,Equipment[],Equipment!$BH$2)+VLOOKUP(D119,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D120,2)=\"Ex\",\nIF(OR(B120=\"A\",B120=\"C\"),'4   Earthwork'!M120,\nIF(B120=\"E\",'4   Earthwork'!I120,\n0)))","v":false},{"$f":"IF(LEFT(D120,2)=\"Ex\",\nIF(B120=\"C\",VLOOKUP(D120,Equipment[],Equipment!$BE$2)*VLOOKUP(D120,Equipment[],Equipment!$BC$2),\nVLOOKUP(D120,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D120,2)=\"Ex\",VLOOKUP(D120,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Ex\",VLOOKUP(D120,Equipment[],Equipment!$BH$2)+VLOOKUP(D120,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D121,2)=\"Ex\",\nIF(OR(B121=\"A\",B121=\"C\"),'4   Earthwork'!M121,\nIF(B121=\"E\",'4   Earthwork'!I121,\n0)))","v":false},{"$f":"IF(LEFT(D121,2)=\"Ex\",\nIF(B121=\"C\",VLOOKUP(D121,Equipment[],Equipment!$BE$2)*VLOOKUP(D121,Equipment[],Equipment!$BC$2),\nVLOOKUP(D121,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D121,2)=\"Ex\",VLOOKUP(D121,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Ex\",VLOOKUP(D121,Equipment[],Equipment!$BH$2)+VLOOKUP(D121,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D122,2)=\"Ex\",\nIF(OR(B122=\"A\",B122=\"C\"),'4   Earthwork'!M122,\nIF(B122=\"E\",'4   Earthwork'!I122,\n0)))","v":false},{"$f":"IF(LEFT(D122,2)=\"Ex\",\nIF(B122=\"C\",VLOOKUP(D122,Equipment[],Equipment!$BE$2)*VLOOKUP(D122,Equipment[],Equipment!$BC$2),\nVLOOKUP(D122,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D122,2)=\"Ex\",VLOOKUP(D122,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Ex\",VLOOKUP(D122,Equipment[],Equipment!$BH$2)+VLOOKUP(D122,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D123,2)=\"Ex\",\nIF(OR(B123=\"A\",B123=\"C\"),'4   Earthwork'!M123,\nIF(B123=\"E\",'4   Earthwork'!I123,\n0)))","v":false},{"$f":"IF(LEFT(D123,2)=\"Ex\",\nIF(B123=\"C\",VLOOKUP(D123,Equipment[],Equipment!$BE$2)*VLOOKUP(D123,Equipment[],Equipment!$BC$2),\nVLOOKUP(D123,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D123,2)=\"Ex\",VLOOKUP(D123,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Ex\",VLOOKUP(D123,Equipment[],Equipment!$BH$2)+VLOOKUP(D123,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D124,2)=\"Ex\",\nIF(OR(B124=\"A\",B124=\"C\"),'4   Earthwork'!M124,\nIF(B124=\"E\",'4   Earthwork'!I124,\n0)))","v":false},{"$f":"IF(LEFT(D124,2)=\"Ex\",\nIF(B124=\"C\",VLOOKUP(D124,Equipment[],Equipment!$BE$2)*VLOOKUP(D124,Equipment[],Equipment!$BC$2),\nVLOOKUP(D124,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D124,2)=\"Ex\",VLOOKUP(D124,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Ex\",VLOOKUP(D124,Equipment[],Equipment!$BH$2)+VLOOKUP(D124,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D125,2)=\"Ex\",\nIF(OR(B125=\"A\",B125=\"C\"),'4   Earthwork'!M125,\nIF(B125=\"E\",'4   Earthwork'!I125,\n0)))","v":false},{"$f":"IF(LEFT(D125,2)=\"Ex\",\nIF(B125=\"C\",VLOOKUP(D125,Equipment[],Equipment!$BE$2)*VLOOKUP(D125,Equipment[],Equipment!$BC$2),\nVLOOKUP(D125,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D125,2)=\"Ex\",VLOOKUP(D125,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Ex\",VLOOKUP(D125,Equipment[],Equipment!$BH$2)+VLOOKUP(D125,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D126,2)=\"Ex\",\nIF(OR(B126=\"A\",B126=\"C\"),'4   Earthwork'!M126,\nIF(B126=\"E\",'4   Earthwork'!I126,\n0)))","v":false},{"$f":"IF(LEFT(D126,2)=\"Ex\",\nIF(B126=\"C\",VLOOKUP(D126,Equipment[],Equipment!$BE$2)*VLOOKUP(D126,Equipment[],Equipment!$BC$2),\nVLOOKUP(D126,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D126,2)=\"Ex\",VLOOKUP(D126,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Ex\",VLOOKUP(D126,Equipment[],Equipment!$BH$2)+VLOOKUP(D126,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D127,2)=\"Ex\",\nIF(OR(B127=\"A\",B127=\"C\"),'4   Earthwork'!M127,\nIF(B127=\"E\",'4   Earthwork'!I127,\n0)))","v":false},{"$f":"IF(LEFT(D127,2)=\"Ex\",\nIF(B127=\"C\",VLOOKUP(D127,Equipment[],Equipment!$BE$2)*VLOOKUP(D127,Equipment[],Equipment!$BC$2),\nVLOOKUP(D127,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D127,2)=\"Ex\",VLOOKUP(D127,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Ex\",VLOOKUP(D127,Equipment[],Equipment!$BH$2)+VLOOKUP(D127,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D128,2)=\"Ex\",\nIF(OR(B128=\"A\",B128=\"C\"),'4   Earthwork'!M128,\nIF(B128=\"E\",'4   Earthwork'!I128,\n0)))","v":false},{"$f":"IF(LEFT(D128,2)=\"Ex\",\nIF(B128=\"C\",VLOOKUP(D128,Equipment[],Equipment!$BE$2)*VLOOKUP(D128,Equipment[],Equipment!$BC$2),\nVLOOKUP(D128,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D128,2)=\"Ex\",VLOOKUP(D128,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Ex\",VLOOKUP(D128,Equipment[],Equipment!$BH$2)+VLOOKUP(D128,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D129,2)=\"Ex\",\nIF(OR(B129=\"A\",B129=\"C\"),'4   Earthwork'!M129,\nIF(B129=\"E\",'4   Earthwork'!I129,\n0)))","v":false},{"$f":"IF(LEFT(D129,2)=\"Ex\",\nIF(B129=\"C\",VLOOKUP(D129,Equipment[],Equipment!$BE$2)*VLOOKUP(D129,Equipment[],Equipment!$BC$2),\nVLOOKUP(D129,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D129,2)=\"Ex\",VLOOKUP(D129,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Ex\",VLOOKUP(D129,Equipment[],Equipment!$BH$2)+VLOOKUP(D129,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D130,2)=\"Ex\",\nIF(OR(B130=\"A\",B130=\"C\"),'4   Earthwork'!M130,\nIF(B130=\"E\",'4   Earthwork'!I130,\n0)))","v":false},{"$f":"IF(LEFT(D130,2)=\"Ex\",\nIF(B130=\"C\",VLOOKUP(D130,Equipment[],Equipment!$BE$2)*VLOOKUP(D130,Equipment[],Equipment!$BC$2),\nVLOOKUP(D130,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D130,2)=\"Ex\",VLOOKUP(D130,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Ex\",VLOOKUP(D130,Equipment[],Equipment!$BH$2)+VLOOKUP(D130,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D131,2)=\"Ex\",\nIF(OR(B131=\"A\",B131=\"C\"),'4   Earthwork'!M131,\nIF(B131=\"E\",'4   Earthwork'!I131,\n0)))","v":false},{"$f":"IF(LEFT(D131,2)=\"Ex\",\nIF(B131=\"C\",VLOOKUP(D131,Equipment[],Equipment!$BE$2)*VLOOKUP(D131,Equipment[],Equipment!$BC$2),\nVLOOKUP(D131,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D131,2)=\"Ex\",VLOOKUP(D131,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Ex\",VLOOKUP(D131,Equipment[],Equipment!$BH$2)+VLOOKUP(D131,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D132,2)=\"Ex\",\nIF(OR(B132=\"A\",B132=\"C\"),'4   Earthwork'!M132,\nIF(B132=\"E\",'4   Earthwork'!I132,\n0)))","v":false},{"$f":"IF(LEFT(D132,2)=\"Ex\",\nIF(B132=\"C\",VLOOKUP(D132,Equipment[],Equipment!$BE$2)*VLOOKUP(D132,Equipment[],Equipment!$BC$2),\nVLOOKUP(D132,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D132,2)=\"Ex\",VLOOKUP(D132,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Ex\",VLOOKUP(D132,Equipment[],Equipment!$BH$2)+VLOOKUP(D132,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D133,2)=\"Ex\",\nIF(OR(B133=\"A\",B133=\"C\"),'4   Earthwork'!M133,\nIF(B133=\"E\",'4   Earthwork'!I133,\n0)))","v":false},{"$f":"IF(LEFT(D133,2)=\"Ex\",\nIF(B133=\"C\",VLOOKUP(D133,Equipment[],Equipment!$BE$2)*VLOOKUP(D133,Equipment[],Equipment!$BC$2),\nVLOOKUP(D133,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D133,2)=\"Ex\",VLOOKUP(D133,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Ex\",VLOOKUP(D133,Equipment[],Equipment!$BH$2)+VLOOKUP(D133,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D134,2)=\"Ex\",\nIF(OR(B134=\"A\",B134=\"C\"),'4   Earthwork'!M134,\nIF(B134=\"E\",'4   Earthwork'!I134,\n0)))","v":false},{"$f":"IF(LEFT(D134,2)=\"Ex\",\nIF(B134=\"C\",VLOOKUP(D134,Equipment[],Equipment!$BE$2)*VLOOKUP(D134,Equipment[],Equipment!$BC$2),\nVLOOKUP(D134,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D134,2)=\"Ex\",VLOOKUP(D134,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Ex\",VLOOKUP(D134,Equipment[],Equipment!$BH$2)+VLOOKUP(D134,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D135,2)=\"Ex\",\nIF(OR(B135=\"A\",B135=\"C\"),'4   Earthwork'!M135,\nIF(B135=\"E\",'4   Earthwork'!I135,\n0)))","v":false},{"$f":"IF(LEFT(D135,2)=\"Ex\",\nIF(B135=\"C\",VLOOKUP(D135,Equipment[],Equipment!$BE$2)*VLOOKUP(D135,Equipment[],Equipment!$BC$2),\nVLOOKUP(D135,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D135,2)=\"Ex\",VLOOKUP(D135,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Ex\",VLOOKUP(D135,Equipment[],Equipment!$BH$2)+VLOOKUP(D135,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D136,2)=\"Ex\",\nIF(OR(B136=\"A\",B136=\"C\"),'4   Earthwork'!M136,\nIF(B136=\"E\",'4   Earthwork'!I136,\n0)))","v":false},{"$f":"IF(LEFT(D136,2)=\"Ex\",\nIF(B136=\"C\",VLOOKUP(D136,Equipment[],Equipment!$BE$2)*VLOOKUP(D136,Equipment[],Equipment!$BC$2),\nVLOOKUP(D136,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D136,2)=\"Ex\",VLOOKUP(D136,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Ex\",VLOOKUP(D136,Equipment[],Equipment!$BH$2)+VLOOKUP(D136,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D137,2)=\"Ex\",\nIF(OR(B137=\"A\",B137=\"C\"),'4   Earthwork'!M137,\nIF(B137=\"E\",'4   Earthwork'!I137,\n0)))","v":false},{"$f":"IF(LEFT(D137,2)=\"Ex\",\nIF(B137=\"C\",VLOOKUP(D137,Equipment[],Equipment!$BE$2)*VLOOKUP(D137,Equipment[],Equipment!$BC$2),\nVLOOKUP(D137,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D137,2)=\"Ex\",VLOOKUP(D137,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Ex\",VLOOKUP(D137,Equipment[],Equipment!$BH$2)+VLOOKUP(D137,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D138,2)=\"Ex\",\nIF(OR(B138=\"A\",B138=\"C\"),'4   Earthwork'!M138,\nIF(B138=\"E\",'4   Earthwork'!I138,\n0)))","v":false},{"$f":"IF(LEFT(D138,2)=\"Ex\",\nIF(B138=\"C\",VLOOKUP(D138,Equipment[],Equipment!$BE$2)*VLOOKUP(D138,Equipment[],Equipment!$BC$2),\nVLOOKUP(D138,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D138,2)=\"Ex\",VLOOKUP(D138,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Ex\",VLOOKUP(D138,Equipment[],Equipment!$BH$2)+VLOOKUP(D138,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D139,2)=\"Ex\",\nIF(OR(B139=\"A\",B139=\"C\"),'4   Earthwork'!M139,\nIF(B139=\"E\",'4   Earthwork'!I139,\n0)))","v":false},{"$f":"IF(LEFT(D139,2)=\"Ex\",\nIF(B139=\"C\",VLOOKUP(D139,Equipment[],Equipment!$BE$2)*VLOOKUP(D139,Equipment[],Equipment!$BC$2),\nVLOOKUP(D139,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D139,2)=\"Ex\",VLOOKUP(D139,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Ex\",VLOOKUP(D139,Equipment[],Equipment!$BH$2)+VLOOKUP(D139,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D140,2)=\"Ex\",\nIF(OR(B140=\"A\",B140=\"C\"),'4   Earthwork'!M140,\nIF(B140=\"E\",'4   Earthwork'!I140,\n0)))","v":false},{"$f":"IF(LEFT(D140,2)=\"Ex\",\nIF(B140=\"C\",VLOOKUP(D140,Equipment[],Equipment!$BE$2)*VLOOKUP(D140,Equipment[],Equipment!$BC$2),\nVLOOKUP(D140,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D140,2)=\"Ex\",VLOOKUP(D140,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Ex\",VLOOKUP(D140,Equipment[],Equipment!$BH$2)+VLOOKUP(D140,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D141,2)=\"Ex\",\nIF(OR(B141=\"A\",B141=\"C\"),'4   Earthwork'!M141,\nIF(B141=\"E\",'4   Earthwork'!I141,\n0)))","v":false},{"$f":"IF(LEFT(D141,2)=\"Ex\",\nIF(B141=\"C\",VLOOKUP(D141,Equipment[],Equipment!$BE$2)*VLOOKUP(D141,Equipment[],Equipment!$BC$2),\nVLOOKUP(D141,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D141,2)=\"Ex\",VLOOKUP(D141,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Ex\",VLOOKUP(D141,Equipment[],Equipment!$BH$2)+VLOOKUP(D141,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D142,2)=\"Ex\",\nIF(OR(B142=\"A\",B142=\"C\"),'4   Earthwork'!M142,\nIF(B142=\"E\",'4   Earthwork'!I142,\n0)))","v":false},{"$f":"IF(LEFT(D142,2)=\"Ex\",\nIF(B142=\"C\",VLOOKUP(D142,Equipment[],Equipment!$BE$2)*VLOOKUP(D142,Equipment[],Equipment!$BC$2),\nVLOOKUP(D142,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D142,2)=\"Ex\",VLOOKUP(D142,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Ex\",VLOOKUP(D142,Equipment[],Equipment!$BH$2)+VLOOKUP(D142,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D143,2)=\"Ex\",\nIF(OR(B143=\"A\",B143=\"C\"),'4   Earthwork'!M143,\nIF(B143=\"E\",'4   Earthwork'!I143,\n0)))","v":false},{"$f":"IF(LEFT(D143,2)=\"Ex\",\nIF(B143=\"C\",VLOOKUP(D143,Equipment[],Equipment!$BE$2)*VLOOKUP(D143,Equipment[],Equipment!$BC$2),\nVLOOKUP(D143,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D143,2)=\"Ex\",VLOOKUP(D143,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Ex\",VLOOKUP(D143,Equipment[],Equipment!$BH$2)+VLOOKUP(D143,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D144,2)=\"Ex\",\nIF(OR(B144=\"A\",B144=\"C\"),'4   Earthwork'!M144,\nIF(B144=\"E\",'4   Earthwork'!I144,\n0)))","v":false},{"$f":"IF(LEFT(D144,2)=\"Ex\",\nIF(B144=\"C\",VLOOKUP(D144,Equipment[],Equipment!$BE$2)*VLOOKUP(D144,Equipment[],Equipment!$BC$2),\nVLOOKUP(D144,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D144,2)=\"Ex\",VLOOKUP(D144,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Ex\",VLOOKUP(D144,Equipment[],Equipment!$BH$2)+VLOOKUP(D144,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Ex\",\nIF(OR(B144=\"A\",B144=\"C\"),\nM144*(J144/K144/60),\nIF(B144=\"R\",\nM144*(J144*43560)/(K144*L144)/60,0)))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D145,2)=\"Ex\",\nIF(OR(B145=\"A\",B145=\"C\"),'4   Earthwork'!M145,\nIF(B145=\"E\",'4   Earthwork'!I145,\n0)))","v":false},{"$f":"IF(LEFT(D145,2)=\"Ex\",\nIF(B145=\"C\",VLOOKUP(D145,Equipment[],Equipment!$BE$2)*VLOOKUP(D145,Equipment[],Equipment!$BC$2),\nVLOOKUP(D145,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D145,2)=\"Ex\",VLOOKUP(D145,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Ex\",VLOOKUP(D145,Equipment[],Equipment!$BH$2)+VLOOKUP(D145,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D146,2)=\"Ex\",\nIF(OR(B146=\"A\",B146=\"C\"),'4   Earthwork'!M146,\nIF(B146=\"E\",'4   Earthwork'!I146,\n0)))","v":false},{"$f":"IF(LEFT(D146,2)=\"Ex\",\nIF(B146=\"C\",VLOOKUP(D146,Equipment[],Equipment!$BE$2)*VLOOKUP(D146,Equipment[],Equipment!$BC$2),\nVLOOKUP(D146,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D146,2)=\"Ex\",VLOOKUP(D146,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Ex\",VLOOKUP(D146,Equipment[],Equipment!$BH$2)+VLOOKUP(D146,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D147,2)=\"Ex\",\nIF(OR(B147=\"A\",B147=\"C\"),'4   Earthwork'!M147,\nIF(B147=\"E\",'4   Earthwork'!I147,\n0)))","v":false},{"$f":"IF(LEFT(D147,2)=\"Ex\",\nIF(B147=\"C\",VLOOKUP(D147,Equipment[],Equipment!$BE$2)*VLOOKUP(D147,Equipment[],Equipment!$BC$2),\nVLOOKUP(D147,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D147,2)=\"Ex\",VLOOKUP(D147,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Ex\",VLOOKUP(D147,Equipment[],Equipment!$BH$2)+VLOOKUP(D147,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D148,2)=\"Ex\",\nIF(OR(B148=\"A\",B148=\"C\"),'4   Earthwork'!M148,\nIF(B148=\"E\",'4   Earthwork'!I148,\n0)))","v":false},{"$f":"IF(LEFT(D148,2)=\"Ex\",\nIF(B148=\"C\",VLOOKUP(D148,Equipment[],Equipment!$BE$2)*VLOOKUP(D148,Equipment[],Equipment!$BC$2),\nVLOOKUP(D148,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D148,2)=\"Ex\",VLOOKUP(D148,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Ex\",VLOOKUP(D148,Equipment[],Equipment!$BH$2)+VLOOKUP(D148,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D149,2)=\"Ex\",\nIF(OR(B149=\"A\",B149=\"C\"),'4   Earthwork'!M149,\nIF(B149=\"E\",'4   Earthwork'!I149,\n0)))","v":false},{"$f":"IF(LEFT(D149,2)=\"Ex\",\nIF(B149=\"C\",VLOOKUP(D149,Equipment[],Equipment!$BE$2)*VLOOKUP(D149,Equipment[],Equipment!$BC$2),\nVLOOKUP(D149,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D149,2)=\"Ex\",VLOOKUP(D149,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Ex\",VLOOKUP(D149,Equipment[],Equipment!$BH$2)+VLOOKUP(D149,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D150,2)=\"Ex\",\nIF(OR(B150=\"A\",B150=\"C\"),'4   Earthwork'!M150,\nIF(B150=\"E\",'4   Earthwork'!I150,\n0)))","v":false},{"$f":"IF(LEFT(D150,2)=\"Ex\",\nIF(B150=\"C\",VLOOKUP(D150,Equipment[],Equipment!$BE$2)*VLOOKUP(D150,Equipment[],Equipment!$BC$2),\nVLOOKUP(D150,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D150,2)=\"Ex\",VLOOKUP(D150,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Ex\",VLOOKUP(D150,Equipment[],Equipment!$BH$2)+VLOOKUP(D150,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D151,2)=\"Ex\",\nIF(OR(B151=\"A\",B151=\"C\"),'4   Earthwork'!M151,\nIF(B151=\"E\",'4   Earthwork'!I151,\n0)))","v":false},{"$f":"IF(LEFT(D151,2)=\"Ex\",\nIF(B151=\"C\",VLOOKUP(D151,Equipment[],Equipment!$BE$2)*VLOOKUP(D151,Equipment[],Equipment!$BC$2),\nVLOOKUP(D151,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D151,2)=\"Ex\",VLOOKUP(D151,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Ex\",VLOOKUP(D151,Equipment[],Equipment!$BH$2)+VLOOKUP(D151,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D152,2)=\"Ex\",\nIF(OR(B152=\"A\",B152=\"C\"),'4   Earthwork'!M152,\nIF(B152=\"E\",'4   Earthwork'!I152,\n0)))","v":false},{"$f":"IF(LEFT(D152,2)=\"Ex\",\nIF(B152=\"C\",VLOOKUP(D152,Equipment[],Equipment!$BE$2)*VLOOKUP(D152,Equipment[],Equipment!$BC$2),\nVLOOKUP(D152,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D152,2)=\"Ex\",VLOOKUP(D152,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Ex\",VLOOKUP(D152,Equipment[],Equipment!$BH$2)+VLOOKUP(D152,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D153,2)=\"Ex\",\nIF(OR(B153=\"A\",B153=\"C\"),'4   Earthwork'!M153,\nIF(B153=\"E\",'4   Earthwork'!I153,\n0)))","v":false},{"$f":"IF(LEFT(D153,2)=\"Ex\",\nIF(B153=\"C\",VLOOKUP(D153,Equipment[],Equipment!$BE$2)*VLOOKUP(D153,Equipment[],Equipment!$BC$2),\nVLOOKUP(D153,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D153,2)=\"Ex\",VLOOKUP(D153,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Ex\",VLOOKUP(D153,Equipment[],Equipment!$BH$2)+VLOOKUP(D153,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D154,2)=\"Ex\",\nIF(OR(B154=\"A\",B154=\"C\"),'4   Earthwork'!M154,\nIF(B154=\"E\",'4   Earthwork'!I154,\n0)))","v":false},{"$f":"IF(LEFT(D154,2)=\"Ex\",\nIF(B154=\"C\",VLOOKUP(D154,Equipment[],Equipment!$BE$2)*VLOOKUP(D154,Equipment[],Equipment!$BC$2),\nVLOOKUP(D154,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D154,2)=\"Ex\",VLOOKUP(D154,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Ex\",VLOOKUP(D154,Equipment[],Equipment!$BH$2)+VLOOKUP(D154,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D155,2)=\"Ex\",\nIF(OR(B155=\"A\",B155=\"C\"),'4   Earthwork'!M155,\nIF(B155=\"E\",'4   Earthwork'!I155,\n0)))","v":false},{"$f":"IF(LEFT(D155,2)=\"Ex\",\nIF(B155=\"C\",VLOOKUP(D155,Equipment[],Equipment!$BE$2)*VLOOKUP(D155,Equipment[],Equipment!$BC$2),\nVLOOKUP(D155,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D155,2)=\"Ex\",VLOOKUP(D155,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Ex\",VLOOKUP(D155,Equipment[],Equipment!$BH$2)+VLOOKUP(D155,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D156,2)=\"Ex\",\nIF(OR(B156=\"A\",B156=\"C\"),'4   Earthwork'!M156,\nIF(B156=\"E\",'4   Earthwork'!I156,\n0)))","v":false},{"$f":"IF(LEFT(D156,2)=\"Ex\",\nIF(B156=\"C\",VLOOKUP(D156,Equipment[],Equipment!$BE$2)*VLOOKUP(D156,Equipment[],Equipment!$BC$2),\nVLOOKUP(D156,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D156,2)=\"Ex\",VLOOKUP(D156,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Ex\",VLOOKUP(D156,Equipment[],Equipment!$BH$2)+VLOOKUP(D156,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D157,2)=\"Ex\",\nIF(OR(B157=\"A\",B157=\"C\"),'4   Earthwork'!M157,\nIF(B157=\"E\",'4   Earthwork'!I157,\n0)))","v":false},{"$f":"IF(LEFT(D157,2)=\"Ex\",\nIF(B157=\"C\",VLOOKUP(D157,Equipment[],Equipment!$BE$2)*VLOOKUP(D157,Equipment[],Equipment!$BC$2),\nVLOOKUP(D157,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D157,2)=\"Ex\",VLOOKUP(D157,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Ex\",VLOOKUP(D157,Equipment[],Equipment!$BH$2)+VLOOKUP(D157,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D158,2)=\"Ex\",\nIF(OR(B158=\"A\",B158=\"C\"),'4   Earthwork'!M158,\nIF(B158=\"E\",'4   Earthwork'!I158,\n0)))","v":false},{"$f":"IF(LEFT(D158,2)=\"Ex\",\nIF(B158=\"C\",VLOOKUP(D158,Equipment[],Equipment!$BE$2)*VLOOKUP(D158,Equipment[],Equipment!$BC$2),\nVLOOKUP(D158,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D158,2)=\"Ex\",VLOOKUP(D158,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Ex\",VLOOKUP(D158,Equipment[],Equipment!$BH$2)+VLOOKUP(D158,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D159,2)=\"Ex\",\nIF(OR(B159=\"A\",B159=\"C\"),'4   Earthwork'!M159,\nIF(B159=\"E\",'4   Earthwork'!I159,\n0)))","v":false},{"$f":"IF(LEFT(D159,2)=\"Ex\",\nIF(B159=\"C\",VLOOKUP(D159,Equipment[],Equipment!$BE$2)*VLOOKUP(D159,Equipment[],Equipment!$BC$2),\nVLOOKUP(D159,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D159,2)=\"Ex\",VLOOKUP(D159,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Ex\",VLOOKUP(D159,Equipment[],Equipment!$BH$2)+VLOOKUP(D159,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D160,2)=\"Ex\",\nIF(OR(B160=\"A\",B160=\"C\"),'4   Earthwork'!M160,\nIF(B160=\"E\",'4   Earthwork'!I160,\n0)))","v":false},{"$f":"IF(LEFT(D160,2)=\"Ex\",\nIF(B160=\"C\",VLOOKUP(D160,Equipment[],Equipment!$BE$2)*VLOOKUP(D160,Equipment[],Equipment!$BC$2),\nVLOOKUP(D160,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D160,2)=\"Ex\",VLOOKUP(D160,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Ex\",VLOOKUP(D160,Equipment[],Equipment!$BH$2)+VLOOKUP(D160,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D161,2)=\"Ex\",\nIF(OR(B161=\"A\",B161=\"C\"),'4   Earthwork'!M161,\nIF(B161=\"E\",'4   Earthwork'!I161,\n0)))","v":false},{"$f":"IF(LEFT(D161,2)=\"Ex\",\nIF(B161=\"C\",VLOOKUP(D161,Equipment[],Equipment!$BE$2)*VLOOKUP(D161,Equipment[],Equipment!$BC$2),\nVLOOKUP(D161,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D161,2)=\"Ex\",VLOOKUP(D161,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Ex\",VLOOKUP(D161,Equipment[],Equipment!$BH$2)+VLOOKUP(D161,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D162,2)=\"Ex\",\nIF(OR(B162=\"A\",B162=\"C\"),'4   Earthwork'!M162,\nIF(B162=\"E\",'4   Earthwork'!I162,\n0)))","v":false},{"$f":"IF(LEFT(D162,2)=\"Ex\",\nIF(B162=\"C\",VLOOKUP(D162,Equipment[],Equipment!$BE$2)*VLOOKUP(D162,Equipment[],Equipment!$BC$2),\nVLOOKUP(D162,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D162,2)=\"Ex\",VLOOKUP(D162,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Ex\",VLOOKUP(D162,Equipment[],Equipment!$BH$2)+VLOOKUP(D162,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D163,2)=\"Ex\",\nIF(OR(B163=\"A\",B163=\"C\"),'4   Earthwork'!M163,\nIF(B163=\"E\",'4   Earthwork'!I163,\n0)))","v":false},{"$f":"IF(LEFT(D163,2)=\"Ex\",\nIF(B163=\"C\",VLOOKUP(D163,Equipment[],Equipment!$BE$2)*VLOOKUP(D163,Equipment[],Equipment!$BC$2),\nVLOOKUP(D163,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D163,2)=\"Ex\",VLOOKUP(D163,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Ex\",VLOOKUP(D163,Equipment[],Equipment!$BH$2)+VLOOKUP(D163,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D164,2)=\"Ex\",\nIF(OR(B164=\"A\",B164=\"C\"),'4   Earthwork'!M164,\nIF(B164=\"E\",'4   Earthwork'!I164,\n0)))","v":false},{"$f":"IF(LEFT(D164,2)=\"Ex\",\nIF(B164=\"C\",VLOOKUP(D164,Equipment[],Equipment!$BE$2)*VLOOKUP(D164,Equipment[],Equipment!$BC$2),\nVLOOKUP(D164,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D164,2)=\"Ex\",VLOOKUP(D164,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Ex\",VLOOKUP(D164,Equipment[],Equipment!$BH$2)+VLOOKUP(D164,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D165,2)=\"Ex\",\nIF(OR(B165=\"A\",B165=\"C\"),'4   Earthwork'!M165,\nIF(B165=\"E\",'4   Earthwork'!I165,\n0)))","v":false},{"$f":"IF(LEFT(D165,2)=\"Ex\",\nIF(B165=\"C\",VLOOKUP(D165,Equipment[],Equipment!$BE$2)*VLOOKUP(D165,Equipment[],Equipment!$BC$2),\nVLOOKUP(D165,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D165,2)=\"Ex\",VLOOKUP(D165,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Ex\",VLOOKUP(D165,Equipment[],Equipment!$BH$2)+VLOOKUP(D165,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D166,2)=\"Ex\",\nIF(OR(B166=\"A\",B166=\"C\"),'4   Earthwork'!M166,\nIF(B166=\"E\",'4   Earthwork'!I166,\n0)))","v":false},{"$f":"IF(LEFT(D166,2)=\"Ex\",\nIF(B166=\"C\",VLOOKUP(D166,Equipment[],Equipment!$BE$2)*VLOOKUP(D166,Equipment[],Equipment!$BC$2),\nVLOOKUP(D166,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D166,2)=\"Ex\",VLOOKUP(D166,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Ex\",VLOOKUP(D166,Equipment[],Equipment!$BH$2)+VLOOKUP(D166,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D167,2)=\"Ex\",\nIF(OR(B167=\"A\",B167=\"C\"),'4   Earthwork'!M167,\nIF(B167=\"E\",'4   Earthwork'!I167,\n0)))","v":false},{"$f":"IF(LEFT(D167,2)=\"Ex\",\nIF(B167=\"C\",VLOOKUP(D167,Equipment[],Equipment!$BE$2)*VLOOKUP(D167,Equipment[],Equipment!$BC$2),\nVLOOKUP(D167,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D167,2)=\"Ex\",VLOOKUP(D167,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Ex\",VLOOKUP(D167,Equipment[],Equipment!$BH$2)+VLOOKUP(D167,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D168,2)=\"Ex\",\nIF(OR(B168=\"A\",B168=\"C\"),'4   Earthwork'!M168,\nIF(B168=\"E\",'4   Earthwork'!I168,\n0)))","v":false},{"$f":"IF(LEFT(D168,2)=\"Ex\",\nIF(B168=\"C\",VLOOKUP(D168,Equipment[],Equipment!$BE$2)*VLOOKUP(D168,Equipment[],Equipment!$BC$2),\nVLOOKUP(D168,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D168,2)=\"Ex\",VLOOKUP(D168,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Ex\",VLOOKUP(D168,Equipment[],Equipment!$BH$2)+VLOOKUP(D168,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D169,2)=\"Ex\",\nIF(OR(B169=\"A\",B169=\"C\"),'4   Earthwork'!M169,\nIF(B169=\"E\",'4   Earthwork'!I169,\n0)))","v":false},{"$f":"IF(LEFT(D169,2)=\"Ex\",\nIF(B169=\"C\",VLOOKUP(D169,Equipment[],Equipment!$BE$2)*VLOOKUP(D169,Equipment[],Equipment!$BC$2),\nVLOOKUP(D169,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D169,2)=\"Ex\",VLOOKUP(D169,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Ex\",VLOOKUP(D169,Equipment[],Equipment!$BH$2)+VLOOKUP(D169,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D170,2)=\"Ex\",\nIF(OR(B170=\"A\",B170=\"C\"),'4   Earthwork'!M170,\nIF(B170=\"E\",'4   Earthwork'!I170,\n0)))","v":false},{"$f":"IF(LEFT(D170,2)=\"Ex\",\nIF(B170=\"C\",VLOOKUP(D170,Equipment[],Equipment!$BE$2)*VLOOKUP(D170,Equipment[],Equipment!$BC$2),\nVLOOKUP(D170,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D170,2)=\"Ex\",VLOOKUP(D170,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Ex\",VLOOKUP(D170,Equipment[],Equipment!$BH$2)+VLOOKUP(D170,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D171,2)=\"Ex\",\nIF(OR(B171=\"A\",B171=\"C\"),'4   Earthwork'!M171,\nIF(B171=\"E\",'4   Earthwork'!I171,\n0)))","v":false},{"$f":"IF(LEFT(D171,2)=\"Ex\",\nIF(B171=\"C\",VLOOKUP(D171,Equipment[],Equipment!$BE$2)*VLOOKUP(D171,Equipment[],Equipment!$BC$2),\nVLOOKUP(D171,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D171,2)=\"Ex\",VLOOKUP(D171,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Ex\",VLOOKUP(D171,Equipment[],Equipment!$BH$2)+VLOOKUP(D171,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D172,2)=\"Ex\",\nIF(OR(B172=\"A\",B172=\"C\"),'4   Earthwork'!M172,\nIF(B172=\"E\",'4   Earthwork'!I172,\n0)))","v":false},{"$f":"IF(LEFT(D172,2)=\"Ex\",\nIF(B172=\"C\",VLOOKUP(D172,Equipment[],Equipment!$BE$2)*VLOOKUP(D172,Equipment[],Equipment!$BC$2),\nVLOOKUP(D172,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D172,2)=\"Ex\",VLOOKUP(D172,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Ex\",VLOOKUP(D172,Equipment[],Equipment!$BH$2)+VLOOKUP(D172,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D173,2)=\"Ex\",\nIF(OR(B173=\"A\",B173=\"C\"),'4   Earthwork'!M173,\nIF(B173=\"E\",'4   Earthwork'!I173,\n0)))","v":false},{"$f":"IF(LEFT(D173,2)=\"Ex\",\nIF(B173=\"C\",VLOOKUP(D173,Equipment[],Equipment!$BE$2)*VLOOKUP(D173,Equipment[],Equipment!$BC$2),\nVLOOKUP(D173,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D173,2)=\"Ex\",VLOOKUP(D173,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Ex\",VLOOKUP(D173,Equipment[],Equipment!$BH$2)+VLOOKUP(D173,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D174,2)=\"Ex\",\nIF(OR(B174=\"A\",B174=\"C\"),'4   Earthwork'!M174,\nIF(B174=\"E\",'4   Earthwork'!I174,\n0)))","v":false},{"$f":"IF(LEFT(D174,2)=\"Ex\",\nIF(B174=\"C\",VLOOKUP(D174,Equipment[],Equipment!$BE$2)*VLOOKUP(D174,Equipment[],Equipment!$BC$2),\nVLOOKUP(D174,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D174,2)=\"Ex\",VLOOKUP(D174,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Ex\",VLOOKUP(D174,Equipment[],Equipment!$BH$2)+VLOOKUP(D174,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D175,2)=\"Ex\",\nIF(OR(B175=\"A\",B175=\"C\"),'4   Earthwork'!M175,\nIF(B175=\"E\",'4   Earthwork'!I175,\n0)))","v":false},{"$f":"IF(LEFT(D175,2)=\"Ex\",\nIF(B175=\"C\",VLOOKUP(D175,Equipment[],Equipment!$BE$2)*VLOOKUP(D175,Equipment[],Equipment!$BC$2),\nVLOOKUP(D175,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D175,2)=\"Ex\",VLOOKUP(D175,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Ex\",VLOOKUP(D175,Equipment[],Equipment!$BH$2)+VLOOKUP(D175,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D176,2)=\"Ex\",\nIF(OR(B176=\"A\",B176=\"C\"),'4   Earthwork'!M176,\nIF(B176=\"E\",'4   Earthwork'!I176,\n0)))","v":false},{"$f":"IF(LEFT(D176,2)=\"Ex\",\nIF(B176=\"C\",VLOOKUP(D176,Equipment[],Equipment!$BE$2)*VLOOKUP(D176,Equipment[],Equipment!$BC$2),\nVLOOKUP(D176,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D176,2)=\"Ex\",VLOOKUP(D176,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Ex\",VLOOKUP(D176,Equipment[],Equipment!$BH$2)+VLOOKUP(D176,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D177,2)=\"Ex\",\nIF(OR(B177=\"A\",B177=\"C\"),'4   Earthwork'!M177,\nIF(B177=\"E\",'4   Earthwork'!I177,\n0)))","v":false},{"$f":"IF(LEFT(D177,2)=\"Ex\",\nIF(B177=\"C\",VLOOKUP(D177,Equipment[],Equipment!$BE$2)*VLOOKUP(D177,Equipment[],Equipment!$BC$2),\nVLOOKUP(D177,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D177,2)=\"Ex\",VLOOKUP(D177,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Ex\",VLOOKUP(D177,Equipment[],Equipment!$BH$2)+VLOOKUP(D177,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D178,2)=\"Ex\",\nIF(OR(B178=\"A\",B178=\"C\"),'4   Earthwork'!M178,\nIF(B178=\"E\",'4   Earthwork'!I178,\n0)))","v":false},{"$f":"IF(LEFT(D178,2)=\"Ex\",\nIF(B178=\"C\",VLOOKUP(D178,Equipment[],Equipment!$BE$2)*VLOOKUP(D178,Equipment[],Equipment!$BC$2),\nVLOOKUP(D178,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D178,2)=\"Ex\",VLOOKUP(D178,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Ex\",VLOOKUP(D178,Equipment[],Equipment!$BH$2)+VLOOKUP(D178,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D179,2)=\"Ex\",\nIF(OR(B179=\"A\",B179=\"C\"),'4   Earthwork'!M179,\nIF(B179=\"E\",'4   Earthwork'!I179,\n0)))","v":false},{"$f":"IF(LEFT(D179,2)=\"Ex\",\nIF(B179=\"C\",VLOOKUP(D179,Equipment[],Equipment!$BE$2)*VLOOKUP(D179,Equipment[],Equipment!$BC$2),\nVLOOKUP(D179,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D179,2)=\"Ex\",VLOOKUP(D179,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Ex\",VLOOKUP(D179,Equipment[],Equipment!$BH$2)+VLOOKUP(D179,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D180,2)=\"Ex\",\nIF(OR(B180=\"A\",B180=\"C\"),'4   Earthwork'!M180,\nIF(B180=\"E\",'4   Earthwork'!I180,\n0)))","v":false},{"$f":"IF(LEFT(D180,2)=\"Ex\",\nIF(B180=\"C\",VLOOKUP(D180,Equipment[],Equipment!$BE$2)*VLOOKUP(D180,Equipment[],Equipment!$BC$2),\nVLOOKUP(D180,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D180,2)=\"Ex\",VLOOKUP(D180,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Ex\",VLOOKUP(D180,Equipment[],Equipment!$BH$2)+VLOOKUP(D180,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D181,2)=\"Ex\",\nIF(OR(B181=\"A\",B181=\"C\"),'4   Earthwork'!M181,\nIF(B181=\"E\",'4   Earthwork'!I181,\n0)))","v":false},{"$f":"IF(LEFT(D181,2)=\"Ex\",\nIF(B181=\"C\",VLOOKUP(D181,Equipment[],Equipment!$BE$2)*VLOOKUP(D181,Equipment[],Equipment!$BC$2),\nVLOOKUP(D181,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D181,2)=\"Ex\",VLOOKUP(D181,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Ex\",VLOOKUP(D181,Equipment[],Equipment!$BH$2)+VLOOKUP(D181,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D182,2)=\"Ex\",\nIF(OR(B182=\"A\",B182=\"C\"),'4   Earthwork'!M182,\nIF(B182=\"E\",'4   Earthwork'!I182,\n0)))","v":false},{"$f":"IF(LEFT(D182,2)=\"Ex\",\nIF(B182=\"C\",VLOOKUP(D182,Equipment[],Equipment!$BE$2)*VLOOKUP(D182,Equipment[],Equipment!$BC$2),\nVLOOKUP(D182,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D182,2)=\"Ex\",VLOOKUP(D182,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Ex\",VLOOKUP(D182,Equipment[],Equipment!$BH$2)+VLOOKUP(D182,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D183,2)=\"Ex\",\nIF(OR(B183=\"A\",B183=\"C\"),'4   Earthwork'!M183,\nIF(B183=\"E\",'4   Earthwork'!I183,\n0)))","v":false},{"$f":"IF(LEFT(D183,2)=\"Ex\",\nIF(B183=\"C\",VLOOKUP(D183,Equipment[],Equipment!$BE$2)*VLOOKUP(D183,Equipment[],Equipment!$BC$2),\nVLOOKUP(D183,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D183,2)=\"Ex\",VLOOKUP(D183,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Ex\",VLOOKUP(D183,Equipment[],Equipment!$BH$2)+VLOOKUP(D183,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D184,2)=\"Ex\",\nIF(OR(B184=\"A\",B184=\"C\"),'4   Earthwork'!M184,\nIF(B184=\"E\",'4   Earthwork'!I184,\n0)))","v":false},{"$f":"IF(LEFT(D184,2)=\"Ex\",\nIF(B184=\"C\",VLOOKUP(D184,Equipment[],Equipment!$BE$2)*VLOOKUP(D184,Equipment[],Equipment!$BC$2),\nVLOOKUP(D184,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D184,2)=\"Ex\",VLOOKUP(D184,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Ex\",VLOOKUP(D184,Equipment[],Equipment!$BH$2)+VLOOKUP(D184,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D185,2)=\"Ex\",\nIF(OR(B185=\"A\",B185=\"C\"),'4   Earthwork'!M185,\nIF(B185=\"E\",'4   Earthwork'!I185,\n0)))","v":false},{"$f":"IF(LEFT(D185,2)=\"Ex\",\nIF(B185=\"C\",VLOOKUP(D185,Equipment[],Equipment!$BE$2)*VLOOKUP(D185,Equipment[],Equipment!$BC$2),\nVLOOKUP(D185,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D185,2)=\"Ex\",VLOOKUP(D185,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Ex\",VLOOKUP(D185,Equipment[],Equipment!$BH$2)+VLOOKUP(D185,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D186,2)=\"Ex\",\nIF(OR(B186=\"A\",B186=\"C\"),'4   Earthwork'!M186,\nIF(B186=\"E\",'4   Earthwork'!I186,\n0)))","v":false},{"$f":"IF(LEFT(D186,2)=\"Ex\",\nIF(B186=\"C\",VLOOKUP(D186,Equipment[],Equipment!$BE$2)*VLOOKUP(D186,Equipment[],Equipment!$BC$2),\nVLOOKUP(D186,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D186,2)=\"Ex\",VLOOKUP(D186,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Ex\",VLOOKUP(D186,Equipment[],Equipment!$BH$2)+VLOOKUP(D186,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D187,2)=\"Ex\",\nIF(OR(B187=\"A\",B187=\"C\"),'4   Earthwork'!M187,\nIF(B187=\"E\",'4   Earthwork'!I187,\n0)))","v":false},{"$f":"IF(LEFT(D187,2)=\"Ex\",\nIF(B187=\"C\",VLOOKUP(D187,Equipment[],Equipment!$BE$2)*VLOOKUP(D187,Equipment[],Equipment!$BC$2),\nVLOOKUP(D187,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D187,2)=\"Ex\",VLOOKUP(D187,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Ex\",VLOOKUP(D187,Equipment[],Equipment!$BH$2)+VLOOKUP(D187,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D188,2)=\"Ex\",\nIF(OR(B188=\"A\",B188=\"C\"),'4   Earthwork'!M188,\nIF(B188=\"E\",'4   Earthwork'!I188,\n0)))","v":false},{"$f":"IF(LEFT(D188,2)=\"Ex\",\nIF(B188=\"C\",VLOOKUP(D188,Equipment[],Equipment!$BE$2)*VLOOKUP(D188,Equipment[],Equipment!$BC$2),\nVLOOKUP(D188,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D188,2)=\"Ex\",VLOOKUP(D188,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Ex\",VLOOKUP(D188,Equipment[],Equipment!$BH$2)+VLOOKUP(D188,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D189,2)=\"Ex\",\nIF(OR(B189=\"A\",B189=\"C\"),'4   Earthwork'!M189,\nIF(B189=\"E\",'4   Earthwork'!I189,\n0)))","v":false},{"$f":"IF(LEFT(D189,2)=\"Ex\",\nIF(B189=\"C\",VLOOKUP(D189,Equipment[],Equipment!$BE$2)*VLOOKUP(D189,Equipment[],Equipment!$BC$2),\nVLOOKUP(D189,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D189,2)=\"Ex\",VLOOKUP(D189,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Ex\",VLOOKUP(D189,Equipment[],Equipment!$BH$2)+VLOOKUP(D189,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D190,2)=\"Ex\",\nIF(OR(B190=\"A\",B190=\"C\"),'4   Earthwork'!M190,\nIF(B190=\"E\",'4   Earthwork'!I190,\n0)))","v":false},{"$f":"IF(LEFT(D190,2)=\"Ex\",\nIF(B190=\"C\",VLOOKUP(D190,Equipment[],Equipment!$BE$2)*VLOOKUP(D190,Equipment[],Equipment!$BC$2),\nVLOOKUP(D190,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D190,2)=\"Ex\",VLOOKUP(D190,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Ex\",VLOOKUP(D190,Equipment[],Equipment!$BH$2)+VLOOKUP(D190,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D191,2)=\"Ex\",\nIF(OR(B191=\"A\",B191=\"C\"),'4   Earthwork'!M191,\nIF(B191=\"E\",'4   Earthwork'!I191,\n0)))","v":false},{"$f":"IF(LEFT(D191,2)=\"Ex\",\nIF(B191=\"C\",VLOOKUP(D191,Equipment[],Equipment!$BE$2)*VLOOKUP(D191,Equipment[],Equipment!$BC$2),\nVLOOKUP(D191,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D191,2)=\"Ex\",VLOOKUP(D191,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Ex\",VLOOKUP(D191,Equipment[],Equipment!$BH$2)+VLOOKUP(D191,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D192,2)=\"Ex\",\nIF(OR(B192=\"A\",B192=\"C\"),'4   Earthwork'!M192,\nIF(B192=\"E\",'4   Earthwork'!I192,\n0)))","v":false},{"$f":"IF(LEFT(D192,2)=\"Ex\",\nIF(B192=\"C\",VLOOKUP(D192,Equipment[],Equipment!$BE$2)*VLOOKUP(D192,Equipment[],Equipment!$BC$2),\nVLOOKUP(D192,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D192,2)=\"Ex\",VLOOKUP(D192,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Ex\",VLOOKUP(D192,Equipment[],Equipment!$BH$2)+VLOOKUP(D192,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D193,2)=\"Ex\",\nIF(OR(B193=\"A\",B193=\"C\"),'4   Earthwork'!M193,\nIF(B193=\"E\",'4   Earthwork'!I193,\n0)))","v":false},{"$f":"IF(LEFT(D193,2)=\"Ex\",\nIF(B193=\"C\",VLOOKUP(D193,Equipment[],Equipment!$BE$2)*VLOOKUP(D193,Equipment[],Equipment!$BC$2),\nVLOOKUP(D193,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D193,2)=\"Ex\",VLOOKUP(D193,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Ex\",VLOOKUP(D193,Equipment[],Equipment!$BH$2)+VLOOKUP(D193,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Ex\",\nIF(OR(B193=\"A\",B193=\"C\"),\nM193*(J193/K193/60),\nIF(B193=\"R\",\nM193*(J193*43560)/(K193*L193)/60,0)))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D194,2)=\"Ex\",\nIF(OR(B194=\"A\",B194=\"C\"),'4   Earthwork'!M194,\nIF(B194=\"E\",'4   Earthwork'!I194,\n0)))","v":false},{"$f":"IF(LEFT(D194,2)=\"Ex\",\nIF(B194=\"C\",VLOOKUP(D194,Equipment[],Equipment!$BE$2)*VLOOKUP(D194,Equipment[],Equipment!$BC$2),\nVLOOKUP(D194,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D194,2)=\"Ex\",VLOOKUP(D194,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Ex\",VLOOKUP(D194,Equipment[],Equipment!$BH$2)+VLOOKUP(D194,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D195,2)=\"Ex\",\nIF(OR(B195=\"A\",B195=\"C\"),'4   Earthwork'!M195,\nIF(B195=\"E\",'4   Earthwork'!I195,\n0)))","v":false},{"$f":"IF(LEFT(D195,2)=\"Ex\",\nIF(B195=\"C\",VLOOKUP(D195,Equipment[],Equipment!$BE$2)*VLOOKUP(D195,Equipment[],Equipment!$BC$2),\nVLOOKUP(D195,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D195,2)=\"Ex\",VLOOKUP(D195,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Ex\",VLOOKUP(D195,Equipment[],Equipment!$BH$2)+VLOOKUP(D195,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D196,2)=\"Ex\",\nIF(OR(B196=\"A\",B196=\"C\"),'4   Earthwork'!M196,\nIF(B196=\"E\",'4   Earthwork'!I196,\n0)))","v":false},{"$f":"IF(LEFT(D196,2)=\"Ex\",\nIF(B196=\"C\",VLOOKUP(D196,Equipment[],Equipment!$BE$2)*VLOOKUP(D196,Equipment[],Equipment!$BC$2),\nVLOOKUP(D196,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D196,2)=\"Ex\",VLOOKUP(D196,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Ex\",VLOOKUP(D196,Equipment[],Equipment!$BH$2)+VLOOKUP(D196,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D197,2)=\"Ex\",\nIF(OR(B197=\"A\",B197=\"C\"),'4   Earthwork'!M197,\nIF(B197=\"E\",'4   Earthwork'!I197,\n0)))","v":false},{"$f":"IF(LEFT(D197,2)=\"Ex\",\nIF(B197=\"C\",VLOOKUP(D197,Equipment[],Equipment!$BE$2)*VLOOKUP(D197,Equipment[],Equipment!$BC$2),\nVLOOKUP(D197,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D197,2)=\"Ex\",VLOOKUP(D197,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Ex\",VLOOKUP(D197,Equipment[],Equipment!$BH$2)+VLOOKUP(D197,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D198,2)=\"Ex\",\nIF(OR(B198=\"A\",B198=\"C\"),'4   Earthwork'!M198,\nIF(B198=\"E\",'4   Earthwork'!I198,\n0)))","v":false},{"$f":"IF(LEFT(D198,2)=\"Ex\",\nIF(B198=\"C\",VLOOKUP(D198,Equipment[],Equipment!$BE$2)*VLOOKUP(D198,Equipment[],Equipment!$BC$2),\nVLOOKUP(D198,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D198,2)=\"Ex\",VLOOKUP(D198,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Ex\",VLOOKUP(D198,Equipment[],Equipment!$BH$2)+VLOOKUP(D198,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D199,2)=\"Ex\",\nIF(OR(B199=\"A\",B199=\"C\"),'4   Earthwork'!M199,\nIF(B199=\"E\",'4   Earthwork'!I199,\n0)))","v":false},{"$f":"IF(LEFT(D199,2)=\"Ex\",\nIF(B199=\"C\",VLOOKUP(D199,Equipment[],Equipment!$BE$2)*VLOOKUP(D199,Equipment[],Equipment!$BC$2),\nVLOOKUP(D199,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D199,2)=\"Ex\",VLOOKUP(D199,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Ex\",VLOOKUP(D199,Equipment[],Equipment!$BH$2)+VLOOKUP(D199,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D200,2)=\"Ex\",\nIF(OR(B200=\"A\",B200=\"C\"),'4   Earthwork'!M200,\nIF(B200=\"E\",'4   Earthwork'!I200,\n0)))","v":false},{"$f":"IF(LEFT(D200,2)=\"Ex\",\nIF(B200=\"C\",VLOOKUP(D200,Equipment[],Equipment!$BE$2)*VLOOKUP(D200,Equipment[],Equipment!$BC$2),\nVLOOKUP(D200,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D200,2)=\"Ex\",VLOOKUP(D200,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Ex\",VLOOKUP(D200,Equipment[],Equipment!$BH$2)+VLOOKUP(D200,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D201,2)=\"Ex\",\nIF(OR(B201=\"A\",B201=\"C\"),'4   Earthwork'!M201,\nIF(B201=\"E\",'4   Earthwork'!I201,\n0)))","v":false},{"$f":"IF(LEFT(D201,2)=\"Ex\",\nIF(B201=\"C\",VLOOKUP(D201,Equipment[],Equipment!$BE$2)*VLOOKUP(D201,Equipment[],Equipment!$BC$2),\nVLOOKUP(D201,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D201,2)=\"Ex\",VLOOKUP(D201,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Ex\",VLOOKUP(D201,Equipment[],Equipment!$BH$2)+VLOOKUP(D201,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D202,2)=\"Ex\",\nIF(OR(B202=\"A\",B202=\"C\"),'4   Earthwork'!M202,\nIF(B202=\"E\",'4   Earthwork'!I202,\n0)))","v":false},{"$f":"IF(LEFT(D202,2)=\"Ex\",\nIF(B202=\"C\",VLOOKUP(D202,Equipment[],Equipment!$BE$2)*VLOOKUP(D202,Equipment[],Equipment!$BC$2),\nVLOOKUP(D202,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D202,2)=\"Ex\",VLOOKUP(D202,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Ex\",VLOOKUP(D202,Equipment[],Equipment!$BH$2)+VLOOKUP(D202,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D203,2)=\"Ex\",\nIF(OR(B203=\"A\",B203=\"C\"),'4   Earthwork'!M203,\nIF(B203=\"E\",'4   Earthwork'!I203,\n0)))","v":false},{"$f":"IF(LEFT(D203,2)=\"Ex\",\nIF(B203=\"C\",VLOOKUP(D203,Equipment[],Equipment!$BE$2)*VLOOKUP(D203,Equipment[],Equipment!$BC$2),\nVLOOKUP(D203,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D203,2)=\"Ex\",VLOOKUP(D203,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Ex\",VLOOKUP(D203,Equipment[],Equipment!$BH$2)+VLOOKUP(D203,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D204,2)=\"Ex\",\nIF(OR(B204=\"A\",B204=\"C\"),'4   Earthwork'!M204,\nIF(B204=\"E\",'4   Earthwork'!I204,\n0)))","v":false},{"$f":"IF(LEFT(D204,2)=\"Ex\",\nIF(B204=\"C\",VLOOKUP(D204,Equipment[],Equipment!$BE$2)*VLOOKUP(D204,Equipment[],Equipment!$BC$2),\nVLOOKUP(D204,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D204,2)=\"Ex\",VLOOKUP(D204,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Ex\",VLOOKUP(D204,Equipment[],Equipment!$BH$2)+VLOOKUP(D204,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D205,2)=\"Ex\",\nIF(OR(B205=\"A\",B205=\"C\"),'4   Earthwork'!M205,\nIF(B205=\"E\",'4   Earthwork'!I205,\n0)))","v":false},{"$f":"IF(LEFT(D205,2)=\"Ex\",\nIF(B205=\"C\",VLOOKUP(D205,Equipment[],Equipment!$BE$2)*VLOOKUP(D205,Equipment[],Equipment!$BC$2),\nVLOOKUP(D205,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D205,2)=\"Ex\",VLOOKUP(D205,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Ex\",VLOOKUP(D205,Equipment[],Equipment!$BH$2)+VLOOKUP(D205,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D206,2)=\"Ex\",\nIF(OR(B206=\"A\",B206=\"C\"),'4   Earthwork'!M206,\nIF(B206=\"E\",'4   Earthwork'!I206,\n0)))","v":false},{"$f":"IF(LEFT(D206,2)=\"Ex\",\nIF(B206=\"C\",VLOOKUP(D206,Equipment[],Equipment!$BE$2)*VLOOKUP(D206,Equipment[],Equipment!$BC$2),\nVLOOKUP(D206,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D206,2)=\"Ex\",VLOOKUP(D206,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Ex\",VLOOKUP(D206,Equipment[],Equipment!$BH$2)+VLOOKUP(D206,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D207,2)=\"Ex\",\nIF(OR(B207=\"A\",B207=\"C\"),'4   Earthwork'!M207,\nIF(B207=\"E\",'4   Earthwork'!I207,\n0)))","v":false},{"$f":"IF(LEFT(D207,2)=\"Ex\",\nIF(B207=\"C\",VLOOKUP(D207,Equipment[],Equipment!$BE$2)*VLOOKUP(D207,Equipment[],Equipment!$BC$2),\nVLOOKUP(D207,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D207,2)=\"Ex\",VLOOKUP(D207,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Ex\",VLOOKUP(D207,Equipment[],Equipment!$BH$2)+VLOOKUP(D207,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D208,2)=\"Ex\",\nIF(OR(B208=\"A\",B208=\"C\"),'4   Earthwork'!M208,\nIF(B208=\"E\",'4   Earthwork'!I208,\n0)))","v":false},{"$f":"IF(LEFT(D208,2)=\"Ex\",\nIF(B208=\"C\",VLOOKUP(D208,Equipment[],Equipment!$BE$2)*VLOOKUP(D208,Equipment[],Equipment!$BC$2),\nVLOOKUP(D208,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D208,2)=\"Ex\",VLOOKUP(D208,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Ex\",VLOOKUP(D208,Equipment[],Equipment!$BH$2)+VLOOKUP(D208,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D209,2)=\"Ex\",\nIF(OR(B209=\"A\",B209=\"C\"),'4   Earthwork'!M209,\nIF(B209=\"E\",'4   Earthwork'!I209,\n0)))","v":false},{"$f":"IF(LEFT(D209,2)=\"Ex\",\nIF(B209=\"C\",VLOOKUP(D209,Equipment[],Equipment!$BE$2)*VLOOKUP(D209,Equipment[],Equipment!$BC$2),\nVLOOKUP(D209,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D209,2)=\"Ex\",VLOOKUP(D209,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Ex\",VLOOKUP(D209,Equipment[],Equipment!$BH$2)+VLOOKUP(D209,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Ex\",\nIF(OR(B209=\"A\",B209=\"C\"),\nM209*(J209/K209/60),\nIF(B209=\"R\",\nM209*(J209*43560)/(K209*L209)/60,0)))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D210,2)=\"Ex\",\nIF(OR(B210=\"A\",B210=\"C\"),'4   Earthwork'!M210,\nIF(B210=\"E\",'4   Earthwork'!I210,\n0)))","v":false},{"$f":"IF(LEFT(D210,2)=\"Ex\",\nIF(B210=\"C\",VLOOKUP(D210,Equipment[],Equipment!$BE$2)*VLOOKUP(D210,Equipment[],Equipment!$BC$2),\nVLOOKUP(D210,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D210,2)=\"Ex\",VLOOKUP(D210,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Ex\",VLOOKUP(D210,Equipment[],Equipment!$BH$2)+VLOOKUP(D210,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D211,2)=\"Ex\",\nIF(OR(B211=\"A\",B211=\"C\"),'4   Earthwork'!M211,\nIF(B211=\"E\",'4   Earthwork'!I211,\n0)))","v":false},{"$f":"IF(LEFT(D211,2)=\"Ex\",\nIF(B211=\"C\",VLOOKUP(D211,Equipment[],Equipment!$BE$2)*VLOOKUP(D211,Equipment[],Equipment!$BC$2),\nVLOOKUP(D211,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D211,2)=\"Ex\",VLOOKUP(D211,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Ex\",VLOOKUP(D211,Equipment[],Equipment!$BH$2)+VLOOKUP(D211,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D212,2)=\"Ex\",\nIF(OR(B212=\"A\",B212=\"C\"),'4   Earthwork'!M212,\nIF(B212=\"E\",'4   Earthwork'!I212,\n0)))","v":false},{"$f":"IF(LEFT(D212,2)=\"Ex\",\nIF(B212=\"C\",VLOOKUP(D212,Equipment[],Equipment!$BE$2)*VLOOKUP(D212,Equipment[],Equipment!$BC$2),\nVLOOKUP(D212,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D212,2)=\"Ex\",VLOOKUP(D212,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Ex\",VLOOKUP(D212,Equipment[],Equipment!$BH$2)+VLOOKUP(D212,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D213,2)=\"Ex\",\nIF(OR(B213=\"A\",B213=\"C\"),'4   Earthwork'!M213,\nIF(B213=\"E\",'4   Earthwork'!I213,\n0)))","v":false},{"$f":"IF(LEFT(D213,2)=\"Ex\",\nIF(B213=\"C\",VLOOKUP(D213,Equipment[],Equipment!$BE$2)*VLOOKUP(D213,Equipment[],Equipment!$BC$2),\nVLOOKUP(D213,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D213,2)=\"Ex\",VLOOKUP(D213,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Ex\",VLOOKUP(D213,Equipment[],Equipment!$BH$2)+VLOOKUP(D213,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D214,2)=\"Ex\",\nIF(OR(B214=\"A\",B214=\"C\"),'4   Earthwork'!M214,\nIF(B214=\"E\",'4   Earthwork'!I214,\n0)))","v":false},{"$f":"IF(LEFT(D214,2)=\"Ex\",\nIF(B214=\"C\",VLOOKUP(D214,Equipment[],Equipment!$BE$2)*VLOOKUP(D214,Equipment[],Equipment!$BC$2),\nVLOOKUP(D214,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D214,2)=\"Ex\",VLOOKUP(D214,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Ex\",VLOOKUP(D214,Equipment[],Equipment!$BH$2)+VLOOKUP(D214,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D215,2)=\"Ex\",\nIF(OR(B215=\"A\",B215=\"C\"),'4   Earthwork'!M215,\nIF(B215=\"E\",'4   Earthwork'!I215,\n0)))","v":false},{"$f":"IF(LEFT(D215,2)=\"Ex\",\nIF(B215=\"C\",VLOOKUP(D215,Equipment[],Equipment!$BE$2)*VLOOKUP(D215,Equipment[],Equipment!$BC$2),\nVLOOKUP(D215,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D215,2)=\"Ex\",VLOOKUP(D215,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Ex\",VLOOKUP(D215,Equipment[],Equipment!$BH$2)+VLOOKUP(D215,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D216,2)=\"Ex\",\nIF(OR(B216=\"A\",B216=\"C\"),'4   Earthwork'!M216,\nIF(B216=\"E\",'4   Earthwork'!I216,\n0)))","v":false},{"$f":"IF(LEFT(D216,2)=\"Ex\",\nIF(B216=\"C\",VLOOKUP(D216,Equipment[],Equipment!$BE$2)*VLOOKUP(D216,Equipment[],Equipment!$BC$2),\nVLOOKUP(D216,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D216,2)=\"Ex\",VLOOKUP(D216,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Ex\",VLOOKUP(D216,Equipment[],Equipment!$BH$2)+VLOOKUP(D216,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D217,2)=\"Ex\",\nIF(OR(B217=\"A\",B217=\"C\"),'4   Earthwork'!M217,\nIF(B217=\"E\",'4   Earthwork'!I217,\n0)))","v":false},{"$f":"IF(LEFT(D217,2)=\"Ex\",\nIF(B217=\"C\",VLOOKUP(D217,Equipment[],Equipment!$BE$2)*VLOOKUP(D217,Equipment[],Equipment!$BC$2),\nVLOOKUP(D217,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D217,2)=\"Ex\",VLOOKUP(D217,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Ex\",VLOOKUP(D217,Equipment[],Equipment!$BH$2)+VLOOKUP(D217,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D218,2)=\"Ex\",\nIF(OR(B218=\"A\",B218=\"C\"),'4   Earthwork'!M218,\nIF(B218=\"E\",'4   Earthwork'!I218,\n0)))","v":false},{"$f":"IF(LEFT(D218,2)=\"Ex\",\nIF(B218=\"C\",VLOOKUP(D218,Equipment[],Equipment!$BE$2)*VLOOKUP(D218,Equipment[],Equipment!$BC$2),\nVLOOKUP(D218,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D218,2)=\"Ex\",VLOOKUP(D218,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Ex\",VLOOKUP(D218,Equipment[],Equipment!$BH$2)+VLOOKUP(D218,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D219,2)=\"Ex\",\nIF(OR(B219=\"A\",B219=\"C\"),'4   Earthwork'!M219,\nIF(B219=\"E\",'4   Earthwork'!I219,\n0)))","v":false},{"$f":"IF(LEFT(D219,2)=\"Ex\",\nIF(B219=\"C\",VLOOKUP(D219,Equipment[],Equipment!$BE$2)*VLOOKUP(D219,Equipment[],Equipment!$BC$2),\nVLOOKUP(D219,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D219,2)=\"Ex\",VLOOKUP(D219,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Ex\",VLOOKUP(D219,Equipment[],Equipment!$BH$2)+VLOOKUP(D219,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D220,2)=\"Ex\",\nIF(OR(B220=\"A\",B220=\"C\"),'4   Earthwork'!M220,\nIF(B220=\"E\",'4   Earthwork'!I220,\n0)))","v":false},{"$f":"IF(LEFT(D220,2)=\"Ex\",\nIF(B220=\"C\",VLOOKUP(D220,Equipment[],Equipment!$BE$2)*VLOOKUP(D220,Equipment[],Equipment!$BC$2),\nVLOOKUP(D220,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D220,2)=\"Ex\",VLOOKUP(D220,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Ex\",VLOOKUP(D220,Equipment[],Equipment!$BH$2)+VLOOKUP(D220,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D221,2)=\"Ex\",\nIF(OR(B221=\"A\",B221=\"C\"),'4   Earthwork'!M221,\nIF(B221=\"E\",'4   Earthwork'!I221,\n0)))","v":false},{"$f":"IF(LEFT(D221,2)=\"Ex\",\nIF(B221=\"C\",VLOOKUP(D221,Equipment[],Equipment!$BE$2)*VLOOKUP(D221,Equipment[],Equipment!$BC$2),\nVLOOKUP(D221,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D221,2)=\"Ex\",VLOOKUP(D221,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Ex\",VLOOKUP(D221,Equipment[],Equipment!$BH$2)+VLOOKUP(D221,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D222,2)=\"Ex\",\nIF(OR(B222=\"A\",B222=\"C\"),'4   Earthwork'!M222,\nIF(B222=\"E\",'4   Earthwork'!I222,\n0)))","v":false},{"$f":"IF(LEFT(D222,2)=\"Ex\",\nIF(B222=\"C\",VLOOKUP(D222,Equipment[],Equipment!$BE$2)*VLOOKUP(D222,Equipment[],Equipment!$BC$2),\nVLOOKUP(D222,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D222,2)=\"Ex\",VLOOKUP(D222,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Ex\",VLOOKUP(D222,Equipment[],Equipment!$BH$2)+VLOOKUP(D222,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D223,2)=\"Ex\",\nIF(OR(B223=\"A\",B223=\"C\"),'4   Earthwork'!M223,\nIF(B223=\"E\",'4   Earthwork'!I223,\n0)))","v":false},{"$f":"IF(LEFT(D223,2)=\"Ex\",\nIF(B223=\"C\",VLOOKUP(D223,Equipment[],Equipment!$BE$2)*VLOOKUP(D223,Equipment[],Equipment!$BC$2),\nVLOOKUP(D223,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D223,2)=\"Ex\",VLOOKUP(D223,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Ex\",VLOOKUP(D223,Equipment[],Equipment!$BH$2)+VLOOKUP(D223,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D224,2)=\"Ex\",\nIF(OR(B224=\"A\",B224=\"C\"),'4   Earthwork'!M224,\nIF(B224=\"E\",'4   Earthwork'!I224,\n0)))","v":false},{"$f":"IF(LEFT(D224,2)=\"Ex\",\nIF(B224=\"C\",VLOOKUP(D224,Equipment[],Equipment!$BE$2)*VLOOKUP(D224,Equipment[],Equipment!$BC$2),\nVLOOKUP(D224,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D224,2)=\"Ex\",VLOOKUP(D224,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Ex\",VLOOKUP(D224,Equipment[],Equipment!$BH$2)+VLOOKUP(D224,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D225,2)=\"Ex\",\nIF(OR(B225=\"A\",B225=\"C\"),'4   Earthwork'!M225,\nIF(B225=\"E\",'4   Earthwork'!I225,\n0)))","v":false},{"$f":"IF(LEFT(D225,2)=\"Ex\",\nIF(B225=\"C\",VLOOKUP(D225,Equipment[],Equipment!$BE$2)*VLOOKUP(D225,Equipment[],Equipment!$BC$2),\nVLOOKUP(D225,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D225,2)=\"Ex\",VLOOKUP(D225,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Ex\",VLOOKUP(D225,Equipment[],Equipment!$BH$2)+VLOOKUP(D225,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D226,2)=\"Ex\",\nIF(OR(B226=\"A\",B226=\"C\"),'4   Earthwork'!M226,\nIF(B226=\"E\",'4   Earthwork'!I226,\n0)))","v":false},{"$f":"IF(LEFT(D226,2)=\"Ex\",\nIF(B226=\"C\",VLOOKUP(D226,Equipment[],Equipment!$BE$2)*VLOOKUP(D226,Equipment[],Equipment!$BC$2),\nVLOOKUP(D226,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D226,2)=\"Ex\",VLOOKUP(D226,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Ex\",VLOOKUP(D226,Equipment[],Equipment!$BH$2)+VLOOKUP(D226,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D227,2)=\"Ex\",\nIF(OR(B227=\"A\",B227=\"C\"),'4   Earthwork'!M227,\nIF(B227=\"E\",'4   Earthwork'!I227,\n0)))","v":false},{"$f":"IF(LEFT(D227,2)=\"Ex\",\nIF(B227=\"C\",VLOOKUP(D227,Equipment[],Equipment!$BE$2)*VLOOKUP(D227,Equipment[],Equipment!$BC$2),\nVLOOKUP(D227,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D227,2)=\"Ex\",VLOOKUP(D227,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Ex\",VLOOKUP(D227,Equipment[],Equipment!$BH$2)+VLOOKUP(D227,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D228,2)=\"Ex\",\nIF(OR(B228=\"A\",B228=\"C\"),'4   Earthwork'!M228,\nIF(B228=\"E\",'4   Earthwork'!I228,\n0)))","v":false},{"$f":"IF(LEFT(D228,2)=\"Ex\",\nIF(B228=\"C\",VLOOKUP(D228,Equipment[],Equipment!$BE$2)*VLOOKUP(D228,Equipment[],Equipment!$BC$2),\nVLOOKUP(D228,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D228,2)=\"Ex\",VLOOKUP(D228,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Ex\",VLOOKUP(D228,Equipment[],Equipment!$BH$2)+VLOOKUP(D228,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D229,2)=\"Ex\",\nIF(OR(B229=\"A\",B229=\"C\"),'4   Earthwork'!M229,\nIF(B229=\"E\",'4   Earthwork'!I229,\n0)))","v":false},{"$f":"IF(LEFT(D229,2)=\"Ex\",\nIF(B229=\"C\",VLOOKUP(D229,Equipment[],Equipment!$BE$2)*VLOOKUP(D229,Equipment[],Equipment!$BC$2),\nVLOOKUP(D229,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D229,2)=\"Ex\",VLOOKUP(D229,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Ex\",VLOOKUP(D229,Equipment[],Equipment!$BH$2)+VLOOKUP(D229,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D230,2)=\"Ex\",\nIF(OR(B230=\"A\",B230=\"C\"),'4   Earthwork'!M230,\nIF(B230=\"E\",'4   Earthwork'!I230,\n0)))","v":false},{"$f":"IF(LEFT(D230,2)=\"Ex\",\nIF(B230=\"C\",VLOOKUP(D230,Equipment[],Equipment!$BE$2)*VLOOKUP(D230,Equipment[],Equipment!$BC$2),\nVLOOKUP(D230,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D230,2)=\"Ex\",VLOOKUP(D230,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Ex\",VLOOKUP(D230,Equipment[],Equipment!$BH$2)+VLOOKUP(D230,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D231,2)=\"Ex\",\nIF(OR(B231=\"A\",B231=\"C\"),'4   Earthwork'!M231,\nIF(B231=\"E\",'4   Earthwork'!I231,\n0)))","v":false},{"$f":"IF(LEFT(D231,2)=\"Ex\",\nIF(B231=\"C\",VLOOKUP(D231,Equipment[],Equipment!$BE$2)*VLOOKUP(D231,Equipment[],Equipment!$BC$2),\nVLOOKUP(D231,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D231,2)=\"Ex\",VLOOKUP(D231,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Ex\",VLOOKUP(D231,Equipment[],Equipment!$BH$2)+VLOOKUP(D231,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D232,2)=\"Ex\",\nIF(OR(B232=\"A\",B232=\"C\"),'4   Earthwork'!M232,\nIF(B232=\"E\",'4   Earthwork'!I232,\n0)))","v":false},{"$f":"IF(LEFT(D232,2)=\"Ex\",\nIF(B232=\"C\",VLOOKUP(D232,Equipment[],Equipment!$BE$2)*VLOOKUP(D232,Equipment[],Equipment!$BC$2),\nVLOOKUP(D232,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D232,2)=\"Ex\",VLOOKUP(D232,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Ex\",VLOOKUP(D232,Equipment[],Equipment!$BH$2)+VLOOKUP(D232,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D233,2)=\"Ex\",\nIF(OR(B233=\"A\",B233=\"C\"),'4   Earthwork'!M233,\nIF(B233=\"E\",'4   Earthwork'!I233,\n0)))","v":false},{"$f":"IF(LEFT(D233,2)=\"Ex\",\nIF(B233=\"C\",VLOOKUP(D233,Equipment[],Equipment!$BE$2)*VLOOKUP(D233,Equipment[],Equipment!$BC$2),\nVLOOKUP(D233,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D233,2)=\"Ex\",VLOOKUP(D233,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Ex\",VLOOKUP(D233,Equipment[],Equipment!$BH$2)+VLOOKUP(D233,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D234,2)=\"Ex\",\nIF(OR(B234=\"A\",B234=\"C\"),'4   Earthwork'!M234,\nIF(B234=\"E\",'4   Earthwork'!I234,\n0)))","v":false},{"$f":"IF(LEFT(D234,2)=\"Ex\",\nIF(B234=\"C\",VLOOKUP(D234,Equipment[],Equipment!$BE$2)*VLOOKUP(D234,Equipment[],Equipment!$BC$2),\nVLOOKUP(D234,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D234,2)=\"Ex\",VLOOKUP(D234,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Ex\",VLOOKUP(D234,Equipment[],Equipment!$BH$2)+VLOOKUP(D234,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D235,2)=\"Ex\",\nIF(OR(B235=\"A\",B235=\"C\"),'4   Earthwork'!M235,\nIF(B235=\"E\",'4   Earthwork'!I235,\n0)))","v":false},{"$f":"IF(LEFT(D235,2)=\"Ex\",\nIF(B235=\"C\",VLOOKUP(D235,Equipment[],Equipment!$BE$2)*VLOOKUP(D235,Equipment[],Equipment!$BC$2),\nVLOOKUP(D235,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D235,2)=\"Ex\",VLOOKUP(D235,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Ex\",VLOOKUP(D235,Equipment[],Equipment!$BH$2)+VLOOKUP(D235,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D236,2)=\"Ex\",\nIF(OR(B236=\"A\",B236=\"C\"),'4   Earthwork'!M236,\nIF(B236=\"E\",'4   Earthwork'!I236,\n0)))","v":false},{"$f":"IF(LEFT(D236,2)=\"Ex\",\nIF(B236=\"C\",VLOOKUP(D236,Equipment[],Equipment!$BE$2)*VLOOKUP(D236,Equipment[],Equipment!$BC$2),\nVLOOKUP(D236,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D236,2)=\"Ex\",VLOOKUP(D236,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Ex\",VLOOKUP(D236,Equipment[],Equipment!$BH$2)+VLOOKUP(D236,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D237,2)=\"Ex\",\nIF(OR(B237=\"A\",B237=\"C\"),'4   Earthwork'!M237,\nIF(B237=\"E\",'4   Earthwork'!I237,\n0)))","v":false},{"$f":"IF(LEFT(D237,2)=\"Ex\",\nIF(B237=\"C\",VLOOKUP(D237,Equipment[],Equipment!$BE$2)*VLOOKUP(D237,Equipment[],Equipment!$BC$2),\nVLOOKUP(D237,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D237,2)=\"Ex\",VLOOKUP(D237,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Ex\",VLOOKUP(D237,Equipment[],Equipment!$BH$2)+VLOOKUP(D237,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D238,2)=\"Ex\",\nIF(OR(B238=\"A\",B238=\"C\"),'4   Earthwork'!M238,\nIF(B238=\"E\",'4   Earthwork'!I238,\n0)))","v":false},{"$f":"IF(LEFT(D238,2)=\"Ex\",\nIF(B238=\"C\",VLOOKUP(D238,Equipment[],Equipment!$BE$2)*VLOOKUP(D238,Equipment[],Equipment!$BC$2),\nVLOOKUP(D238,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D238,2)=\"Ex\",VLOOKUP(D238,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Ex\",VLOOKUP(D238,Equipment[],Equipment!$BH$2)+VLOOKUP(D238,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D239,2)=\"Ex\",\nIF(OR(B239=\"A\",B239=\"C\"),'4   Earthwork'!M239,\nIF(B239=\"E\",'4   Earthwork'!I239,\n0)))","v":false},{"$f":"IF(LEFT(D239,2)=\"Ex\",\nIF(B239=\"C\",VLOOKUP(D239,Equipment[],Equipment!$BE$2)*VLOOKUP(D239,Equipment[],Equipment!$BC$2),\nVLOOKUP(D239,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D239,2)=\"Ex\",VLOOKUP(D239,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Ex\",VLOOKUP(D239,Equipment[],Equipment!$BH$2)+VLOOKUP(D239,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D240,2)=\"Ex\",\nIF(OR(B240=\"A\",B240=\"C\"),'4   Earthwork'!M240,\nIF(B240=\"E\",'4   Earthwork'!I240,\n0)))","v":false},{"$f":"IF(LEFT(D240,2)=\"Ex\",\nIF(B240=\"C\",VLOOKUP(D240,Equipment[],Equipment!$BE$2)*VLOOKUP(D240,Equipment[],Equipment!$BC$2),\nVLOOKUP(D240,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D240,2)=\"Ex\",VLOOKUP(D240,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Ex\",VLOOKUP(D240,Equipment[],Equipment!$BH$2)+VLOOKUP(D240,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D241,2)=\"Ex\",\nIF(OR(B241=\"A\",B241=\"C\"),'4   Earthwork'!M241,\nIF(B241=\"E\",'4   Earthwork'!I241,\n0)))","v":false},{"$f":"IF(LEFT(D241,2)=\"Ex\",\nIF(B241=\"C\",VLOOKUP(D241,Equipment[],Equipment!$BE$2)*VLOOKUP(D241,Equipment[],Equipment!$BC$2),\nVLOOKUP(D241,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D241,2)=\"Ex\",VLOOKUP(D241,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Ex\",VLOOKUP(D241,Equipment[],Equipment!$BH$2)+VLOOKUP(D241,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D242,2)=\"Ex\",\nIF(OR(B242=\"A\",B242=\"C\"),'4   Earthwork'!M242,\nIF(B242=\"E\",'4   Earthwork'!I242,\n0)))","v":false},{"$f":"IF(LEFT(D242,2)=\"Ex\",\nIF(B242=\"C\",VLOOKUP(D242,Equipment[],Equipment!$BE$2)*VLOOKUP(D242,Equipment[],Equipment!$BC$2),\nVLOOKUP(D242,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D242,2)=\"Ex\",VLOOKUP(D242,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Ex\",VLOOKUP(D242,Equipment[],Equipment!$BH$2)+VLOOKUP(D242,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D243,2)=\"Ex\",\nIF(OR(B243=\"A\",B243=\"C\"),'4   Earthwork'!M243,\nIF(B243=\"E\",'4   Earthwork'!I243,\n0)))","v":false},{"$f":"IF(LEFT(D243,2)=\"Ex\",\nIF(B243=\"C\",VLOOKUP(D243,Equipment[],Equipment!$BE$2)*VLOOKUP(D243,Equipment[],Equipment!$BC$2),\nVLOOKUP(D243,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D243,2)=\"Ex\",VLOOKUP(D243,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Ex\",VLOOKUP(D243,Equipment[],Equipment!$BH$2)+VLOOKUP(D243,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D244,2)=\"Ex\",\nIF(OR(B244=\"A\",B244=\"C\"),'4   Earthwork'!M244,\nIF(B244=\"E\",'4   Earthwork'!I244,\n0)))","v":false},{"$f":"IF(LEFT(D244,2)=\"Ex\",\nIF(B244=\"C\",VLOOKUP(D244,Equipment[],Equipment!$BE$2)*VLOOKUP(D244,Equipment[],Equipment!$BC$2),\nVLOOKUP(D244,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D244,2)=\"Ex\",VLOOKUP(D244,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Ex\",VLOOKUP(D244,Equipment[],Equipment!$BH$2)+VLOOKUP(D244,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D245,2)=\"Ex\",\nIF(OR(B245=\"A\",B245=\"C\"),'4   Earthwork'!M245,\nIF(B245=\"E\",'4   Earthwork'!I245,\n0)))","v":false},{"$f":"IF(LEFT(D245,2)=\"Ex\",\nIF(B245=\"C\",VLOOKUP(D245,Equipment[],Equipment!$BE$2)*VLOOKUP(D245,Equipment[],Equipment!$BC$2),\nVLOOKUP(D245,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D245,2)=\"Ex\",VLOOKUP(D245,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Ex\",VLOOKUP(D245,Equipment[],Equipment!$BH$2)+VLOOKUP(D245,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D246,2)=\"Ex\",\nIF(OR(B246=\"A\",B246=\"C\"),'4   Earthwork'!M246,\nIF(B246=\"E\",'4   Earthwork'!I246,\n0)))","v":false},{"$f":"IF(LEFT(D246,2)=\"Ex\",\nIF(B246=\"C\",VLOOKUP(D246,Equipment[],Equipment!$BE$2)*VLOOKUP(D246,Equipment[],Equipment!$BC$2),\nVLOOKUP(D246,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D246,2)=\"Ex\",VLOOKUP(D246,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Ex\",VLOOKUP(D246,Equipment[],Equipment!$BH$2)+VLOOKUP(D246,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D247,2)=\"Ex\",\nIF(OR(B247=\"A\",B247=\"C\"),'4   Earthwork'!M247,\nIF(B247=\"E\",'4   Earthwork'!I247,\n0)))","v":false},{"$f":"IF(LEFT(D247,2)=\"Ex\",\nIF(B247=\"C\",VLOOKUP(D247,Equipment[],Equipment!$BE$2)*VLOOKUP(D247,Equipment[],Equipment!$BC$2),\nVLOOKUP(D247,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D247,2)=\"Ex\",VLOOKUP(D247,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Ex\",VLOOKUP(D247,Equipment[],Equipment!$BH$2)+VLOOKUP(D247,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D248,2)=\"Ex\",\nIF(OR(B248=\"A\",B248=\"C\"),'4   Earthwork'!M248,\nIF(B248=\"E\",'4   Earthwork'!I248,\n0)))","v":false},{"$f":"IF(LEFT(D248,2)=\"Ex\",\nIF(B248=\"C\",VLOOKUP(D248,Equipment[],Equipment!$BE$2)*VLOOKUP(D248,Equipment[],Equipment!$BC$2),\nVLOOKUP(D248,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D248,2)=\"Ex\",VLOOKUP(D248,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Ex\",VLOOKUP(D248,Equipment[],Equipment!$BH$2)+VLOOKUP(D248,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D249,2)=\"Ex\",\nIF(OR(B249=\"A\",B249=\"C\"),'4   Earthwork'!M249,\nIF(B249=\"E\",'4   Earthwork'!I249,\n0)))","v":false},{"$f":"IF(LEFT(D249,2)=\"Ex\",\nIF(B249=\"C\",VLOOKUP(D249,Equipment[],Equipment!$BE$2)*VLOOKUP(D249,Equipment[],Equipment!$BC$2),\nVLOOKUP(D249,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D249,2)=\"Ex\",VLOOKUP(D249,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Ex\",VLOOKUP(D249,Equipment[],Equipment!$BH$2)+VLOOKUP(D249,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D250,2)=\"Ex\",\nIF(OR(B250=\"A\",B250=\"C\"),'4   Earthwork'!M250,\nIF(B250=\"E\",'4   Earthwork'!I250,\n0)))","v":false},{"$f":"IF(LEFT(D250,2)=\"Ex\",\nIF(B250=\"C\",VLOOKUP(D250,Equipment[],Equipment!$BE$2)*VLOOKUP(D250,Equipment[],Equipment!$BC$2),\nVLOOKUP(D250,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D250,2)=\"Ex\",VLOOKUP(D250,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Ex\",VLOOKUP(D250,Equipment[],Equipment!$BH$2)+VLOOKUP(D250,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D251,2)=\"Ex\",\nIF(OR(B251=\"A\",B251=\"C\"),'4   Earthwork'!M251,\nIF(B251=\"E\",'4   Earthwork'!I251,\n0)))","v":false},{"$f":"IF(LEFT(D251,2)=\"Ex\",\nIF(B251=\"C\",VLOOKUP(D251,Equipment[],Equipment!$BE$2)*VLOOKUP(D251,Equipment[],Equipment!$BC$2),\nVLOOKUP(D251,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D251,2)=\"Ex\",VLOOKUP(D251,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Ex\",VLOOKUP(D251,Equipment[],Equipment!$BH$2)+VLOOKUP(D251,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D252,2)=\"Ex\",\nIF(OR(B252=\"A\",B252=\"C\"),'4   Earthwork'!M252,\nIF(B252=\"E\",'4   Earthwork'!I252,\n0)))","v":false},{"$f":"IF(LEFT(D252,2)=\"Ex\",\nIF(B252=\"C\",VLOOKUP(D252,Equipment[],Equipment!$BE$2)*VLOOKUP(D252,Equipment[],Equipment!$BC$2),\nVLOOKUP(D252,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D252,2)=\"Ex\",VLOOKUP(D252,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Ex\",VLOOKUP(D252,Equipment[],Equipment!$BH$2)+VLOOKUP(D252,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D253,2)=\"Ex\",\nIF(OR(B253=\"A\",B253=\"C\"),'4   Earthwork'!M253,\nIF(B253=\"E\",'4   Earthwork'!I253,\n0)))","v":false},{"$f":"IF(LEFT(D253,2)=\"Ex\",\nIF(B253=\"C\",VLOOKUP(D253,Equipment[],Equipment!$BE$2)*VLOOKUP(D253,Equipment[],Equipment!$BC$2),\nVLOOKUP(D253,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D253,2)=\"Ex\",VLOOKUP(D253,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Ex\",VLOOKUP(D253,Equipment[],Equipment!$BH$2)+VLOOKUP(D253,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D254,2)=\"Ex\",\nIF(OR(B254=\"A\",B254=\"C\"),'4   Earthwork'!M254,\nIF(B254=\"E\",'4   Earthwork'!I254,\n0)))","v":false},{"$f":"IF(LEFT(D254,2)=\"Ex\",\nIF(B254=\"C\",VLOOKUP(D254,Equipment[],Equipment!$BE$2)*VLOOKUP(D254,Equipment[],Equipment!$BC$2),\nVLOOKUP(D254,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D254,2)=\"Ex\",VLOOKUP(D254,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Ex\",VLOOKUP(D254,Equipment[],Equipment!$BH$2)+VLOOKUP(D254,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D255,2)=\"Ex\",\nIF(OR(B255=\"A\",B255=\"C\"),'4   Earthwork'!M255,\nIF(B255=\"E\",'4   Earthwork'!I255,\n0)))","v":false},{"$f":"IF(LEFT(D255,2)=\"Ex\",\nIF(B255=\"C\",VLOOKUP(D255,Equipment[],Equipment!$BE$2)*VLOOKUP(D255,Equipment[],Equipment!$BC$2),\nVLOOKUP(D255,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D255,2)=\"Ex\",VLOOKUP(D255,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Ex\",VLOOKUP(D255,Equipment[],Equipment!$BH$2)+VLOOKUP(D255,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D256,2)=\"Ex\",\nIF(OR(B256=\"A\",B256=\"C\"),'4   Earthwork'!M256,\nIF(B256=\"E\",'4   Earthwork'!I256,\n0)))","v":false},{"$f":"IF(LEFT(D256,2)=\"Ex\",\nIF(B256=\"C\",VLOOKUP(D256,Equipment[],Equipment!$BE$2)*VLOOKUP(D256,Equipment[],Equipment!$BC$2),\nVLOOKUP(D256,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D256,2)=\"Ex\",VLOOKUP(D256,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Ex\",VLOOKUP(D256,Equipment[],Equipment!$BH$2)+VLOOKUP(D256,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D257,2)=\"Ex\",\nIF(OR(B257=\"A\",B257=\"C\"),'4   Earthwork'!M257,\nIF(B257=\"E\",'4   Earthwork'!I257,\n0)))","v":false},{"$f":"IF(LEFT(D257,2)=\"Ex\",\nIF(B257=\"C\",VLOOKUP(D257,Equipment[],Equipment!$BE$2)*VLOOKUP(D257,Equipment[],Equipment!$BC$2),\nVLOOKUP(D257,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D257,2)=\"Ex\",VLOOKUP(D257,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Ex\",VLOOKUP(D257,Equipment[],Equipment!$BH$2)+VLOOKUP(D257,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D258,2)=\"Ex\",\nIF(OR(B258=\"A\",B258=\"C\"),'4   Earthwork'!M258,\nIF(B258=\"E\",'4   Earthwork'!I258,\n0)))","v":false},{"$f":"IF(LEFT(D258,2)=\"Ex\",\nIF(B258=\"C\",VLOOKUP(D258,Equipment[],Equipment!$BE$2)*VLOOKUP(D258,Equipment[],Equipment!$BC$2),\nVLOOKUP(D258,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D258,2)=\"Ex\",VLOOKUP(D258,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Ex\",VLOOKUP(D258,Equipment[],Equipment!$BH$2)+VLOOKUP(D258,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D259,2)=\"Ex\",\nIF(OR(B259=\"A\",B259=\"C\"),'4   Earthwork'!M259,\nIF(B259=\"E\",'4   Earthwork'!I259,\n0)))","v":false},{"$f":"IF(LEFT(D259,2)=\"Ex\",\nIF(B259=\"C\",VLOOKUP(D259,Equipment[],Equipment!$BE$2)*VLOOKUP(D259,Equipment[],Equipment!$BC$2),\nVLOOKUP(D259,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D259,2)=\"Ex\",VLOOKUP(D259,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Ex\",VLOOKUP(D259,Equipment[],Equipment!$BH$2)+VLOOKUP(D259,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D260,2)=\"Ex\",\nIF(OR(B260=\"A\",B260=\"C\"),'4   Earthwork'!M260,\nIF(B260=\"E\",'4   Earthwork'!I260,\n0)))","v":false},{"$f":"IF(LEFT(D260,2)=\"Ex\",\nIF(B260=\"C\",VLOOKUP(D260,Equipment[],Equipment!$BE$2)*VLOOKUP(D260,Equipment[],Equipment!$BC$2),\nVLOOKUP(D260,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D260,2)=\"Ex\",VLOOKUP(D260,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Ex\",VLOOKUP(D260,Equipment[],Equipment!$BH$2)+VLOOKUP(D260,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D261,2)=\"Ex\",\nIF(OR(B261=\"A\",B261=\"C\"),'4   Earthwork'!M261,\nIF(B261=\"E\",'4   Earthwork'!I261,\n0)))","v":false},{"$f":"IF(LEFT(D261,2)=\"Ex\",\nIF(B261=\"C\",VLOOKUP(D261,Equipment[],Equipment!$BE$2)*VLOOKUP(D261,Equipment[],Equipment!$BC$2),\nVLOOKUP(D261,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D261,2)=\"Ex\",VLOOKUP(D261,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Ex\",VLOOKUP(D261,Equipment[],Equipment!$BH$2)+VLOOKUP(D261,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D262,2)=\"Ex\",\nIF(OR(B262=\"A\",B262=\"C\"),'4   Earthwork'!M262,\nIF(B262=\"E\",'4   Earthwork'!I262,\n0)))","v":false},{"$f":"IF(LEFT(D262,2)=\"Ex\",\nIF(B262=\"C\",VLOOKUP(D262,Equipment[],Equipment!$BE$2)*VLOOKUP(D262,Equipment[],Equipment!$BC$2),\nVLOOKUP(D262,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D262,2)=\"Ex\",VLOOKUP(D262,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Ex\",VLOOKUP(D262,Equipment[],Equipment!$BH$2)+VLOOKUP(D262,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D263,2)=\"Ex\",\nIF(OR(B263=\"A\",B263=\"C\"),'4   Earthwork'!M263,\nIF(B263=\"E\",'4   Earthwork'!I263,\n0)))","v":false},{"$f":"IF(LEFT(D263,2)=\"Ex\",\nIF(B263=\"C\",VLOOKUP(D263,Equipment[],Equipment!$BE$2)*VLOOKUP(D263,Equipment[],Equipment!$BC$2),\nVLOOKUP(D263,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D263,2)=\"Ex\",VLOOKUP(D263,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Ex\",VLOOKUP(D263,Equipment[],Equipment!$BH$2)+VLOOKUP(D263,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D264,2)=\"Ex\",\nIF(OR(B264=\"A\",B264=\"C\"),'4   Earthwork'!M264,\nIF(B264=\"E\",'4   Earthwork'!I264,\n0)))","v":false},{"$f":"IF(LEFT(D264,2)=\"Ex\",\nIF(B264=\"C\",VLOOKUP(D264,Equipment[],Equipment!$BE$2)*VLOOKUP(D264,Equipment[],Equipment!$BC$2),\nVLOOKUP(D264,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D264,2)=\"Ex\",VLOOKUP(D264,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Ex\",VLOOKUP(D264,Equipment[],Equipment!$BH$2)+VLOOKUP(D264,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D265,2)=\"Ex\",\nIF(OR(B265=\"A\",B265=\"C\"),'4   Earthwork'!M265,\nIF(B265=\"E\",'4   Earthwork'!I265,\n0)))","v":false},{"$f":"IF(LEFT(D265,2)=\"Ex\",\nIF(B265=\"C\",VLOOKUP(D265,Equipment[],Equipment!$BE$2)*VLOOKUP(D265,Equipment[],Equipment!$BC$2),\nVLOOKUP(D265,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D265,2)=\"Ex\",VLOOKUP(D265,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Ex\",VLOOKUP(D265,Equipment[],Equipment!$BH$2)+VLOOKUP(D265,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D266,2)=\"Ex\",\nIF(OR(B266=\"A\",B266=\"C\"),'4   Earthwork'!M266,\nIF(B266=\"E\",'4   Earthwork'!I266,\n0)))","v":false},{"$f":"IF(LEFT(D266,2)=\"Ex\",\nIF(B266=\"C\",VLOOKUP(D266,Equipment[],Equipment!$BE$2)*VLOOKUP(D266,Equipment[],Equipment!$BC$2),\nVLOOKUP(D266,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D266,2)=\"Ex\",VLOOKUP(D266,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Ex\",VLOOKUP(D266,Equipment[],Equipment!$BH$2)+VLOOKUP(D266,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D267,2)=\"Ex\",\nIF(OR(B267=\"A\",B267=\"C\"),'4   Earthwork'!M267,\nIF(B267=\"E\",'4   Earthwork'!I267,\n0)))","v":false},{"$f":"IF(LEFT(D267,2)=\"Ex\",\nIF(B267=\"C\",VLOOKUP(D267,Equipment[],Equipment!$BE$2)*VLOOKUP(D267,Equipment[],Equipment!$BC$2),\nVLOOKUP(D267,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D267,2)=\"Ex\",VLOOKUP(D267,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Ex\",VLOOKUP(D267,Equipment[],Equipment!$BH$2)+VLOOKUP(D267,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D268,2)=\"Ex\",\nIF(OR(B268=\"A\",B268=\"C\"),'4   Earthwork'!M268,\nIF(B268=\"E\",'4   Earthwork'!I268,\n0)))","v":false},{"$f":"IF(LEFT(D268,2)=\"Ex\",\nIF(B268=\"C\",VLOOKUP(D268,Equipment[],Equipment!$BE$2)*VLOOKUP(D268,Equipment[],Equipment!$BC$2),\nVLOOKUP(D268,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D268,2)=\"Ex\",VLOOKUP(D268,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Ex\",VLOOKUP(D268,Equipment[],Equipment!$BH$2)+VLOOKUP(D268,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D269,2)=\"Ex\",\nIF(OR(B269=\"A\",B269=\"C\"),'4   Earthwork'!M269,\nIF(B269=\"E\",'4   Earthwork'!I269,\n0)))","v":false},{"$f":"IF(LEFT(D269,2)=\"Ex\",\nIF(B269=\"C\",VLOOKUP(D269,Equipment[],Equipment!$BE$2)*VLOOKUP(D269,Equipment[],Equipment!$BC$2),\nVLOOKUP(D269,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D269,2)=\"Ex\",VLOOKUP(D269,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Ex\",VLOOKUP(D269,Equipment[],Equipment!$BH$2)+VLOOKUP(D269,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D270,2)=\"Ex\",\nIF(OR(B270=\"A\",B270=\"C\"),'4   Earthwork'!M270,\nIF(B270=\"E\",'4   Earthwork'!I270,\n0)))","v":false},{"$f":"IF(LEFT(D270,2)=\"Ex\",\nIF(B270=\"C\",VLOOKUP(D270,Equipment[],Equipment!$BE$2)*VLOOKUP(D270,Equipment[],Equipment!$BC$2),\nVLOOKUP(D270,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D270,2)=\"Ex\",VLOOKUP(D270,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Ex\",VLOOKUP(D270,Equipment[],Equipment!$BH$2)+VLOOKUP(D270,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D271,2)=\"Ex\",\nIF(OR(B271=\"A\",B271=\"C\"),'4   Earthwork'!M271,\nIF(B271=\"E\",'4   Earthwork'!I271,\n0)))","v":false},{"$f":"IF(LEFT(D271,2)=\"Ex\",\nIF(B271=\"C\",VLOOKUP(D271,Equipment[],Equipment!$BE$2)*VLOOKUP(D271,Equipment[],Equipment!$BC$2),\nVLOOKUP(D271,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D271,2)=\"Ex\",VLOOKUP(D271,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Ex\",VLOOKUP(D271,Equipment[],Equipment!$BH$2)+VLOOKUP(D271,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D272,2)=\"Ex\",\nIF(OR(B272=\"A\",B272=\"C\"),'4   Earthwork'!M272,\nIF(B272=\"E\",'4   Earthwork'!I272,\n0)))","v":false},{"$f":"IF(LEFT(D272,2)=\"Ex\",\nIF(B272=\"C\",VLOOKUP(D272,Equipment[],Equipment!$BE$2)*VLOOKUP(D272,Equipment[],Equipment!$BC$2),\nVLOOKUP(D272,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D272,2)=\"Ex\",VLOOKUP(D272,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Ex\",VLOOKUP(D272,Equipment[],Equipment!$BH$2)+VLOOKUP(D272,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":{"$error":"#VALUE!"}},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D273,2)=\"Ex\",\nIF(OR(B273=\"A\",B273=\"C\"),'4   Earthwork'!M273,\nIF(B273=\"E\",'4   Earthwork'!I273,\n0)))","v":false},{"$f":"IF(LEFT(D273,2)=\"Ex\",\nIF(B273=\"C\",VLOOKUP(D273,Equipment[],Equipment!$BE$2)*VLOOKUP(D273,Equipment[],Equipment!$BC$2),\nVLOOKUP(D273,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D273,2)=\"Ex\",VLOOKUP(D273,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Ex\",VLOOKUP(D273,Equipment[],Equipment!$BH$2)+VLOOKUP(D273,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Ex\",\nIF(OR(B273=\"A\",B273=\"C\"),\nM273*(J273/K273/60),\nIF(B273=\"R\",\nM273*(J273*43560)/(K273*L273)/60,0)))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":{"$error":"#VALUE!"}},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D274,2)=\"Ex\",\nIF(OR(B274=\"A\",B274=\"C\"),'4   Earthwork'!M274,\nIF(B274=\"E\",'4   Earthwork'!I274,\n0)))","v":false},{"$f":"IF(LEFT(D274,2)=\"Ex\",\nIF(B274=\"C\",VLOOKUP(D274,Equipment[],Equipment!$BE$2)*VLOOKUP(D274,Equipment[],Equipment!$BC$2),\nVLOOKUP(D274,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D274,2)=\"Ex\",VLOOKUP(D274,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Ex\",VLOOKUP(D274,Equipment[],Equipment!$BH$2)+VLOOKUP(D274,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":{"$error":"#VALUE!"}},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D275,2)=\"Ex\",\nIF(OR(B275=\"A\",B275=\"C\"),'4   Earthwork'!M275,\nIF(B275=\"E\",'4   Earthwork'!I275,\n0)))","v":false},{"$f":"IF(LEFT(D275,2)=\"Ex\",\nIF(B275=\"C\",VLOOKUP(D275,Equipment[],Equipment!$BE$2)*VLOOKUP(D275,Equipment[],Equipment!$BC$2),\nVLOOKUP(D275,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D275,2)=\"Ex\",VLOOKUP(D275,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Ex\",VLOOKUP(D275,Equipment[],Equipment!$BH$2)+VLOOKUP(D275,Equipment[],Equipment!$BI$2),0)","v":0},false]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$272","v":{"$error":"#VALUE!"}},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D276,2)=\"Ex\",\nIF(OR(B276=\"A\",B276=\"C\"),'4   Earthwork'!M276,\nIF(B276=\"E\",'4   Earthwork'!I276,\n0)))","v":false},{"$f":"IF(LEFT(D276,2)=\"Ex\",\nIF(B276=\"C\",VLOOKUP(D276,Equipment[],Equipment!$BE$2)*VLOOKUP(D276,Equipment[],Equipment!$BC$2),\nVLOOKUP(D276,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D276,2)=\"Ex\",VLOOKUP(D276,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Ex\",VLOOKUP(D276,Equipment[],Equipment!$BH$2)+VLOOKUP(D276,Equipment[],Equipment!$BI$2),0)","v":0},false]

{"sheet":"9   Trucks","index":12,"n_rows":276,"n_cols":56,"rows_kept":276,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$1","v":"Continental Mine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,"Productivity and Hours Required for Truck Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$3","v":"2019-03-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2019-03-29"}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Uses haul distance to calculate haul and return time  (total task time includes loading, manuevering, dumping, hauling and return time) - moves from cover stockpile to destination stockpile"]
[null,null,null,null,"Volume of cover material based on area of destination "]
[null,null,null,null,"Cycles per truck = the greater of Heaped capacity or Struck capacity divided by Loader's per bucket capacity"]
[null,null,null,null,"1 mph = 88 ft/min"]
[null,null,null,null,"1 m/min = 0.03728227153424 mph"]
[null,null,null,null,"See Truck Optimization optimum number of trucks per loader"]
[null,null,null,null,"Haul Grade (%) assumes postive is uphill while the Effective Haul Grade (%) and Effective Return Grade (%) are postive for downhill and uphill"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows",null,null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loading Equipment ID","Loose/Stockpile Volume (cy)","Truck Cycle Time (min)","Optimum Number of Trucks","Loader/Shovel/Excavator Net Bucket Capacity (cy)"," Productivity (cy/hr)","Loader/Shovel/Excavator Task Time(hrs)","Truck Task Time (hrs)","Struck Capacity (cy)","Heaped Capacity (cy)","Loader/Shovel Cycles per Truck","Total Haul Distance (ft)","Haul Distance Segment 1 (ft)","Haul Distance Segment 2 (ft)","Haul Distance Segment 3 (ft)","Haul Grade Segment 1 (%)","Haul Grade Segment 2 (%)","Haul Grade Segment 3 (%)"," Rolling Resistance (%)","Haul Distance Segment 1 (meters)","Haul Distance Segment 2 (meters)","Haul Distance Segment 3 (meters)","Effective Haul Grade Segment 1 (%)","Effective Haul Grade Segment 2 (%)","Effective Haul Grade Segment 3 (%)","Effective Return Grade Segment 1 (%)","Effective Return Grade Segment 2 (%)","Effective Return Grade Segment 3 (%)","Haul Time (min)","Return Time (min)","Loading Time (min)","Truck Exchange Time (min)","Dump/Maneuver Time (min)","Work Hour (min/hr)","Travel Time Loaded Segment 1 (min/m)","Travel Time Loaded Segment 2 (min/m)","Travel Time Loaded Segment 3 (min/m)","Travel Time Empty Segment 1 (min/m)","Travel Time Empty Segment 2 (min/m)","Travel Time Empty Segment 3 (min/m)",null,"mph conversions:"]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D15,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"SUM(AL15:AP15)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",IF(K15=0,0,'18 Truck Optimization'!BB15),0)","v":0},{"$f":"IF(AND(B15=\"D\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B15=\"D\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L15>0,AQ15*T15*'9   Trucks'!$N15*M15/L15,0)","v":0},{"$f":"IF(AND(B15=\"D\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B15=\"D\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(OR(K15=0,O15=0),0,IF(K15/O15<P15,P15,K15/O15))","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",VLOOKUP(D15,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",VLOOKUP(D15,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(TRUNC(R15/'9   Trucks'!$N15)<TRUNC(S15/'9   Trucks'!$N15),TRUNC(S15/'9   Trucks'!$N15),TRUNC(R15/'9   Trucks'!$N15)),\n0)","v":0},{"$f":"SUM(V15:X15)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A15,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A15,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A15,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A15,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A15,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A15,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A15,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A15,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A15,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A15,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A15,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A15,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V15*0.3048","v":0},{"$f":"W15*0.3048","v":0},{"$f":"X15*0.3048","v":0},{"$f":"IF(Y15>=$AB15,\nY15+$AB15,\nABS(Y15+$AB15)\n)","v":0},{"$f":"IF(Z15>=$AB15,\nZ15+$AB15,\nABS(Z15+$AB15)\n)","v":0},{"$f":"IF(AA15>=$AB15,\nAA15+$AB15,\nABS(AA15+$AB15)\n)","v":0},{"$f":"IF(-Y15>=$AB15,\n-Y15+$AB15,\nABS(-Y15+$AB15)\n)","v":0},{"$f":"IF(-Z15>=$AB15,\n-Z15+$AB15,\nABS(-Z15+$AB15)\n)","v":0},{"$f":"IF(-AA15>=$AB15,\n-AA15+$AB15,\nABS(-AA15+$AB15)\n)","v":0},{"$f":"(AR15*AC15+AS15*AD15+AE15*AT15)","v":0},{"$f":"(AU15*AC15+AV15*AD15+AE15*AW15)","v":0},{"$f":"T15*\nIF(AND(B15=\"D\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B15=\"D\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF('9   Trucks'!$Y15>0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$P$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$R$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$S$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$P$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$R$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$S$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y15<0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$AC$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$AC$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF('9   Trucks'!$Z15>0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$P$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$R$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$S$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$P$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$R$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$S$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z15<0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$AC$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$AC$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF('9   Trucks'!$AA15>0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$P$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$R$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$S$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$P$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$R$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$S$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA15<0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$AC$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$AC$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D15,2)=\"Tk\",\nIF('9   Trucks'!$Y15<0,\nIF(((VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$U$2))*AI15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$V$2))*AI15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$W$2))*AI15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$X$2))*AI15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$U$2))*AI15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$V$2))*AI15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$W$2))*AI15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$X$2))*AI15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$Y$2))),\nIF(AND(Y15>0,AI15<6%),1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y15>0,\nIF(((VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AI15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AI15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AI15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AH$2))*AI15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AI15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AI15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AI15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AH$2))*AI15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D15,2)=\"Tk\",\nIF('9   Trucks'!$Z15<0,\nIF(((VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$U$2))*AJ15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$V$2))*AJ15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$W$2))*AJ15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$X$2))*AJ15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$U$2))*AJ15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$V$2))*AJ15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$W$2))*AJ15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$X$2))*AJ15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$Y$2))),\nIF(AND(Z15>0,AJ15<6%),1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z15>0,\nIF(((VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AJ15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AJ15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AJ15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AH$2))*AJ15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AJ15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AJ15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AJ15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AH$2))*AJ15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D15,2)=\"Tk\",\nIF('9   Trucks'!$AA15<0,\nIF(((VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$U$2))*AK15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$V$2))*AK15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$W$2))*AK15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$X$2))*AK15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$U$2))*AK15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$V$2))*AK15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$W$2))*AK15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$X$2))*AK15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$Y$2))),\nIF(AND(AA15>0,AK15<6%),1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA15>0,\nIF(((VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AK15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AK15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AK15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AH$2))*AK15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AK15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AK15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AK15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AH$2))*AK15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D15,2)=\"Tk\",'9   Trucks'!$AR15>0),1/('9   Trucks'!$AR15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D15,2)=\"Tk\",'9   Trucks'!$AS15>0),1/('9   Trucks'!$AS15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D15,2)=\"Tk\",'9   Trucks'!$AT15>0),1/('9   Trucks'!$AT15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D15,2)=\"Tk\",'9   Trucks'!$AU15>0),1/('9   Trucks'!$AU15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D15,2)=\"Tk\",'9   Trucks'!$AV15>0),1/('9   Trucks'!$AV15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D15,2)=\"Tk\",'9   Trucks'!$AW15>0),1/('9   Trucks'!$AW15*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D16,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"SUM(AL16:AP16)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",IF(K16=0,0,'18 Truck Optimization'!BB16),0)","v":0},{"$f":"IF(AND(B16=\"D\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B16=\"D\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L16>0,AQ16*T16*'9   Trucks'!$N16*M16/L16,0)","v":0},{"$f":"IF(AND(B16=\"D\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B16=\"D\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(OR(K16=0,O16=0),0,IF(K16/O16<P16,P16,K16/O16))","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",VLOOKUP(D16,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",VLOOKUP(D16,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(TRUNC(R16/'9   Trucks'!$N16)<TRUNC(S16/'9   Trucks'!$N16),TRUNC(S16/'9   Trucks'!$N16),TRUNC(R16/'9   Trucks'!$N16)),\n0)","v":0},{"$f":"SUM(V16:X16)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A16,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A16,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A16,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A16,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A16,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A16,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A16,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A16,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A16,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A16,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A16,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A16,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V16*0.3048","v":0},{"$f":"W16*0.3048","v":0},{"$f":"X16*0.3048","v":0},{"$f":"IF(Y16>=$AB16,\nY16+$AB16,\nABS(Y16+$AB16)\n)","v":0},{"$f":"IF(Z16>=$AB16,\nZ16+$AB16,\nABS(Z16+$AB16)\n)","v":0},{"$f":"IF(AA16>=$AB16,\nAA16+$AB16,\nABS(AA16+$AB16)\n)","v":0},{"$f":"IF(-Y16>=$AB16,\n-Y16+$AB16,\nABS(-Y16+$AB16)\n)","v":0},{"$f":"IF(-Z16>=$AB16,\n-Z16+$AB16,\nABS(-Z16+$AB16)\n)","v":0},{"$f":"IF(-AA16>=$AB16,\n-AA16+$AB16,\nABS(-AA16+$AB16)\n)","v":0},{"$f":"(AR16*AC16+AS16*AD16+AE16*AT16)","v":0},{"$f":"(AU16*AC16+AV16*AD16+AE16*AW16)","v":0},{"$f":"T16*\nIF(AND(B16=\"D\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B16=\"D\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF('9   Trucks'!$Y16>0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$P$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$R$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$S$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$P$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$R$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$S$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y16<0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$AC$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$AC$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF('9   Trucks'!$Z16>0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$P$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$R$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$S$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$P$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$R$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$S$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z16<0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$AC$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$AC$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF('9   Trucks'!$AA16>0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$P$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$R$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$S$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$P$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$R$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$S$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA16<0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$AC$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$AC$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D16,2)=\"Tk\",\nIF('9   Trucks'!$Y16<0,\nIF(((VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$U$2))*AI16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$V$2))*AI16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$W$2))*AI16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$X$2))*AI16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$U$2))*AI16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$V$2))*AI16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$W$2))*AI16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$X$2))*AI16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$Y$2))),\nIF(AND(Y16>0,AI16<6%),1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y16>0,\nIF(((VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AI16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AI16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AI16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AH$2))*AI16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AI16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AI16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AI16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AH$2))*AI16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D16,2)=\"Tk\",\nIF('9   Trucks'!$Z16<0,\nIF(((VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$U$2))*AJ16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$V$2))*AJ16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$W$2))*AJ16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$X$2))*AJ16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$U$2))*AJ16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$V$2))*AJ16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$W$2))*AJ16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$X$2))*AJ16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$Y$2))),\nIF(AND(Z16>0,AJ16<6%),1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z16>0,\nIF(((VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AJ16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AJ16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AJ16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AH$2))*AJ16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AJ16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AJ16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AJ16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AH$2))*AJ16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D16,2)=\"Tk\",\nIF('9   Trucks'!$AA16<0,\nIF(((VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$U$2))*AK16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$V$2))*AK16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$W$2))*AK16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$X$2))*AK16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$U$2))*AK16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$V$2))*AK16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$W$2))*AK16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$X$2))*AK16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$Y$2))),\nIF(AND(AA16>0,AK16<6%),1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA16>0,\nIF(((VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AK16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AK16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AK16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AH$2))*AK16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AK16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AK16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AK16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AH$2))*AK16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D16,2)=\"Tk\",'9   Trucks'!$AR16>0),1/('9   Trucks'!$AR16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D16,2)=\"Tk\",'9   Trucks'!$AS16>0),1/('9   Trucks'!$AS16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D16,2)=\"Tk\",'9   Trucks'!$AT16>0),1/('9   Trucks'!$AT16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D16,2)=\"Tk\",'9   Trucks'!$AU16>0),1/('9   Trucks'!$AU16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D16,2)=\"Tk\",'9   Trucks'!$AV16>0),1/('9   Trucks'!$AV16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D16,2)=\"Tk\",'9   Trucks'!$AW16>0),1/('9   Trucks'!$AW16*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D17,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Tk\",IF(K17=0,0,'18 Truck Optimization'!BB17),0)","v":0},{"$f":"IF(AND(B17=\"D\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B17=\"D\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L17>0,AQ17*T17*'9   Trucks'!$N17*M17/L17,0)","v":0},{"$f":"IF(AND(B17=\"D\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B17=\"D\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Tk\",VLOOKUP(D17,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",VLOOKUP(D17,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(TRUNC(R17/'9   Trucks'!$N17)<TRUNC(S17/'9   Trucks'!$N17),TRUNC(S17/'9   Trucks'!$N17),TRUNC(R17/'9   Trucks'!$N17)),\n0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A17,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A17,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A17,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A17,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A17,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A17,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A17,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A17,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A17,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A17,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A17,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A17,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T17*\nIF(AND(B17=\"D\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B17=\"D\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF('9   Trucks'!$Y17>0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$P$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$R$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$S$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$P$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$R$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$S$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y17<0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$AC$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$AC$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF('9   Trucks'!$Z17>0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$P$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$R$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$S$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$P$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$R$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$S$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z17<0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$AC$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$AC$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF('9   Trucks'!$AA17>0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$P$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$R$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$S$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$P$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$R$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$S$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA17<0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$AC$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$AC$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D17,2)=\"Tk\",\nIF('9   Trucks'!$Y17<0,\nIF(((VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$U$2))*AI17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$V$2))*AI17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$W$2))*AI17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$X$2))*AI17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$U$2))*AI17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$V$2))*AI17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$W$2))*AI17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$X$2))*AI17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$Y$2))),\nIF(AND(Y17>0,AI17<6%),1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y17>0,\nIF(((VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AI17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AI17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AI17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AH$2))*AI17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AI17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AI17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AI17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AH$2))*AI17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D17,2)=\"Tk\",\nIF('9   Trucks'!$Z17<0,\nIF(((VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$U$2))*AJ17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$V$2))*AJ17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$W$2))*AJ17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$X$2))*AJ17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$U$2))*AJ17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$V$2))*AJ17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$W$2))*AJ17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$X$2))*AJ17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$Y$2))),\nIF(AND(Z17>0,AJ17<6%),1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z17>0,\nIF(((VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AJ17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AJ17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AJ17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AH$2))*AJ17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AJ17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AJ17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AJ17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AH$2))*AJ17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D17,2)=\"Tk\",\nIF('9   Trucks'!$AA17<0,\nIF(((VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$U$2))*AK17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$V$2))*AK17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$W$2))*AK17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$X$2))*AK17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$U$2))*AK17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$V$2))*AK17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$W$2))*AK17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$X$2))*AK17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$Y$2))),\nIF(AND(AA17>0,AK17<6%),1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA17>0,\nIF(((VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AK17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AK17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AK17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AH$2))*AK17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AK17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AK17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AK17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AH$2))*AK17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D17,2)=\"Tk\",'9   Trucks'!$AR17>0),1/('9   Trucks'!$AR17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D17,2)=\"Tk\",'9   Trucks'!$AS17>0),1/('9   Trucks'!$AS17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D17,2)=\"Tk\",'9   Trucks'!$AT17>0),1/('9   Trucks'!$AT17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D17,2)=\"Tk\",'9   Trucks'!$AU17>0),1/('9   Trucks'!$AU17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D17,2)=\"Tk\",'9   Trucks'!$AV17>0),1/('9   Trucks'!$AV17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D17,2)=\"Tk\",'9   Trucks'!$AW17>0),1/('9   Trucks'!$AW17*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D18,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Tk\",IF(K18=0,0,'18 Truck Optimization'!BB18),0)","v":0},{"$f":"IF(AND(B18=\"D\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B18=\"D\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L18>0,AQ18*T18*'9   Trucks'!$N18*M18/L18,0)","v":0},{"$f":"IF(AND(B18=\"D\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B18=\"D\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Tk\",VLOOKUP(D18,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",VLOOKUP(D18,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(TRUNC(R18/'9   Trucks'!$N18)<TRUNC(S18/'9   Trucks'!$N18),TRUNC(S18/'9   Trucks'!$N18),TRUNC(R18/'9   Trucks'!$N18)),\n0)","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A18,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A18,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A18,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A18,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A18,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A18,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A18,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A18,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A18,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A18,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A18,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A18,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T18*\nIF(AND(B18=\"D\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B18=\"D\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF('9   Trucks'!$Y18>0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$P$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$R$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$S$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$P$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$R$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$S$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y18<0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$AC$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$AC$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF('9   Trucks'!$Z18>0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$P$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$R$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$S$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$P$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$R$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$S$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z18<0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$AC$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$AC$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF('9   Trucks'!$AA18>0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$P$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$R$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$S$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$P$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$R$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$S$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA18<0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$AC$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$AC$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D18,2)=\"Tk\",\nIF('9   Trucks'!$Y18<0,\nIF(((VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$U$2))*AI18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$V$2))*AI18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$W$2))*AI18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$X$2))*AI18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$U$2))*AI18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$V$2))*AI18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$W$2))*AI18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$X$2))*AI18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$Y$2))),\nIF(AND(Y18>0,AI18<6%),1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y18>0,\nIF(((VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AI18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AI18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AI18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AH$2))*AI18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AI18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AI18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AI18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AH$2))*AI18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D18,2)=\"Tk\",\nIF('9   Trucks'!$Z18<0,\nIF(((VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$U$2))*AJ18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$V$2))*AJ18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$W$2))*AJ18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$X$2))*AJ18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$U$2))*AJ18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$V$2))*AJ18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$W$2))*AJ18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$X$2))*AJ18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$Y$2))),\nIF(AND(Z18>0,AJ18<6%),1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z18>0,\nIF(((VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AJ18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AJ18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AJ18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AH$2))*AJ18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AJ18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AJ18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AJ18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AH$2))*AJ18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D18,2)=\"Tk\",\nIF('9   Trucks'!$AA18<0,\nIF(((VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$U$2))*AK18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$V$2))*AK18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$W$2))*AK18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$X$2))*AK18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$U$2))*AK18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$V$2))*AK18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$W$2))*AK18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$X$2))*AK18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$Y$2))),\nIF(AND(AA18>0,AK18<6%),1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA18>0,\nIF(((VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AK18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AK18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AK18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AH$2))*AK18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AK18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AK18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AK18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AH$2))*AK18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D18,2)=\"Tk\",'9   Trucks'!$AR18>0),1/('9   Trucks'!$AR18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D18,2)=\"Tk\",'9   Trucks'!$AS18>0),1/('9   Trucks'!$AS18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D18,2)=\"Tk\",'9   Trucks'!$AT18>0),1/('9   Trucks'!$AT18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D18,2)=\"Tk\",'9   Trucks'!$AU18>0),1/('9   Trucks'!$AU18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D18,2)=\"Tk\",'9   Trucks'!$AV18>0),1/('9   Trucks'!$AV18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D18,2)=\"Tk\",'9   Trucks'!$AW18>0),1/('9   Trucks'!$AW18*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D19,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Tk\",IF(K19=0,0,'18 Truck Optimization'!BB19),0)","v":0},{"$f":"IF(AND(B19=\"D\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B19=\"D\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L19>0,AQ19*T19*'9   Trucks'!$N19*M19/L19,0)","v":0},{"$f":"IF(AND(B19=\"D\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B19=\"D\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Tk\",VLOOKUP(D19,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",VLOOKUP(D19,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(TRUNC(R19/'9   Trucks'!$N19)<TRUNC(S19/'9   Trucks'!$N19),TRUNC(S19/'9   Trucks'!$N19),TRUNC(R19/'9   Trucks'!$N19)),\n0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A19,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A19,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A19,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A19,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A19,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A19,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A19,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A19,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A19,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A19,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A19,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A19,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T19*\nIF(AND(B19=\"D\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B19=\"D\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF('9   Trucks'!$Y19>0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$P$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$R$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$S$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$P$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$R$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$S$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y19<0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$AC$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$AC$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF('9   Trucks'!$Z19>0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$P$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$R$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$S$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$P$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$R$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$S$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z19<0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$AC$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$AC$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF('9   Trucks'!$AA19>0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$P$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$R$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$S$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$P$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$R$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$S$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA19<0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$AC$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$AC$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D19,2)=\"Tk\",\nIF('9   Trucks'!$Y19<0,\nIF(((VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$U$2))*AI19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$V$2))*AI19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$W$2))*AI19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$X$2))*AI19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$U$2))*AI19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$V$2))*AI19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$W$2))*AI19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$X$2))*AI19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$Y$2))),\nIF(AND(Y19>0,AI19<6%),1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y19>0,\nIF(((VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AI19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AI19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AI19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AH$2))*AI19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AI19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AI19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AI19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AH$2))*AI19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D19,2)=\"Tk\",\nIF('9   Trucks'!$Z19<0,\nIF(((VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$U$2))*AJ19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$V$2))*AJ19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$W$2))*AJ19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$X$2))*AJ19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$U$2))*AJ19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$V$2))*AJ19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$W$2))*AJ19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$X$2))*AJ19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$Y$2))),\nIF(AND(Z19>0,AJ19<6%),1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z19>0,\nIF(((VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AJ19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AJ19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AJ19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AH$2))*AJ19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AJ19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AJ19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AJ19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AH$2))*AJ19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D19,2)=\"Tk\",\nIF('9   Trucks'!$AA19<0,\nIF(((VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$U$2))*AK19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$V$2))*AK19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$W$2))*AK19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$X$2))*AK19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$U$2))*AK19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$V$2))*AK19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$W$2))*AK19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$X$2))*AK19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$Y$2))),\nIF(AND(AA19>0,AK19<6%),1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA19>0,\nIF(((VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AK19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AK19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AK19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AH$2))*AK19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AK19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AK19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AK19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AH$2))*AK19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D19,2)=\"Tk\",'9   Trucks'!$AR19>0),1/('9   Trucks'!$AR19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D19,2)=\"Tk\",'9   Trucks'!$AS19>0),1/('9   Trucks'!$AS19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D19,2)=\"Tk\",'9   Trucks'!$AT19>0),1/('9   Trucks'!$AT19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D19,2)=\"Tk\",'9   Trucks'!$AU19>0),1/('9   Trucks'!$AU19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D19,2)=\"Tk\",'9   Trucks'!$AV19>0),1/('9   Trucks'!$AV19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D19,2)=\"Tk\",'9   Trucks'!$AW19>0),1/('9   Trucks'!$AW19*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D20,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Tk\",IF(K20=0,0,'18 Truck Optimization'!BB20),0)","v":0},{"$f":"IF(AND(B20=\"D\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B20=\"D\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L20>0,AQ20*T20*'9   Trucks'!$N20*M20/L20,0)","v":0},{"$f":"IF(AND(B20=\"D\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B20=\"D\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Tk\",VLOOKUP(D20,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",VLOOKUP(D20,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(TRUNC(R20/'9   Trucks'!$N20)<TRUNC(S20/'9   Trucks'!$N20),TRUNC(S20/'9   Trucks'!$N20),TRUNC(R20/'9   Trucks'!$N20)),\n0)","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A20,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A20,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A20,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A20,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A20,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A20,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A20,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A20,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A20,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A20,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A20,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A20,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T20*\nIF(AND(B20=\"D\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B20=\"D\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF('9   Trucks'!$Y20>0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$P$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$R$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$S$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$P$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$R$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$S$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y20<0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$AC$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$AC$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF('9   Trucks'!$Z20>0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$P$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$R$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$S$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$P$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$R$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$S$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z20<0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$AC$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$AC$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF('9   Trucks'!$AA20>0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$P$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$R$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$S$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$P$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$R$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$S$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA20<0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$AC$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$AC$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D20,2)=\"Tk\",\nIF('9   Trucks'!$Y20<0,\nIF(((VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$U$2))*AI20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$V$2))*AI20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$W$2))*AI20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$X$2))*AI20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$U$2))*AI20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$V$2))*AI20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$W$2))*AI20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$X$2))*AI20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$Y$2))),\nIF(AND(Y20>0,AI20<6%),1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y20>0,\nIF(((VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AI20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AI20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AI20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AH$2))*AI20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AI20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AI20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AI20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AH$2))*AI20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D20,2)=\"Tk\",\nIF('9   Trucks'!$Z20<0,\nIF(((VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$U$2))*AJ20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$V$2))*AJ20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$W$2))*AJ20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$X$2))*AJ20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$U$2))*AJ20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$V$2))*AJ20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$W$2))*AJ20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$X$2))*AJ20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$Y$2))),\nIF(AND(Z20>0,AJ20<6%),1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z20>0,\nIF(((VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AJ20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AJ20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AJ20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AH$2))*AJ20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AJ20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AJ20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AJ20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AH$2))*AJ20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D20,2)=\"Tk\",\nIF('9   Trucks'!$AA20<0,\nIF(((VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$U$2))*AK20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$V$2))*AK20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$W$2))*AK20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$X$2))*AK20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$U$2))*AK20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$V$2))*AK20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$W$2))*AK20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$X$2))*AK20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$Y$2))),\nIF(AND(AA20>0,AK20<6%),1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA20>0,\nIF(((VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AK20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AK20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AK20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AH$2))*AK20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AK20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AK20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AK20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AH$2))*AK20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D20,2)=\"Tk\",'9   Trucks'!$AR20>0),1/('9   Trucks'!$AR20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D20,2)=\"Tk\",'9   Trucks'!$AS20>0),1/('9   Trucks'!$AS20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D20,2)=\"Tk\",'9   Trucks'!$AT20>0),1/('9   Trucks'!$AT20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D20,2)=\"Tk\",'9   Trucks'!$AU20>0),1/('9   Trucks'!$AU20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D20,2)=\"Tk\",'9   Trucks'!$AV20>0),1/('9   Trucks'!$AV20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D20,2)=\"Tk\",'9   Trucks'!$AW20>0),1/('9   Trucks'!$AW20*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D21,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Tk\",IF(K21=0,0,'18 Truck Optimization'!BB21),0)","v":0},{"$f":"IF(AND(B21=\"D\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B21=\"D\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L21>0,AQ21*T21*'9   Trucks'!$N21*M21/L21,0)","v":0},{"$f":"IF(AND(B21=\"D\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B21=\"D\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Tk\",VLOOKUP(D21,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",VLOOKUP(D21,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(TRUNC(R21/'9   Trucks'!$N21)<TRUNC(S21/'9   Trucks'!$N21),TRUNC(S21/'9   Trucks'!$N21),TRUNC(R21/'9   Trucks'!$N21)),\n0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A21,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A21,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A21,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A21,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A21,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A21,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A21,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A21,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A21,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A21,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A21,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A21,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T21*\nIF(AND(B21=\"D\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B21=\"D\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF('9   Trucks'!$Y21>0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$P$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$R$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$S$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$P$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$R$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$S$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y21<0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$AC$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$AC$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF('9   Trucks'!$Z21>0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$P$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$R$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$S$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$P$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$R$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$S$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z21<0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$AC$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$AC$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF('9   Trucks'!$AA21>0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$P$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$R$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$S$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$P$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$R$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$S$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA21<0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$AC$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$AC$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D21,2)=\"Tk\",\nIF('9   Trucks'!$Y21<0,\nIF(((VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$U$2))*AI21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$V$2))*AI21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$W$2))*AI21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$X$2))*AI21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$U$2))*AI21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$V$2))*AI21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$W$2))*AI21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$X$2))*AI21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$Y$2))),\nIF(AND(Y21>0,AI21<6%),1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y21>0,\nIF(((VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AI21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AI21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AI21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AH$2))*AI21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AI21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AI21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AI21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AH$2))*AI21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D21,2)=\"Tk\",\nIF('9   Trucks'!$Z21<0,\nIF(((VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$U$2))*AJ21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$V$2))*AJ21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$W$2))*AJ21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$X$2))*AJ21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$U$2))*AJ21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$V$2))*AJ21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$W$2))*AJ21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$X$2))*AJ21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$Y$2))),\nIF(AND(Z21>0,AJ21<6%),1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z21>0,\nIF(((VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AJ21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AJ21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AJ21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AH$2))*AJ21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AJ21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AJ21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AJ21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AH$2))*AJ21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D21,2)=\"Tk\",\nIF('9   Trucks'!$AA21<0,\nIF(((VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$U$2))*AK21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$V$2))*AK21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$W$2))*AK21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$X$2))*AK21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$U$2))*AK21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$V$2))*AK21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$W$2))*AK21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$X$2))*AK21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$Y$2))),\nIF(AND(AA21>0,AK21<6%),1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA21>0,\nIF(((VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AK21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AK21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AK21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AH$2))*AK21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AK21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AK21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AK21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AH$2))*AK21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D21,2)=\"Tk\",'9   Trucks'!$AR21>0),1/('9   Trucks'!$AR21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D21,2)=\"Tk\",'9   Trucks'!$AS21>0),1/('9   Trucks'!$AS21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D21,2)=\"Tk\",'9   Trucks'!$AT21>0),1/('9   Trucks'!$AT21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D21,2)=\"Tk\",'9   Trucks'!$AU21>0),1/('9   Trucks'!$AU21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D21,2)=\"Tk\",'9   Trucks'!$AV21>0),1/('9   Trucks'!$AV21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D21,2)=\"Tk\",'9   Trucks'!$AW21>0),1/('9   Trucks'!$AW21*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D22,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Tk\",IF(K22=0,0,'18 Truck Optimization'!BB22),0)","v":0},{"$f":"IF(AND(B22=\"D\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B22=\"D\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L22>0,AQ22*T22*'9   Trucks'!$N22*M22/L22,0)","v":0},{"$f":"IF(AND(B22=\"D\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B22=\"D\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Tk\",VLOOKUP(D22,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",VLOOKUP(D22,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(TRUNC(R22/'9   Trucks'!$N22)<TRUNC(S22/'9   Trucks'!$N22),TRUNC(S22/'9   Trucks'!$N22),TRUNC(R22/'9   Trucks'!$N22)),\n0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A22,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A22,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A22,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A22,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A22,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A22,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A22,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A22,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A22,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A22,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A22,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A22,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T22*\nIF(AND(B22=\"D\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B22=\"D\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF('9   Trucks'!$Y22>0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$P$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$R$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$S$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$P$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$R$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$S$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y22<0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$AC$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$AC$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF('9   Trucks'!$Z22>0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$P$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$R$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$S$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$P$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$R$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$S$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z22<0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$AC$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$AC$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF('9   Trucks'!$AA22>0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$P$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$R$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$S$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$P$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$R$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$S$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA22<0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$AC$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$AC$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D22,2)=\"Tk\",\nIF('9   Trucks'!$Y22<0,\nIF(((VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$U$2))*AI22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$V$2))*AI22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$W$2))*AI22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$X$2))*AI22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$U$2))*AI22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$V$2))*AI22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$W$2))*AI22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$X$2))*AI22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$Y$2))),\nIF(AND(Y22>0,AI22<6%),1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y22>0,\nIF(((VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AI22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AI22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AI22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AH$2))*AI22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AI22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AI22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AI22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AH$2))*AI22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D22,2)=\"Tk\",\nIF('9   Trucks'!$Z22<0,\nIF(((VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$U$2))*AJ22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$V$2))*AJ22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$W$2))*AJ22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$X$2))*AJ22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$U$2))*AJ22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$V$2))*AJ22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$W$2))*AJ22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$X$2))*AJ22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$Y$2))),\nIF(AND(Z22>0,AJ22<6%),1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z22>0,\nIF(((VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AJ22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AJ22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AJ22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AH$2))*AJ22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AJ22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AJ22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AJ22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AH$2))*AJ22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D22,2)=\"Tk\",\nIF('9   Trucks'!$AA22<0,\nIF(((VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$U$2))*AK22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$V$2))*AK22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$W$2))*AK22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$X$2))*AK22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$U$2))*AK22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$V$2))*AK22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$W$2))*AK22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$X$2))*AK22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$Y$2))),\nIF(AND(AA22>0,AK22<6%),1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA22>0,\nIF(((VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AK22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AK22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AK22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AH$2))*AK22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AK22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AK22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AK22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AH$2))*AK22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D22,2)=\"Tk\",'9   Trucks'!$AR22>0),1/('9   Trucks'!$AR22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D22,2)=\"Tk\",'9   Trucks'!$AS22>0),1/('9   Trucks'!$AS22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D22,2)=\"Tk\",'9   Trucks'!$AT22>0),1/('9   Trucks'!$AT22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D22,2)=\"Tk\",'9   Trucks'!$AU22>0),1/('9   Trucks'!$AU22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D22,2)=\"Tk\",'9   Trucks'!$AV22>0),1/('9   Trucks'!$AV22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D22,2)=\"Tk\",'9   Trucks'!$AW22>0),1/('9   Trucks'!$AW22*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D23,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Tk\",IF(K23=0,0,'18 Truck Optimization'!BB23),0)","v":0},{"$f":"IF(AND(B23=\"D\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B23=\"D\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L23>0,AQ23*T23*'9   Trucks'!$N23*M23/L23,0)","v":0},{"$f":"IF(AND(B23=\"D\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B23=\"D\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Tk\",VLOOKUP(D23,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",VLOOKUP(D23,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(TRUNC(R23/'9   Trucks'!$N23)<TRUNC(S23/'9   Trucks'!$N23),TRUNC(S23/'9   Trucks'!$N23),TRUNC(R23/'9   Trucks'!$N23)),\n0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A23,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A23,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A23,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A23,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A23,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A23,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A23,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A23,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A23,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A23,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A23,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A23,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T23*\nIF(AND(B23=\"D\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B23=\"D\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF('9   Trucks'!$Y23>0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$P$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$R$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$S$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$P$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$R$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$S$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y23<0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$AC$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$AC$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF('9   Trucks'!$Z23>0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$P$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$R$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$S$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$P$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$R$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$S$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z23<0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$AC$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$AC$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF('9   Trucks'!$AA23>0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$P$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$R$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$S$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$P$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$R$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$S$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA23<0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$AC$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$AC$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D23,2)=\"Tk\",\nIF('9   Trucks'!$Y23<0,\nIF(((VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$U$2))*AI23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$V$2))*AI23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$W$2))*AI23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$X$2))*AI23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$U$2))*AI23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$V$2))*AI23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$W$2))*AI23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$X$2))*AI23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$Y$2))),\nIF(AND(Y23>0,AI23<6%),1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y23>0,\nIF(((VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AI23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AI23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AI23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AH$2))*AI23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AI23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AI23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AI23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AH$2))*AI23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D23,2)=\"Tk\",\nIF('9   Trucks'!$Z23<0,\nIF(((VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$U$2))*AJ23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$V$2))*AJ23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$W$2))*AJ23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$X$2))*AJ23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$U$2))*AJ23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$V$2))*AJ23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$W$2))*AJ23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$X$2))*AJ23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$Y$2))),\nIF(AND(Z23>0,AJ23<6%),1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z23>0,\nIF(((VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AJ23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AJ23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AJ23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AH$2))*AJ23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AJ23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AJ23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AJ23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AH$2))*AJ23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D23,2)=\"Tk\",\nIF('9   Trucks'!$AA23<0,\nIF(((VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$U$2))*AK23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$V$2))*AK23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$W$2))*AK23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$X$2))*AK23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$U$2))*AK23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$V$2))*AK23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$W$2))*AK23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$X$2))*AK23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$Y$2))),\nIF(AND(AA23>0,AK23<6%),1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA23>0,\nIF(((VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AK23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AK23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AK23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AH$2))*AK23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AK23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AK23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AK23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AH$2))*AK23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D23,2)=\"Tk\",'9   Trucks'!$AR23>0),1/('9   Trucks'!$AR23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D23,2)=\"Tk\",'9   Trucks'!$AS23>0),1/('9   Trucks'!$AS23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D23,2)=\"Tk\",'9   Trucks'!$AT23>0),1/('9   Trucks'!$AT23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D23,2)=\"Tk\",'9   Trucks'!$AU23>0),1/('9   Trucks'!$AU23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D23,2)=\"Tk\",'9   Trucks'!$AV23>0),1/('9   Trucks'!$AV23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D23,2)=\"Tk\",'9   Trucks'!$AW23>0),1/('9   Trucks'!$AW23*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D24,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Tk\",IF(K24=0,0,'18 Truck Optimization'!BB24),0)","v":0},{"$f":"IF(AND(B24=\"D\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B24=\"D\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L24>0,AQ24*T24*'9   Trucks'!$N24*M24/L24,0)","v":0},{"$f":"IF(AND(B24=\"D\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B24=\"D\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Tk\",VLOOKUP(D24,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",VLOOKUP(D24,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(TRUNC(R24/'9   Trucks'!$N24)<TRUNC(S24/'9   Trucks'!$N24),TRUNC(S24/'9   Trucks'!$N24),TRUNC(R24/'9   Trucks'!$N24)),\n0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A24,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A24,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A24,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A24,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A24,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A24,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A24,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A24,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A24,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A24,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A24,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A24,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T24*\nIF(AND(B24=\"D\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B24=\"D\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF('9   Trucks'!$Y24>0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$P$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$R$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$S$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$P$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$R$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$S$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y24<0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$AC$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$AC$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF('9   Trucks'!$Z24>0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$P$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$R$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$S$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$P$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$R$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$S$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z24<0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$AC$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$AC$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF('9   Trucks'!$AA24>0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$P$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$R$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$S$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$P$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$R$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$S$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA24<0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$AC$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$AC$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D24,2)=\"Tk\",\nIF('9   Trucks'!$Y24<0,\nIF(((VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$U$2))*AI24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$V$2))*AI24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$W$2))*AI24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$X$2))*AI24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$U$2))*AI24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$V$2))*AI24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$W$2))*AI24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$X$2))*AI24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$Y$2))),\nIF(AND(Y24>0,AI24<6%),1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y24>0,\nIF(((VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AI24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AI24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AI24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AH$2))*AI24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AI24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AI24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AI24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AH$2))*AI24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D24,2)=\"Tk\",\nIF('9   Trucks'!$Z24<0,\nIF(((VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$U$2))*AJ24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$V$2))*AJ24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$W$2))*AJ24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$X$2))*AJ24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$U$2))*AJ24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$V$2))*AJ24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$W$2))*AJ24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$X$2))*AJ24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$Y$2))),\nIF(AND(Z24>0,AJ24<6%),1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z24>0,\nIF(((VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AJ24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AJ24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AJ24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AH$2))*AJ24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AJ24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AJ24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AJ24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AH$2))*AJ24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D24,2)=\"Tk\",\nIF('9   Trucks'!$AA24<0,\nIF(((VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$U$2))*AK24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$V$2))*AK24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$W$2))*AK24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$X$2))*AK24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$U$2))*AK24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$V$2))*AK24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$W$2))*AK24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$X$2))*AK24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$Y$2))),\nIF(AND(AA24>0,AK24<6%),1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA24>0,\nIF(((VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AK24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AK24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AK24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AH$2))*AK24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AK24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AK24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AK24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AH$2))*AK24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D24,2)=\"Tk\",'9   Trucks'!$AR24>0),1/('9   Trucks'!$AR24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D24,2)=\"Tk\",'9   Trucks'!$AS24>0),1/('9   Trucks'!$AS24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D24,2)=\"Tk\",'9   Trucks'!$AT24>0),1/('9   Trucks'!$AT24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D24,2)=\"Tk\",'9   Trucks'!$AU24>0),1/('9   Trucks'!$AU24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D24,2)=\"Tk\",'9   Trucks'!$AV24>0),1/('9   Trucks'!$AV24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D24,2)=\"Tk\",'9   Trucks'!$AW24>0),1/('9   Trucks'!$AW24*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D25,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Tk\",IF(K25=0,0,'18 Truck Optimization'!BB25),0)","v":0},{"$f":"IF(AND(B25=\"D\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B25=\"D\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L25>0,AQ25*T25*'9   Trucks'!$N25*M25/L25,0)","v":0},{"$f":"IF(AND(B25=\"D\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B25=\"D\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Tk\",VLOOKUP(D25,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",VLOOKUP(D25,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(TRUNC(R25/'9   Trucks'!$N25)<TRUNC(S25/'9   Trucks'!$N25),TRUNC(S25/'9   Trucks'!$N25),TRUNC(R25/'9   Trucks'!$N25)),\n0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A25,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A25,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A25,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A25,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A25,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A25,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A25,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A25,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A25,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A25,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A25,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A25,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T25*\nIF(AND(B25=\"D\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B25=\"D\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF('9   Trucks'!$Y25>0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$P$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$R$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$S$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$P$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$R$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$S$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y25<0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$AC$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$AC$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF('9   Trucks'!$Z25>0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$P$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$R$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$S$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$P$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$R$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$S$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z25<0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$AC$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$AC$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF('9   Trucks'!$AA25>0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$P$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$R$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$S$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$P$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$R$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$S$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA25<0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$AC$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$AC$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D25,2)=\"Tk\",\nIF('9   Trucks'!$Y25<0,\nIF(((VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$U$2))*AI25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$V$2))*AI25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$W$2))*AI25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$X$2))*AI25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$U$2))*AI25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$V$2))*AI25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$W$2))*AI25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$X$2))*AI25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$Y$2))),\nIF(AND(Y25>0,AI25<6%),1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y25>0,\nIF(((VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AI25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AI25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AI25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AH$2))*AI25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AI25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AI25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AI25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AH$2))*AI25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D25,2)=\"Tk\",\nIF('9   Trucks'!$Z25<0,\nIF(((VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$U$2))*AJ25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$V$2))*AJ25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$W$2))*AJ25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$X$2))*AJ25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$U$2))*AJ25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$V$2))*AJ25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$W$2))*AJ25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$X$2))*AJ25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$Y$2))),\nIF(AND(Z25>0,AJ25<6%),1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z25>0,\nIF(((VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AJ25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AJ25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AJ25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AH$2))*AJ25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AJ25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AJ25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AJ25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AH$2))*AJ25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D25,2)=\"Tk\",\nIF('9   Trucks'!$AA25<0,\nIF(((VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$U$2))*AK25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$V$2))*AK25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$W$2))*AK25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$X$2))*AK25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$U$2))*AK25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$V$2))*AK25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$W$2))*AK25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$X$2))*AK25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$Y$2))),\nIF(AND(AA25>0,AK25<6%),1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA25>0,\nIF(((VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AK25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AK25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AK25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AH$2))*AK25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AK25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AK25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AK25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AH$2))*AK25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D25,2)=\"Tk\",'9   Trucks'!$AR25>0),1/('9   Trucks'!$AR25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D25,2)=\"Tk\",'9   Trucks'!$AS25>0),1/('9   Trucks'!$AS25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D25,2)=\"Tk\",'9   Trucks'!$AT25>0),1/('9   Trucks'!$AT25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D25,2)=\"Tk\",'9   Trucks'!$AU25>0),1/('9   Trucks'!$AU25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D25,2)=\"Tk\",'9   Trucks'!$AV25>0),1/('9   Trucks'!$AV25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D25,2)=\"Tk\",'9   Trucks'!$AW25>0),1/('9   Trucks'!$AW25*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D26,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Tk\",IF(K26=0,0,'18 Truck Optimization'!BB26),0)","v":0},{"$f":"IF(AND(B26=\"D\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B26=\"D\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L26>0,AQ26*T26*'9   Trucks'!$N26*M26/L26,0)","v":0},{"$f":"IF(AND(B26=\"D\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B26=\"D\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Tk\",VLOOKUP(D26,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",VLOOKUP(D26,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(TRUNC(R26/'9   Trucks'!$N26)<TRUNC(S26/'9   Trucks'!$N26),TRUNC(S26/'9   Trucks'!$N26),TRUNC(R26/'9   Trucks'!$N26)),\n0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A26,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A26,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A26,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A26,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A26,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A26,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A26,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A26,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A26,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A26,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A26,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A26,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T26*\nIF(AND(B26=\"D\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B26=\"D\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF('9   Trucks'!$Y26>0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$P$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$R$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$S$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$P$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$R$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$S$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y26<0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$AC$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$AC$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF('9   Trucks'!$Z26>0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$P$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$R$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$S$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$P$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$R$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$S$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z26<0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$AC$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$AC$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF('9   Trucks'!$AA26>0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$P$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$R$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$S$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$P$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$R$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$S$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA26<0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$AC$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$AC$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D26,2)=\"Tk\",\nIF('9   Trucks'!$Y26<0,\nIF(((VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$U$2))*AI26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$V$2))*AI26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$W$2))*AI26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$X$2))*AI26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$U$2))*AI26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$V$2))*AI26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$W$2))*AI26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$X$2))*AI26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$Y$2))),\nIF(AND(Y26>0,AI26<6%),1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y26>0,\nIF(((VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AI26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AI26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AI26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AH$2))*AI26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AI26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AI26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AI26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AH$2))*AI26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D26,2)=\"Tk\",\nIF('9   Trucks'!$Z26<0,\nIF(((VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$U$2))*AJ26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$V$2))*AJ26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$W$2))*AJ26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$X$2))*AJ26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$U$2))*AJ26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$V$2))*AJ26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$W$2))*AJ26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$X$2))*AJ26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$Y$2))),\nIF(AND(Z26>0,AJ26<6%),1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z26>0,\nIF(((VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AJ26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AJ26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AJ26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AH$2))*AJ26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AJ26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AJ26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AJ26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AH$2))*AJ26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D26,2)=\"Tk\",\nIF('9   Trucks'!$AA26<0,\nIF(((VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$U$2))*AK26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$V$2))*AK26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$W$2))*AK26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$X$2))*AK26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$U$2))*AK26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$V$2))*AK26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$W$2))*AK26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$X$2))*AK26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$Y$2))),\nIF(AND(AA26>0,AK26<6%),1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA26>0,\nIF(((VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AK26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AK26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AK26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AH$2))*AK26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AK26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AK26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AK26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AH$2))*AK26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D26,2)=\"Tk\",'9   Trucks'!$AR26>0),1/('9   Trucks'!$AR26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D26,2)=\"Tk\",'9   Trucks'!$AS26>0),1/('9   Trucks'!$AS26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D26,2)=\"Tk\",'9   Trucks'!$AT26>0),1/('9   Trucks'!$AT26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D26,2)=\"Tk\",'9   Trucks'!$AU26>0),1/('9   Trucks'!$AU26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D26,2)=\"Tk\",'9   Trucks'!$AV26>0),1/('9   Trucks'!$AV26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D26,2)=\"Tk\",'9   Trucks'!$AW26>0),1/('9   Trucks'!$AW26*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D27,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Tk\",IF(K27=0,0,'18 Truck Optimization'!BB27),0)","v":0},{"$f":"IF(AND(B27=\"D\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B27=\"D\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L27>0,AQ27*T27*'9   Trucks'!$N27*M27/L27,0)","v":0},{"$f":"IF(AND(B27=\"D\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B27=\"D\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Tk\",VLOOKUP(D27,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",VLOOKUP(D27,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(TRUNC(R27/'9   Trucks'!$N27)<TRUNC(S27/'9   Trucks'!$N27),TRUNC(S27/'9   Trucks'!$N27),TRUNC(R27/'9   Trucks'!$N27)),\n0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A27,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A27,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A27,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A27,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A27,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A27,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A27,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A27,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A27,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A27,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A27,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A27,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T27*\nIF(AND(B27=\"D\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B27=\"D\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF('9   Trucks'!$Y27>0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$P$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$R$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$S$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$P$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$R$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$S$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y27<0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$AC$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$AC$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF('9   Trucks'!$Z27>0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$P$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$R$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$S$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$P$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$R$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$S$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z27<0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$AC$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$AC$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF('9   Trucks'!$AA27>0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$P$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$R$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$S$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$P$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$R$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$S$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA27<0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$AC$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$AC$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D27,2)=\"Tk\",\nIF('9   Trucks'!$Y27<0,\nIF(((VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$U$2))*AI27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$V$2))*AI27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$W$2))*AI27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$X$2))*AI27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$U$2))*AI27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$V$2))*AI27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$W$2))*AI27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$X$2))*AI27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$Y$2))),\nIF(AND(Y27>0,AI27<6%),1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y27>0,\nIF(((VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AI27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AI27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AI27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AH$2))*AI27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AI27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AI27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AI27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AH$2))*AI27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D27,2)=\"Tk\",\nIF('9   Trucks'!$Z27<0,\nIF(((VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$U$2))*AJ27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$V$2))*AJ27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$W$2))*AJ27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$X$2))*AJ27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$U$2))*AJ27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$V$2))*AJ27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$W$2))*AJ27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$X$2))*AJ27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$Y$2))),\nIF(AND(Z27>0,AJ27<6%),1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z27>0,\nIF(((VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AJ27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AJ27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AJ27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AH$2))*AJ27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AJ27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AJ27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AJ27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AH$2))*AJ27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D27,2)=\"Tk\",\nIF('9   Trucks'!$AA27<0,\nIF(((VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$U$2))*AK27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$V$2))*AK27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$W$2))*AK27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$X$2))*AK27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$U$2))*AK27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$V$2))*AK27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$W$2))*AK27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$X$2))*AK27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$Y$2))),\nIF(AND(AA27>0,AK27<6%),1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA27>0,\nIF(((VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AK27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AK27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AK27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AH$2))*AK27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AK27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AK27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AK27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AH$2))*AK27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D27,2)=\"Tk\",'9   Trucks'!$AR27>0),1/('9   Trucks'!$AR27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D27,2)=\"Tk\",'9   Trucks'!$AS27>0),1/('9   Trucks'!$AS27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D27,2)=\"Tk\",'9   Trucks'!$AT27>0),1/('9   Trucks'!$AT27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D27,2)=\"Tk\",'9   Trucks'!$AU27>0),1/('9   Trucks'!$AU27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D27,2)=\"Tk\",'9   Trucks'!$AV27>0),1/('9   Trucks'!$AV27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D27,2)=\"Tk\",'9   Trucks'!$AW27>0),1/('9   Trucks'!$AW27*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D28,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Tk\",IF(K28=0,0,'18 Truck Optimization'!BB28),0)","v":0},{"$f":"IF(AND(B28=\"D\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B28=\"D\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L28>0,AQ28*T28*'9   Trucks'!$N28*M28/L28,0)","v":0},{"$f":"IF(AND(B28=\"D\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B28=\"D\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Tk\",VLOOKUP(D28,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",VLOOKUP(D28,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(TRUNC(R28/'9   Trucks'!$N28)<TRUNC(S28/'9   Trucks'!$N28),TRUNC(S28/'9   Trucks'!$N28),TRUNC(R28/'9   Trucks'!$N28)),\n0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A28,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A28,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A28,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A28,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A28,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A28,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A28,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A28,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A28,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A28,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A28,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A28,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T28*\nIF(AND(B28=\"D\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B28=\"D\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF('9   Trucks'!$Y28>0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$P$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$R$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$S$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$P$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$R$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$S$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y28<0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$AC$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$AC$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF('9   Trucks'!$Z28>0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$P$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$R$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$S$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$P$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$R$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$S$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z28<0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$AC$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$AC$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF('9   Trucks'!$AA28>0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$P$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$R$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$S$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$P$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$R$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$S$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA28<0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$AC$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$AC$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D28,2)=\"Tk\",\nIF('9   Trucks'!$Y28<0,\nIF(((VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$U$2))*AI28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$V$2))*AI28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$W$2))*AI28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$X$2))*AI28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$U$2))*AI28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$V$2))*AI28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$W$2))*AI28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$X$2))*AI28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$Y$2))),\nIF(AND(Y28>0,AI28<6%),1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y28>0,\nIF(((VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AI28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AI28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AI28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AH$2))*AI28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AI28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AI28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AI28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AH$2))*AI28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D28,2)=\"Tk\",\nIF('9   Trucks'!$Z28<0,\nIF(((VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$U$2))*AJ28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$V$2))*AJ28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$W$2))*AJ28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$X$2))*AJ28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$U$2))*AJ28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$V$2))*AJ28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$W$2))*AJ28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$X$2))*AJ28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$Y$2))),\nIF(AND(Z28>0,AJ28<6%),1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z28>0,\nIF(((VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AJ28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AJ28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AJ28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AH$2))*AJ28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AJ28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AJ28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AJ28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AH$2))*AJ28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D28,2)=\"Tk\",\nIF('9   Trucks'!$AA28<0,\nIF(((VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$U$2))*AK28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$V$2))*AK28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$W$2))*AK28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$X$2))*AK28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$U$2))*AK28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$V$2))*AK28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$W$2))*AK28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$X$2))*AK28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$Y$2))),\nIF(AND(AA28>0,AK28<6%),1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA28>0,\nIF(((VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AK28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AK28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AK28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AH$2))*AK28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AK28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AK28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AK28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AH$2))*AK28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D28,2)=\"Tk\",'9   Trucks'!$AR28>0),1/('9   Trucks'!$AR28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D28,2)=\"Tk\",'9   Trucks'!$AS28>0),1/('9   Trucks'!$AS28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D28,2)=\"Tk\",'9   Trucks'!$AT28>0),1/('9   Trucks'!$AT28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D28,2)=\"Tk\",'9   Trucks'!$AU28>0),1/('9   Trucks'!$AU28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D28,2)=\"Tk\",'9   Trucks'!$AV28>0),1/('9   Trucks'!$AV28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D28,2)=\"Tk\",'9   Trucks'!$AW28>0),1/('9   Trucks'!$AW28*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D29,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Tk\",IF(K29=0,0,'18 Truck Optimization'!BB29),0)","v":0},{"$f":"IF(AND(B29=\"D\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B29=\"D\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L29>0,AQ29*T29*'9   Trucks'!$N29*M29/L29,0)","v":0},{"$f":"IF(AND(B29=\"D\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B29=\"D\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Tk\",VLOOKUP(D29,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",VLOOKUP(D29,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(TRUNC(R29/'9   Trucks'!$N29)<TRUNC(S29/'9   Trucks'!$N29),TRUNC(S29/'9   Trucks'!$N29),TRUNC(R29/'9   Trucks'!$N29)),\n0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A29,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A29,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A29,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A29,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A29,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A29,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A29,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A29,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A29,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A29,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A29,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A29,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T29*\nIF(AND(B29=\"D\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B29=\"D\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF('9   Trucks'!$Y29>0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$P$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$R$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$S$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$P$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$R$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$S$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y29<0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$AC$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$AC$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF('9   Trucks'!$Z29>0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$P$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$R$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$S$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$P$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$R$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$S$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z29<0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$AC$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$AC$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF('9   Trucks'!$AA29>0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$P$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$R$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$S$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$P$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$R$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$S$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA29<0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$AC$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$AC$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D29,2)=\"Tk\",\nIF('9   Trucks'!$Y29<0,\nIF(((VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$U$2))*AI29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$V$2))*AI29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$W$2))*AI29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$X$2))*AI29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$U$2))*AI29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$V$2))*AI29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$W$2))*AI29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$X$2))*AI29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$Y$2))),\nIF(AND(Y29>0,AI29<6%),1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y29>0,\nIF(((VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AI29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AI29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AI29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AH$2))*AI29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AI29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AI29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AI29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AH$2))*AI29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D29,2)=\"Tk\",\nIF('9   Trucks'!$Z29<0,\nIF(((VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$U$2))*AJ29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$V$2))*AJ29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$W$2))*AJ29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$X$2))*AJ29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$U$2))*AJ29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$V$2))*AJ29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$W$2))*AJ29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$X$2))*AJ29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$Y$2))),\nIF(AND(Z29>0,AJ29<6%),1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z29>0,\nIF(((VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AJ29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AJ29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AJ29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AH$2))*AJ29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AJ29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AJ29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AJ29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AH$2))*AJ29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D29,2)=\"Tk\",\nIF('9   Trucks'!$AA29<0,\nIF(((VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$U$2))*AK29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$V$2))*AK29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$W$2))*AK29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$X$2))*AK29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$U$2))*AK29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$V$2))*AK29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$W$2))*AK29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$X$2))*AK29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$Y$2))),\nIF(AND(AA29>0,AK29<6%),1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA29>0,\nIF(((VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AK29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AK29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AK29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AH$2))*AK29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AK29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AK29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AK29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AH$2))*AK29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D29,2)=\"Tk\",'9   Trucks'!$AR29>0),1/('9   Trucks'!$AR29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D29,2)=\"Tk\",'9   Trucks'!$AS29>0),1/('9   Trucks'!$AS29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D29,2)=\"Tk\",'9   Trucks'!$AT29>0),1/('9   Trucks'!$AT29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D29,2)=\"Tk\",'9   Trucks'!$AU29>0),1/('9   Trucks'!$AU29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D29,2)=\"Tk\",'9   Trucks'!$AV29>0),1/('9   Trucks'!$AV29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D29,2)=\"Tk\",'9   Trucks'!$AW29>0),1/('9   Trucks'!$AW29*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D30,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Tk\",IF(K30=0,0,'18 Truck Optimization'!BB30),0)","v":0},{"$f":"IF(AND(B30=\"D\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B30=\"D\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L30>0,AQ30*T30*'9   Trucks'!$N30*M30/L30,0)","v":0},{"$f":"IF(AND(B30=\"D\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B30=\"D\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Tk\",VLOOKUP(D30,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",VLOOKUP(D30,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(TRUNC(R30/'9   Trucks'!$N30)<TRUNC(S30/'9   Trucks'!$N30),TRUNC(S30/'9   Trucks'!$N30),TRUNC(R30/'9   Trucks'!$N30)),\n0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A30,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A30,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A30,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A30,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A30,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A30,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A30,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A30,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A30,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A30,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A30,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A30,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T30*\nIF(AND(B30=\"D\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B30=\"D\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF('9   Trucks'!$Y30>0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$P$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$R$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$S$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$P$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$R$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$S$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y30<0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$AC$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$AC$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF('9   Trucks'!$Z30>0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$P$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$R$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$S$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$P$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$R$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$S$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z30<0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$AC$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$AC$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF('9   Trucks'!$AA30>0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$P$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$R$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$S$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$P$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$R$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$S$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA30<0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$AC$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$AC$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D30,2)=\"Tk\",\nIF('9   Trucks'!$Y30<0,\nIF(((VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$U$2))*AI30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$V$2))*AI30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$W$2))*AI30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$X$2))*AI30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$U$2))*AI30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$V$2))*AI30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$W$2))*AI30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$X$2))*AI30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$Y$2))),\nIF(AND(Y30>0,AI30<6%),1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y30>0,\nIF(((VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AI30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AI30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AI30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AH$2))*AI30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AI30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AI30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AI30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AH$2))*AI30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D30,2)=\"Tk\",\nIF('9   Trucks'!$Z30<0,\nIF(((VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$U$2))*AJ30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$V$2))*AJ30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$W$2))*AJ30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$X$2))*AJ30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$U$2))*AJ30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$V$2))*AJ30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$W$2))*AJ30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$X$2))*AJ30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$Y$2))),\nIF(AND(Z30>0,AJ30<6%),1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z30>0,\nIF(((VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AJ30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AJ30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AJ30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AH$2))*AJ30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AJ30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AJ30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AJ30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AH$2))*AJ30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D30,2)=\"Tk\",\nIF('9   Trucks'!$AA30<0,\nIF(((VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$U$2))*AK30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$V$2))*AK30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$W$2))*AK30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$X$2))*AK30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$U$2))*AK30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$V$2))*AK30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$W$2))*AK30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$X$2))*AK30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$Y$2))),\nIF(AND(AA30>0,AK30<6%),1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA30>0,\nIF(((VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AK30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AK30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AK30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AH$2))*AK30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AK30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AK30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AK30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AH$2))*AK30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D30,2)=\"Tk\",'9   Trucks'!$AR30>0),1/('9   Trucks'!$AR30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D30,2)=\"Tk\",'9   Trucks'!$AS30>0),1/('9   Trucks'!$AS30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D30,2)=\"Tk\",'9   Trucks'!$AT30>0),1/('9   Trucks'!$AT30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D30,2)=\"Tk\",'9   Trucks'!$AU30>0),1/('9   Trucks'!$AU30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D30,2)=\"Tk\",'9   Trucks'!$AV30>0),1/('9   Trucks'!$AV30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D30,2)=\"Tk\",'9   Trucks'!$AW30>0),1/('9   Trucks'!$AW30*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D31,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Tk\",IF(K31=0,0,'18 Truck Optimization'!BB31),0)","v":0},{"$f":"IF(AND(B31=\"D\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B31=\"D\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L31>0,AQ31*T31*'9   Trucks'!$N31*M31/L31,0)","v":0},{"$f":"IF(AND(B31=\"D\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B31=\"D\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Tk\",VLOOKUP(D31,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",VLOOKUP(D31,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(TRUNC(R31/'9   Trucks'!$N31)<TRUNC(S31/'9   Trucks'!$N31),TRUNC(S31/'9   Trucks'!$N31),TRUNC(R31/'9   Trucks'!$N31)),\n0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A31,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A31,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A31,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A31,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A31,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A31,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A31,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A31,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A31,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A31,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A31,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A31,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T31*\nIF(AND(B31=\"D\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B31=\"D\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF('9   Trucks'!$Y31>0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$P$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$R$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$S$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$P$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$R$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$S$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y31<0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$AC$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$AC$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF('9   Trucks'!$Z31>0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$P$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$R$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$S$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$P$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$R$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$S$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z31<0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$AC$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$AC$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF('9   Trucks'!$AA31>0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$P$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$R$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$S$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$P$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$R$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$S$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA31<0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$AC$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$AC$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D31,2)=\"Tk\",\nIF('9   Trucks'!$Y31<0,\nIF(((VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$U$2))*AI31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$V$2))*AI31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$W$2))*AI31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$X$2))*AI31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$U$2))*AI31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$V$2))*AI31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$W$2))*AI31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$X$2))*AI31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$Y$2))),\nIF(AND(Y31>0,AI31<6%),1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y31>0,\nIF(((VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AI31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AI31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AI31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AH$2))*AI31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AI31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AI31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AI31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AH$2))*AI31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D31,2)=\"Tk\",\nIF('9   Trucks'!$Z31<0,\nIF(((VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$U$2))*AJ31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$V$2))*AJ31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$W$2))*AJ31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$X$2))*AJ31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$U$2))*AJ31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$V$2))*AJ31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$W$2))*AJ31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$X$2))*AJ31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$Y$2))),\nIF(AND(Z31>0,AJ31<6%),1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z31>0,\nIF(((VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AJ31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AJ31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AJ31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AH$2))*AJ31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AJ31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AJ31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AJ31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AH$2))*AJ31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D31,2)=\"Tk\",\nIF('9   Trucks'!$AA31<0,\nIF(((VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$U$2))*AK31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$V$2))*AK31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$W$2))*AK31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$X$2))*AK31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$U$2))*AK31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$V$2))*AK31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$W$2))*AK31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$X$2))*AK31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$Y$2))),\nIF(AND(AA31>0,AK31<6%),1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA31>0,\nIF(((VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AK31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AK31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AK31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AH$2))*AK31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AK31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AK31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AK31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AH$2))*AK31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D31,2)=\"Tk\",'9   Trucks'!$AR31>0),1/('9   Trucks'!$AR31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D31,2)=\"Tk\",'9   Trucks'!$AS31>0),1/('9   Trucks'!$AS31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D31,2)=\"Tk\",'9   Trucks'!$AT31>0),1/('9   Trucks'!$AT31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D31,2)=\"Tk\",'9   Trucks'!$AU31>0),1/('9   Trucks'!$AU31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D31,2)=\"Tk\",'9   Trucks'!$AV31>0),1/('9   Trucks'!$AV31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D31,2)=\"Tk\",'9   Trucks'!$AW31>0),1/('9   Trucks'!$AW31*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D32,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Tk\",IF(K32=0,0,'18 Truck Optimization'!BB32),0)","v":0},{"$f":"IF(AND(B32=\"D\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B32=\"D\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L32>0,AQ32*T32*'9   Trucks'!$N32*M32/L32,0)","v":0},{"$f":"IF(AND(B32=\"D\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B32=\"D\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Tk\",VLOOKUP(D32,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",VLOOKUP(D32,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(TRUNC(R32/'9   Trucks'!$N32)<TRUNC(S32/'9   Trucks'!$N32),TRUNC(S32/'9   Trucks'!$N32),TRUNC(R32/'9   Trucks'!$N32)),\n0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A32,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A32,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A32,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A32,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A32,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A32,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A32,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A32,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A32,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A32,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A32,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A32,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T32*\nIF(AND(B32=\"D\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B32=\"D\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF('9   Trucks'!$Y32>0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$P$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$R$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$S$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$P$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$R$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$S$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y32<0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$AC$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$AC$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF('9   Trucks'!$Z32>0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$P$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$R$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$S$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$P$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$R$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$S$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z32<0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$AC$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$AC$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF('9   Trucks'!$AA32>0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$P$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$R$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$S$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$P$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$R$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$S$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA32<0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$AC$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$AC$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D32,2)=\"Tk\",\nIF('9   Trucks'!$Y32<0,\nIF(((VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$U$2))*AI32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$V$2))*AI32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$W$2))*AI32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$X$2))*AI32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$U$2))*AI32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$V$2))*AI32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$W$2))*AI32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$X$2))*AI32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$Y$2))),\nIF(AND(Y32>0,AI32<6%),1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y32>0,\nIF(((VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AI32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AI32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AI32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AH$2))*AI32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AI32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AI32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AI32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AH$2))*AI32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D32,2)=\"Tk\",\nIF('9   Trucks'!$Z32<0,\nIF(((VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$U$2))*AJ32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$V$2))*AJ32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$W$2))*AJ32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$X$2))*AJ32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$U$2))*AJ32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$V$2))*AJ32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$W$2))*AJ32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$X$2))*AJ32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$Y$2))),\nIF(AND(Z32>0,AJ32<6%),1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z32>0,\nIF(((VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AJ32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AJ32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AJ32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AH$2))*AJ32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AJ32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AJ32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AJ32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AH$2))*AJ32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D32,2)=\"Tk\",\nIF('9   Trucks'!$AA32<0,\nIF(((VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$U$2))*AK32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$V$2))*AK32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$W$2))*AK32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$X$2))*AK32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$U$2))*AK32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$V$2))*AK32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$W$2))*AK32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$X$2))*AK32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$Y$2))),\nIF(AND(AA32>0,AK32<6%),1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA32>0,\nIF(((VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AK32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AK32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AK32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AH$2))*AK32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AK32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AK32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AK32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AH$2))*AK32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D32,2)=\"Tk\",'9   Trucks'!$AR32>0),1/('9   Trucks'!$AR32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D32,2)=\"Tk\",'9   Trucks'!$AS32>0),1/('9   Trucks'!$AS32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D32,2)=\"Tk\",'9   Trucks'!$AT32>0),1/('9   Trucks'!$AT32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D32,2)=\"Tk\",'9   Trucks'!$AU32>0),1/('9   Trucks'!$AU32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D32,2)=\"Tk\",'9   Trucks'!$AV32>0),1/('9   Trucks'!$AV32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D32,2)=\"Tk\",'9   Trucks'!$AW32>0),1/('9   Trucks'!$AW32*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D33,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":71559.899999999994},9.2681937786342754,{"$f":"IF(LEFT(D33,2)=\"Tk\",IF(K33=0,0,'18 Truck Optimization'!BB33),0)","v":1},{"$f":"IF(AND(B33=\"D\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B33=\"D\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L33>0,AQ33*T33*'9   Trucks'!$N33*M33/L33,0)","v":755.27121758469457},{"$f":"IF(AND(B33=\"D\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B33=\"D\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":66.448478571428566},94.747288568527253,{"$f":"IF(LEFT(D33,2)=\"Tk\",VLOOKUP(D33,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D33,2)=\"Tk\",VLOOKUP(D33,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(TRUNC(R33/'9   Trucks'!$N33)<TRUNC(S33/'9   Trucks'!$N33),TRUNC(S33/'9   Trucks'!$N33),TRUNC(R33/'9   Trucks'!$N33)),\n0)","v":10},1172,{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A33,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A33,Quantities[],Quantities!$V$2)),\n0)","v":1172},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A33,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A33,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A33,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A33,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A33,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A33,Quantities[],Quantities!$W$2)),\n0)","v":8.9999999999999993E-3},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A33,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A33,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A33,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A33,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},357.22560000000004,0,0,3.4000000000000002E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.6E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.59303372741788685,0.37516005121638929,{"$f":"T33*\nIF(AND(B33=\"D\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B33=\"D\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF('9   Trucks'!$Y33>0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$P$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$R$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$S$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$P$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$R$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$S$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y33<0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$AC$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$AC$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$AD$2))),\n0)))","v":1.6601098225264002E-3},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF('9   Trucks'!$Z33>0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$P$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$R$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$S$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$P$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$R$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$S$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z33<0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$AC$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$AC$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF('9   Trucks'!$AA33>0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$P$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$R$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$S$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$P$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$R$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$S$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA33<0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$AC$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$AC$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D33,2)=\"Tk\",\nIF('9   Trucks'!$Y33<0,\nIF(((VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$U$2))*AI33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$V$2))*AI33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$W$2))*AI33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$X$2))*AI33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$U$2))*AI33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$V$2))*AI33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$W$2))*AI33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$X$2))*AI33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$Y$2))),\nIF(AND(Y33>0,AI33<6%),1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y33>0,\nIF(((VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AI33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AI33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AI33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AH$2))*AI33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AI33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AI33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AI33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AH$2))*AI33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D33,2)=\"Tk\",\nIF('9   Trucks'!$Z33<0,\nIF(((VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$U$2))*AJ33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$V$2))*AJ33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$W$2))*AJ33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$X$2))*AJ33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$U$2))*AJ33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$V$2))*AJ33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$W$2))*AJ33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$X$2))*AJ33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$Y$2))),\nIF(AND(Z33>0,AJ33<6%),1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z33>0,\nIF(((VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AJ33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AJ33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AJ33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AH$2))*AJ33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AJ33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AJ33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AJ33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AH$2))*AJ33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AI$2))),\n0))))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D33,2)=\"Tk\",\nIF('9   Trucks'!$AA33<0,\nIF(((VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$U$2))*AK33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$V$2))*AK33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$W$2))*AK33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$X$2))*AK33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$U$2))*AK33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$V$2))*AK33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$W$2))*AK33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$X$2))*AK33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$Y$2))),\nIF(AND(AA33>0,AK33<6%),1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA33>0,\nIF(((VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AK33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AK33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AK33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AH$2))*AK33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AK33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AK33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AK33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AH$2))*AK33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D33,2)=\"Tk\",'9   Trucks'!$AR33>0),1/('9   Trucks'!$AR33*1609.344/60),0)","v":22.457713958648149},{"$f":"IF(AND(LEFT('9   Trucks'!$D33,2)=\"Tk\",'9   Trucks'!$AS33>0),1/('9   Trucks'!$AS33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D33,2)=\"Tk\",'9   Trucks'!$AT33>0),1/('9   Trucks'!$AT33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D33,2)=\"Tk\",'9   Trucks'!$AU33>0),1/('9   Trucks'!$AU33*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D33,2)=\"Tk\",'9   Trucks'!$AV33>0),1/('9   Trucks'!$AV33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D33,2)=\"Tk\",'9   Trucks'!$AW33>0),1/('9   Trucks'!$AW33*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D34,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Tk\",IF(K34=0,0,'18 Truck Optimization'!BB34),0)","v":0},{"$f":"IF(AND(B34=\"D\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B34=\"D\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L34>0,AQ34*T34*'9   Trucks'!$N34*M34/L34,0)","v":0},{"$f":"IF(AND(B34=\"D\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B34=\"D\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Tk\",VLOOKUP(D34,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",VLOOKUP(D34,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(TRUNC(R34/'9   Trucks'!$N34)<TRUNC(S34/'9   Trucks'!$N34),TRUNC(S34/'9   Trucks'!$N34),TRUNC(R34/'9   Trucks'!$N34)),\n0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A34,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A34,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A34,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A34,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A34,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A34,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A34,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A34,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A34,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A34,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A34,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A34,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T34*\nIF(AND(B34=\"D\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B34=\"D\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF('9   Trucks'!$Y34>0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$P$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$R$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$S$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$P$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$R$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$S$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y34<0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$AC$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$AC$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF('9   Trucks'!$Z34>0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$P$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$R$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$S$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$P$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$R$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$S$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z34<0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$AC$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$AC$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF('9   Trucks'!$AA34>0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$P$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$R$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$S$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$P$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$R$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$S$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA34<0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$AC$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$AC$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D34,2)=\"Tk\",\nIF('9   Trucks'!$Y34<0,\nIF(((VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$U$2))*AI34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$V$2))*AI34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$W$2))*AI34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$X$2))*AI34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$U$2))*AI34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$V$2))*AI34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$W$2))*AI34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$X$2))*AI34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$Y$2))),\nIF(AND(Y34>0,AI34<6%),1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y34>0,\nIF(((VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AI34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AI34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AI34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AH$2))*AI34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AI34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AI34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AI34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AH$2))*AI34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D34,2)=\"Tk\",\nIF('9   Trucks'!$Z34<0,\nIF(((VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$U$2))*AJ34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$V$2))*AJ34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$W$2))*AJ34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$X$2))*AJ34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$U$2))*AJ34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$V$2))*AJ34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$W$2))*AJ34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$X$2))*AJ34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$Y$2))),\nIF(AND(Z34>0,AJ34<6%),1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z34>0,\nIF(((VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AJ34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AJ34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AJ34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AH$2))*AJ34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AJ34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AJ34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AJ34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AH$2))*AJ34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D34,2)=\"Tk\",\nIF('9   Trucks'!$AA34<0,\nIF(((VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$U$2))*AK34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$V$2))*AK34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$W$2))*AK34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$X$2))*AK34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$U$2))*AK34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$V$2))*AK34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$W$2))*AK34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$X$2))*AK34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$Y$2))),\nIF(AND(AA34>0,AK34<6%),1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA34>0,\nIF(((VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AK34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AK34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AK34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AH$2))*AK34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AK34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AK34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AK34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AH$2))*AK34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D34,2)=\"Tk\",'9   Trucks'!$AR34>0),1/('9   Trucks'!$AR34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D34,2)=\"Tk\",'9   Trucks'!$AS34>0),1/('9   Trucks'!$AS34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D34,2)=\"Tk\",'9   Trucks'!$AT34>0),1/('9   Trucks'!$AT34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D34,2)=\"Tk\",'9   Trucks'!$AU34>0),1/('9   Trucks'!$AU34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D34,2)=\"Tk\",'9   Trucks'!$AV34>0),1/('9   Trucks'!$AV34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D34,2)=\"Tk\",'9   Trucks'!$AW34>0),1/('9   Trucks'!$AW34*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D35,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Tk\",IF(K35=0,0,'18 Truck Optimization'!BB35),0)","v":0},{"$f":"IF(AND(B35=\"D\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B35=\"D\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L35>0,AQ35*T35*'9   Trucks'!$N35*M35/L35,0)","v":0},{"$f":"IF(AND(B35=\"D\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B35=\"D\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Tk\",VLOOKUP(D35,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",VLOOKUP(D35,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(TRUNC(R35/'9   Trucks'!$N35)<TRUNC(S35/'9   Trucks'!$N35),TRUNC(S35/'9   Trucks'!$N35),TRUNC(R35/'9   Trucks'!$N35)),\n0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A35,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A35,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A35,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A35,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A35,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A35,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A35,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A35,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A35,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A35,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A35,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A35,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T35*\nIF(AND(B35=\"D\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B35=\"D\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF('9   Trucks'!$Y35>0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$P$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$R$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$S$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$P$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$R$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$S$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y35<0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$AC$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$AC$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF('9   Trucks'!$Z35>0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$P$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$R$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$S$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$P$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$R$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$S$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z35<0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$AC$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$AC$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF('9   Trucks'!$AA35>0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$P$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$R$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$S$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$P$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$R$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$S$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA35<0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$AC$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$AC$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D35,2)=\"Tk\",\nIF('9   Trucks'!$Y35<0,\nIF(((VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$U$2))*AI35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$V$2))*AI35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$W$2))*AI35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$X$2))*AI35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$U$2))*AI35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$V$2))*AI35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$W$2))*AI35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$X$2))*AI35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$Y$2))),\nIF(AND(Y35>0,AI35<6%),1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y35>0,\nIF(((VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AI35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AI35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AI35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AH$2))*AI35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AI35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AI35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AI35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AH$2))*AI35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D35,2)=\"Tk\",\nIF('9   Trucks'!$Z35<0,\nIF(((VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$U$2))*AJ35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$V$2))*AJ35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$W$2))*AJ35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$X$2))*AJ35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$U$2))*AJ35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$V$2))*AJ35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$W$2))*AJ35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$X$2))*AJ35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$Y$2))),\nIF(AND(Z35>0,AJ35<6%),1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z35>0,\nIF(((VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AJ35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AJ35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AJ35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AH$2))*AJ35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AJ35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AJ35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AJ35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AH$2))*AJ35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D35,2)=\"Tk\",\nIF('9   Trucks'!$AA35<0,\nIF(((VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$U$2))*AK35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$V$2))*AK35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$W$2))*AK35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$X$2))*AK35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$U$2))*AK35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$V$2))*AK35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$W$2))*AK35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$X$2))*AK35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$Y$2))),\nIF(AND(AA35>0,AK35<6%),1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA35>0,\nIF(((VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AK35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AK35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AK35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AH$2))*AK35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AK35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AK35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AK35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AH$2))*AK35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D35,2)=\"Tk\",'9   Trucks'!$AR35>0),1/('9   Trucks'!$AR35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D35,2)=\"Tk\",'9   Trucks'!$AS35>0),1/('9   Trucks'!$AS35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D35,2)=\"Tk\",'9   Trucks'!$AT35>0),1/('9   Trucks'!$AT35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D35,2)=\"Tk\",'9   Trucks'!$AU35>0),1/('9   Trucks'!$AU35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D35,2)=\"Tk\",'9   Trucks'!$AV35>0),1/('9   Trucks'!$AV35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D35,2)=\"Tk\",'9   Trucks'!$AW35>0),1/('9   Trucks'!$AW35*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D36,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Tk\",IF(K36=0,0,'18 Truck Optimization'!BB36),0)","v":0},{"$f":"IF(AND(B36=\"D\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B36=\"D\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L36>0,AQ36*T36*'9   Trucks'!$N36*M36/L36,0)","v":0},{"$f":"IF(AND(B36=\"D\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B36=\"D\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Tk\",VLOOKUP(D36,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",VLOOKUP(D36,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(TRUNC(R36/'9   Trucks'!$N36)<TRUNC(S36/'9   Trucks'!$N36),TRUNC(S36/'9   Trucks'!$N36),TRUNC(R36/'9   Trucks'!$N36)),\n0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A36,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A36,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A36,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A36,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A36,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A36,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A36,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A36,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A36,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A36,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A36,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A36,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T36*\nIF(AND(B36=\"D\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B36=\"D\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF('9   Trucks'!$Y36>0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$P$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$R$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$S$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$P$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$R$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$S$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y36<0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$AC$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$AC$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF('9   Trucks'!$Z36>0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$P$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$R$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$S$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$P$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$R$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$S$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z36<0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$AC$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$AC$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF('9   Trucks'!$AA36>0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$P$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$R$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$S$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$P$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$R$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$S$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA36<0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$AC$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$AC$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D36,2)=\"Tk\",\nIF('9   Trucks'!$Y36<0,\nIF(((VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$U$2))*AI36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$V$2))*AI36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$W$2))*AI36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$X$2))*AI36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$U$2))*AI36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$V$2))*AI36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$W$2))*AI36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$X$2))*AI36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$Y$2))),\nIF(AND(Y36>0,AI36<6%),1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y36>0,\nIF(((VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AI36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AI36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AI36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AH$2))*AI36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AI36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AI36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AI36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AH$2))*AI36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D36,2)=\"Tk\",\nIF('9   Trucks'!$Z36<0,\nIF(((VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$U$2))*AJ36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$V$2))*AJ36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$W$2))*AJ36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$X$2))*AJ36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$U$2))*AJ36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$V$2))*AJ36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$W$2))*AJ36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$X$2))*AJ36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$Y$2))),\nIF(AND(Z36>0,AJ36<6%),1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z36>0,\nIF(((VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AJ36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AJ36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AJ36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AH$2))*AJ36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AJ36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AJ36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AJ36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AH$2))*AJ36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D36,2)=\"Tk\",\nIF('9   Trucks'!$AA36<0,\nIF(((VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$U$2))*AK36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$V$2))*AK36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$W$2))*AK36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$X$2))*AK36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$U$2))*AK36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$V$2))*AK36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$W$2))*AK36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$X$2))*AK36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$Y$2))),\nIF(AND(AA36>0,AK36<6%),1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA36>0,\nIF(((VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AK36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AK36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AK36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AH$2))*AK36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AK36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AK36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AK36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AH$2))*AK36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D36,2)=\"Tk\",'9   Trucks'!$AR36>0),1/('9   Trucks'!$AR36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D36,2)=\"Tk\",'9   Trucks'!$AS36>0),1/('9   Trucks'!$AS36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D36,2)=\"Tk\",'9   Trucks'!$AT36>0),1/('9   Trucks'!$AT36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D36,2)=\"Tk\",'9   Trucks'!$AU36>0),1/('9   Trucks'!$AU36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D36,2)=\"Tk\",'9   Trucks'!$AV36>0),1/('9   Trucks'!$AV36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D36,2)=\"Tk\",'9   Trucks'!$AW36>0),1/('9   Trucks'!$AW36*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},"--",{"$f":"IF(LEFT(D37,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Tk\",IF(K37=0,0,'18 Truck Optimization'!BB37),0)","v":0},{"$f":"IF(AND(B37=\"D\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B37=\"D\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L37>0,AQ37*T37*'9   Trucks'!$N37*M37/L37,0)","v":0},{"$f":"IF(AND(B37=\"D\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B37=\"D\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Tk\",VLOOKUP(D37,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",VLOOKUP(D37,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(TRUNC(R37/'9   Trucks'!$N37)<TRUNC(S37/'9   Trucks'!$N37),TRUNC(S37/'9   Trucks'!$N37),TRUNC(R37/'9   Trucks'!$N37)),\n0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A37,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A37,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A37,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A37,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A37,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A37,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A37,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A37,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A37,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A37,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A37,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A37,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T37*\nIF(AND(B37=\"D\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B37=\"D\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF('9   Trucks'!$Y37>0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$P$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$R$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$S$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$P$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$R$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$S$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y37<0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$AC$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$AC$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF('9   Trucks'!$Z37>0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$P$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$R$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$S$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$P$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$R$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$S$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z37<0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$AC$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$AC$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF('9   Trucks'!$AA37>0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$P$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$R$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$S$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$P$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$R$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$S$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA37<0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$AC$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$AC$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D37,2)=\"Tk\",\nIF('9   Trucks'!$Y37<0,\nIF(((VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$U$2))*AI37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$V$2))*AI37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$W$2))*AI37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$X$2))*AI37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$U$2))*AI37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$V$2))*AI37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$W$2))*AI37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$X$2))*AI37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$Y$2))),\nIF(AND(Y37>0,AI37<6%),1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y37>0,\nIF(((VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AI37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AI37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AI37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AH$2))*AI37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AI37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AI37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AI37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AH$2))*AI37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D37,2)=\"Tk\",\nIF('9   Trucks'!$Z37<0,\nIF(((VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$U$2))*AJ37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$V$2))*AJ37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$W$2))*AJ37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$X$2))*AJ37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$U$2))*AJ37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$V$2))*AJ37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$W$2))*AJ37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$X$2))*AJ37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$Y$2))),\nIF(AND(Z37>0,AJ37<6%),1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z37>0,\nIF(((VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AJ37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AJ37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AJ37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AH$2))*AJ37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AJ37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AJ37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AJ37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AH$2))*AJ37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D37,2)=\"Tk\",\nIF('9   Trucks'!$AA37<0,\nIF(((VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$U$2))*AK37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$V$2))*AK37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$W$2))*AK37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$X$2))*AK37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$U$2))*AK37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$V$2))*AK37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$W$2))*AK37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$X$2))*AK37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$Y$2))),\nIF(AND(AA37>0,AK37<6%),1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA37>0,\nIF(((VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AK37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AK37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AK37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AH$2))*AK37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AK37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AK37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AK37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AH$2))*AK37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D37,2)=\"Tk\",'9   Trucks'!$AR37>0),1/('9   Trucks'!$AR37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D37,2)=\"Tk\",'9   Trucks'!$AS37>0),1/('9   Trucks'!$AS37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D37,2)=\"Tk\",'9   Trucks'!$AT37>0),1/('9   Trucks'!$AT37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D37,2)=\"Tk\",'9   Trucks'!$AU37>0),1/('9   Trucks'!$AU37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D37,2)=\"Tk\",'9   Trucks'!$AV37>0),1/('9   Trucks'!$AV37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D37,2)=\"Tk\",'9   Trucks'!$AW37>0),1/('9   Trucks'!$AW37*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D38,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Tk\",IF(K38=0,0,'18 Truck Optimization'!BB38),0)","v":0},{"$f":"IF(AND(B38=\"D\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B38=\"D\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L38>0,AQ38*T38*'9   Trucks'!$N38*M38/L38,0)","v":0},{"$f":"IF(AND(B38=\"D\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B38=\"D\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Tk\",VLOOKUP(D38,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",VLOOKUP(D38,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(TRUNC(R38/'9   Trucks'!$N38)<TRUNC(S38/'9   Trucks'!$N38),TRUNC(S38/'9   Trucks'!$N38),TRUNC(R38/'9   Trucks'!$N38)),\n0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A38,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A38,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A38,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A38,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A38,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A38,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A38,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A38,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A38,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A38,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A38,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A38,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T38*\nIF(AND(B38=\"D\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B38=\"D\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF('9   Trucks'!$Y38>0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$P$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$R$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$S$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$P$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$R$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$S$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y38<0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$AC$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$AC$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF('9   Trucks'!$Z38>0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$P$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$R$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$S$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$P$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$R$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$S$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z38<0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$AC$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$AC$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF('9   Trucks'!$AA38>0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$P$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$R$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$S$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$P$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$R$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$S$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA38<0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$AC$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$AC$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D38,2)=\"Tk\",\nIF('9   Trucks'!$Y38<0,\nIF(((VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$U$2))*AI38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$V$2))*AI38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$W$2))*AI38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$X$2))*AI38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$U$2))*AI38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$V$2))*AI38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$W$2))*AI38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$X$2))*AI38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$Y$2))),\nIF(AND(Y38>0,AI38<6%),1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y38>0,\nIF(((VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AI38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AI38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AI38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AH$2))*AI38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AI38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AI38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AI38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AH$2))*AI38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D38,2)=\"Tk\",\nIF('9   Trucks'!$Z38<0,\nIF(((VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$U$2))*AJ38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$V$2))*AJ38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$W$2))*AJ38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$X$2))*AJ38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$U$2))*AJ38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$V$2))*AJ38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$W$2))*AJ38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$X$2))*AJ38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$Y$2))),\nIF(AND(Z38>0,AJ38<6%),1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z38>0,\nIF(((VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AJ38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AJ38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AJ38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AH$2))*AJ38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AJ38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AJ38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AJ38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AH$2))*AJ38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D38,2)=\"Tk\",\nIF('9   Trucks'!$AA38<0,\nIF(((VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$U$2))*AK38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$V$2))*AK38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$W$2))*AK38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$X$2))*AK38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$U$2))*AK38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$V$2))*AK38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$W$2))*AK38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$X$2))*AK38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$Y$2))),\nIF(AND(AA38>0,AK38<6%),1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA38>0,\nIF(((VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AK38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AK38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AK38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AH$2))*AK38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AK38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AK38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AK38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AH$2))*AK38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D38,2)=\"Tk\",'9   Trucks'!$AR38>0),1/('9   Trucks'!$AR38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D38,2)=\"Tk\",'9   Trucks'!$AS38>0),1/('9   Trucks'!$AS38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D38,2)=\"Tk\",'9   Trucks'!$AT38>0),1/('9   Trucks'!$AT38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D38,2)=\"Tk\",'9   Trucks'!$AU38>0),1/('9   Trucks'!$AU38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D38,2)=\"Tk\",'9   Trucks'!$AV38>0),1/('9   Trucks'!$AV38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D38,2)=\"Tk\",'9   Trucks'!$AW38>0),1/('9   Trucks'!$AW38*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D39,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Tk\",IF(K39=0,0,'18 Truck Optimization'!BB39),0)","v":0},{"$f":"IF(AND(B39=\"D\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B39=\"D\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L39>0,AQ39*T39*'9   Trucks'!$N39*M39/L39,0)","v":0},{"$f":"IF(AND(B39=\"D\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B39=\"D\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Tk\",VLOOKUP(D39,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",VLOOKUP(D39,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(TRUNC(R39/'9   Trucks'!$N39)<TRUNC(S39/'9   Trucks'!$N39),TRUNC(S39/'9   Trucks'!$N39),TRUNC(R39/'9   Trucks'!$N39)),\n0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A39,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A39,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A39,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A39,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A39,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A39,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A39,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A39,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A39,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A39,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A39,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A39,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T39*\nIF(AND(B39=\"D\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B39=\"D\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF('9   Trucks'!$Y39>0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$P$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$R$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$S$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$P$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$R$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$S$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y39<0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$AC$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$AC$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF('9   Trucks'!$Z39>0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$P$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$R$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$S$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$P$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$R$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$S$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z39<0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$AC$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$AC$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF('9   Trucks'!$AA39>0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$P$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$R$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$S$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$P$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$R$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$S$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA39<0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$AC$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$AC$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D39,2)=\"Tk\",\nIF('9   Trucks'!$Y39<0,\nIF(((VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$U$2))*AI39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$V$2))*AI39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$W$2))*AI39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$X$2))*AI39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$U$2))*AI39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$V$2))*AI39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$W$2))*AI39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$X$2))*AI39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$Y$2))),\nIF(AND(Y39>0,AI39<6%),1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y39>0,\nIF(((VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AI39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AI39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AI39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AH$2))*AI39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AI39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AI39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AI39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AH$2))*AI39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D39,2)=\"Tk\",\nIF('9   Trucks'!$Z39<0,\nIF(((VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$U$2))*AJ39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$V$2))*AJ39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$W$2))*AJ39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$X$2))*AJ39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$U$2))*AJ39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$V$2))*AJ39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$W$2))*AJ39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$X$2))*AJ39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$Y$2))),\nIF(AND(Z39>0,AJ39<6%),1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z39>0,\nIF(((VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AJ39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AJ39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AJ39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AH$2))*AJ39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AJ39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AJ39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AJ39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AH$2))*AJ39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D39,2)=\"Tk\",\nIF('9   Trucks'!$AA39<0,\nIF(((VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$U$2))*AK39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$V$2))*AK39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$W$2))*AK39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$X$2))*AK39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$U$2))*AK39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$V$2))*AK39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$W$2))*AK39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$X$2))*AK39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$Y$2))),\nIF(AND(AA39>0,AK39<6%),1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA39>0,\nIF(((VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AK39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AK39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AK39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AH$2))*AK39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AK39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AK39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AK39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AH$2))*AK39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D39,2)=\"Tk\",'9   Trucks'!$AR39>0),1/('9   Trucks'!$AR39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D39,2)=\"Tk\",'9   Trucks'!$AS39>0),1/('9   Trucks'!$AS39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D39,2)=\"Tk\",'9   Trucks'!$AT39>0),1/('9   Trucks'!$AT39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D39,2)=\"Tk\",'9   Trucks'!$AU39>0),1/('9   Trucks'!$AU39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D39,2)=\"Tk\",'9   Trucks'!$AV39>0),1/('9   Trucks'!$AV39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D39,2)=\"Tk\",'9   Trucks'!$AW39>0),1/('9   Trucks'!$AW39*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D40,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Tk\",IF(K40=0,0,'18 Truck Optimization'!BB40),0)","v":0},{"$f":"IF(AND(B40=\"D\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B40=\"D\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L40>0,AQ40*T40*'9   Trucks'!$N40*M40/L40,0)","v":0},{"$f":"IF(AND(B40=\"D\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B40=\"D\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Tk\",VLOOKUP(D40,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",VLOOKUP(D40,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(TRUNC(R40/'9   Trucks'!$N40)<TRUNC(S40/'9   Trucks'!$N40),TRUNC(S40/'9   Trucks'!$N40),TRUNC(R40/'9   Trucks'!$N40)),\n0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A40,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A40,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A40,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A40,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A40,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A40,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A40,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A40,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A40,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A40,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A40,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A40,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T40*\nIF(AND(B40=\"D\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B40=\"D\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF('9   Trucks'!$Y40>0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$P$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$R$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$S$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$P$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$R$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$S$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y40<0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$AC$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$AC$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF('9   Trucks'!$Z40>0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$P$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$R$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$S$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$P$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$R$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$S$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z40<0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$AC$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$AC$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF('9   Trucks'!$AA40>0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$P$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$R$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$S$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$P$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$R$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$S$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA40<0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$AC$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$AC$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D40,2)=\"Tk\",\nIF('9   Trucks'!$Y40<0,\nIF(((VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$U$2))*AI40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$V$2))*AI40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$W$2))*AI40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$X$2))*AI40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$U$2))*AI40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$V$2))*AI40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$W$2))*AI40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$X$2))*AI40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$Y$2))),\nIF(AND(Y40>0,AI40<6%),1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y40>0,\nIF(((VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AI40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AI40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AI40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AH$2))*AI40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AI40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AI40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AI40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AH$2))*AI40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D40,2)=\"Tk\",\nIF('9   Trucks'!$Z40<0,\nIF(((VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$U$2))*AJ40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$V$2))*AJ40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$W$2))*AJ40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$X$2))*AJ40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$U$2))*AJ40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$V$2))*AJ40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$W$2))*AJ40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$X$2))*AJ40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$Y$2))),\nIF(AND(Z40>0,AJ40<6%),1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z40>0,\nIF(((VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AJ40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AJ40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AJ40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AH$2))*AJ40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AJ40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AJ40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AJ40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AH$2))*AJ40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D40,2)=\"Tk\",\nIF('9   Trucks'!$AA40<0,\nIF(((VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$U$2))*AK40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$V$2))*AK40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$W$2))*AK40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$X$2))*AK40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$U$2))*AK40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$V$2))*AK40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$W$2))*AK40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$X$2))*AK40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$Y$2))),\nIF(AND(AA40>0,AK40<6%),1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA40>0,\nIF(((VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AK40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AK40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AK40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AH$2))*AK40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AK40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AK40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AK40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AH$2))*AK40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D40,2)=\"Tk\",'9   Trucks'!$AR40>0),1/('9   Trucks'!$AR40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D40,2)=\"Tk\",'9   Trucks'!$AS40>0),1/('9   Trucks'!$AS40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D40,2)=\"Tk\",'9   Trucks'!$AT40>0),1/('9   Trucks'!$AT40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D40,2)=\"Tk\",'9   Trucks'!$AU40>0),1/('9   Trucks'!$AU40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D40,2)=\"Tk\",'9   Trucks'!$AV40>0),1/('9   Trucks'!$AV40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D40,2)=\"Tk\",'9   Trucks'!$AW40>0),1/('9   Trucks'!$AW40*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},"Ld1",{"$f":"IF(LEFT(D41,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":41383.899999999994},6.5022522858847882,{"$f":"IF(LEFT(D41,2)=\"Tk\",IF(K41=0,0,'18 Truck Optimization'!BB41),0)","v":10},{"$f":"IF(AND(B41=\"D\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B41=\"D\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L41>0,AQ41*T41*'9   Trucks'!$N41*M41/L41,0)","v":1076.550046388654},{"$f":"IF(AND(B41=\"D\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B41=\"D\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":38.427907142857137},38.441222624832491,{"$f":"IF(LEFT(D41,2)=\"Tk\",VLOOKUP(D41,Equipment[],Equipment!$BD$2),0)","v":14.3},{"$f":"IF(LEFT(D41,2)=\"Tk\",VLOOKUP(D41,Equipment[],Equipment!$BE$2),0)","v":18.8},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(TRUNC(R41/'9   Trucks'!$N41)<TRUNC(S41/'9   Trucks'!$N41),TRUNC(S41/'9   Trucks'!$N41),TRUNC(R41/'9   Trucks'!$N41)),\n0)","v":1},2640,{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A41,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A41,Quantities[],Quantities!$V$2)),\n0)","v":2640},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A41,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A41,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A41,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A41,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A41,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A41,Quantities[],Quantities!$W$2)),\n0)","v":7.0000000000000007E-2},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A41,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A41,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A41,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A41,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},804.67200000000003,0,0,9.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,4.5000000000000005E-2,2.5000000000000001E-2,2.5000000000000001E-2,3.1698993447083166,0.88235294117647045,{"$f":"T41*\nIF(AND(B41=\"D\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B41=\"D\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0.65},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF('9   Trucks'!$Y41>0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$P$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$R$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$S$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$P$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$R$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$S$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y41<0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$AC$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$AC$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$AD$2))),\n0)))","v":3.9393682701875004E-3},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF('9   Trucks'!$Z41>0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$P$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$R$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$S$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$P$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$R$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$S$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z41<0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$AC$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$AC$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF('9   Trucks'!$AA41>0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$P$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$R$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$S$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$P$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$R$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$S$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA41<0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$AC$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$AC$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D41,2)=\"Tk\",\nIF('9   Trucks'!$Y41<0,\nIF(((VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$U$2))*AI41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$V$2))*AI41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$W$2))*AI41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$X$2))*AI41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$U$2))*AI41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$V$2))*AI41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$W$2))*AI41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$X$2))*AI41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$Y$2))),\nIF(AND(Y41>0,AI41<6%),1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y41>0,\nIF(((VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AI41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AI41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AI41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AH$2))*AI41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AI41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AI41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AI41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AH$2))*AI41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0965373980658833E-3},{"$f":"IF(LEFT('9   Trucks'!$D41,2)=\"Tk\",\nIF('9   Trucks'!$Z41<0,\nIF(((VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$U$2))*AJ41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$V$2))*AJ41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$W$2))*AJ41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$X$2))*AJ41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$U$2))*AJ41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$V$2))*AJ41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$W$2))*AJ41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$X$2))*AJ41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$Y$2))),\nIF(AND(Z41>0,AJ41<6%),1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z41>0,\nIF(((VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AJ41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AJ41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AJ41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AH$2))*AJ41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AJ41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AJ41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AJ41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AH$2))*AJ41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AI$2))),\n0))))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D41,2)=\"Tk\",\nIF('9   Trucks'!$AA41<0,\nIF(((VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$U$2))*AK41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$V$2))*AK41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$W$2))*AK41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$X$2))*AK41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$U$2))*AK41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$V$2))*AK41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$W$2))*AK41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$X$2))*AK41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$Y$2))),\nIF(AND(AA41>0,AK41<6%),1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA41>0,\nIF(((VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AK41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AK41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AK41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AH$2))*AK41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AK41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AK41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AK41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AH$2))*AK41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D41,2)=\"Tk\",'9   Trucks'!$AR41>0),1/('9   Trucks'!$AR41*1609.344/60),0)","v":9.4640229034655672},{"$f":"IF(AND(LEFT('9   Trucks'!$D41,2)=\"Tk\",'9   Trucks'!$AS41>0),1/('9   Trucks'!$AS41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D41,2)=\"Tk\",'9   Trucks'!$AT41>0),1/('9   Trucks'!$AT41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D41,2)=\"Tk\",'9   Trucks'!$AU41>0),1/('9   Trucks'!$AU41*1609.344/60),0)","v":34.000000000000007},{"$f":"IF(AND(LEFT('9   Trucks'!$D41,2)=\"Tk\",'9   Trucks'!$AV41>0),1/('9   Trucks'!$AV41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D41,2)=\"Tk\",'9   Trucks'!$AW41>0),1/('9   Trucks'!$AW41*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D42,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Tk\",IF(K42=0,0,'18 Truck Optimization'!BB42),0)","v":0},{"$f":"IF(AND(B42=\"D\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B42=\"D\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L42>0,AQ42*T42*'9   Trucks'!$N42*M42/L42,0)","v":0},{"$f":"IF(AND(B42=\"D\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B42=\"D\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Tk\",VLOOKUP(D42,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",VLOOKUP(D42,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(TRUNC(R42/'9   Trucks'!$N42)<TRUNC(S42/'9   Trucks'!$N42),TRUNC(S42/'9   Trucks'!$N42),TRUNC(R42/'9   Trucks'!$N42)),\n0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A42,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A42,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A42,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A42,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A42,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A42,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A42,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A42,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A42,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A42,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A42,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A42,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T42*\nIF(AND(B42=\"D\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B42=\"D\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF('9   Trucks'!$Y42>0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$P$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$R$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$S$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$P$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$R$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$S$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y42<0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$AC$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$AC$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF('9   Trucks'!$Z42>0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$P$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$R$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$S$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$P$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$R$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$S$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z42<0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$AC$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$AC$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF('9   Trucks'!$AA42>0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$P$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$R$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$S$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$P$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$R$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$S$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA42<0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$AC$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$AC$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D42,2)=\"Tk\",\nIF('9   Trucks'!$Y42<0,\nIF(((VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$U$2))*AI42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$V$2))*AI42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$W$2))*AI42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$X$2))*AI42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$U$2))*AI42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$V$2))*AI42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$W$2))*AI42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$X$2))*AI42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$Y$2))),\nIF(AND(Y42>0,AI42<6%),1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y42>0,\nIF(((VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AI42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AI42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AI42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AH$2))*AI42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AI42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AI42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AI42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AH$2))*AI42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D42,2)=\"Tk\",\nIF('9   Trucks'!$Z42<0,\nIF(((VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$U$2))*AJ42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$V$2))*AJ42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$W$2))*AJ42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$X$2))*AJ42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$U$2))*AJ42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$V$2))*AJ42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$W$2))*AJ42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$X$2))*AJ42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$Y$2))),\nIF(AND(Z42>0,AJ42<6%),1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z42>0,\nIF(((VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AJ42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AJ42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AJ42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AH$2))*AJ42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AJ42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AJ42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AJ42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AH$2))*AJ42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D42,2)=\"Tk\",\nIF('9   Trucks'!$AA42<0,\nIF(((VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$U$2))*AK42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$V$2))*AK42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$W$2))*AK42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$X$2))*AK42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$U$2))*AK42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$V$2))*AK42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$W$2))*AK42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$X$2))*AK42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$Y$2))),\nIF(AND(AA42>0,AK42<6%),1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA42>0,\nIF(((VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AK42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AK42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AK42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AH$2))*AK42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AK42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AK42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AK42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AH$2))*AK42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D42,2)=\"Tk\",'9   Trucks'!$AR42>0),1/('9   Trucks'!$AR42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D42,2)=\"Tk\",'9   Trucks'!$AS42>0),1/('9   Trucks'!$AS42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D42,2)=\"Tk\",'9   Trucks'!$AT42>0),1/('9   Trucks'!$AT42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D42,2)=\"Tk\",'9   Trucks'!$AU42>0),1/('9   Trucks'!$AU42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D42,2)=\"Tk\",'9   Trucks'!$AV42>0),1/('9   Trucks'!$AV42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D42,2)=\"Tk\",'9   Trucks'!$AW42>0),1/('9   Trucks'!$AW42*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D43,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Tk\",IF(K43=0,0,'18 Truck Optimization'!BB43),0)","v":0},{"$f":"IF(AND(B43=\"D\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B43=\"D\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L43>0,AQ43*T43*'9   Trucks'!$N43*M43/L43,0)","v":0},{"$f":"IF(AND(B43=\"D\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B43=\"D\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Tk\",VLOOKUP(D43,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",VLOOKUP(D43,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(TRUNC(R43/'9   Trucks'!$N43)<TRUNC(S43/'9   Trucks'!$N43),TRUNC(S43/'9   Trucks'!$N43),TRUNC(R43/'9   Trucks'!$N43)),\n0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A43,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A43,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A43,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A43,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A43,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A43,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A43,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A43,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A43,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A43,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A43,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A43,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T43*\nIF(AND(B43=\"D\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B43=\"D\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF('9   Trucks'!$Y43>0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$P$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$R$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$S$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$P$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$R$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$S$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y43<0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$AC$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$AC$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF('9   Trucks'!$Z43>0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$P$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$R$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$S$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$P$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$R$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$S$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z43<0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$AC$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$AC$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF('9   Trucks'!$AA43>0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$P$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$R$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$S$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$P$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$R$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$S$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA43<0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$AC$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$AC$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D43,2)=\"Tk\",\nIF('9   Trucks'!$Y43<0,\nIF(((VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$U$2))*AI43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$V$2))*AI43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$W$2))*AI43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$X$2))*AI43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$U$2))*AI43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$V$2))*AI43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$W$2))*AI43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$X$2))*AI43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$Y$2))),\nIF(AND(Y43>0,AI43<6%),1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y43>0,\nIF(((VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AI43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AI43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AI43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AH$2))*AI43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AI43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AI43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AI43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AH$2))*AI43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D43,2)=\"Tk\",\nIF('9   Trucks'!$Z43<0,\nIF(((VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$U$2))*AJ43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$V$2))*AJ43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$W$2))*AJ43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$X$2))*AJ43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$U$2))*AJ43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$V$2))*AJ43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$W$2))*AJ43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$X$2))*AJ43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$Y$2))),\nIF(AND(Z43>0,AJ43<6%),1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z43>0,\nIF(((VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AJ43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AJ43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AJ43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AH$2))*AJ43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AJ43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AJ43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AJ43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AH$2))*AJ43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D43,2)=\"Tk\",\nIF('9   Trucks'!$AA43<0,\nIF(((VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$U$2))*AK43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$V$2))*AK43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$W$2))*AK43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$X$2))*AK43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$U$2))*AK43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$V$2))*AK43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$W$2))*AK43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$X$2))*AK43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$Y$2))),\nIF(AND(AA43>0,AK43<6%),1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA43>0,\nIF(((VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AK43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AK43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AK43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AH$2))*AK43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AK43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AK43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AK43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AH$2))*AK43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D43,2)=\"Tk\",'9   Trucks'!$AR43>0),1/('9   Trucks'!$AR43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D43,2)=\"Tk\",'9   Trucks'!$AS43>0),1/('9   Trucks'!$AS43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D43,2)=\"Tk\",'9   Trucks'!$AT43>0),1/('9   Trucks'!$AT43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D43,2)=\"Tk\",'9   Trucks'!$AU43>0),1/('9   Trucks'!$AU43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D43,2)=\"Tk\",'9   Trucks'!$AV43>0),1/('9   Trucks'!$AV43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D43,2)=\"Tk\",'9   Trucks'!$AW43>0),1/('9   Trucks'!$AW43*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},"Ld1",{"$f":"IF(LEFT(D44,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":77570.95},6.5022522858847882,{"$f":"IF(LEFT(D44,2)=\"Tk\",IF(K44=0,0,'18 Truck Optimization'!BB44),0)","v":10},{"$f":"IF(AND(B44=\"D\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B44=\"D\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L44>0,AQ44*T44*'9   Trucks'!$N44*M44/L44,0)","v":1076.550046388654},{"$f":"IF(AND(B44=\"D\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B44=\"D\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":72.030167857142857},72.055126707964945,{"$f":"IF(LEFT(D44,2)=\"Tk\",VLOOKUP(D44,Equipment[],Equipment!$BD$2),0)","v":14.3},{"$f":"IF(LEFT(D44,2)=\"Tk\",VLOOKUP(D44,Equipment[],Equipment!$BE$2),0)","v":18.8},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(TRUNC(R44/'9   Trucks'!$N44)<TRUNC(S44/'9   Trucks'!$N44),TRUNC(S44/'9   Trucks'!$N44),TRUNC(R44/'9   Trucks'!$N44)),\n0)","v":1},2640,{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A44,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A44,Quantities[],Quantities!$V$2)),\n0)","v":2640},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A44,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A44,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A44,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A44,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A44,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A44,Quantities[],Quantities!$W$2)),\n0)","v":7.0000000000000007E-2},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A44,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A44,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A44,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A44,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},804.67200000000003,0,0,9.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,4.5000000000000005E-2,2.5000000000000001E-2,2.5000000000000001E-2,3.1698993447083166,0.88235294117647045,{"$f":"T44*\nIF(AND(B44=\"D\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B44=\"D\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0.65},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF('9   Trucks'!$Y44>0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$P$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$R$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$S$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$P$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$R$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$S$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y44<0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$AC$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$AC$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$AD$2))),\n0)))","v":3.9393682701875004E-3},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF('9   Trucks'!$Z44>0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$P$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$R$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$S$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$P$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$R$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$S$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z44<0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$AC$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$AC$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF('9   Trucks'!$AA44>0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$P$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$R$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$S$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$P$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$R$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$S$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA44<0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$AC$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$AC$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D44,2)=\"Tk\",\nIF('9   Trucks'!$Y44<0,\nIF(((VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$U$2))*AI44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$V$2))*AI44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$W$2))*AI44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$X$2))*AI44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$U$2))*AI44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$V$2))*AI44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$W$2))*AI44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$X$2))*AI44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$Y$2))),\nIF(AND(Y44>0,AI44<6%),1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y44>0,\nIF(((VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AI44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AI44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AI44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AH$2))*AI44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AI44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AI44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AI44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AH$2))*AI44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0965373980658833E-3},{"$f":"IF(LEFT('9   Trucks'!$D44,2)=\"Tk\",\nIF('9   Trucks'!$Z44<0,\nIF(((VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$U$2))*AJ44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$V$2))*AJ44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$W$2))*AJ44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$X$2))*AJ44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$U$2))*AJ44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$V$2))*AJ44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$W$2))*AJ44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$X$2))*AJ44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$Y$2))),\nIF(AND(Z44>0,AJ44<6%),1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z44>0,\nIF(((VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AJ44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AJ44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AJ44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AH$2))*AJ44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AJ44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AJ44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AJ44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AH$2))*AJ44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AI$2))),\n0))))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D44,2)=\"Tk\",\nIF('9   Trucks'!$AA44<0,\nIF(((VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$U$2))*AK44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$V$2))*AK44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$W$2))*AK44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$X$2))*AK44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$U$2))*AK44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$V$2))*AK44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$W$2))*AK44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$X$2))*AK44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$Y$2))),\nIF(AND(AA44>0,AK44<6%),1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA44>0,\nIF(((VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AK44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AK44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AK44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AH$2))*AK44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AK44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AK44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AK44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AH$2))*AK44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D44,2)=\"Tk\",'9   Trucks'!$AR44>0),1/('9   Trucks'!$AR44*1609.344/60),0)","v":9.4640229034655672},{"$f":"IF(AND(LEFT('9   Trucks'!$D44,2)=\"Tk\",'9   Trucks'!$AS44>0),1/('9   Trucks'!$AS44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D44,2)=\"Tk\",'9   Trucks'!$AT44>0),1/('9   Trucks'!$AT44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D44,2)=\"Tk\",'9   Trucks'!$AU44>0),1/('9   Trucks'!$AU44*1609.344/60),0)","v":34.000000000000007},{"$f":"IF(AND(LEFT('9   Trucks'!$D44,2)=\"Tk\",'9   Trucks'!$AV44>0),1/('9   Trucks'!$AV44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D44,2)=\"Tk\",'9   Trucks'!$AW44>0),1/('9   Trucks'!$AW44*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},"--",{"$f":"IF(LEFT(D45,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Tk\",IF(K45=0,0,'18 Truck Optimization'!BB45),0)","v":0},{"$f":"IF(AND(B45=\"D\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B45=\"D\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L45>0,AQ45*T45*'9   Trucks'!$N45*M45/L45,0)","v":0},{"$f":"IF(AND(B45=\"D\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B45=\"D\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Tk\",VLOOKUP(D45,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",VLOOKUP(D45,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(TRUNC(R45/'9   Trucks'!$N45)<TRUNC(S45/'9   Trucks'!$N45),TRUNC(S45/'9   Trucks'!$N45),TRUNC(R45/'9   Trucks'!$N45)),\n0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A45,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A45,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A45,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A45,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A45,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A45,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A45,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A45,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A45,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A45,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A45,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A45,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*\nIF(AND(B45=\"D\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B45=\"D\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF('9   Trucks'!$Y45>0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$P$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$R$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$S$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$P$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$R$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$S$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y45<0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$AC$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$AC$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF('9   Trucks'!$Z45>0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$P$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$R$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$S$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$P$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$R$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$S$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z45<0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$AC$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$AC$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF('9   Trucks'!$AA45>0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$P$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$R$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$S$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$P$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$R$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$S$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA45<0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$AC$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$AC$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D45,2)=\"Tk\",\nIF('9   Trucks'!$Y45<0,\nIF(((VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$U$2))*AI45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$V$2))*AI45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$W$2))*AI45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$X$2))*AI45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$U$2))*AI45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$V$2))*AI45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$W$2))*AI45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$X$2))*AI45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$Y$2))),\nIF(AND(Y45>0,AI45<6%),1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y45>0,\nIF(((VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AI45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AI45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AI45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AH$2))*AI45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AI45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AI45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AI45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AH$2))*AI45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D45,2)=\"Tk\",\nIF('9   Trucks'!$Z45<0,\nIF(((VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$U$2))*AJ45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$V$2))*AJ45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$W$2))*AJ45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$X$2))*AJ45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$U$2))*AJ45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$V$2))*AJ45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$W$2))*AJ45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$X$2))*AJ45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$Y$2))),\nIF(AND(Z45>0,AJ45<6%),1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z45>0,\nIF(((VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AJ45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AJ45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AJ45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AH$2))*AJ45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AJ45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AJ45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AJ45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AH$2))*AJ45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D45,2)=\"Tk\",\nIF('9   Trucks'!$AA45<0,\nIF(((VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$U$2))*AK45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$V$2))*AK45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$W$2))*AK45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$X$2))*AK45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$U$2))*AK45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$V$2))*AK45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$W$2))*AK45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$X$2))*AK45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$Y$2))),\nIF(AND(AA45>0,AK45<6%),1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA45>0,\nIF(((VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AK45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AK45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AK45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AH$2))*AK45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AK45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AK45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AK45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AH$2))*AK45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D45,2)=\"Tk\",'9   Trucks'!$AR45>0),1/('9   Trucks'!$AR45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D45,2)=\"Tk\",'9   Trucks'!$AS45>0),1/('9   Trucks'!$AS45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D45,2)=\"Tk\",'9   Trucks'!$AT45>0),1/('9   Trucks'!$AT45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D45,2)=\"Tk\",'9   Trucks'!$AU45>0),1/('9   Trucks'!$AU45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D45,2)=\"Tk\",'9   Trucks'!$AV45>0),1/('9   Trucks'!$AV45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D45,2)=\"Tk\",'9   Trucks'!$AW45>0),1/('9   Trucks'!$AW45*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},"Ex1",{"$f":"IF(LEFT(D46,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":6590.65},13.264504571769573,{"$f":"IF(LEFT(D46,2)=\"Tk\",IF(K46=0,0,'18 Truck Optimization'!BB46),0)","v":4},{"$f":"IF(AND(B46=\"D\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B46=\"D\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0.875},{"$f":"IF(L46>0,AQ46*T46*'9   Trucks'!$N46*M46/L46,0)","v":277.05520248539},{"$f":"IF(AND(B46=\"D\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B46=\"D\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":20.085790476190475},23.788219607056632,{"$f":"IF(LEFT(D46,2)=\"Tk\",VLOOKUP(D46,Equipment[],Equipment!$BD$2),0)","v":14.3},{"$f":"IF(LEFT(D46,2)=\"Tk\",VLOOKUP(D46,Equipment[],Equipment!$BE$2),0)","v":18.8},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(TRUNC(R46/'9   Trucks'!$N46)<TRUNC(S46/'9   Trucks'!$N46),TRUNC(S46/'9   Trucks'!$N46),TRUNC(R46/'9   Trucks'!$N46)),\n0)","v":21},5280,{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A46,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A46,Quantities[],Quantities!$V$2)),\n0)","v":5280},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A46,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A46,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A46,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A46,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A46,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A46,Quantities[],Quantities!$W$2)),\n0)","v":7.0000000000000007E-2},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A46,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A46,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A46,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A46,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},1609.3440000000001,0,0,9.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,4.5000000000000005E-2,2.5000000000000001E-2,2.5000000000000001E-2,6.3397986894166332,1.7647058823529409,{"$f":"T46*\nIF(AND(B46=\"D\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B46=\"D\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":3.36},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF('9   Trucks'!$Y46>0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$P$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$R$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$S$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$P$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$R$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$S$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y46<0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$AC$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$AC$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$AD$2))),\n0)))","v":3.9393682701875004E-3},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF('9   Trucks'!$Z46>0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$P$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$R$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$S$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$P$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$R$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$S$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z46<0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$AC$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$AC$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF('9   Trucks'!$AA46>0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$P$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$R$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$S$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$P$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$R$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$S$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA46<0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$AC$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$AC$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D46,2)=\"Tk\",\nIF('9   Trucks'!$Y46<0,\nIF(((VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$U$2))*AI46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$V$2))*AI46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$W$2))*AI46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$X$2))*AI46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$U$2))*AI46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$V$2))*AI46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$W$2))*AI46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$X$2))*AI46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$Y$2))),\nIF(AND(Y46>0,AI46<6%),1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y46>0,\nIF(((VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AI46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AI46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AI46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AH$2))*AI46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AI46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AI46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AI46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AH$2))*AI46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0965373980658833E-3},{"$f":"IF(LEFT('9   Trucks'!$D46,2)=\"Tk\",\nIF('9   Trucks'!$Z46<0,\nIF(((VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$U$2))*AJ46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$V$2))*AJ46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$W$2))*AJ46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$X$2))*AJ46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$U$2))*AJ46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$V$2))*AJ46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$W$2))*AJ46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$X$2))*AJ46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$Y$2))),\nIF(AND(Z46>0,AJ46<6%),1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z46>0,\nIF(((VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AJ46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AJ46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AJ46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AH$2))*AJ46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AJ46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AJ46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AJ46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AH$2))*AJ46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AI$2))),\n0))))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D46,2)=\"Tk\",\nIF('9   Trucks'!$AA46<0,\nIF(((VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$U$2))*AK46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$V$2))*AK46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$W$2))*AK46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$X$2))*AK46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$U$2))*AK46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$V$2))*AK46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$W$2))*AK46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$X$2))*AK46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$Y$2))),\nIF(AND(AA46>0,AK46<6%),1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA46>0,\nIF(((VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AK46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AK46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AK46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AH$2))*AK46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AK46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AK46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AK46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AH$2))*AK46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D46,2)=\"Tk\",'9   Trucks'!$AR46>0),1/('9   Trucks'!$AR46*1609.344/60),0)","v":9.4640229034655672},{"$f":"IF(AND(LEFT('9   Trucks'!$D46,2)=\"Tk\",'9   Trucks'!$AS46>0),1/('9   Trucks'!$AS46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D46,2)=\"Tk\",'9   Trucks'!$AT46>0),1/('9   Trucks'!$AT46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D46,2)=\"Tk\",'9   Trucks'!$AU46>0),1/('9   Trucks'!$AU46*1609.344/60),0)","v":34.000000000000007},{"$f":"IF(AND(LEFT('9   Trucks'!$D46,2)=\"Tk\",'9   Trucks'!$AV46>0),1/('9   Trucks'!$AV46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D46,2)=\"Tk\",'9   Trucks'!$AW46>0),1/('9   Trucks'!$AW46*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},"--",{"$f":"IF(LEFT(D47,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Tk\",IF(K47=0,0,'18 Truck Optimization'!BB47),0)","v":0},{"$f":"IF(AND(B47=\"D\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B47=\"D\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L47>0,AQ47*T47*'9   Trucks'!$N47*M47/L47,0)","v":0},{"$f":"IF(AND(B47=\"D\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B47=\"D\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Tk\",VLOOKUP(D47,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",VLOOKUP(D47,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(TRUNC(R47/'9   Trucks'!$N47)<TRUNC(S47/'9   Trucks'!$N47),TRUNC(S47/'9   Trucks'!$N47),TRUNC(R47/'9   Trucks'!$N47)),\n0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A47,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A47,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A47,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A47,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A47,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A47,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A47,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A47,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A47,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A47,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A47,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A47,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T47*\nIF(AND(B47=\"D\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B47=\"D\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF('9   Trucks'!$Y47>0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$P$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$R$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$S$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$P$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$R$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$S$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y47<0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$AC$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$AC$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF('9   Trucks'!$Z47>0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$P$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$R$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$S$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$P$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$R$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$S$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z47<0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$AC$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$AC$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF('9   Trucks'!$AA47>0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$P$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$R$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$S$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$P$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$R$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$S$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA47<0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$AC$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$AC$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D47,2)=\"Tk\",\nIF('9   Trucks'!$Y47<0,\nIF(((VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$U$2))*AI47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$V$2))*AI47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$W$2))*AI47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$X$2))*AI47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$U$2))*AI47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$V$2))*AI47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$W$2))*AI47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$X$2))*AI47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$Y$2))),\nIF(AND(Y47>0,AI47<6%),1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y47>0,\nIF(((VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AI47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AI47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AI47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AH$2))*AI47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AI47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AI47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AI47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AH$2))*AI47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D47,2)=\"Tk\",\nIF('9   Trucks'!$Z47<0,\nIF(((VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$U$2))*AJ47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$V$2))*AJ47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$W$2))*AJ47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$X$2))*AJ47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$U$2))*AJ47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$V$2))*AJ47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$W$2))*AJ47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$X$2))*AJ47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$Y$2))),\nIF(AND(Z47>0,AJ47<6%),1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z47>0,\nIF(((VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AJ47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AJ47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AJ47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AH$2))*AJ47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AJ47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AJ47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AJ47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AH$2))*AJ47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D47,2)=\"Tk\",\nIF('9   Trucks'!$AA47<0,\nIF(((VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$U$2))*AK47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$V$2))*AK47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$W$2))*AK47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$X$2))*AK47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$U$2))*AK47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$V$2))*AK47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$W$2))*AK47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$X$2))*AK47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$Y$2))),\nIF(AND(AA47>0,AK47<6%),1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA47>0,\nIF(((VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AK47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AK47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AK47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AH$2))*AK47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AK47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AK47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AK47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AH$2))*AK47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D47,2)=\"Tk\",'9   Trucks'!$AR47>0),1/('9   Trucks'!$AR47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D47,2)=\"Tk\",'9   Trucks'!$AS47>0),1/('9   Trucks'!$AS47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D47,2)=\"Tk\",'9   Trucks'!$AT47>0),1/('9   Trucks'!$AT47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D47,2)=\"Tk\",'9   Trucks'!$AU47>0),1/('9   Trucks'!$AU47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D47,2)=\"Tk\",'9   Trucks'!$AV47>0),1/('9   Trucks'!$AV47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D47,2)=\"Tk\",'9   Trucks'!$AW47>0),1/('9   Trucks'!$AW47*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},"Ex1",{"$f":"IF(LEFT(D48,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":1075.2},13.264504571769573,{"$f":"IF(LEFT(D48,2)=\"Tk\",IF(K48=0,0,'18 Truck Optimization'!BB48),0)","v":4},{"$f":"IF(AND(B48=\"D\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B48=\"D\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0.875},{"$f":"IF(L48>0,AQ48*T48*'9   Trucks'!$N48*M48/L48,0)","v":277.05520248539},{"$f":"IF(AND(B48=\"D\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B48=\"D\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":3.2768000000000002},3.880815051854869,{"$f":"IF(LEFT(D48,2)=\"Tk\",VLOOKUP(D48,Equipment[],Equipment!$BD$2),0)","v":14.3},{"$f":"IF(LEFT(D48,2)=\"Tk\",VLOOKUP(D48,Equipment[],Equipment!$BE$2),0)","v":18.8},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(TRUNC(R48/'9   Trucks'!$N48)<TRUNC(S48/'9   Trucks'!$N48),TRUNC(S48/'9   Trucks'!$N48),TRUNC(R48/'9   Trucks'!$N48)),\n0)","v":21},5280,{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A48,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A48,Quantities[],Quantities!$V$2)),\n0)","v":5280},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A48,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A48,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A48,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A48,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A48,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A48,Quantities[],Quantities!$W$2)),\n0)","v":7.0000000000000007E-2},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A48,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A48,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A48,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A48,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},1609.3440000000001,0,0,9.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,4.5000000000000005E-2,2.5000000000000001E-2,2.5000000000000001E-2,6.3397986894166332,1.7647058823529409,{"$f":"T48*\nIF(AND(B48=\"D\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B48=\"D\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":3.36},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF('9   Trucks'!$Y48>0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$P$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$R$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$S$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$P$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$R$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$S$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y48<0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$AC$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$AC$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$AD$2))),\n0)))","v":3.9393682701875004E-3},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF('9   Trucks'!$Z48>0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$P$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$R$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$S$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$P$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$R$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$S$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z48<0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$AC$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$AC$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF('9   Trucks'!$AA48>0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$P$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$R$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$S$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$P$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$R$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$S$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA48<0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$AC$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$AC$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D48,2)=\"Tk\",\nIF('9   Trucks'!$Y48<0,\nIF(((VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$U$2))*AI48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$V$2))*AI48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$W$2))*AI48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$X$2))*AI48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$U$2))*AI48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$V$2))*AI48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$W$2))*AI48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$X$2))*AI48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$Y$2))),\nIF(AND(Y48>0,AI48<6%),1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y48>0,\nIF(((VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AI48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AI48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AI48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AH$2))*AI48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AI48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AI48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AI48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AH$2))*AI48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0965373980658833E-3},{"$f":"IF(LEFT('9   Trucks'!$D48,2)=\"Tk\",\nIF('9   Trucks'!$Z48<0,\nIF(((VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$U$2))*AJ48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$V$2))*AJ48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$W$2))*AJ48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$X$2))*AJ48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$U$2))*AJ48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$V$2))*AJ48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$W$2))*AJ48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$X$2))*AJ48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$Y$2))),\nIF(AND(Z48>0,AJ48<6%),1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z48>0,\nIF(((VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AJ48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AJ48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AJ48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AH$2))*AJ48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AJ48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AJ48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AJ48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AH$2))*AJ48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AI$2))),\n0))))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D48,2)=\"Tk\",\nIF('9   Trucks'!$AA48<0,\nIF(((VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$U$2))*AK48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$V$2))*AK48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$W$2))*AK48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$X$2))*AK48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$U$2))*AK48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$V$2))*AK48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$W$2))*AK48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$X$2))*AK48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$Y$2))),\nIF(AND(AA48>0,AK48<6%),1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA48>0,\nIF(((VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AK48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AK48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AK48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AH$2))*AK48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AK48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AK48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AK48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AH$2))*AK48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D48,2)=\"Tk\",'9   Trucks'!$AR48>0),1/('9   Trucks'!$AR48*1609.344/60),0)","v":9.4640229034655672},{"$f":"IF(AND(LEFT('9   Trucks'!$D48,2)=\"Tk\",'9   Trucks'!$AS48>0),1/('9   Trucks'!$AS48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D48,2)=\"Tk\",'9   Trucks'!$AT48>0),1/('9   Trucks'!$AT48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D48,2)=\"Tk\",'9   Trucks'!$AU48>0),1/('9   Trucks'!$AU48*1609.344/60),0)","v":34.000000000000007},{"$f":"IF(AND(LEFT('9   Trucks'!$D48,2)=\"Tk\",'9   Trucks'!$AV48>0),1/('9   Trucks'!$AV48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D48,2)=\"Tk\",'9   Trucks'!$AW48>0),1/('9   Trucks'!$AW48*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D49,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Tk\",IF(K49=0,0,'18 Truck Optimization'!BB49),0)","v":0},{"$f":"IF(AND(B49=\"D\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B49=\"D\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L49>0,AQ49*T49*'9   Trucks'!$N49*M49/L49,0)","v":0},{"$f":"IF(AND(B49=\"D\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B49=\"D\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Tk\",VLOOKUP(D49,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",VLOOKUP(D49,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(TRUNC(R49/'9   Trucks'!$N49)<TRUNC(S49/'9   Trucks'!$N49),TRUNC(S49/'9   Trucks'!$N49),TRUNC(R49/'9   Trucks'!$N49)),\n0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A49,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A49,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A49,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A49,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A49,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A49,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A49,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A49,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A49,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A49,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A49,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A49,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T49*\nIF(AND(B49=\"D\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B49=\"D\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF('9   Trucks'!$Y49>0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$P$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$R$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$S$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$P$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$R$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$S$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y49<0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$AC$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$AC$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF('9   Trucks'!$Z49>0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$P$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$R$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$S$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$P$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$R$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$S$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z49<0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$AC$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$AC$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF('9   Trucks'!$AA49>0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$P$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$R$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$S$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$P$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$R$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$S$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA49<0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$AC$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$AC$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D49,2)=\"Tk\",\nIF('9   Trucks'!$Y49<0,\nIF(((VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$U$2))*AI49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$V$2))*AI49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$W$2))*AI49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$X$2))*AI49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$U$2))*AI49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$V$2))*AI49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$W$2))*AI49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$X$2))*AI49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$Y$2))),\nIF(AND(Y49>0,AI49<6%),1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y49>0,\nIF(((VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AI49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AI49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AI49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AH$2))*AI49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AI49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AI49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AI49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AH$2))*AI49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D49,2)=\"Tk\",\nIF('9   Trucks'!$Z49<0,\nIF(((VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$U$2))*AJ49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$V$2))*AJ49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$W$2))*AJ49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$X$2))*AJ49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$U$2))*AJ49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$V$2))*AJ49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$W$2))*AJ49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$X$2))*AJ49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$Y$2))),\nIF(AND(Z49>0,AJ49<6%),1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z49>0,\nIF(((VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AJ49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AJ49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AJ49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AH$2))*AJ49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AJ49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AJ49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AJ49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AH$2))*AJ49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D49,2)=\"Tk\",\nIF('9   Trucks'!$AA49<0,\nIF(((VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$U$2))*AK49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$V$2))*AK49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$W$2))*AK49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$X$2))*AK49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$U$2))*AK49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$V$2))*AK49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$W$2))*AK49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$X$2))*AK49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$Y$2))),\nIF(AND(AA49>0,AK49<6%),1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA49>0,\nIF(((VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AK49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AK49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AK49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AH$2))*AK49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AK49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AK49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AK49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AH$2))*AK49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D49,2)=\"Tk\",'9   Trucks'!$AR49>0),1/('9   Trucks'!$AR49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D49,2)=\"Tk\",'9   Trucks'!$AS49>0),1/('9   Trucks'!$AS49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D49,2)=\"Tk\",'9   Trucks'!$AT49>0),1/('9   Trucks'!$AT49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D49,2)=\"Tk\",'9   Trucks'!$AU49>0),1/('9   Trucks'!$AU49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D49,2)=\"Tk\",'9   Trucks'!$AV49>0),1/('9   Trucks'!$AV49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D49,2)=\"Tk\",'9   Trucks'!$AW49>0),1/('9   Trucks'!$AW49*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D50,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Tk\",IF(K50=0,0,'18 Truck Optimization'!BB50),0)","v":0},{"$f":"IF(AND(B50=\"D\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B50=\"D\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L50>0,AQ50*T50*'9   Trucks'!$N50*M50/L50,0)","v":0},{"$f":"IF(AND(B50=\"D\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B50=\"D\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Tk\",VLOOKUP(D50,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",VLOOKUP(D50,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(TRUNC(R50/'9   Trucks'!$N50)<TRUNC(S50/'9   Trucks'!$N50),TRUNC(S50/'9   Trucks'!$N50),TRUNC(R50/'9   Trucks'!$N50)),\n0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A50,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A50,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A50,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A50,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A50,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A50,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A50,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A50,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A50,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A50,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A50,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A50,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T50*\nIF(AND(B50=\"D\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B50=\"D\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF('9   Trucks'!$Y50>0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$P$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$R$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$S$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$P$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$R$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$S$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y50<0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$AC$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$AC$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF('9   Trucks'!$Z50>0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$P$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$R$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$S$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$P$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$R$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$S$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z50<0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$AC$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$AC$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF('9   Trucks'!$AA50>0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$P$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$R$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$S$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$P$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$R$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$S$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA50<0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$AC$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$AC$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D50,2)=\"Tk\",\nIF('9   Trucks'!$Y50<0,\nIF(((VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$U$2))*AI50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$V$2))*AI50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$W$2))*AI50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$X$2))*AI50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$U$2))*AI50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$V$2))*AI50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$W$2))*AI50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$X$2))*AI50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$Y$2))),\nIF(AND(Y50>0,AI50<6%),1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y50>0,\nIF(((VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AI50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AI50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AI50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AH$2))*AI50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AI50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AI50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AI50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AH$2))*AI50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D50,2)=\"Tk\",\nIF('9   Trucks'!$Z50<0,\nIF(((VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$U$2))*AJ50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$V$2))*AJ50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$W$2))*AJ50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$X$2))*AJ50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$U$2))*AJ50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$V$2))*AJ50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$W$2))*AJ50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$X$2))*AJ50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$Y$2))),\nIF(AND(Z50>0,AJ50<6%),1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z50>0,\nIF(((VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AJ50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AJ50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AJ50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AH$2))*AJ50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AJ50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AJ50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AJ50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AH$2))*AJ50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D50,2)=\"Tk\",\nIF('9   Trucks'!$AA50<0,\nIF(((VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$U$2))*AK50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$V$2))*AK50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$W$2))*AK50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$X$2))*AK50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$U$2))*AK50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$V$2))*AK50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$W$2))*AK50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$X$2))*AK50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$Y$2))),\nIF(AND(AA50>0,AK50<6%),1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA50>0,\nIF(((VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AK50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AK50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AK50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AH$2))*AK50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AK50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AK50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AK50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AH$2))*AK50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D50,2)=\"Tk\",'9   Trucks'!$AR50>0),1/('9   Trucks'!$AR50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D50,2)=\"Tk\",'9   Trucks'!$AS50>0),1/('9   Trucks'!$AS50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D50,2)=\"Tk\",'9   Trucks'!$AT50>0),1/('9   Trucks'!$AT50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D50,2)=\"Tk\",'9   Trucks'!$AU50>0),1/('9   Trucks'!$AU50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D50,2)=\"Tk\",'9   Trucks'!$AV50>0),1/('9   Trucks'!$AV50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D50,2)=\"Tk\",'9   Trucks'!$AW50>0),1/('9   Trucks'!$AW50*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D51,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Tk\",IF(K51=0,0,'18 Truck Optimization'!BB51),0)","v":0},{"$f":"IF(AND(B51=\"D\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B51=\"D\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L51>0,AQ51*T51*'9   Trucks'!$N51*M51/L51,0)","v":0},{"$f":"IF(AND(B51=\"D\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B51=\"D\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Tk\",VLOOKUP(D51,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",VLOOKUP(D51,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(TRUNC(R51/'9   Trucks'!$N51)<TRUNC(S51/'9   Trucks'!$N51),TRUNC(S51/'9   Trucks'!$N51),TRUNC(R51/'9   Trucks'!$N51)),\n0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A51,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A51,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A51,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A51,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A51,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A51,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A51,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A51,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A51,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A51,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A51,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A51,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T51*\nIF(AND(B51=\"D\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B51=\"D\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF('9   Trucks'!$Y51>0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$P$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$R$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$S$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$P$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$R$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$S$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y51<0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$AC$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$AC$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF('9   Trucks'!$Z51>0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$P$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$R$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$S$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$P$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$R$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$S$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z51<0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$AC$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$AC$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF('9   Trucks'!$AA51>0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$P$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$R$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$S$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$P$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$R$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$S$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA51<0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$AC$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$AC$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D51,2)=\"Tk\",\nIF('9   Trucks'!$Y51<0,\nIF(((VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$U$2))*AI51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$V$2))*AI51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$W$2))*AI51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$X$2))*AI51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$U$2))*AI51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$V$2))*AI51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$W$2))*AI51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$X$2))*AI51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$Y$2))),\nIF(AND(Y51>0,AI51<6%),1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y51>0,\nIF(((VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AI51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AI51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AI51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AH$2))*AI51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AI51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AI51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AI51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AH$2))*AI51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D51,2)=\"Tk\",\nIF('9   Trucks'!$Z51<0,\nIF(((VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$U$2))*AJ51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$V$2))*AJ51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$W$2))*AJ51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$X$2))*AJ51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$U$2))*AJ51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$V$2))*AJ51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$W$2))*AJ51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$X$2))*AJ51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$Y$2))),\nIF(AND(Z51>0,AJ51<6%),1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z51>0,\nIF(((VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AJ51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AJ51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AJ51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AH$2))*AJ51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AJ51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AJ51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AJ51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AH$2))*AJ51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D51,2)=\"Tk\",\nIF('9   Trucks'!$AA51<0,\nIF(((VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$U$2))*AK51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$V$2))*AK51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$W$2))*AK51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$X$2))*AK51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$U$2))*AK51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$V$2))*AK51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$W$2))*AK51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$X$2))*AK51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$Y$2))),\nIF(AND(AA51>0,AK51<6%),1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA51>0,\nIF(((VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AK51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AK51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AK51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AH$2))*AK51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AK51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AK51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AK51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AH$2))*AK51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D51,2)=\"Tk\",'9   Trucks'!$AR51>0),1/('9   Trucks'!$AR51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D51,2)=\"Tk\",'9   Trucks'!$AS51>0),1/('9   Trucks'!$AS51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D51,2)=\"Tk\",'9   Trucks'!$AT51>0),1/('9   Trucks'!$AT51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D51,2)=\"Tk\",'9   Trucks'!$AU51>0),1/('9   Trucks'!$AU51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D51,2)=\"Tk\",'9   Trucks'!$AV51>0),1/('9   Trucks'!$AV51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D51,2)=\"Tk\",'9   Trucks'!$AW51>0),1/('9   Trucks'!$AW51*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D52,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Tk\",IF(K52=0,0,'18 Truck Optimization'!BB52),0)","v":0},{"$f":"IF(AND(B52=\"D\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B52=\"D\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L52>0,AQ52*T52*'9   Trucks'!$N52*M52/L52,0)","v":0},{"$f":"IF(AND(B52=\"D\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B52=\"D\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Tk\",VLOOKUP(D52,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",VLOOKUP(D52,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(TRUNC(R52/'9   Trucks'!$N52)<TRUNC(S52/'9   Trucks'!$N52),TRUNC(S52/'9   Trucks'!$N52),TRUNC(R52/'9   Trucks'!$N52)),\n0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A52,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A52,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A52,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A52,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A52,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A52,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A52,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A52,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A52,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A52,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A52,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A52,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T52*\nIF(AND(B52=\"D\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B52=\"D\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF('9   Trucks'!$Y52>0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$P$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$R$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$S$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$P$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$R$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$S$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y52<0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$AC$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$AC$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF('9   Trucks'!$Z52>0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$P$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$R$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$S$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$P$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$R$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$S$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z52<0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$AC$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$AC$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF('9   Trucks'!$AA52>0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$P$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$R$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$S$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$P$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$R$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$S$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA52<0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$AC$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$AC$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D52,2)=\"Tk\",\nIF('9   Trucks'!$Y52<0,\nIF(((VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$U$2))*AI52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$V$2))*AI52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$W$2))*AI52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$X$2))*AI52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$U$2))*AI52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$V$2))*AI52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$W$2))*AI52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$X$2))*AI52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$Y$2))),\nIF(AND(Y52>0,AI52<6%),1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y52>0,\nIF(((VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AI52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AI52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AI52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AH$2))*AI52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AI52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AI52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AI52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AH$2))*AI52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D52,2)=\"Tk\",\nIF('9   Trucks'!$Z52<0,\nIF(((VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$U$2))*AJ52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$V$2))*AJ52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$W$2))*AJ52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$X$2))*AJ52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$U$2))*AJ52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$V$2))*AJ52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$W$2))*AJ52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$X$2))*AJ52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$Y$2))),\nIF(AND(Z52>0,AJ52<6%),1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z52>0,\nIF(((VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AJ52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AJ52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AJ52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AH$2))*AJ52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AJ52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AJ52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AJ52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AH$2))*AJ52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D52,2)=\"Tk\",\nIF('9   Trucks'!$AA52<0,\nIF(((VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$U$2))*AK52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$V$2))*AK52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$W$2))*AK52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$X$2))*AK52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$U$2))*AK52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$V$2))*AK52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$W$2))*AK52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$X$2))*AK52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$Y$2))),\nIF(AND(AA52>0,AK52<6%),1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA52>0,\nIF(((VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AK52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AK52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AK52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AH$2))*AK52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AK52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AK52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AK52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AH$2))*AK52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D52,2)=\"Tk\",'9   Trucks'!$AR52>0),1/('9   Trucks'!$AR52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D52,2)=\"Tk\",'9   Trucks'!$AS52>0),1/('9   Trucks'!$AS52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D52,2)=\"Tk\",'9   Trucks'!$AT52>0),1/('9   Trucks'!$AT52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D52,2)=\"Tk\",'9   Trucks'!$AU52>0),1/('9   Trucks'!$AU52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D52,2)=\"Tk\",'9   Trucks'!$AV52>0),1/('9   Trucks'!$AV52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D52,2)=\"Tk\",'9   Trucks'!$AW52>0),1/('9   Trucks'!$AW52*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D53,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Tk\",IF(K53=0,0,'18 Truck Optimization'!BB53),0)","v":0},{"$f":"IF(AND(B53=\"D\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B53=\"D\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L53>0,AQ53*T53*'9   Trucks'!$N53*M53/L53,0)","v":0},{"$f":"IF(AND(B53=\"D\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B53=\"D\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Tk\",VLOOKUP(D53,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",VLOOKUP(D53,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(TRUNC(R53/'9   Trucks'!$N53)<TRUNC(S53/'9   Trucks'!$N53),TRUNC(S53/'9   Trucks'!$N53),TRUNC(R53/'9   Trucks'!$N53)),\n0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A53,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A53,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A53,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A53,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A53,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A53,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A53,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A53,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A53,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A53,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A53,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A53,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T53*\nIF(AND(B53=\"D\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B53=\"D\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF('9   Trucks'!$Y53>0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$P$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$R$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$S$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$P$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$R$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$S$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y53<0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$AC$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$AC$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF('9   Trucks'!$Z53>0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$P$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$R$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$S$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$P$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$R$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$S$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z53<0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$AC$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$AC$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF('9   Trucks'!$AA53>0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$P$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$R$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$S$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$P$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$R$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$S$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA53<0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$AC$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$AC$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D53,2)=\"Tk\",\nIF('9   Trucks'!$Y53<0,\nIF(((VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$U$2))*AI53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$V$2))*AI53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$W$2))*AI53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$X$2))*AI53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$U$2))*AI53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$V$2))*AI53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$W$2))*AI53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$X$2))*AI53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$Y$2))),\nIF(AND(Y53>0,AI53<6%),1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y53>0,\nIF(((VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AI53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AI53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AI53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AH$2))*AI53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AI53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AI53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AI53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AH$2))*AI53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D53,2)=\"Tk\",\nIF('9   Trucks'!$Z53<0,\nIF(((VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$U$2))*AJ53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$V$2))*AJ53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$W$2))*AJ53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$X$2))*AJ53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$U$2))*AJ53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$V$2))*AJ53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$W$2))*AJ53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$X$2))*AJ53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$Y$2))),\nIF(AND(Z53>0,AJ53<6%),1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z53>0,\nIF(((VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AJ53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AJ53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AJ53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AH$2))*AJ53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AJ53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AJ53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AJ53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AH$2))*AJ53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D53,2)=\"Tk\",\nIF('9   Trucks'!$AA53<0,\nIF(((VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$U$2))*AK53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$V$2))*AK53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$W$2))*AK53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$X$2))*AK53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$U$2))*AK53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$V$2))*AK53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$W$2))*AK53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$X$2))*AK53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$Y$2))),\nIF(AND(AA53>0,AK53<6%),1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA53>0,\nIF(((VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AK53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AK53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AK53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AH$2))*AK53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AK53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AK53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AK53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AH$2))*AK53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D53,2)=\"Tk\",'9   Trucks'!$AR53>0),1/('9   Trucks'!$AR53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D53,2)=\"Tk\",'9   Trucks'!$AS53>0),1/('9   Trucks'!$AS53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D53,2)=\"Tk\",'9   Trucks'!$AT53>0),1/('9   Trucks'!$AT53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D53,2)=\"Tk\",'9   Trucks'!$AU53>0),1/('9   Trucks'!$AU53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D53,2)=\"Tk\",'9   Trucks'!$AV53>0),1/('9   Trucks'!$AV53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D53,2)=\"Tk\",'9   Trucks'!$AW53>0),1/('9   Trucks'!$AW53*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D54,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Tk\",IF(K54=0,0,'18 Truck Optimization'!BB54),0)","v":0},{"$f":"IF(AND(B54=\"D\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B54=\"D\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L54>0,AQ54*T54*'9   Trucks'!$N54*M54/L54,0)","v":0},{"$f":"IF(AND(B54=\"D\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B54=\"D\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Tk\",VLOOKUP(D54,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",VLOOKUP(D54,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(TRUNC(R54/'9   Trucks'!$N54)<TRUNC(S54/'9   Trucks'!$N54),TRUNC(S54/'9   Trucks'!$N54),TRUNC(R54/'9   Trucks'!$N54)),\n0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A54,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A54,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A54,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A54,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A54,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A54,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A54,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A54,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A54,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A54,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A54,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A54,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T54*\nIF(AND(B54=\"D\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B54=\"D\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF('9   Trucks'!$Y54>0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$P$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$R$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$S$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$P$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$R$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$S$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y54<0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$AC$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$AC$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF('9   Trucks'!$Z54>0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$P$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$R$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$S$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$P$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$R$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$S$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z54<0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$AC$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$AC$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF('9   Trucks'!$AA54>0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$P$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$R$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$S$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$P$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$R$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$S$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA54<0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$AC$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$AC$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D54,2)=\"Tk\",\nIF('9   Trucks'!$Y54<0,\nIF(((VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$U$2))*AI54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$V$2))*AI54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$W$2))*AI54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$X$2))*AI54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$U$2))*AI54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$V$2))*AI54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$W$2))*AI54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$X$2))*AI54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$Y$2))),\nIF(AND(Y54>0,AI54<6%),1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y54>0,\nIF(((VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AI54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AI54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AI54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AH$2))*AI54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AI54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AI54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AI54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AH$2))*AI54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D54,2)=\"Tk\",\nIF('9   Trucks'!$Z54<0,\nIF(((VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$U$2))*AJ54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$V$2))*AJ54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$W$2))*AJ54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$X$2))*AJ54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$U$2))*AJ54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$V$2))*AJ54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$W$2))*AJ54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$X$2))*AJ54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$Y$2))),\nIF(AND(Z54>0,AJ54<6%),1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z54>0,\nIF(((VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AJ54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AJ54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AJ54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AH$2))*AJ54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AJ54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AJ54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AJ54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AH$2))*AJ54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D54,2)=\"Tk\",\nIF('9   Trucks'!$AA54<0,\nIF(((VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$U$2))*AK54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$V$2))*AK54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$W$2))*AK54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$X$2))*AK54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$U$2))*AK54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$V$2))*AK54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$W$2))*AK54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$X$2))*AK54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$Y$2))),\nIF(AND(AA54>0,AK54<6%),1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA54>0,\nIF(((VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AK54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AK54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AK54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AH$2))*AK54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AK54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AK54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AK54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AH$2))*AK54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D54,2)=\"Tk\",'9   Trucks'!$AR54>0),1/('9   Trucks'!$AR54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D54,2)=\"Tk\",'9   Trucks'!$AS54>0),1/('9   Trucks'!$AS54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D54,2)=\"Tk\",'9   Trucks'!$AT54>0),1/('9   Trucks'!$AT54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D54,2)=\"Tk\",'9   Trucks'!$AU54>0),1/('9   Trucks'!$AU54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D54,2)=\"Tk\",'9   Trucks'!$AV54>0),1/('9   Trucks'!$AV54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D54,2)=\"Tk\",'9   Trucks'!$AW54>0),1/('9   Trucks'!$AW54*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D55,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Tk\",IF(K55=0,0,'18 Truck Optimization'!BB55),0)","v":0},{"$f":"IF(AND(B55=\"D\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B55=\"D\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L55>0,AQ55*T55*'9   Trucks'!$N55*M55/L55,0)","v":0},{"$f":"IF(AND(B55=\"D\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B55=\"D\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Tk\",VLOOKUP(D55,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",VLOOKUP(D55,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(TRUNC(R55/'9   Trucks'!$N55)<TRUNC(S55/'9   Trucks'!$N55),TRUNC(S55/'9   Trucks'!$N55),TRUNC(R55/'9   Trucks'!$N55)),\n0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A55,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A55,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A55,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A55,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A55,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A55,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A55,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A55,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A55,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A55,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A55,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A55,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55*\nIF(AND(B55=\"D\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B55=\"D\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF('9   Trucks'!$Y55>0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$P$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$R$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$S$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$P$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$R$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$S$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y55<0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$AC$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$AC$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF('9   Trucks'!$Z55>0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$P$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$R$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$S$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$P$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$R$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$S$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z55<0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$AC$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$AC$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF('9   Trucks'!$AA55>0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$P$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$R$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$S$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$P$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$R$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$S$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA55<0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$AC$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$AC$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D55,2)=\"Tk\",\nIF('9   Trucks'!$Y55<0,\nIF(((VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$U$2))*AI55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$V$2))*AI55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$W$2))*AI55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$X$2))*AI55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$U$2))*AI55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$V$2))*AI55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$W$2))*AI55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$X$2))*AI55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$Y$2))),\nIF(AND(Y55>0,AI55<6%),1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y55>0,\nIF(((VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AI55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AI55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AI55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AH$2))*AI55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AI55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AI55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AI55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AH$2))*AI55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D55,2)=\"Tk\",\nIF('9   Trucks'!$Z55<0,\nIF(((VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$U$2))*AJ55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$V$2))*AJ55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$W$2))*AJ55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$X$2))*AJ55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$U$2))*AJ55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$V$2))*AJ55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$W$2))*AJ55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$X$2))*AJ55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$Y$2))),\nIF(AND(Z55>0,AJ55<6%),1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z55>0,\nIF(((VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AJ55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AJ55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AJ55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AH$2))*AJ55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AJ55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AJ55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AJ55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AH$2))*AJ55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D55,2)=\"Tk\",\nIF('9   Trucks'!$AA55<0,\nIF(((VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$U$2))*AK55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$V$2))*AK55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$W$2))*AK55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$X$2))*AK55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$U$2))*AK55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$V$2))*AK55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$W$2))*AK55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$X$2))*AK55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$Y$2))),\nIF(AND(AA55>0,AK55<6%),1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA55>0,\nIF(((VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AK55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AK55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AK55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AH$2))*AK55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AK55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AK55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AK55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AH$2))*AK55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D55,2)=\"Tk\",'9   Trucks'!$AR55>0),1/('9   Trucks'!$AR55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D55,2)=\"Tk\",'9   Trucks'!$AS55>0),1/('9   Trucks'!$AS55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D55,2)=\"Tk\",'9   Trucks'!$AT55>0),1/('9   Trucks'!$AT55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D55,2)=\"Tk\",'9   Trucks'!$AU55>0),1/('9   Trucks'!$AU55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D55,2)=\"Tk\",'9   Trucks'!$AV55>0),1/('9   Trucks'!$AV55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D55,2)=\"Tk\",'9   Trucks'!$AW55>0),1/('9   Trucks'!$AW55*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D56,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Tk\",IF(K56=0,0,'18 Truck Optimization'!BB56),0)","v":0},{"$f":"IF(AND(B56=\"D\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B56=\"D\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L56>0,AQ56*T56*'9   Trucks'!$N56*M56/L56,0)","v":0},{"$f":"IF(AND(B56=\"D\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B56=\"D\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Tk\",VLOOKUP(D56,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",VLOOKUP(D56,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(TRUNC(R56/'9   Trucks'!$N56)<TRUNC(S56/'9   Trucks'!$N56),TRUNC(S56/'9   Trucks'!$N56),TRUNC(R56/'9   Trucks'!$N56)),\n0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A56,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A56,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A56,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A56,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A56,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A56,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A56,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A56,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A56,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A56,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A56,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A56,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T56*\nIF(AND(B56=\"D\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B56=\"D\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF('9   Trucks'!$Y56>0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$P$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$R$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$S$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$P$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$R$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$S$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y56<0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$AC$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$AC$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF('9   Trucks'!$Z56>0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$P$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$R$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$S$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$P$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$R$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$S$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z56<0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$AC$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$AC$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF('9   Trucks'!$AA56>0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$P$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$R$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$S$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$P$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$R$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$S$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA56<0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$AC$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$AC$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D56,2)=\"Tk\",\nIF('9   Trucks'!$Y56<0,\nIF(((VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$U$2))*AI56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$V$2))*AI56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$W$2))*AI56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$X$2))*AI56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$U$2))*AI56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$V$2))*AI56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$W$2))*AI56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$X$2))*AI56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$Y$2))),\nIF(AND(Y56>0,AI56<6%),1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y56>0,\nIF(((VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AI56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AI56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AI56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AH$2))*AI56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AI56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AI56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AI56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AH$2))*AI56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D56,2)=\"Tk\",\nIF('9   Trucks'!$Z56<0,\nIF(((VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$U$2))*AJ56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$V$2))*AJ56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$W$2))*AJ56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$X$2))*AJ56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$U$2))*AJ56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$V$2))*AJ56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$W$2))*AJ56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$X$2))*AJ56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$Y$2))),\nIF(AND(Z56>0,AJ56<6%),1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z56>0,\nIF(((VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AJ56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AJ56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AJ56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AH$2))*AJ56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AJ56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AJ56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AJ56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AH$2))*AJ56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D56,2)=\"Tk\",\nIF('9   Trucks'!$AA56<0,\nIF(((VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$U$2))*AK56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$V$2))*AK56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$W$2))*AK56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$X$2))*AK56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$U$2))*AK56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$V$2))*AK56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$W$2))*AK56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$X$2))*AK56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$Y$2))),\nIF(AND(AA56>0,AK56<6%),1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA56>0,\nIF(((VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AK56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AK56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AK56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AH$2))*AK56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AK56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AK56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AK56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AH$2))*AK56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D56,2)=\"Tk\",'9   Trucks'!$AR56>0),1/('9   Trucks'!$AR56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D56,2)=\"Tk\",'9   Trucks'!$AS56>0),1/('9   Trucks'!$AS56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D56,2)=\"Tk\",'9   Trucks'!$AT56>0),1/('9   Trucks'!$AT56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D56,2)=\"Tk\",'9   Trucks'!$AU56>0),1/('9   Trucks'!$AU56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D56,2)=\"Tk\",'9   Trucks'!$AV56>0),1/('9   Trucks'!$AV56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D56,2)=\"Tk\",'9   Trucks'!$AW56>0),1/('9   Trucks'!$AW56*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D57,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Tk\",IF(K57=0,0,'18 Truck Optimization'!BB57),0)","v":0},{"$f":"IF(AND(B57=\"D\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B57=\"D\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L57>0,AQ57*T57*'9   Trucks'!$N57*M57/L57,0)","v":0},{"$f":"IF(AND(B57=\"D\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B57=\"D\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Tk\",VLOOKUP(D57,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",VLOOKUP(D57,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(TRUNC(R57/'9   Trucks'!$N57)<TRUNC(S57/'9   Trucks'!$N57),TRUNC(S57/'9   Trucks'!$N57),TRUNC(R57/'9   Trucks'!$N57)),\n0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A57,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A57,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A57,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A57,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A57,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A57,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A57,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A57,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A57,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A57,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A57,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A57,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T57*\nIF(AND(B57=\"D\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B57=\"D\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF('9   Trucks'!$Y57>0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$P$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$R$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$S$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$P$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$R$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$S$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y57<0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$AC$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$AC$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF('9   Trucks'!$Z57>0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$P$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$R$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$S$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$P$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$R$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$S$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z57<0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$AC$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$AC$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF('9   Trucks'!$AA57>0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$P$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$R$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$S$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$P$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$R$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$S$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA57<0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$AC$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$AC$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D57,2)=\"Tk\",\nIF('9   Trucks'!$Y57<0,\nIF(((VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$U$2))*AI57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$V$2))*AI57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$W$2))*AI57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$X$2))*AI57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$U$2))*AI57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$V$2))*AI57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$W$2))*AI57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$X$2))*AI57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$Y$2))),\nIF(AND(Y57>0,AI57<6%),1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y57>0,\nIF(((VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AI57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AI57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AI57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AH$2))*AI57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AI57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AI57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AI57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AH$2))*AI57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D57,2)=\"Tk\",\nIF('9   Trucks'!$Z57<0,\nIF(((VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$U$2))*AJ57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$V$2))*AJ57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$W$2))*AJ57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$X$2))*AJ57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$U$2))*AJ57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$V$2))*AJ57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$W$2))*AJ57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$X$2))*AJ57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$Y$2))),\nIF(AND(Z57>0,AJ57<6%),1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z57>0,\nIF(((VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AJ57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AJ57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AJ57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AH$2))*AJ57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AJ57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AJ57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AJ57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AH$2))*AJ57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D57,2)=\"Tk\",\nIF('9   Trucks'!$AA57<0,\nIF(((VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$U$2))*AK57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$V$2))*AK57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$W$2))*AK57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$X$2))*AK57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$U$2))*AK57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$V$2))*AK57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$W$2))*AK57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$X$2))*AK57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$Y$2))),\nIF(AND(AA57>0,AK57<6%),1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA57>0,\nIF(((VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AK57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AK57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AK57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AH$2))*AK57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AK57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AK57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AK57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AH$2))*AK57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D57,2)=\"Tk\",'9   Trucks'!$AR57>0),1/('9   Trucks'!$AR57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D57,2)=\"Tk\",'9   Trucks'!$AS57>0),1/('9   Trucks'!$AS57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D57,2)=\"Tk\",'9   Trucks'!$AT57>0),1/('9   Trucks'!$AT57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D57,2)=\"Tk\",'9   Trucks'!$AU57>0),1/('9   Trucks'!$AU57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D57,2)=\"Tk\",'9   Trucks'!$AV57>0),1/('9   Trucks'!$AV57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D57,2)=\"Tk\",'9   Trucks'!$AW57>0),1/('9   Trucks'!$AW57*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D58,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Tk\",IF(K58=0,0,'18 Truck Optimization'!BB58),0)","v":0},{"$f":"IF(AND(B58=\"D\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B58=\"D\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L58>0,AQ58*T58*'9   Trucks'!$N58*M58/L58,0)","v":0},{"$f":"IF(AND(B58=\"D\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B58=\"D\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Tk\",VLOOKUP(D58,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",VLOOKUP(D58,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(TRUNC(R58/'9   Trucks'!$N58)<TRUNC(S58/'9   Trucks'!$N58),TRUNC(S58/'9   Trucks'!$N58),TRUNC(R58/'9   Trucks'!$N58)),\n0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A58,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A58,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A58,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A58,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A58,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A58,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A58,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A58,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A58,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A58,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A58,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A58,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T58*\nIF(AND(B58=\"D\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B58=\"D\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF('9   Trucks'!$Y58>0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$P$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$R$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$S$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$P$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$R$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$S$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y58<0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$AC$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$AC$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF('9   Trucks'!$Z58>0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$P$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$R$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$S$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$P$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$R$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$S$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z58<0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$AC$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$AC$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF('9   Trucks'!$AA58>0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$P$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$R$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$S$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$P$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$R$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$S$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA58<0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$AC$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$AC$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D58,2)=\"Tk\",\nIF('9   Trucks'!$Y58<0,\nIF(((VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$U$2))*AI58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$V$2))*AI58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$W$2))*AI58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$X$2))*AI58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$U$2))*AI58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$V$2))*AI58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$W$2))*AI58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$X$2))*AI58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$Y$2))),\nIF(AND(Y58>0,AI58<6%),1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y58>0,\nIF(((VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AI58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AI58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AI58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AH$2))*AI58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AI58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AI58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AI58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AH$2))*AI58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D58,2)=\"Tk\",\nIF('9   Trucks'!$Z58<0,\nIF(((VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$U$2))*AJ58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$V$2))*AJ58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$W$2))*AJ58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$X$2))*AJ58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$U$2))*AJ58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$V$2))*AJ58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$W$2))*AJ58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$X$2))*AJ58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$Y$2))),\nIF(AND(Z58>0,AJ58<6%),1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z58>0,\nIF(((VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AJ58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AJ58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AJ58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AH$2))*AJ58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AJ58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AJ58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AJ58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AH$2))*AJ58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D58,2)=\"Tk\",\nIF('9   Trucks'!$AA58<0,\nIF(((VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$U$2))*AK58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$V$2))*AK58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$W$2))*AK58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$X$2))*AK58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$U$2))*AK58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$V$2))*AK58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$W$2))*AK58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$X$2))*AK58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$Y$2))),\nIF(AND(AA58>0,AK58<6%),1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA58>0,\nIF(((VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AK58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AK58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AK58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AH$2))*AK58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AK58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AK58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AK58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AH$2))*AK58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D58,2)=\"Tk\",'9   Trucks'!$AR58>0),1/('9   Trucks'!$AR58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D58,2)=\"Tk\",'9   Trucks'!$AS58>0),1/('9   Trucks'!$AS58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D58,2)=\"Tk\",'9   Trucks'!$AT58>0),1/('9   Trucks'!$AT58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D58,2)=\"Tk\",'9   Trucks'!$AU58>0),1/('9   Trucks'!$AU58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D58,2)=\"Tk\",'9   Trucks'!$AV58>0),1/('9   Trucks'!$AV58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D58,2)=\"Tk\",'9   Trucks'!$AW58>0),1/('9   Trucks'!$AW58*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D59,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Tk\",IF(K59=0,0,'18 Truck Optimization'!BB59),0)","v":0},{"$f":"IF(AND(B59=\"D\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B59=\"D\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L59>0,AQ59*T59*'9   Trucks'!$N59*M59/L59,0)","v":0},{"$f":"IF(AND(B59=\"D\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B59=\"D\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Tk\",VLOOKUP(D59,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",VLOOKUP(D59,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(TRUNC(R59/'9   Trucks'!$N59)<TRUNC(S59/'9   Trucks'!$N59),TRUNC(S59/'9   Trucks'!$N59),TRUNC(R59/'9   Trucks'!$N59)),\n0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A59,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A59,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A59,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A59,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A59,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A59,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A59,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A59,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A59,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A59,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A59,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A59,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T59*\nIF(AND(B59=\"D\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B59=\"D\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF('9   Trucks'!$Y59>0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$P$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$R$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$S$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$P$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$R$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$S$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y59<0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$AC$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$AC$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF('9   Trucks'!$Z59>0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$P$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$R$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$S$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$P$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$R$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$S$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z59<0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$AC$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$AC$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF('9   Trucks'!$AA59>0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$P$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$R$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$S$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$P$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$R$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$S$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA59<0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$AC$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$AC$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D59,2)=\"Tk\",\nIF('9   Trucks'!$Y59<0,\nIF(((VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$U$2))*AI59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$V$2))*AI59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$W$2))*AI59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$X$2))*AI59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$U$2))*AI59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$V$2))*AI59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$W$2))*AI59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$X$2))*AI59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$Y$2))),\nIF(AND(Y59>0,AI59<6%),1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y59>0,\nIF(((VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AI59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AI59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AI59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AH$2))*AI59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AI59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AI59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AI59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AH$2))*AI59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D59,2)=\"Tk\",\nIF('9   Trucks'!$Z59<0,\nIF(((VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$U$2))*AJ59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$V$2))*AJ59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$W$2))*AJ59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$X$2))*AJ59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$U$2))*AJ59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$V$2))*AJ59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$W$2))*AJ59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$X$2))*AJ59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$Y$2))),\nIF(AND(Z59>0,AJ59<6%),1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z59>0,\nIF(((VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AJ59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AJ59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AJ59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AH$2))*AJ59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AJ59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AJ59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AJ59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AH$2))*AJ59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D59,2)=\"Tk\",\nIF('9   Trucks'!$AA59<0,\nIF(((VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$U$2))*AK59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$V$2))*AK59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$W$2))*AK59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$X$2))*AK59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$U$2))*AK59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$V$2))*AK59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$W$2))*AK59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$X$2))*AK59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$Y$2))),\nIF(AND(AA59>0,AK59<6%),1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA59>0,\nIF(((VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AK59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AK59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AK59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AH$2))*AK59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AK59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AK59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AK59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AH$2))*AK59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D59,2)=\"Tk\",'9   Trucks'!$AR59>0),1/('9   Trucks'!$AR59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D59,2)=\"Tk\",'9   Trucks'!$AS59>0),1/('9   Trucks'!$AS59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D59,2)=\"Tk\",'9   Trucks'!$AT59>0),1/('9   Trucks'!$AT59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D59,2)=\"Tk\",'9   Trucks'!$AU59>0),1/('9   Trucks'!$AU59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D59,2)=\"Tk\",'9   Trucks'!$AV59>0),1/('9   Trucks'!$AV59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D59,2)=\"Tk\",'9   Trucks'!$AW59>0),1/('9   Trucks'!$AW59*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D60,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Tk\",IF(K60=0,0,'18 Truck Optimization'!BB60),0)","v":0},{"$f":"IF(AND(B60=\"D\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B60=\"D\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L60>0,AQ60*T60*'9   Trucks'!$N60*M60/L60,0)","v":0},{"$f":"IF(AND(B60=\"D\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B60=\"D\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Tk\",VLOOKUP(D60,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",VLOOKUP(D60,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(TRUNC(R60/'9   Trucks'!$N60)<TRUNC(S60/'9   Trucks'!$N60),TRUNC(S60/'9   Trucks'!$N60),TRUNC(R60/'9   Trucks'!$N60)),\n0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A60,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A60,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A60,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A60,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A60,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A60,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A60,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A60,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A60,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A60,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A60,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A60,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T60*\nIF(AND(B60=\"D\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B60=\"D\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF('9   Trucks'!$Y60>0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$P$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$R$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$S$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$P$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$R$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$S$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y60<0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$AC$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$AC$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF('9   Trucks'!$Z60>0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$P$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$R$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$S$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$P$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$R$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$S$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z60<0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$AC$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$AC$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF('9   Trucks'!$AA60>0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$P$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$R$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$S$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$P$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$R$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$S$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA60<0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$AC$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$AC$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D60,2)=\"Tk\",\nIF('9   Trucks'!$Y60<0,\nIF(((VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$U$2))*AI60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$V$2))*AI60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$W$2))*AI60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$X$2))*AI60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$U$2))*AI60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$V$2))*AI60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$W$2))*AI60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$X$2))*AI60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$Y$2))),\nIF(AND(Y60>0,AI60<6%),1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y60>0,\nIF(((VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AI60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AI60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AI60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AH$2))*AI60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AI60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AI60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AI60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AH$2))*AI60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D60,2)=\"Tk\",\nIF('9   Trucks'!$Z60<0,\nIF(((VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$U$2))*AJ60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$V$2))*AJ60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$W$2))*AJ60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$X$2))*AJ60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$U$2))*AJ60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$V$2))*AJ60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$W$2))*AJ60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$X$2))*AJ60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$Y$2))),\nIF(AND(Z60>0,AJ60<6%),1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z60>0,\nIF(((VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AJ60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AJ60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AJ60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AH$2))*AJ60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AJ60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AJ60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AJ60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AH$2))*AJ60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D60,2)=\"Tk\",\nIF('9   Trucks'!$AA60<0,\nIF(((VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$U$2))*AK60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$V$2))*AK60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$W$2))*AK60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$X$2))*AK60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$U$2))*AK60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$V$2))*AK60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$W$2))*AK60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$X$2))*AK60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$Y$2))),\nIF(AND(AA60>0,AK60<6%),1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA60>0,\nIF(((VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AK60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AK60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AK60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AH$2))*AK60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AK60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AK60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AK60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AH$2))*AK60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D60,2)=\"Tk\",'9   Trucks'!$AR60>0),1/('9   Trucks'!$AR60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D60,2)=\"Tk\",'9   Trucks'!$AS60>0),1/('9   Trucks'!$AS60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D60,2)=\"Tk\",'9   Trucks'!$AT60>0),1/('9   Trucks'!$AT60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D60,2)=\"Tk\",'9   Trucks'!$AU60>0),1/('9   Trucks'!$AU60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D60,2)=\"Tk\",'9   Trucks'!$AV60>0),1/('9   Trucks'!$AV60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D60,2)=\"Tk\",'9   Trucks'!$AW60>0),1/('9   Trucks'!$AW60*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D61,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Tk\",IF(K61=0,0,'18 Truck Optimization'!BB61),0)","v":0},{"$f":"IF(AND(B61=\"D\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B61=\"D\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L61>0,AQ61*T61*'9   Trucks'!$N61*M61/L61,0)","v":0},{"$f":"IF(AND(B61=\"D\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B61=\"D\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Tk\",VLOOKUP(D61,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",VLOOKUP(D61,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(TRUNC(R61/'9   Trucks'!$N61)<TRUNC(S61/'9   Trucks'!$N61),TRUNC(S61/'9   Trucks'!$N61),TRUNC(R61/'9   Trucks'!$N61)),\n0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A61,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A61,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A61,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A61,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A61,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A61,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A61,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A61,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A61,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A61,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A61,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A61,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T61*\nIF(AND(B61=\"D\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B61=\"D\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF('9   Trucks'!$Y61>0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$P$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$R$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$S$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$P$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$R$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$S$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y61<0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$AC$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$AC$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF('9   Trucks'!$Z61>0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$P$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$R$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$S$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$P$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$R$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$S$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z61<0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$AC$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$AC$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF('9   Trucks'!$AA61>0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$P$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$R$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$S$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$P$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$R$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$S$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA61<0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$AC$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$AC$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D61,2)=\"Tk\",\nIF('9   Trucks'!$Y61<0,\nIF(((VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$U$2))*AI61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$V$2))*AI61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$W$2))*AI61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$X$2))*AI61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$U$2))*AI61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$V$2))*AI61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$W$2))*AI61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$X$2))*AI61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$Y$2))),\nIF(AND(Y61>0,AI61<6%),1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y61>0,\nIF(((VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AI61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AI61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AI61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AH$2))*AI61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AI61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AI61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AI61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AH$2))*AI61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D61,2)=\"Tk\",\nIF('9   Trucks'!$Z61<0,\nIF(((VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$U$2))*AJ61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$V$2))*AJ61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$W$2))*AJ61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$X$2))*AJ61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$U$2))*AJ61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$V$2))*AJ61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$W$2))*AJ61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$X$2))*AJ61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$Y$2))),\nIF(AND(Z61>0,AJ61<6%),1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z61>0,\nIF(((VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AJ61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AJ61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AJ61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AH$2))*AJ61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AJ61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AJ61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AJ61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AH$2))*AJ61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D61,2)=\"Tk\",\nIF('9   Trucks'!$AA61<0,\nIF(((VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$U$2))*AK61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$V$2))*AK61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$W$2))*AK61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$X$2))*AK61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$U$2))*AK61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$V$2))*AK61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$W$2))*AK61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$X$2))*AK61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$Y$2))),\nIF(AND(AA61>0,AK61<6%),1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA61>0,\nIF(((VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AK61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AK61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AK61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AH$2))*AK61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AK61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AK61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AK61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AH$2))*AK61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D61,2)=\"Tk\",'9   Trucks'!$AR61>0),1/('9   Trucks'!$AR61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D61,2)=\"Tk\",'9   Trucks'!$AS61>0),1/('9   Trucks'!$AS61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D61,2)=\"Tk\",'9   Trucks'!$AT61>0),1/('9   Trucks'!$AT61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D61,2)=\"Tk\",'9   Trucks'!$AU61>0),1/('9   Trucks'!$AU61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D61,2)=\"Tk\",'9   Trucks'!$AV61>0),1/('9   Trucks'!$AV61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D61,2)=\"Tk\",'9   Trucks'!$AW61>0),1/('9   Trucks'!$AW61*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D62,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Tk\",IF(K62=0,0,'18 Truck Optimization'!BB62),0)","v":0},{"$f":"IF(AND(B62=\"D\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B62=\"D\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L62>0,AQ62*T62*'9   Trucks'!$N62*M62/L62,0)","v":0},{"$f":"IF(AND(B62=\"D\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B62=\"D\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Tk\",VLOOKUP(D62,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",VLOOKUP(D62,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(TRUNC(R62/'9   Trucks'!$N62)<TRUNC(S62/'9   Trucks'!$N62),TRUNC(S62/'9   Trucks'!$N62),TRUNC(R62/'9   Trucks'!$N62)),\n0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A62,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A62,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A62,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A62,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A62,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A62,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A62,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A62,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A62,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A62,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A62,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A62,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T62*\nIF(AND(B62=\"D\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B62=\"D\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF('9   Trucks'!$Y62>0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$P$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$R$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$S$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$P$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$R$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$S$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y62<0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$AC$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$AC$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF('9   Trucks'!$Z62>0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$P$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$R$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$S$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$P$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$R$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$S$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z62<0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$AC$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$AC$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF('9   Trucks'!$AA62>0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$P$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$R$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$S$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$P$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$R$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$S$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA62<0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$AC$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$AC$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D62,2)=\"Tk\",\nIF('9   Trucks'!$Y62<0,\nIF(((VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$U$2))*AI62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$V$2))*AI62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$W$2))*AI62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$X$2))*AI62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$U$2))*AI62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$V$2))*AI62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$W$2))*AI62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$X$2))*AI62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$Y$2))),\nIF(AND(Y62>0,AI62<6%),1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y62>0,\nIF(((VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AI62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AI62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AI62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AH$2))*AI62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AI62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AI62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AI62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AH$2))*AI62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D62,2)=\"Tk\",\nIF('9   Trucks'!$Z62<0,\nIF(((VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$U$2))*AJ62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$V$2))*AJ62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$W$2))*AJ62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$X$2))*AJ62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$U$2))*AJ62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$V$2))*AJ62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$W$2))*AJ62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$X$2))*AJ62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$Y$2))),\nIF(AND(Z62>0,AJ62<6%),1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z62>0,\nIF(((VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AJ62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AJ62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AJ62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AH$2))*AJ62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AJ62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AJ62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AJ62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AH$2))*AJ62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D62,2)=\"Tk\",\nIF('9   Trucks'!$AA62<0,\nIF(((VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$U$2))*AK62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$V$2))*AK62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$W$2))*AK62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$X$2))*AK62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$U$2))*AK62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$V$2))*AK62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$W$2))*AK62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$X$2))*AK62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$Y$2))),\nIF(AND(AA62>0,AK62<6%),1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA62>0,\nIF(((VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AK62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AK62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AK62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AH$2))*AK62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AK62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AK62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AK62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AH$2))*AK62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D62,2)=\"Tk\",'9   Trucks'!$AR62>0),1/('9   Trucks'!$AR62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D62,2)=\"Tk\",'9   Trucks'!$AS62>0),1/('9   Trucks'!$AS62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D62,2)=\"Tk\",'9   Trucks'!$AT62>0),1/('9   Trucks'!$AT62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D62,2)=\"Tk\",'9   Trucks'!$AU62>0),1/('9   Trucks'!$AU62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D62,2)=\"Tk\",'9   Trucks'!$AV62>0),1/('9   Trucks'!$AV62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D62,2)=\"Tk\",'9   Trucks'!$AW62>0),1/('9   Trucks'!$AW62*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D63,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Tk\",IF(K63=0,0,'18 Truck Optimization'!BB63),0)","v":0},{"$f":"IF(AND(B63=\"D\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B63=\"D\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L63>0,AQ63*T63*'9   Trucks'!$N63*M63/L63,0)","v":0},{"$f":"IF(AND(B63=\"D\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B63=\"D\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Tk\",VLOOKUP(D63,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",VLOOKUP(D63,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(TRUNC(R63/'9   Trucks'!$N63)<TRUNC(S63/'9   Trucks'!$N63),TRUNC(S63/'9   Trucks'!$N63),TRUNC(R63/'9   Trucks'!$N63)),\n0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A63,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A63,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A63,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A63,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A63,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A63,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A63,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A63,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A63,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A63,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A63,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A63,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T63*\nIF(AND(B63=\"D\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B63=\"D\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF('9   Trucks'!$Y63>0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$P$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$R$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$S$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$P$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$R$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$S$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y63<0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$AC$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$AC$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF('9   Trucks'!$Z63>0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$P$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$R$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$S$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$P$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$R$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$S$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z63<0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$AC$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$AC$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF('9   Trucks'!$AA63>0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$P$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$R$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$S$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$P$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$R$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$S$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA63<0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$AC$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$AC$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D63,2)=\"Tk\",\nIF('9   Trucks'!$Y63<0,\nIF(((VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$U$2))*AI63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$V$2))*AI63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$W$2))*AI63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$X$2))*AI63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$U$2))*AI63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$V$2))*AI63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$W$2))*AI63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$X$2))*AI63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$Y$2))),\nIF(AND(Y63>0,AI63<6%),1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y63>0,\nIF(((VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AI63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AI63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AI63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AH$2))*AI63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AI63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AI63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AI63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AH$2))*AI63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D63,2)=\"Tk\",\nIF('9   Trucks'!$Z63<0,\nIF(((VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$U$2))*AJ63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$V$2))*AJ63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$W$2))*AJ63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$X$2))*AJ63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$U$2))*AJ63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$V$2))*AJ63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$W$2))*AJ63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$X$2))*AJ63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$Y$2))),\nIF(AND(Z63>0,AJ63<6%),1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z63>0,\nIF(((VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AJ63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AJ63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AJ63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AH$2))*AJ63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AJ63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AJ63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AJ63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AH$2))*AJ63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D63,2)=\"Tk\",\nIF('9   Trucks'!$AA63<0,\nIF(((VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$U$2))*AK63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$V$2))*AK63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$W$2))*AK63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$X$2))*AK63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$U$2))*AK63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$V$2))*AK63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$W$2))*AK63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$X$2))*AK63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$Y$2))),\nIF(AND(AA63>0,AK63<6%),1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA63>0,\nIF(((VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AK63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AK63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AK63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AH$2))*AK63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AK63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AK63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AK63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AH$2))*AK63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D63,2)=\"Tk\",'9   Trucks'!$AR63>0),1/('9   Trucks'!$AR63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D63,2)=\"Tk\",'9   Trucks'!$AS63>0),1/('9   Trucks'!$AS63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D63,2)=\"Tk\",'9   Trucks'!$AT63>0),1/('9   Trucks'!$AT63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D63,2)=\"Tk\",'9   Trucks'!$AU63>0),1/('9   Trucks'!$AU63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D63,2)=\"Tk\",'9   Trucks'!$AV63>0),1/('9   Trucks'!$AV63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D63,2)=\"Tk\",'9   Trucks'!$AW63>0),1/('9   Trucks'!$AW63*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D64,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Tk\",IF(K64=0,0,'18 Truck Optimization'!BB64),0)","v":0},{"$f":"IF(AND(B64=\"D\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B64=\"D\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L64>0,AQ64*T64*'9   Trucks'!$N64*M64/L64,0)","v":0},{"$f":"IF(AND(B64=\"D\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B64=\"D\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Tk\",VLOOKUP(D64,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",VLOOKUP(D64,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(TRUNC(R64/'9   Trucks'!$N64)<TRUNC(S64/'9   Trucks'!$N64),TRUNC(S64/'9   Trucks'!$N64),TRUNC(R64/'9   Trucks'!$N64)),\n0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A64,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A64,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A64,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A64,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A64,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A64,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A64,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A64,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A64,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A64,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A64,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A64,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T64*\nIF(AND(B64=\"D\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B64=\"D\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF('9   Trucks'!$Y64>0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$P$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$R$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$S$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$P$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$R$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$S$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y64<0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$AC$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$AC$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF('9   Trucks'!$Z64>0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$P$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$R$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$S$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$P$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$R$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$S$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z64<0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$AC$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$AC$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF('9   Trucks'!$AA64>0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$P$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$R$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$S$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$P$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$R$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$S$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA64<0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$AC$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$AC$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D64,2)=\"Tk\",\nIF('9   Trucks'!$Y64<0,\nIF(((VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$U$2))*AI64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$V$2))*AI64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$W$2))*AI64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$X$2))*AI64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$U$2))*AI64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$V$2))*AI64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$W$2))*AI64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$X$2))*AI64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$Y$2))),\nIF(AND(Y64>0,AI64<6%),1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y64>0,\nIF(((VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AI64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AI64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AI64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AH$2))*AI64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AI64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AI64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AI64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AH$2))*AI64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D64,2)=\"Tk\",\nIF('9   Trucks'!$Z64<0,\nIF(((VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$U$2))*AJ64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$V$2))*AJ64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$W$2))*AJ64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$X$2))*AJ64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$U$2))*AJ64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$V$2))*AJ64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$W$2))*AJ64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$X$2))*AJ64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$Y$2))),\nIF(AND(Z64>0,AJ64<6%),1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z64>0,\nIF(((VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AJ64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AJ64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AJ64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AH$2))*AJ64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AJ64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AJ64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AJ64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AH$2))*AJ64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D64,2)=\"Tk\",\nIF('9   Trucks'!$AA64<0,\nIF(((VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$U$2))*AK64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$V$2))*AK64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$W$2))*AK64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$X$2))*AK64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$U$2))*AK64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$V$2))*AK64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$W$2))*AK64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$X$2))*AK64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$Y$2))),\nIF(AND(AA64>0,AK64<6%),1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA64>0,\nIF(((VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AK64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AK64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AK64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AH$2))*AK64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AK64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AK64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AK64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AH$2))*AK64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D64,2)=\"Tk\",'9   Trucks'!$AR64>0),1/('9   Trucks'!$AR64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D64,2)=\"Tk\",'9   Trucks'!$AS64>0),1/('9   Trucks'!$AS64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D64,2)=\"Tk\",'9   Trucks'!$AT64>0),1/('9   Trucks'!$AT64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D64,2)=\"Tk\",'9   Trucks'!$AU64>0),1/('9   Trucks'!$AU64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D64,2)=\"Tk\",'9   Trucks'!$AV64>0),1/('9   Trucks'!$AV64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D64,2)=\"Tk\",'9   Trucks'!$AW64>0),1/('9   Trucks'!$AW64*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D65,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Tk\",IF(K65=0,0,'18 Truck Optimization'!BB65),0)","v":0},{"$f":"IF(AND(B65=\"D\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B65=\"D\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L65>0,AQ65*T65*'9   Trucks'!$N65*M65/L65,0)","v":0},{"$f":"IF(AND(B65=\"D\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B65=\"D\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Tk\",VLOOKUP(D65,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",VLOOKUP(D65,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(TRUNC(R65/'9   Trucks'!$N65)<TRUNC(S65/'9   Trucks'!$N65),TRUNC(S65/'9   Trucks'!$N65),TRUNC(R65/'9   Trucks'!$N65)),\n0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A65,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A65,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A65,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A65,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A65,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A65,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A65,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A65,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A65,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A65,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A65,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A65,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T65*\nIF(AND(B65=\"D\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B65=\"D\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF('9   Trucks'!$Y65>0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$P$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$R$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$S$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$P$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$R$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$S$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y65<0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$AC$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$AC$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF('9   Trucks'!$Z65>0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$P$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$R$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$S$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$P$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$R$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$S$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z65<0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$AC$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$AC$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF('9   Trucks'!$AA65>0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$P$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$R$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$S$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$P$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$R$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$S$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA65<0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$AC$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$AC$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D65,2)=\"Tk\",\nIF('9   Trucks'!$Y65<0,\nIF(((VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$U$2))*AI65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$V$2))*AI65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$W$2))*AI65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$X$2))*AI65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$U$2))*AI65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$V$2))*AI65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$W$2))*AI65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$X$2))*AI65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$Y$2))),\nIF(AND(Y65>0,AI65<6%),1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y65>0,\nIF(((VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AI65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AI65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AI65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AH$2))*AI65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AI65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AI65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AI65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AH$2))*AI65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D65,2)=\"Tk\",\nIF('9   Trucks'!$Z65<0,\nIF(((VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$U$2))*AJ65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$V$2))*AJ65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$W$2))*AJ65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$X$2))*AJ65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$U$2))*AJ65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$V$2))*AJ65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$W$2))*AJ65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$X$2))*AJ65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$Y$2))),\nIF(AND(Z65>0,AJ65<6%),1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z65>0,\nIF(((VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AJ65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AJ65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AJ65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AH$2))*AJ65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AJ65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AJ65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AJ65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AH$2))*AJ65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D65,2)=\"Tk\",\nIF('9   Trucks'!$AA65<0,\nIF(((VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$U$2))*AK65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$V$2))*AK65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$W$2))*AK65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$X$2))*AK65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$U$2))*AK65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$V$2))*AK65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$W$2))*AK65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$X$2))*AK65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$Y$2))),\nIF(AND(AA65>0,AK65<6%),1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA65>0,\nIF(((VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AK65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AK65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AK65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AH$2))*AK65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AK65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AK65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AK65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AH$2))*AK65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D65,2)=\"Tk\",'9   Trucks'!$AR65>0),1/('9   Trucks'!$AR65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D65,2)=\"Tk\",'9   Trucks'!$AS65>0),1/('9   Trucks'!$AS65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D65,2)=\"Tk\",'9   Trucks'!$AT65>0),1/('9   Trucks'!$AT65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D65,2)=\"Tk\",'9   Trucks'!$AU65>0),1/('9   Trucks'!$AU65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D65,2)=\"Tk\",'9   Trucks'!$AV65>0),1/('9   Trucks'!$AV65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D65,2)=\"Tk\",'9   Trucks'!$AW65>0),1/('9   Trucks'!$AW65*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D66,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Tk\",IF(K66=0,0,'18 Truck Optimization'!BB66),0)","v":0},{"$f":"IF(AND(B66=\"D\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B66=\"D\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L66>0,AQ66*T66*'9   Trucks'!$N66*M66/L66,0)","v":0},{"$f":"IF(AND(B66=\"D\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B66=\"D\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Tk\",VLOOKUP(D66,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",VLOOKUP(D66,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(TRUNC(R66/'9   Trucks'!$N66)<TRUNC(S66/'9   Trucks'!$N66),TRUNC(S66/'9   Trucks'!$N66),TRUNC(R66/'9   Trucks'!$N66)),\n0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A66,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A66,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A66,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A66,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A66,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A66,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A66,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A66,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A66,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A66,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A66,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A66,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T66*\nIF(AND(B66=\"D\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B66=\"D\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF('9   Trucks'!$Y66>0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$P$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$R$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$S$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$P$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$R$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$S$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y66<0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$AC$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$AC$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF('9   Trucks'!$Z66>0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$P$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$R$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$S$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$P$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$R$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$S$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z66<0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$AC$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$AC$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF('9   Trucks'!$AA66>0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$P$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$R$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$S$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$P$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$R$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$S$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA66<0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$AC$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$AC$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D66,2)=\"Tk\",\nIF('9   Trucks'!$Y66<0,\nIF(((VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$U$2))*AI66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$V$2))*AI66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$W$2))*AI66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$X$2))*AI66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$U$2))*AI66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$V$2))*AI66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$W$2))*AI66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$X$2))*AI66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$Y$2))),\nIF(AND(Y66>0,AI66<6%),1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y66>0,\nIF(((VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AI66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AI66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AI66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AH$2))*AI66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AI66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AI66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AI66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AH$2))*AI66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D66,2)=\"Tk\",\nIF('9   Trucks'!$Z66<0,\nIF(((VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$U$2))*AJ66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$V$2))*AJ66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$W$2))*AJ66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$X$2))*AJ66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$U$2))*AJ66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$V$2))*AJ66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$W$2))*AJ66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$X$2))*AJ66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$Y$2))),\nIF(AND(Z66>0,AJ66<6%),1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z66>0,\nIF(((VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AJ66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AJ66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AJ66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AH$2))*AJ66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AJ66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AJ66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AJ66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AH$2))*AJ66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D66,2)=\"Tk\",\nIF('9   Trucks'!$AA66<0,\nIF(((VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$U$2))*AK66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$V$2))*AK66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$W$2))*AK66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$X$2))*AK66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$U$2))*AK66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$V$2))*AK66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$W$2))*AK66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$X$2))*AK66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$Y$2))),\nIF(AND(AA66>0,AK66<6%),1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA66>0,\nIF(((VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AK66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AK66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AK66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AH$2))*AK66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AK66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AK66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AK66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AH$2))*AK66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D66,2)=\"Tk\",'9   Trucks'!$AR66>0),1/('9   Trucks'!$AR66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D66,2)=\"Tk\",'9   Trucks'!$AS66>0),1/('9   Trucks'!$AS66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D66,2)=\"Tk\",'9   Trucks'!$AT66>0),1/('9   Trucks'!$AT66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D66,2)=\"Tk\",'9   Trucks'!$AU66>0),1/('9   Trucks'!$AU66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D66,2)=\"Tk\",'9   Trucks'!$AV66>0),1/('9   Trucks'!$AV66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D66,2)=\"Tk\",'9   Trucks'!$AW66>0),1/('9   Trucks'!$AW66*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D67,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Tk\",IF(K67=0,0,'18 Truck Optimization'!BB67),0)","v":0},{"$f":"IF(AND(B67=\"D\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B67=\"D\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L67>0,AQ67*T67*'9   Trucks'!$N67*M67/L67,0)","v":0},{"$f":"IF(AND(B67=\"D\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B67=\"D\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Tk\",VLOOKUP(D67,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",VLOOKUP(D67,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(TRUNC(R67/'9   Trucks'!$N67)<TRUNC(S67/'9   Trucks'!$N67),TRUNC(S67/'9   Trucks'!$N67),TRUNC(R67/'9   Trucks'!$N67)),\n0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A67,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A67,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A67,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A67,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A67,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A67,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A67,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A67,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A67,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A67,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A67,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A67,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T67*\nIF(AND(B67=\"D\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B67=\"D\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF('9   Trucks'!$Y67>0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$P$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$R$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$S$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$P$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$R$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$S$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y67<0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$AC$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$AC$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF('9   Trucks'!$Z67>0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$P$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$R$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$S$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$P$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$R$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$S$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z67<0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$AC$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$AC$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF('9   Trucks'!$AA67>0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$P$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$R$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$S$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$P$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$R$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$S$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA67<0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$AC$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$AC$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D67,2)=\"Tk\",\nIF('9   Trucks'!$Y67<0,\nIF(((VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$U$2))*AI67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$V$2))*AI67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$W$2))*AI67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$X$2))*AI67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$U$2))*AI67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$V$2))*AI67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$W$2))*AI67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$X$2))*AI67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$Y$2))),\nIF(AND(Y67>0,AI67<6%),1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y67>0,\nIF(((VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AI67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AI67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AI67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AH$2))*AI67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AI67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AI67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AI67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AH$2))*AI67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D67,2)=\"Tk\",\nIF('9   Trucks'!$Z67<0,\nIF(((VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$U$2))*AJ67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$V$2))*AJ67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$W$2))*AJ67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$X$2))*AJ67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$U$2))*AJ67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$V$2))*AJ67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$W$2))*AJ67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$X$2))*AJ67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$Y$2))),\nIF(AND(Z67>0,AJ67<6%),1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z67>0,\nIF(((VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AJ67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AJ67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AJ67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AH$2))*AJ67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AJ67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AJ67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AJ67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AH$2))*AJ67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D67,2)=\"Tk\",\nIF('9   Trucks'!$AA67<0,\nIF(((VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$U$2))*AK67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$V$2))*AK67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$W$2))*AK67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$X$2))*AK67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$U$2))*AK67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$V$2))*AK67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$W$2))*AK67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$X$2))*AK67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$Y$2))),\nIF(AND(AA67>0,AK67<6%),1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA67>0,\nIF(((VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AK67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AK67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AK67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AH$2))*AK67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AK67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AK67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AK67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AH$2))*AK67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D67,2)=\"Tk\",'9   Trucks'!$AR67>0),1/('9   Trucks'!$AR67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D67,2)=\"Tk\",'9   Trucks'!$AS67>0),1/('9   Trucks'!$AS67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D67,2)=\"Tk\",'9   Trucks'!$AT67>0),1/('9   Trucks'!$AT67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D67,2)=\"Tk\",'9   Trucks'!$AU67>0),1/('9   Trucks'!$AU67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D67,2)=\"Tk\",'9   Trucks'!$AV67>0),1/('9   Trucks'!$AV67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D67,2)=\"Tk\",'9   Trucks'!$AW67>0),1/('9   Trucks'!$AW67*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D68,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Tk\",IF(K68=0,0,'18 Truck Optimization'!BB68),0)","v":0},{"$f":"IF(AND(B68=\"D\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B68=\"D\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L68>0,AQ68*T68*'9   Trucks'!$N68*M68/L68,0)","v":0},{"$f":"IF(AND(B68=\"D\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B68=\"D\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Tk\",VLOOKUP(D68,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",VLOOKUP(D68,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(TRUNC(R68/'9   Trucks'!$N68)<TRUNC(S68/'9   Trucks'!$N68),TRUNC(S68/'9   Trucks'!$N68),TRUNC(R68/'9   Trucks'!$N68)),\n0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A68,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A68,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A68,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A68,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A68,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A68,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A68,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A68,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A68,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A68,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A68,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A68,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T68*\nIF(AND(B68=\"D\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B68=\"D\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF('9   Trucks'!$Y68>0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$P$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$R$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$S$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$P$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$R$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$S$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y68<0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$AC$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$AC$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF('9   Trucks'!$Z68>0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$P$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$R$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$S$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$P$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$R$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$S$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z68<0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$AC$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$AC$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF('9   Trucks'!$AA68>0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$P$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$R$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$S$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$P$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$R$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$S$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA68<0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$AC$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$AC$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D68,2)=\"Tk\",\nIF('9   Trucks'!$Y68<0,\nIF(((VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$U$2))*AI68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$V$2))*AI68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$W$2))*AI68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$X$2))*AI68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$U$2))*AI68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$V$2))*AI68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$W$2))*AI68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$X$2))*AI68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$Y$2))),\nIF(AND(Y68>0,AI68<6%),1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y68>0,\nIF(((VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AI68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AI68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AI68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AH$2))*AI68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AI68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AI68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AI68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AH$2))*AI68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D68,2)=\"Tk\",\nIF('9   Trucks'!$Z68<0,\nIF(((VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$U$2))*AJ68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$V$2))*AJ68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$W$2))*AJ68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$X$2))*AJ68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$U$2))*AJ68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$V$2))*AJ68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$W$2))*AJ68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$X$2))*AJ68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$Y$2))),\nIF(AND(Z68>0,AJ68<6%),1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z68>0,\nIF(((VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AJ68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AJ68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AJ68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AH$2))*AJ68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AJ68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AJ68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AJ68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AH$2))*AJ68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D68,2)=\"Tk\",\nIF('9   Trucks'!$AA68<0,\nIF(((VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$U$2))*AK68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$V$2))*AK68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$W$2))*AK68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$X$2))*AK68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$U$2))*AK68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$V$2))*AK68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$W$2))*AK68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$X$2))*AK68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$Y$2))),\nIF(AND(AA68>0,AK68<6%),1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA68>0,\nIF(((VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AK68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AK68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AK68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AH$2))*AK68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AK68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AK68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AK68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AH$2))*AK68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D68,2)=\"Tk\",'9   Trucks'!$AR68>0),1/('9   Trucks'!$AR68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D68,2)=\"Tk\",'9   Trucks'!$AS68>0),1/('9   Trucks'!$AS68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D68,2)=\"Tk\",'9   Trucks'!$AT68>0),1/('9   Trucks'!$AT68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D68,2)=\"Tk\",'9   Trucks'!$AU68>0),1/('9   Trucks'!$AU68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D68,2)=\"Tk\",'9   Trucks'!$AV68>0),1/('9   Trucks'!$AV68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D68,2)=\"Tk\",'9   Trucks'!$AW68>0),1/('9   Trucks'!$AW68*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D69,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Tk\",IF(K69=0,0,'18 Truck Optimization'!BB69),0)","v":0},{"$f":"IF(AND(B69=\"D\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B69=\"D\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L69>0,AQ69*T69*'9   Trucks'!$N69*M69/L69,0)","v":0},{"$f":"IF(AND(B69=\"D\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B69=\"D\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Tk\",VLOOKUP(D69,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",VLOOKUP(D69,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(TRUNC(R69/'9   Trucks'!$N69)<TRUNC(S69/'9   Trucks'!$N69),TRUNC(S69/'9   Trucks'!$N69),TRUNC(R69/'9   Trucks'!$N69)),\n0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A69,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A69,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A69,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A69,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A69,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A69,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A69,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A69,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A69,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A69,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A69,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A69,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T69*\nIF(AND(B69=\"D\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B69=\"D\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF('9   Trucks'!$Y69>0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$P$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$R$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$S$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$P$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$R$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$S$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y69<0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$AC$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$AC$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF('9   Trucks'!$Z69>0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$P$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$R$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$S$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$P$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$R$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$S$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z69<0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$AC$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$AC$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF('9   Trucks'!$AA69>0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$P$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$R$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$S$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$P$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$R$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$S$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA69<0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$AC$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$AC$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D69,2)=\"Tk\",\nIF('9   Trucks'!$Y69<0,\nIF(((VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$U$2))*AI69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$V$2))*AI69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$W$2))*AI69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$X$2))*AI69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$U$2))*AI69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$V$2))*AI69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$W$2))*AI69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$X$2))*AI69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$Y$2))),\nIF(AND(Y69>0,AI69<6%),1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y69>0,\nIF(((VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AI69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AI69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AI69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AH$2))*AI69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AI69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AI69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AI69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AH$2))*AI69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D69,2)=\"Tk\",\nIF('9   Trucks'!$Z69<0,\nIF(((VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$U$2))*AJ69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$V$2))*AJ69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$W$2))*AJ69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$X$2))*AJ69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$U$2))*AJ69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$V$2))*AJ69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$W$2))*AJ69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$X$2))*AJ69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$Y$2))),\nIF(AND(Z69>0,AJ69<6%),1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z69>0,\nIF(((VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AJ69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AJ69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AJ69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AH$2))*AJ69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AJ69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AJ69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AJ69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AH$2))*AJ69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D69,2)=\"Tk\",\nIF('9   Trucks'!$AA69<0,\nIF(((VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$U$2))*AK69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$V$2))*AK69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$W$2))*AK69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$X$2))*AK69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$U$2))*AK69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$V$2))*AK69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$W$2))*AK69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$X$2))*AK69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$Y$2))),\nIF(AND(AA69>0,AK69<6%),1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA69>0,\nIF(((VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AK69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AK69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AK69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AH$2))*AK69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AK69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AK69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AK69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AH$2))*AK69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D69,2)=\"Tk\",'9   Trucks'!$AR69>0),1/('9   Trucks'!$AR69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D69,2)=\"Tk\",'9   Trucks'!$AS69>0),1/('9   Trucks'!$AS69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D69,2)=\"Tk\",'9   Trucks'!$AT69>0),1/('9   Trucks'!$AT69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D69,2)=\"Tk\",'9   Trucks'!$AU69>0),1/('9   Trucks'!$AU69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D69,2)=\"Tk\",'9   Trucks'!$AV69>0),1/('9   Trucks'!$AV69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D69,2)=\"Tk\",'9   Trucks'!$AW69>0),1/('9   Trucks'!$AW69*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D70,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Tk\",IF(K70=0,0,'18 Truck Optimization'!BB70),0)","v":0},{"$f":"IF(AND(B70=\"D\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B70=\"D\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L70>0,AQ70*T70*'9   Trucks'!$N70*M70/L70,0)","v":0},{"$f":"IF(AND(B70=\"D\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B70=\"D\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Tk\",VLOOKUP(D70,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",VLOOKUP(D70,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(TRUNC(R70/'9   Trucks'!$N70)<TRUNC(S70/'9   Trucks'!$N70),TRUNC(S70/'9   Trucks'!$N70),TRUNC(R70/'9   Trucks'!$N70)),\n0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A70,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A70,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A70,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A70,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A70,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A70,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A70,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A70,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A70,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A70,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A70,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A70,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T70*\nIF(AND(B70=\"D\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B70=\"D\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF('9   Trucks'!$Y70>0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$P$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$R$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$S$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$P$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$R$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$S$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y70<0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$AC$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$AC$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF('9   Trucks'!$Z70>0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$P$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$R$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$S$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$P$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$R$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$S$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z70<0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$AC$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$AC$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF('9   Trucks'!$AA70>0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$P$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$R$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$S$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$P$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$R$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$S$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA70<0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$AC$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$AC$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D70,2)=\"Tk\",\nIF('9   Trucks'!$Y70<0,\nIF(((VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$U$2))*AI70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$V$2))*AI70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$W$2))*AI70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$X$2))*AI70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$U$2))*AI70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$V$2))*AI70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$W$2))*AI70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$X$2))*AI70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$Y$2))),\nIF(AND(Y70>0,AI70<6%),1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y70>0,\nIF(((VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AI70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AI70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AI70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AH$2))*AI70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AI70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AI70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AI70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AH$2))*AI70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D70,2)=\"Tk\",\nIF('9   Trucks'!$Z70<0,\nIF(((VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$U$2))*AJ70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$V$2))*AJ70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$W$2))*AJ70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$X$2))*AJ70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$U$2))*AJ70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$V$2))*AJ70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$W$2))*AJ70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$X$2))*AJ70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$Y$2))),\nIF(AND(Z70>0,AJ70<6%),1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z70>0,\nIF(((VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AJ70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AJ70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AJ70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AH$2))*AJ70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AJ70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AJ70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AJ70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AH$2))*AJ70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D70,2)=\"Tk\",\nIF('9   Trucks'!$AA70<0,\nIF(((VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$U$2))*AK70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$V$2))*AK70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$W$2))*AK70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$X$2))*AK70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$U$2))*AK70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$V$2))*AK70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$W$2))*AK70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$X$2))*AK70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$Y$2))),\nIF(AND(AA70>0,AK70<6%),1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA70>0,\nIF(((VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AK70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AK70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AK70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AH$2))*AK70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AK70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AK70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AK70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AH$2))*AK70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D70,2)=\"Tk\",'9   Trucks'!$AR70>0),1/('9   Trucks'!$AR70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D70,2)=\"Tk\",'9   Trucks'!$AS70>0),1/('9   Trucks'!$AS70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D70,2)=\"Tk\",'9   Trucks'!$AT70>0),1/('9   Trucks'!$AT70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D70,2)=\"Tk\",'9   Trucks'!$AU70>0),1/('9   Trucks'!$AU70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D70,2)=\"Tk\",'9   Trucks'!$AV70>0),1/('9   Trucks'!$AV70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D70,2)=\"Tk\",'9   Trucks'!$AW70>0),1/('9   Trucks'!$AW70*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D71,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Tk\",IF(K71=0,0,'18 Truck Optimization'!BB71),0)","v":0},{"$f":"IF(AND(B71=\"D\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B71=\"D\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L71>0,AQ71*T71*'9   Trucks'!$N71*M71/L71,0)","v":0},{"$f":"IF(AND(B71=\"D\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B71=\"D\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Tk\",VLOOKUP(D71,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",VLOOKUP(D71,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(TRUNC(R71/'9   Trucks'!$N71)<TRUNC(S71/'9   Trucks'!$N71),TRUNC(S71/'9   Trucks'!$N71),TRUNC(R71/'9   Trucks'!$N71)),\n0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A71,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A71,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A71,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A71,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A71,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A71,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A71,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A71,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A71,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A71,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A71,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A71,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T71*\nIF(AND(B71=\"D\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B71=\"D\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF('9   Trucks'!$Y71>0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$P$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$R$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$S$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$P$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$R$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$S$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y71<0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$AC$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$AC$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF('9   Trucks'!$Z71>0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$P$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$R$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$S$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$P$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$R$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$S$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z71<0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$AC$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$AC$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF('9   Trucks'!$AA71>0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$P$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$R$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$S$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$P$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$R$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$S$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA71<0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$AC$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$AC$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D71,2)=\"Tk\",\nIF('9   Trucks'!$Y71<0,\nIF(((VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$U$2))*AI71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$V$2))*AI71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$W$2))*AI71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$X$2))*AI71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$U$2))*AI71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$V$2))*AI71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$W$2))*AI71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$X$2))*AI71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$Y$2))),\nIF(AND(Y71>0,AI71<6%),1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y71>0,\nIF(((VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AI71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AI71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AI71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AH$2))*AI71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AI71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AI71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AI71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AH$2))*AI71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D71,2)=\"Tk\",\nIF('9   Trucks'!$Z71<0,\nIF(((VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$U$2))*AJ71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$V$2))*AJ71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$W$2))*AJ71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$X$2))*AJ71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$U$2))*AJ71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$V$2))*AJ71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$W$2))*AJ71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$X$2))*AJ71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$Y$2))),\nIF(AND(Z71>0,AJ71<6%),1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z71>0,\nIF(((VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AJ71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AJ71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AJ71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AH$2))*AJ71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AJ71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AJ71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AJ71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AH$2))*AJ71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D71,2)=\"Tk\",\nIF('9   Trucks'!$AA71<0,\nIF(((VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$U$2))*AK71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$V$2))*AK71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$W$2))*AK71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$X$2))*AK71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$U$2))*AK71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$V$2))*AK71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$W$2))*AK71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$X$2))*AK71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$Y$2))),\nIF(AND(AA71>0,AK71<6%),1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA71>0,\nIF(((VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AK71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AK71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AK71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AH$2))*AK71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AK71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AK71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AK71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AH$2))*AK71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D71,2)=\"Tk\",'9   Trucks'!$AR71>0),1/('9   Trucks'!$AR71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D71,2)=\"Tk\",'9   Trucks'!$AS71>0),1/('9   Trucks'!$AS71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D71,2)=\"Tk\",'9   Trucks'!$AT71>0),1/('9   Trucks'!$AT71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D71,2)=\"Tk\",'9   Trucks'!$AU71>0),1/('9   Trucks'!$AU71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D71,2)=\"Tk\",'9   Trucks'!$AV71>0),1/('9   Trucks'!$AV71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D71,2)=\"Tk\",'9   Trucks'!$AW71>0),1/('9   Trucks'!$AW71*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D72,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Tk\",IF(K72=0,0,'18 Truck Optimization'!BB72),0)","v":0},{"$f":"IF(AND(B72=\"D\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B72=\"D\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L72>0,AQ72*T72*'9   Trucks'!$N72*M72/L72,0)","v":0},{"$f":"IF(AND(B72=\"D\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B72=\"D\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Tk\",VLOOKUP(D72,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",VLOOKUP(D72,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(TRUNC(R72/'9   Trucks'!$N72)<TRUNC(S72/'9   Trucks'!$N72),TRUNC(S72/'9   Trucks'!$N72),TRUNC(R72/'9   Trucks'!$N72)),\n0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A72,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A72,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A72,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A72,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A72,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A72,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A72,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A72,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A72,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A72,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A72,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A72,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T72*\nIF(AND(B72=\"D\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B72=\"D\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF('9   Trucks'!$Y72>0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$P$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$R$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$S$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$P$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$R$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$S$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y72<0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$AC$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$AC$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF('9   Trucks'!$Z72>0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$P$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$R$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$S$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$P$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$R$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$S$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z72<0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$AC$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$AC$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF('9   Trucks'!$AA72>0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$P$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$R$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$S$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$P$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$R$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$S$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA72<0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$AC$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$AC$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D72,2)=\"Tk\",\nIF('9   Trucks'!$Y72<0,\nIF(((VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$U$2))*AI72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$V$2))*AI72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$W$2))*AI72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$X$2))*AI72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$U$2))*AI72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$V$2))*AI72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$W$2))*AI72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$X$2))*AI72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$Y$2))),\nIF(AND(Y72>0,AI72<6%),1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y72>0,\nIF(((VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AI72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AI72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AI72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AH$2))*AI72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AI72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AI72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AI72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AH$2))*AI72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D72,2)=\"Tk\",\nIF('9   Trucks'!$Z72<0,\nIF(((VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$U$2))*AJ72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$V$2))*AJ72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$W$2))*AJ72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$X$2))*AJ72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$U$2))*AJ72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$V$2))*AJ72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$W$2))*AJ72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$X$2))*AJ72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$Y$2))),\nIF(AND(Z72>0,AJ72<6%),1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z72>0,\nIF(((VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AJ72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AJ72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AJ72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AH$2))*AJ72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AJ72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AJ72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AJ72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AH$2))*AJ72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D72,2)=\"Tk\",\nIF('9   Trucks'!$AA72<0,\nIF(((VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$U$2))*AK72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$V$2))*AK72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$W$2))*AK72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$X$2))*AK72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$U$2))*AK72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$V$2))*AK72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$W$2))*AK72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$X$2))*AK72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$Y$2))),\nIF(AND(AA72>0,AK72<6%),1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA72>0,\nIF(((VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AK72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AK72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AK72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AH$2))*AK72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AK72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AK72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AK72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AH$2))*AK72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D72,2)=\"Tk\",'9   Trucks'!$AR72>0),1/('9   Trucks'!$AR72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D72,2)=\"Tk\",'9   Trucks'!$AS72>0),1/('9   Trucks'!$AS72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D72,2)=\"Tk\",'9   Trucks'!$AT72>0),1/('9   Trucks'!$AT72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D72,2)=\"Tk\",'9   Trucks'!$AU72>0),1/('9   Trucks'!$AU72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D72,2)=\"Tk\",'9   Trucks'!$AV72>0),1/('9   Trucks'!$AV72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D72,2)=\"Tk\",'9   Trucks'!$AW72>0),1/('9   Trucks'!$AW72*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D73,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Tk\",IF(K73=0,0,'18 Truck Optimization'!BB73),0)","v":0},{"$f":"IF(AND(B73=\"D\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B73=\"D\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L73>0,AQ73*T73*'9   Trucks'!$N73*M73/L73,0)","v":0},{"$f":"IF(AND(B73=\"D\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B73=\"D\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Tk\",VLOOKUP(D73,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",VLOOKUP(D73,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(TRUNC(R73/'9   Trucks'!$N73)<TRUNC(S73/'9   Trucks'!$N73),TRUNC(S73/'9   Trucks'!$N73),TRUNC(R73/'9   Trucks'!$N73)),\n0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A73,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A73,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A73,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A73,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A73,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A73,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A73,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A73,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A73,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A73,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A73,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A73,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73*\nIF(AND(B73=\"D\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B73=\"D\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF('9   Trucks'!$Y73>0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$P$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$R$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$S$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$P$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$R$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$S$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y73<0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$AC$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$AC$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF('9   Trucks'!$Z73>0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$P$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$R$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$S$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$P$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$R$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$S$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z73<0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$AC$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$AC$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF('9   Trucks'!$AA73>0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$P$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$R$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$S$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$P$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$R$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$S$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA73<0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$AC$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$AC$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D73,2)=\"Tk\",\nIF('9   Trucks'!$Y73<0,\nIF(((VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$U$2))*AI73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$V$2))*AI73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$W$2))*AI73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$X$2))*AI73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$U$2))*AI73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$V$2))*AI73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$W$2))*AI73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$X$2))*AI73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$Y$2))),\nIF(AND(Y73>0,AI73<6%),1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y73>0,\nIF(((VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AI73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AI73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AI73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AH$2))*AI73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AI73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AI73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AI73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AH$2))*AI73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D73,2)=\"Tk\",\nIF('9   Trucks'!$Z73<0,\nIF(((VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$U$2))*AJ73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$V$2))*AJ73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$W$2))*AJ73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$X$2))*AJ73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$U$2))*AJ73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$V$2))*AJ73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$W$2))*AJ73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$X$2))*AJ73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$Y$2))),\nIF(AND(Z73>0,AJ73<6%),1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z73>0,\nIF(((VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AJ73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AJ73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AJ73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AH$2))*AJ73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AJ73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AJ73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AJ73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AH$2))*AJ73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D73,2)=\"Tk\",\nIF('9   Trucks'!$AA73<0,\nIF(((VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$U$2))*AK73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$V$2))*AK73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$W$2))*AK73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$X$2))*AK73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$U$2))*AK73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$V$2))*AK73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$W$2))*AK73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$X$2))*AK73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$Y$2))),\nIF(AND(AA73>0,AK73<6%),1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA73>0,\nIF(((VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AK73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AK73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AK73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AH$2))*AK73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AK73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AK73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AK73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AH$2))*AK73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D73,2)=\"Tk\",'9   Trucks'!$AR73>0),1/('9   Trucks'!$AR73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D73,2)=\"Tk\",'9   Trucks'!$AS73>0),1/('9   Trucks'!$AS73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D73,2)=\"Tk\",'9   Trucks'!$AT73>0),1/('9   Trucks'!$AT73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D73,2)=\"Tk\",'9   Trucks'!$AU73>0),1/('9   Trucks'!$AU73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D73,2)=\"Tk\",'9   Trucks'!$AV73>0),1/('9   Trucks'!$AV73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D73,2)=\"Tk\",'9   Trucks'!$AW73>0),1/('9   Trucks'!$AW73*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D74,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Tk\",IF(K74=0,0,'18 Truck Optimization'!BB74),0)","v":0},{"$f":"IF(AND(B74=\"D\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B74=\"D\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L74>0,AQ74*T74*'9   Trucks'!$N74*M74/L74,0)","v":0},{"$f":"IF(AND(B74=\"D\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B74=\"D\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Tk\",VLOOKUP(D74,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",VLOOKUP(D74,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(TRUNC(R74/'9   Trucks'!$N74)<TRUNC(S74/'9   Trucks'!$N74),TRUNC(S74/'9   Trucks'!$N74),TRUNC(R74/'9   Trucks'!$N74)),\n0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A74,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A74,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A74,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A74,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A74,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A74,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A74,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A74,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A74,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A74,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A74,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A74,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T74*\nIF(AND(B74=\"D\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B74=\"D\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF('9   Trucks'!$Y74>0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$P$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$R$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$S$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$P$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$R$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$S$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y74<0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$AC$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$AC$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF('9   Trucks'!$Z74>0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$P$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$R$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$S$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$P$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$R$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$S$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z74<0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$AC$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$AC$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF('9   Trucks'!$AA74>0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$P$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$R$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$S$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$P$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$R$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$S$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA74<0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$AC$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$AC$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D74,2)=\"Tk\",\nIF('9   Trucks'!$Y74<0,\nIF(((VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$U$2))*AI74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$V$2))*AI74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$W$2))*AI74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$X$2))*AI74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$U$2))*AI74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$V$2))*AI74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$W$2))*AI74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$X$2))*AI74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$Y$2))),\nIF(AND(Y74>0,AI74<6%),1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y74>0,\nIF(((VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AI74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AI74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AI74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AH$2))*AI74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AI74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AI74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AI74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AH$2))*AI74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D74,2)=\"Tk\",\nIF('9   Trucks'!$Z74<0,\nIF(((VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$U$2))*AJ74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$V$2))*AJ74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$W$2))*AJ74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$X$2))*AJ74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$U$2))*AJ74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$V$2))*AJ74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$W$2))*AJ74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$X$2))*AJ74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$Y$2))),\nIF(AND(Z74>0,AJ74<6%),1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z74>0,\nIF(((VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AJ74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AJ74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AJ74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AH$2))*AJ74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AJ74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AJ74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AJ74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AH$2))*AJ74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D74,2)=\"Tk\",\nIF('9   Trucks'!$AA74<0,\nIF(((VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$U$2))*AK74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$V$2))*AK74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$W$2))*AK74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$X$2))*AK74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$U$2))*AK74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$V$2))*AK74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$W$2))*AK74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$X$2))*AK74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$Y$2))),\nIF(AND(AA74>0,AK74<6%),1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA74>0,\nIF(((VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AK74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AK74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AK74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AH$2))*AK74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AK74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AK74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AK74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AH$2))*AK74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D74,2)=\"Tk\",'9   Trucks'!$AR74>0),1/('9   Trucks'!$AR74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D74,2)=\"Tk\",'9   Trucks'!$AS74>0),1/('9   Trucks'!$AS74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D74,2)=\"Tk\",'9   Trucks'!$AT74>0),1/('9   Trucks'!$AT74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D74,2)=\"Tk\",'9   Trucks'!$AU74>0),1/('9   Trucks'!$AU74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D74,2)=\"Tk\",'9   Trucks'!$AV74>0),1/('9   Trucks'!$AV74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D74,2)=\"Tk\",'9   Trucks'!$AW74>0),1/('9   Trucks'!$AW74*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D75,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Tk\",IF(K75=0,0,'18 Truck Optimization'!BB75),0)","v":0},{"$f":"IF(AND(B75=\"D\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B75=\"D\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L75>0,AQ75*T75*'9   Trucks'!$N75*M75/L75,0)","v":0},{"$f":"IF(AND(B75=\"D\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B75=\"D\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Tk\",VLOOKUP(D75,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",VLOOKUP(D75,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(TRUNC(R75/'9   Trucks'!$N75)<TRUNC(S75/'9   Trucks'!$N75),TRUNC(S75/'9   Trucks'!$N75),TRUNC(R75/'9   Trucks'!$N75)),\n0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A75,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A75,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A75,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A75,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A75,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A75,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A75,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A75,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A75,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A75,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A75,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A75,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T75*\nIF(AND(B75=\"D\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B75=\"D\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF('9   Trucks'!$Y75>0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$P$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$R$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$S$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$P$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$R$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$S$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y75<0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$AC$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$AC$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF('9   Trucks'!$Z75>0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$P$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$R$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$S$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$P$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$R$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$S$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z75<0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$AC$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$AC$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF('9   Trucks'!$AA75>0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$P$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$R$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$S$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$P$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$R$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$S$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA75<0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$AC$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$AC$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D75,2)=\"Tk\",\nIF('9   Trucks'!$Y75<0,\nIF(((VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$U$2))*AI75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$V$2))*AI75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$W$2))*AI75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$X$2))*AI75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$U$2))*AI75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$V$2))*AI75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$W$2))*AI75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$X$2))*AI75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$Y$2))),\nIF(AND(Y75>0,AI75<6%),1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y75>0,\nIF(((VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AI75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AI75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AI75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AH$2))*AI75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AI75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AI75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AI75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AH$2))*AI75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D75,2)=\"Tk\",\nIF('9   Trucks'!$Z75<0,\nIF(((VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$U$2))*AJ75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$V$2))*AJ75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$W$2))*AJ75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$X$2))*AJ75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$U$2))*AJ75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$V$2))*AJ75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$W$2))*AJ75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$X$2))*AJ75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$Y$2))),\nIF(AND(Z75>0,AJ75<6%),1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z75>0,\nIF(((VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AJ75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AJ75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AJ75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AH$2))*AJ75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AJ75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AJ75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AJ75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AH$2))*AJ75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D75,2)=\"Tk\",\nIF('9   Trucks'!$AA75<0,\nIF(((VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$U$2))*AK75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$V$2))*AK75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$W$2))*AK75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$X$2))*AK75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$U$2))*AK75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$V$2))*AK75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$W$2))*AK75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$X$2))*AK75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$Y$2))),\nIF(AND(AA75>0,AK75<6%),1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA75>0,\nIF(((VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AK75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AK75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AK75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AH$2))*AK75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AK75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AK75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AK75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AH$2))*AK75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D75,2)=\"Tk\",'9   Trucks'!$AR75>0),1/('9   Trucks'!$AR75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D75,2)=\"Tk\",'9   Trucks'!$AS75>0),1/('9   Trucks'!$AS75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D75,2)=\"Tk\",'9   Trucks'!$AT75>0),1/('9   Trucks'!$AT75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D75,2)=\"Tk\",'9   Trucks'!$AU75>0),1/('9   Trucks'!$AU75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D75,2)=\"Tk\",'9   Trucks'!$AV75>0),1/('9   Trucks'!$AV75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D75,2)=\"Tk\",'9   Trucks'!$AW75>0),1/('9   Trucks'!$AW75*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D76,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Tk\",IF(K76=0,0,'18 Truck Optimization'!BB76),0)","v":0},{"$f":"IF(AND(B76=\"D\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B76=\"D\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L76>0,AQ76*T76*'9   Trucks'!$N76*M76/L76,0)","v":0},{"$f":"IF(AND(B76=\"D\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B76=\"D\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Tk\",VLOOKUP(D76,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",VLOOKUP(D76,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(TRUNC(R76/'9   Trucks'!$N76)<TRUNC(S76/'9   Trucks'!$N76),TRUNC(S76/'9   Trucks'!$N76),TRUNC(R76/'9   Trucks'!$N76)),\n0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A76,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A76,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A76,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A76,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A76,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A76,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A76,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A76,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A76,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A76,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A76,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A76,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T76*\nIF(AND(B76=\"D\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B76=\"D\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF('9   Trucks'!$Y76>0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$P$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$R$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$S$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$P$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$R$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$S$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y76<0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$AC$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$AC$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF('9   Trucks'!$Z76>0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$P$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$R$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$S$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$P$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$R$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$S$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z76<0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$AC$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$AC$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF('9   Trucks'!$AA76>0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$P$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$R$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$S$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$P$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$R$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$S$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA76<0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$AC$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$AC$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D76,2)=\"Tk\",\nIF('9   Trucks'!$Y76<0,\nIF(((VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$U$2))*AI76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$V$2))*AI76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$W$2))*AI76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$X$2))*AI76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$U$2))*AI76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$V$2))*AI76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$W$2))*AI76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$X$2))*AI76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$Y$2))),\nIF(AND(Y76>0,AI76<6%),1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y76>0,\nIF(((VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AI76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AI76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AI76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AH$2))*AI76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AI76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AI76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AI76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AH$2))*AI76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D76,2)=\"Tk\",\nIF('9   Trucks'!$Z76<0,\nIF(((VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$U$2))*AJ76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$V$2))*AJ76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$W$2))*AJ76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$X$2))*AJ76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$U$2))*AJ76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$V$2))*AJ76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$W$2))*AJ76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$X$2))*AJ76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$Y$2))),\nIF(AND(Z76>0,AJ76<6%),1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z76>0,\nIF(((VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AJ76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AJ76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AJ76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AH$2))*AJ76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AJ76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AJ76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AJ76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AH$2))*AJ76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D76,2)=\"Tk\",\nIF('9   Trucks'!$AA76<0,\nIF(((VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$U$2))*AK76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$V$2))*AK76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$W$2))*AK76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$X$2))*AK76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$U$2))*AK76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$V$2))*AK76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$W$2))*AK76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$X$2))*AK76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$Y$2))),\nIF(AND(AA76>0,AK76<6%),1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA76>0,\nIF(((VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AK76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AK76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AK76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AH$2))*AK76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AK76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AK76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AK76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AH$2))*AK76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D76,2)=\"Tk\",'9   Trucks'!$AR76>0),1/('9   Trucks'!$AR76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D76,2)=\"Tk\",'9   Trucks'!$AS76>0),1/('9   Trucks'!$AS76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D76,2)=\"Tk\",'9   Trucks'!$AT76>0),1/('9   Trucks'!$AT76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D76,2)=\"Tk\",'9   Trucks'!$AU76>0),1/('9   Trucks'!$AU76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D76,2)=\"Tk\",'9   Trucks'!$AV76>0),1/('9   Trucks'!$AV76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D76,2)=\"Tk\",'9   Trucks'!$AW76>0),1/('9   Trucks'!$AW76*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D77,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Tk\",IF(K77=0,0,'18 Truck Optimization'!BB77),0)","v":0},{"$f":"IF(AND(B77=\"D\",OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B77=\"D\",LEFT(J77,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L77>0,AQ77*T77*'9   Trucks'!$N77*M77/L77,0)","v":0},{"$f":"IF(AND(B77=\"D\",OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B77=\"D\",LEFT(J77,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Tk\",VLOOKUP(D77,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",VLOOKUP(D77,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(TRUNC(R77/'9   Trucks'!$N77)<TRUNC(S77/'9   Trucks'!$N77),TRUNC(S77/'9   Trucks'!$N77),TRUNC(R77/'9   Trucks'!$N77)),\n0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A77,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A77,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A77,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A77,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A77,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A77,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A77,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A77,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A77,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A77,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A77,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A77,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T77*\nIF(AND(B77=\"D\",OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B77=\"D\",LEFT(J77,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF('9   Trucks'!$Y77>0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$P$2))*AF77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AF77^3 + (VLOOKUP(D77,Equipment[],Equipment!$R$2))*AF77^2+(VLOOKUP(D77,Equipment[],Equipment!$S$2))*AF77+ (VLOOKUP(D77,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$P$2))*AF77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AF77^3 + (VLOOKUP(D77,Equipment[],Equipment!$R$2))*AF77^2+(VLOOKUP(D77,Equipment[],Equipment!$S$2))*AF77+ (VLOOKUP(D77,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y77<0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AF77^4 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AF77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AF77^2+(VLOOKUP(D77,Equipment[],Equipment!$AC$2))*AF77+ (VLOOKUP(D77,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AF77^4 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AF77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AF77^2+(VLOOKUP(D77,Equipment[],Equipment!$AC$2))*AF77+ (VLOOKUP(D77,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF('9   Trucks'!$Z77>0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$P$2))*AG77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AG77^3 + (VLOOKUP(D77,Equipment[],Equipment!$R$2))*AG77^2+(VLOOKUP(D77,Equipment[],Equipment!$S$2))*AG77+ (VLOOKUP(D77,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$P$2))*AG77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AG77^3 + (VLOOKUP(D77,Equipment[],Equipment!$R$2))*AG77^2+(VLOOKUP(D77,Equipment[],Equipment!$S$2))*AG77+ (VLOOKUP(D77,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z77<0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AG77^4 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AG77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AG77^2+(VLOOKUP(D77,Equipment[],Equipment!$AC$2))*AG77+ (VLOOKUP(D77,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AG77^4 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AG77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AG77^2+(VLOOKUP(D77,Equipment[],Equipment!$AC$2))*AG77+ (VLOOKUP(D77,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF('9   Trucks'!$AA77>0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$P$2))*AH77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AH77^3 + (VLOOKUP(D77,Equipment[],Equipment!$R$2))*AH77^2+(VLOOKUP(D77,Equipment[],Equipment!$S$2))*AH77+ (VLOOKUP(D77,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$P$2))*AH77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AH77^3 + (VLOOKUP(D77,Equipment[],Equipment!$R$2))*AH77^2+(VLOOKUP(D77,Equipment[],Equipment!$S$2))*AH77+ (VLOOKUP(D77,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA77<0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AH77^4 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AH77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AH77^2+(VLOOKUP(D77,Equipment[],Equipment!$AC$2))*AH77+ (VLOOKUP(D77,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AH77^4 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AH77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AH77^2+(VLOOKUP(D77,Equipment[],Equipment!$AC$2))*AH77+ (VLOOKUP(D77,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D77,2)=\"Tk\",\nIF('9   Trucks'!$Y77<0,\nIF(((VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$U$2))*AI77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$V$2))*AI77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$W$2))*AI77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$X$2))*AI77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$U$2))*AI77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$V$2))*AI77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$W$2))*AI77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$X$2))*AI77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$Y$2))),\nIF(AND(Y77>0,AI77<6%),1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y77>0,\nIF(((VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AI77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AI77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AI77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AH$2))*AI77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AI77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AI77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AI77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AH$2))*AI77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D77,2)=\"Tk\",\nIF('9   Trucks'!$Z77<0,\nIF(((VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$U$2))*AJ77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$V$2))*AJ77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$W$2))*AJ77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$X$2))*AJ77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$U$2))*AJ77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$V$2))*AJ77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$W$2))*AJ77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$X$2))*AJ77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$Y$2))),\nIF(AND(Z77>0,AJ77<6%),1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z77>0,\nIF(((VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AJ77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AJ77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AJ77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AH$2))*AJ77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AJ77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AJ77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AJ77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AH$2))*AJ77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D77,2)=\"Tk\",\nIF('9   Trucks'!$AA77<0,\nIF(((VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$U$2))*AK77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$V$2))*AK77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$W$2))*AK77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$X$2))*AK77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$U$2))*AK77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$V$2))*AK77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$W$2))*AK77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$X$2))*AK77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$Y$2))),\nIF(AND(AA77>0,AK77<6%),1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA77>0,\nIF(((VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AK77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AK77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AK77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AH$2))*AK77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AK77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AK77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AK77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AH$2))*AK77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D77,2)=\"Tk\",'9   Trucks'!$AR77>0),1/('9   Trucks'!$AR77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D77,2)=\"Tk\",'9   Trucks'!$AS77>0),1/('9   Trucks'!$AS77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D77,2)=\"Tk\",'9   Trucks'!$AT77>0),1/('9   Trucks'!$AT77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D77,2)=\"Tk\",'9   Trucks'!$AU77>0),1/('9   Trucks'!$AU77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D77,2)=\"Tk\",'9   Trucks'!$AV77>0),1/('9   Trucks'!$AV77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D77,2)=\"Tk\",'9   Trucks'!$AW77>0),1/('9   Trucks'!$AW77*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D78,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Tk\",IF(K78=0,0,'18 Truck Optimization'!BB78),0)","v":0},{"$f":"IF(AND(B78=\"D\",OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B78=\"D\",LEFT(J78,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L78>0,AQ78*T78*'9   Trucks'!$N78*M78/L78,0)","v":0},{"$f":"IF(AND(B78=\"D\",OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B78=\"D\",LEFT(J78,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Tk\",VLOOKUP(D78,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",VLOOKUP(D78,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(TRUNC(R78/'9   Trucks'!$N78)<TRUNC(S78/'9   Trucks'!$N78),TRUNC(S78/'9   Trucks'!$N78),TRUNC(R78/'9   Trucks'!$N78)),\n0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A78,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A78,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A78,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A78,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A78,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A78,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A78,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A78,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A78,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A78,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A78,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A78,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T78*\nIF(AND(B78=\"D\",OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B78=\"D\",LEFT(J78,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF('9   Trucks'!$Y78>0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$P$2))*AF78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AF78^3 + (VLOOKUP(D78,Equipment[],Equipment!$R$2))*AF78^2+(VLOOKUP(D78,Equipment[],Equipment!$S$2))*AF78+ (VLOOKUP(D78,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$P$2))*AF78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AF78^3 + (VLOOKUP(D78,Equipment[],Equipment!$R$2))*AF78^2+(VLOOKUP(D78,Equipment[],Equipment!$S$2))*AF78+ (VLOOKUP(D78,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y78<0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AF78^4 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AF78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AF78^2+(VLOOKUP(D78,Equipment[],Equipment!$AC$2))*AF78+ (VLOOKUP(D78,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AF78^4 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AF78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AF78^2+(VLOOKUP(D78,Equipment[],Equipment!$AC$2))*AF78+ (VLOOKUP(D78,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF('9   Trucks'!$Z78>0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$P$2))*AG78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AG78^3 + (VLOOKUP(D78,Equipment[],Equipment!$R$2))*AG78^2+(VLOOKUP(D78,Equipment[],Equipment!$S$2))*AG78+ (VLOOKUP(D78,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$P$2))*AG78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AG78^3 + (VLOOKUP(D78,Equipment[],Equipment!$R$2))*AG78^2+(VLOOKUP(D78,Equipment[],Equipment!$S$2))*AG78+ (VLOOKUP(D78,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z78<0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AG78^4 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AG78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AG78^2+(VLOOKUP(D78,Equipment[],Equipment!$AC$2))*AG78+ (VLOOKUP(D78,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AG78^4 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AG78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AG78^2+(VLOOKUP(D78,Equipment[],Equipment!$AC$2))*AG78+ (VLOOKUP(D78,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF('9   Trucks'!$AA78>0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$P$2))*AH78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AH78^3 + (VLOOKUP(D78,Equipment[],Equipment!$R$2))*AH78^2+(VLOOKUP(D78,Equipment[],Equipment!$S$2))*AH78+ (VLOOKUP(D78,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$P$2))*AH78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AH78^3 + (VLOOKUP(D78,Equipment[],Equipment!$R$2))*AH78^2+(VLOOKUP(D78,Equipment[],Equipment!$S$2))*AH78+ (VLOOKUP(D78,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA78<0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AH78^4 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AH78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AH78^2+(VLOOKUP(D78,Equipment[],Equipment!$AC$2))*AH78+ (VLOOKUP(D78,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AH78^4 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AH78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AH78^2+(VLOOKUP(D78,Equipment[],Equipment!$AC$2))*AH78+ (VLOOKUP(D78,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D78,2)=\"Tk\",\nIF('9   Trucks'!$Y78<0,\nIF(((VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$U$2))*AI78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$V$2))*AI78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$W$2))*AI78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$X$2))*AI78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$U$2))*AI78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$V$2))*AI78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$W$2))*AI78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$X$2))*AI78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$Y$2))),\nIF(AND(Y78>0,AI78<6%),1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y78>0,\nIF(((VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AI78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AI78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AI78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AH$2))*AI78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AI78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AI78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AI78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AH$2))*AI78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D78,2)=\"Tk\",\nIF('9   Trucks'!$Z78<0,\nIF(((VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$U$2))*AJ78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$V$2))*AJ78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$W$2))*AJ78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$X$2))*AJ78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$U$2))*AJ78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$V$2))*AJ78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$W$2))*AJ78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$X$2))*AJ78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$Y$2))),\nIF(AND(Z78>0,AJ78<6%),1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z78>0,\nIF(((VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AJ78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AJ78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AJ78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AH$2))*AJ78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AJ78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AJ78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AJ78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AH$2))*AJ78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D78,2)=\"Tk\",\nIF('9   Trucks'!$AA78<0,\nIF(((VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$U$2))*AK78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$V$2))*AK78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$W$2))*AK78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$X$2))*AK78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$U$2))*AK78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$V$2))*AK78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$W$2))*AK78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$X$2))*AK78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$Y$2))),\nIF(AND(AA78>0,AK78<6%),1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA78>0,\nIF(((VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AK78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AK78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AK78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AH$2))*AK78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AK78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AK78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AK78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AH$2))*AK78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D78,2)=\"Tk\",'9   Trucks'!$AR78>0),1/('9   Trucks'!$AR78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D78,2)=\"Tk\",'9   Trucks'!$AS78>0),1/('9   Trucks'!$AS78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D78,2)=\"Tk\",'9   Trucks'!$AT78>0),1/('9   Trucks'!$AT78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D78,2)=\"Tk\",'9   Trucks'!$AU78>0),1/('9   Trucks'!$AU78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D78,2)=\"Tk\",'9   Trucks'!$AV78>0),1/('9   Trucks'!$AV78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D78,2)=\"Tk\",'9   Trucks'!$AW78>0),1/('9   Trucks'!$AW78*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(LEFT(D79,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Tk\",IF(K79=0,0,'18 Truck Optimization'!BB79),0)","v":0},{"$f":"IF(AND(B79=\"D\",OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B79=\"D\",LEFT(J79,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L79>0,AQ79*T79*'9   Trucks'!$N79*M79/L79,0)","v":0},{"$f":"IF(AND(B79=\"D\",OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B79=\"D\",LEFT(J79,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Tk\",VLOOKUP(D79,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",VLOOKUP(D79,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(TRUNC(R79/'9   Trucks'!$N79)<TRUNC(S79/'9   Trucks'!$N79),TRUNC(S79/'9   Trucks'!$N79),TRUNC(R79/'9   Trucks'!$N79)),\n0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A79,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A79,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A79,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A79,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A79,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A79,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A79,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A79,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A79,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A79,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A79,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A79,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T79*\nIF(AND(B79=\"D\",OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B79=\"D\",LEFT(J79,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF('9   Trucks'!$Y79>0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$P$2))*AF79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AF79^3 + (VLOOKUP(D79,Equipment[],Equipment!$R$2))*AF79^2+(VLOOKUP(D79,Equipment[],Equipment!$S$2))*AF79+ (VLOOKUP(D79,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$P$2))*AF79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AF79^3 + (VLOOKUP(D79,Equipment[],Equipment!$R$2))*AF79^2+(VLOOKUP(D79,Equipment[],Equipment!$S$2))*AF79+ (VLOOKUP(D79,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y79<0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AF79^4 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AF79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AF79^2+(VLOOKUP(D79,Equipment[],Equipment!$AC$2))*AF79+ (VLOOKUP(D79,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AF79^4 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AF79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AF79^2+(VLOOKUP(D79,Equipment[],Equipment!$AC$2))*AF79+ (VLOOKUP(D79,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF('9   Trucks'!$Z79>0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$P$2))*AG79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AG79^3 + (VLOOKUP(D79,Equipment[],Equipment!$R$2))*AG79^2+(VLOOKUP(D79,Equipment[],Equipment!$S$2))*AG79+ (VLOOKUP(D79,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$P$2))*AG79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AG79^3 + (VLOOKUP(D79,Equipment[],Equipment!$R$2))*AG79^2+(VLOOKUP(D79,Equipment[],Equipment!$S$2))*AG79+ (VLOOKUP(D79,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z79<0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AG79^4 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AG79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AG79^2+(VLOOKUP(D79,Equipment[],Equipment!$AC$2))*AG79+ (VLOOKUP(D79,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AG79^4 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AG79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AG79^2+(VLOOKUP(D79,Equipment[],Equipment!$AC$2))*AG79+ (VLOOKUP(D79,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF('9   Trucks'!$AA79>0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$P$2))*AH79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AH79^3 + (VLOOKUP(D79,Equipment[],Equipment!$R$2))*AH79^2+(VLOOKUP(D79,Equipment[],Equipment!$S$2))*AH79+ (VLOOKUP(D79,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$P$2))*AH79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AH79^3 + (VLOOKUP(D79,Equipment[],Equipment!$R$2))*AH79^2+(VLOOKUP(D79,Equipment[],Equipment!$S$2))*AH79+ (VLOOKUP(D79,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA79<0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AH79^4 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AH79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AH79^2+(VLOOKUP(D79,Equipment[],Equipment!$AC$2))*AH79+ (VLOOKUP(D79,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AH79^4 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AH79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AH79^2+(VLOOKUP(D79,Equipment[],Equipment!$AC$2))*AH79+ (VLOOKUP(D79,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D79,2)=\"Tk\",\nIF('9   Trucks'!$Y79<0,\nIF(((VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$U$2))*AI79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$V$2))*AI79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$W$2))*AI79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$X$2))*AI79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$U$2))*AI79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$V$2))*AI79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$W$2))*AI79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$X$2))*AI79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$Y$2))),\nIF(AND(Y79>0,AI79<6%),1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y79>0,\nIF(((VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AI79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AI79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AI79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AH$2))*AI79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AI79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AI79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AI79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AH$2))*AI79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D79,2)=\"Tk\",\nIF('9   Trucks'!$Z79<0,\nIF(((VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$U$2))*AJ79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$V$2))*AJ79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$W$2))*AJ79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$X$2))*AJ79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$U$2))*AJ79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$V$2))*AJ79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$W$2))*AJ79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$X$2))*AJ79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$Y$2))),\nIF(AND(Z79>0,AJ79<6%),1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z79>0,\nIF(((VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AJ79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AJ79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AJ79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AH$2))*AJ79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AJ79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AJ79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AJ79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AH$2))*AJ79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D79,2)=\"Tk\",\nIF('9   Trucks'!$AA79<0,\nIF(((VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$U$2))*AK79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$V$2))*AK79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$W$2))*AK79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$X$2))*AK79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$U$2))*AK79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$V$2))*AK79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$W$2))*AK79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$X$2))*AK79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$Y$2))),\nIF(AND(AA79>0,AK79<6%),1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA79>0,\nIF(((VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AK79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AK79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AK79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AH$2))*AK79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AK79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AK79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AK79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AH$2))*AK79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D79,2)=\"Tk\",'9   Trucks'!$AR79>0),1/('9   Trucks'!$AR79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D79,2)=\"Tk\",'9   Trucks'!$AS79>0),1/('9   Trucks'!$AS79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D79,2)=\"Tk\",'9   Trucks'!$AT79>0),1/('9   Trucks'!$AT79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D79,2)=\"Tk\",'9   Trucks'!$AU79>0),1/('9   Trucks'!$AU79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D79,2)=\"Tk\",'9   Trucks'!$AV79>0),1/('9   Trucks'!$AV79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D79,2)=\"Tk\",'9   Trucks'!$AW79>0),1/('9   Trucks'!$AW79*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D80,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"SUM(AL80:AP80)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",IF(K80=0,0,'18 Truck Optimization'!BB80),0)","v":0},{"$f":"IF(AND(B80=\"D\",OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B80=\"D\",LEFT(J80,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L80>0,AQ80*T80*'9   Trucks'!$N80*M80/L80,0)","v":0},{"$f":"IF(AND(B80=\"D\",OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B80=\"D\",LEFT(J80,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(OR(K80=0,O80=0),0,IF(K80/O80<P80,P80,K80/O80))","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",VLOOKUP(D80,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",VLOOKUP(D80,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(TRUNC(R80/'9   Trucks'!$N80)<TRUNC(S80/'9   Trucks'!$N80),TRUNC(S80/'9   Trucks'!$N80),TRUNC(R80/'9   Trucks'!$N80)),\n0)","v":0},{"$f":"SUM(V80:X80)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A80,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A80,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A80,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A80,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A80,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A80,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A80,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A80,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A80,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A80,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A80,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A80,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V80*0.3048","v":0},{"$f":"W80*0.3048","v":0},{"$f":"X80*0.3048","v":0},{"$f":"IF(Y80>=$AB80,\nY80+$AB80,\nABS(Y80+$AB80)\n)","v":0},{"$f":"IF(Z80>=$AB80,\nZ80+$AB80,\nABS(Z80+$AB80)\n)","v":0},{"$f":"IF(AA80>=$AB80,\nAA80+$AB80,\nABS(AA80+$AB80)\n)","v":0},{"$f":"IF(-Y80>=$AB80,\n-Y80+$AB80,\nABS(-Y80+$AB80)\n)","v":0},{"$f":"IF(-Z80>=$AB80,\n-Z80+$AB80,\nABS(-Z80+$AB80)\n)","v":0},{"$f":"IF(-AA80>=$AB80,\n-AA80+$AB80,\nABS(-AA80+$AB80)\n)","v":0},{"$f":"(AR80*AC80+AS80*AD80+AE80*AT80)","v":0},{"$f":"(AU80*AC80+AV80*AD80+AE80*AW80)","v":0},{"$f":"T80*\nIF(AND(B80=\"D\",OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B80=\"D\",LEFT(J80,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF('9   Trucks'!$Y80>0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$P$2))*AF80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AF80^3 + (VLOOKUP(D80,Equipment[],Equipment!$R$2))*AF80^2+(VLOOKUP(D80,Equipment[],Equipment!$S$2))*AF80+ (VLOOKUP(D80,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$P$2))*AF80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AF80^3 + (VLOOKUP(D80,Equipment[],Equipment!$R$2))*AF80^2+(VLOOKUP(D80,Equipment[],Equipment!$S$2))*AF80+ (VLOOKUP(D80,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y80<0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AF80^4 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AF80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AF80^2+(VLOOKUP(D80,Equipment[],Equipment!$AC$2))*AF80+ (VLOOKUP(D80,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AF80^4 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AF80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AF80^2+(VLOOKUP(D80,Equipment[],Equipment!$AC$2))*AF80+ (VLOOKUP(D80,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF('9   Trucks'!$Z80>0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$P$2))*AG80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AG80^3 + (VLOOKUP(D80,Equipment[],Equipment!$R$2))*AG80^2+(VLOOKUP(D80,Equipment[],Equipment!$S$2))*AG80+ (VLOOKUP(D80,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$P$2))*AG80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AG80^3 + (VLOOKUP(D80,Equipment[],Equipment!$R$2))*AG80^2+(VLOOKUP(D80,Equipment[],Equipment!$S$2))*AG80+ (VLOOKUP(D80,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z80<0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AG80^4 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AG80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AG80^2+(VLOOKUP(D80,Equipment[],Equipment!$AC$2))*AG80+ (VLOOKUP(D80,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AG80^4 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AG80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AG80^2+(VLOOKUP(D80,Equipment[],Equipment!$AC$2))*AG80+ (VLOOKUP(D80,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF('9   Trucks'!$AA80>0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$P$2))*AH80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AH80^3 + (VLOOKUP(D80,Equipment[],Equipment!$R$2))*AH80^2+(VLOOKUP(D80,Equipment[],Equipment!$S$2))*AH80+ (VLOOKUP(D80,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$P$2))*AH80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AH80^3 + (VLOOKUP(D80,Equipment[],Equipment!$R$2))*AH80^2+(VLOOKUP(D80,Equipment[],Equipment!$S$2))*AH80+ (VLOOKUP(D80,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA80<0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AH80^4 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AH80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AH80^2+(VLOOKUP(D80,Equipment[],Equipment!$AC$2))*AH80+ (VLOOKUP(D80,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AH80^4 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AH80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AH80^2+(VLOOKUP(D80,Equipment[],Equipment!$AC$2))*AH80+ (VLOOKUP(D80,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D80,2)=\"Tk\",\nIF('9   Trucks'!$Y80<0,\nIF(((VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$U$2))*AI80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$V$2))*AI80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$W$2))*AI80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$X$2))*AI80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$U$2))*AI80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$V$2))*AI80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$W$2))*AI80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$X$2))*AI80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$Y$2))),\nIF(AND(Y80>0,AI80<6%),1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y80>0,\nIF(((VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AI80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AI80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AI80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AH$2))*AI80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AI80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AI80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AI80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AH$2))*AI80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D80,2)=\"Tk\",\nIF('9   Trucks'!$Z80<0,\nIF(((VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$U$2))*AJ80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$V$2))*AJ80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$W$2))*AJ80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$X$2))*AJ80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$U$2))*AJ80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$V$2))*AJ80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$W$2))*AJ80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$X$2))*AJ80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$Y$2))),\nIF(AND(Z80>0,AJ80<6%),1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z80>0,\nIF(((VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AJ80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AJ80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AJ80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AH$2))*AJ80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AJ80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AJ80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AJ80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AH$2))*AJ80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D80,2)=\"Tk\",\nIF('9   Trucks'!$AA80<0,\nIF(((VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$U$2))*AK80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$V$2))*AK80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$W$2))*AK80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$X$2))*AK80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$U$2))*AK80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$V$2))*AK80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$W$2))*AK80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$X$2))*AK80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$Y$2))),\nIF(AND(AA80>0,AK80<6%),1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA80>0,\nIF(((VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AK80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AK80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AK80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AH$2))*AK80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AK80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AK80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AK80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AH$2))*AK80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D80,2)=\"Tk\",'9   Trucks'!$AR80>0),1/('9   Trucks'!$AR80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D80,2)=\"Tk\",'9   Trucks'!$AS80>0),1/('9   Trucks'!$AS80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D80,2)=\"Tk\",'9   Trucks'!$AT80>0),1/('9   Trucks'!$AT80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D80,2)=\"Tk\",'9   Trucks'!$AU80>0),1/('9   Trucks'!$AU80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D80,2)=\"Tk\",'9   Trucks'!$AV80>0),1/('9   Trucks'!$AV80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D80,2)=\"Tk\",'9   Trucks'!$AW80>0),1/('9   Trucks'!$AW80*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D81,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Tk\",IF(K81=0,0,'18 Truck Optimization'!BB81),0)","v":0},{"$f":"IF(AND(B81=\"D\",OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B81=\"D\",LEFT(J81,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L81>0,AQ81*T81*'9   Trucks'!$N81*M81/L81,0)","v":0},{"$f":"IF(AND(B81=\"D\",OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B81=\"D\",LEFT(J81,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Tk\",VLOOKUP(D81,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",VLOOKUP(D81,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(TRUNC(R81/'9   Trucks'!$N81)<TRUNC(S81/'9   Trucks'!$N81),TRUNC(S81/'9   Trucks'!$N81),TRUNC(R81/'9   Trucks'!$N81)),\n0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A81,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A81,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A81,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A81,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A81,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A81,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A81,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A81,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A81,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A81,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A81,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A81,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*\nIF(AND(B81=\"D\",OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B81=\"D\",LEFT(J81,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF('9   Trucks'!$Y81>0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$P$2))*AF81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AF81^3 + (VLOOKUP(D81,Equipment[],Equipment!$R$2))*AF81^2+(VLOOKUP(D81,Equipment[],Equipment!$S$2))*AF81+ (VLOOKUP(D81,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$P$2))*AF81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AF81^3 + (VLOOKUP(D81,Equipment[],Equipment!$R$2))*AF81^2+(VLOOKUP(D81,Equipment[],Equipment!$S$2))*AF81+ (VLOOKUP(D81,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y81<0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AF81^4 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AF81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AF81^2+(VLOOKUP(D81,Equipment[],Equipment!$AC$2))*AF81+ (VLOOKUP(D81,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AF81^4 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AF81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AF81^2+(VLOOKUP(D81,Equipment[],Equipment!$AC$2))*AF81+ (VLOOKUP(D81,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF('9   Trucks'!$Z81>0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$P$2))*AG81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AG81^3 + (VLOOKUP(D81,Equipment[],Equipment!$R$2))*AG81^2+(VLOOKUP(D81,Equipment[],Equipment!$S$2))*AG81+ (VLOOKUP(D81,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$P$2))*AG81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AG81^3 + (VLOOKUP(D81,Equipment[],Equipment!$R$2))*AG81^2+(VLOOKUP(D81,Equipment[],Equipment!$S$2))*AG81+ (VLOOKUP(D81,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z81<0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AG81^4 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AG81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AG81^2+(VLOOKUP(D81,Equipment[],Equipment!$AC$2))*AG81+ (VLOOKUP(D81,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AG81^4 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AG81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AG81^2+(VLOOKUP(D81,Equipment[],Equipment!$AC$2))*AG81+ (VLOOKUP(D81,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF('9   Trucks'!$AA81>0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$P$2))*AH81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AH81^3 + (VLOOKUP(D81,Equipment[],Equipment!$R$2))*AH81^2+(VLOOKUP(D81,Equipment[],Equipment!$S$2))*AH81+ (VLOOKUP(D81,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$P$2))*AH81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AH81^3 + (VLOOKUP(D81,Equipment[],Equipment!$R$2))*AH81^2+(VLOOKUP(D81,Equipment[],Equipment!$S$2))*AH81+ (VLOOKUP(D81,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA81<0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AH81^4 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AH81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AH81^2+(VLOOKUP(D81,Equipment[],Equipment!$AC$2))*AH81+ (VLOOKUP(D81,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AH81^4 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AH81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AH81^2+(VLOOKUP(D81,Equipment[],Equipment!$AC$2))*AH81+ (VLOOKUP(D81,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D81,2)=\"Tk\",\nIF('9   Trucks'!$Y81<0,\nIF(((VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$U$2))*AI81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$V$2))*AI81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$W$2))*AI81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$X$2))*AI81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$U$2))*AI81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$V$2))*AI81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$W$2))*AI81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$X$2))*AI81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$Y$2))),\nIF(AND(Y81>0,AI81<6%),1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y81>0,\nIF(((VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AI81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AI81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AI81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AH$2))*AI81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AI81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AI81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AI81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AH$2))*AI81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D81,2)=\"Tk\",\nIF('9   Trucks'!$Z81<0,\nIF(((VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$U$2))*AJ81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$V$2))*AJ81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$W$2))*AJ81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$X$2))*AJ81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$U$2))*AJ81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$V$2))*AJ81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$W$2))*AJ81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$X$2))*AJ81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$Y$2))),\nIF(AND(Z81>0,AJ81<6%),1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z81>0,\nIF(((VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AJ81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AJ81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AJ81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AH$2))*AJ81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AJ81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AJ81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AJ81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AH$2))*AJ81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D81,2)=\"Tk\",\nIF('9   Trucks'!$AA81<0,\nIF(((VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$U$2))*AK81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$V$2))*AK81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$W$2))*AK81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$X$2))*AK81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$U$2))*AK81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$V$2))*AK81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$W$2))*AK81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$X$2))*AK81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$Y$2))),\nIF(AND(AA81>0,AK81<6%),1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA81>0,\nIF(((VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AK81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AK81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AK81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AH$2))*AK81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AK81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AK81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AK81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AH$2))*AK81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D81,2)=\"Tk\",'9   Trucks'!$AR81>0),1/('9   Trucks'!$AR81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D81,2)=\"Tk\",'9   Trucks'!$AS81>0),1/('9   Trucks'!$AS81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D81,2)=\"Tk\",'9   Trucks'!$AT81>0),1/('9   Trucks'!$AT81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D81,2)=\"Tk\",'9   Trucks'!$AU81>0),1/('9   Trucks'!$AU81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D81,2)=\"Tk\",'9   Trucks'!$AV81>0),1/('9   Trucks'!$AV81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D81,2)=\"Tk\",'9   Trucks'!$AW81>0),1/('9   Trucks'!$AW81*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D82,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Tk\",IF(K82=0,0,'18 Truck Optimization'!BB82),0)","v":0},{"$f":"IF(AND(B82=\"D\",OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B82=\"D\",LEFT(J82,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L82>0,AQ82*T82*'9   Trucks'!$N82*M82/L82,0)","v":0},{"$f":"IF(AND(B82=\"D\",OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B82=\"D\",LEFT(J82,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Tk\",VLOOKUP(D82,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",VLOOKUP(D82,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(TRUNC(R82/'9   Trucks'!$N82)<TRUNC(S82/'9   Trucks'!$N82),TRUNC(S82/'9   Trucks'!$N82),TRUNC(R82/'9   Trucks'!$N82)),\n0)","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A82,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A82,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A82,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A82,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A82,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A82,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A82,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A82,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A82,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A82,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A82,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A82,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T82*\nIF(AND(B82=\"D\",OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B82=\"D\",LEFT(J82,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF('9   Trucks'!$Y82>0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$P$2))*AF82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AF82^3 + (VLOOKUP(D82,Equipment[],Equipment!$R$2))*AF82^2+(VLOOKUP(D82,Equipment[],Equipment!$S$2))*AF82+ (VLOOKUP(D82,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$P$2))*AF82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AF82^3 + (VLOOKUP(D82,Equipment[],Equipment!$R$2))*AF82^2+(VLOOKUP(D82,Equipment[],Equipment!$S$2))*AF82+ (VLOOKUP(D82,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y82<0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AF82^4 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AF82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AF82^2+(VLOOKUP(D82,Equipment[],Equipment!$AC$2))*AF82+ (VLOOKUP(D82,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AF82^4 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AF82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AF82^2+(VLOOKUP(D82,Equipment[],Equipment!$AC$2))*AF82+ (VLOOKUP(D82,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF('9   Trucks'!$Z82>0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$P$2))*AG82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AG82^3 + (VLOOKUP(D82,Equipment[],Equipment!$R$2))*AG82^2+(VLOOKUP(D82,Equipment[],Equipment!$S$2))*AG82+ (VLOOKUP(D82,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$P$2))*AG82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AG82^3 + (VLOOKUP(D82,Equipment[],Equipment!$R$2))*AG82^2+(VLOOKUP(D82,Equipment[],Equipment!$S$2))*AG82+ (VLOOKUP(D82,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z82<0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AG82^4 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AG82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AG82^2+(VLOOKUP(D82,Equipment[],Equipment!$AC$2))*AG82+ (VLOOKUP(D82,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AG82^4 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AG82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AG82^2+(VLOOKUP(D82,Equipment[],Equipment!$AC$2))*AG82+ (VLOOKUP(D82,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF('9   Trucks'!$AA82>0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$P$2))*AH82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AH82^3 + (VLOOKUP(D82,Equipment[],Equipment!$R$2))*AH82^2+(VLOOKUP(D82,Equipment[],Equipment!$S$2))*AH82+ (VLOOKUP(D82,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$P$2))*AH82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AH82^3 + (VLOOKUP(D82,Equipment[],Equipment!$R$2))*AH82^2+(VLOOKUP(D82,Equipment[],Equipment!$S$2))*AH82+ (VLOOKUP(D82,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA82<0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AH82^4 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AH82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AH82^2+(VLOOKUP(D82,Equipment[],Equipment!$AC$2))*AH82+ (VLOOKUP(D82,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AH82^4 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AH82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AH82^2+(VLOOKUP(D82,Equipment[],Equipment!$AC$2))*AH82+ (VLOOKUP(D82,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D82,2)=\"Tk\",\nIF('9   Trucks'!$Y82<0,\nIF(((VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$U$2))*AI82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$V$2))*AI82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$W$2))*AI82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$X$2))*AI82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$U$2))*AI82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$V$2))*AI82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$W$2))*AI82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$X$2))*AI82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$Y$2))),\nIF(AND(Y82>0,AI82<6%),1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y82>0,\nIF(((VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AI82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AI82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AI82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AH$2))*AI82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AI82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AI82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AI82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AH$2))*AI82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D82,2)=\"Tk\",\nIF('9   Trucks'!$Z82<0,\nIF(((VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$U$2))*AJ82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$V$2))*AJ82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$W$2))*AJ82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$X$2))*AJ82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$U$2))*AJ82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$V$2))*AJ82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$W$2))*AJ82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$X$2))*AJ82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$Y$2))),\nIF(AND(Z82>0,AJ82<6%),1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z82>0,\nIF(((VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AJ82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AJ82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AJ82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AH$2))*AJ82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AJ82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AJ82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AJ82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AH$2))*AJ82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D82,2)=\"Tk\",\nIF('9   Trucks'!$AA82<0,\nIF(((VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$U$2))*AK82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$V$2))*AK82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$W$2))*AK82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$X$2))*AK82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$U$2))*AK82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$V$2))*AK82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$W$2))*AK82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$X$2))*AK82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$Y$2))),\nIF(AND(AA82>0,AK82<6%),1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA82>0,\nIF(((VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AK82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AK82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AK82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AH$2))*AK82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AK82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AK82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AK82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AH$2))*AK82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D82,2)=\"Tk\",'9   Trucks'!$AR82>0),1/('9   Trucks'!$AR82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D82,2)=\"Tk\",'9   Trucks'!$AS82>0),1/('9   Trucks'!$AS82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D82,2)=\"Tk\",'9   Trucks'!$AT82>0),1/('9   Trucks'!$AT82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D82,2)=\"Tk\",'9   Trucks'!$AU82>0),1/('9   Trucks'!$AU82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D82,2)=\"Tk\",'9   Trucks'!$AV82>0),1/('9   Trucks'!$AV82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D82,2)=\"Tk\",'9   Trucks'!$AW82>0),1/('9   Trucks'!$AW82*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D83,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Tk\",IF(K83=0,0,'18 Truck Optimization'!BB83),0)","v":0},{"$f":"IF(AND(B83=\"D\",OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B83=\"D\",LEFT(J83,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L83>0,AQ83*T83*'9   Trucks'!$N83*M83/L83,0)","v":0},{"$f":"IF(AND(B83=\"D\",OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B83=\"D\",LEFT(J83,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Tk\",VLOOKUP(D83,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",VLOOKUP(D83,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(TRUNC(R83/'9   Trucks'!$N83)<TRUNC(S83/'9   Trucks'!$N83),TRUNC(S83/'9   Trucks'!$N83),TRUNC(R83/'9   Trucks'!$N83)),\n0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A83,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A83,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A83,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A83,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A83,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A83,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A83,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A83,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A83,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A83,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A83,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A83,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T83*\nIF(AND(B83=\"D\",OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B83=\"D\",LEFT(J83,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF('9   Trucks'!$Y83>0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$P$2))*AF83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AF83^3 + (VLOOKUP(D83,Equipment[],Equipment!$R$2))*AF83^2+(VLOOKUP(D83,Equipment[],Equipment!$S$2))*AF83+ (VLOOKUP(D83,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$P$2))*AF83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AF83^3 + (VLOOKUP(D83,Equipment[],Equipment!$R$2))*AF83^2+(VLOOKUP(D83,Equipment[],Equipment!$S$2))*AF83+ (VLOOKUP(D83,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y83<0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AF83^4 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AF83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AF83^2+(VLOOKUP(D83,Equipment[],Equipment!$AC$2))*AF83+ (VLOOKUP(D83,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AF83^4 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AF83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AF83^2+(VLOOKUP(D83,Equipment[],Equipment!$AC$2))*AF83+ (VLOOKUP(D83,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF('9   Trucks'!$Z83>0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$P$2))*AG83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AG83^3 + (VLOOKUP(D83,Equipment[],Equipment!$R$2))*AG83^2+(VLOOKUP(D83,Equipment[],Equipment!$S$2))*AG83+ (VLOOKUP(D83,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$P$2))*AG83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AG83^3 + (VLOOKUP(D83,Equipment[],Equipment!$R$2))*AG83^2+(VLOOKUP(D83,Equipment[],Equipment!$S$2))*AG83+ (VLOOKUP(D83,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z83<0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AG83^4 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AG83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AG83^2+(VLOOKUP(D83,Equipment[],Equipment!$AC$2))*AG83+ (VLOOKUP(D83,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AG83^4 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AG83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AG83^2+(VLOOKUP(D83,Equipment[],Equipment!$AC$2))*AG83+ (VLOOKUP(D83,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF('9   Trucks'!$AA83>0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$P$2))*AH83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AH83^3 + (VLOOKUP(D83,Equipment[],Equipment!$R$2))*AH83^2+(VLOOKUP(D83,Equipment[],Equipment!$S$2))*AH83+ (VLOOKUP(D83,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$P$2))*AH83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AH83^3 + (VLOOKUP(D83,Equipment[],Equipment!$R$2))*AH83^2+(VLOOKUP(D83,Equipment[],Equipment!$S$2))*AH83+ (VLOOKUP(D83,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA83<0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AH83^4 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AH83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AH83^2+(VLOOKUP(D83,Equipment[],Equipment!$AC$2))*AH83+ (VLOOKUP(D83,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AH83^4 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AH83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AH83^2+(VLOOKUP(D83,Equipment[],Equipment!$AC$2))*AH83+ (VLOOKUP(D83,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D83,2)=\"Tk\",\nIF('9   Trucks'!$Y83<0,\nIF(((VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$U$2))*AI83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$V$2))*AI83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$W$2))*AI83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$X$2))*AI83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$U$2))*AI83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$V$2))*AI83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$W$2))*AI83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$X$2))*AI83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$Y$2))),\nIF(AND(Y83>0,AI83<6%),1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y83>0,\nIF(((VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AI83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AI83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AI83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AH$2))*AI83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AI83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AI83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AI83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AH$2))*AI83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D83,2)=\"Tk\",\nIF('9   Trucks'!$Z83<0,\nIF(((VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$U$2))*AJ83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$V$2))*AJ83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$W$2))*AJ83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$X$2))*AJ83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$U$2))*AJ83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$V$2))*AJ83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$W$2))*AJ83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$X$2))*AJ83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$Y$2))),\nIF(AND(Z83>0,AJ83<6%),1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z83>0,\nIF(((VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AJ83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AJ83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AJ83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AH$2))*AJ83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AJ83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AJ83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AJ83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AH$2))*AJ83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D83,2)=\"Tk\",\nIF('9   Trucks'!$AA83<0,\nIF(((VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$U$2))*AK83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$V$2))*AK83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$W$2))*AK83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$X$2))*AK83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$U$2))*AK83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$V$2))*AK83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$W$2))*AK83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$X$2))*AK83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$Y$2))),\nIF(AND(AA83>0,AK83<6%),1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA83>0,\nIF(((VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AK83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AK83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AK83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AH$2))*AK83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AK83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AK83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AK83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AH$2))*AK83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D83,2)=\"Tk\",'9   Trucks'!$AR83>0),1/('9   Trucks'!$AR83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D83,2)=\"Tk\",'9   Trucks'!$AS83>0),1/('9   Trucks'!$AS83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D83,2)=\"Tk\",'9   Trucks'!$AT83>0),1/('9   Trucks'!$AT83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D83,2)=\"Tk\",'9   Trucks'!$AU83>0),1/('9   Trucks'!$AU83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D83,2)=\"Tk\",'9   Trucks'!$AV83>0),1/('9   Trucks'!$AV83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D83,2)=\"Tk\",'9   Trucks'!$AW83>0),1/('9   Trucks'!$AW83*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D84,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D84,2)=\"Tk\",IF(K84=0,0,'18 Truck Optimization'!BB84),0)","v":0},{"$f":"IF(AND(B84=\"D\",OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B84=\"D\",LEFT(J84,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L84>0,AQ84*T84*'9   Trucks'!$N84*M84/L84,0)","v":0},{"$f":"IF(AND(B84=\"D\",OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B84=\"D\",LEFT(J84,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D84,2)=\"Tk\",VLOOKUP(D84,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",VLOOKUP(D84,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(TRUNC(R84/'9   Trucks'!$N84)<TRUNC(S84/'9   Trucks'!$N84),TRUNC(S84/'9   Trucks'!$N84),TRUNC(R84/'9   Trucks'!$N84)),\n0)","v":0},0,{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A84,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A84,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A84,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A84,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A84,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A84,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A84,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A84,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A84,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A84,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A84,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A84,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T84*\nIF(AND(B84=\"D\",OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B84=\"D\",LEFT(J84,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF('9   Trucks'!$Y84>0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$P$2))*AF84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AF84^3 + (VLOOKUP(D84,Equipment[],Equipment!$R$2))*AF84^2+(VLOOKUP(D84,Equipment[],Equipment!$S$2))*AF84+ (VLOOKUP(D84,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$P$2))*AF84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AF84^3 + (VLOOKUP(D84,Equipment[],Equipment!$R$2))*AF84^2+(VLOOKUP(D84,Equipment[],Equipment!$S$2))*AF84+ (VLOOKUP(D84,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y84<0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AF84^4 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AF84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AF84^2+(VLOOKUP(D84,Equipment[],Equipment!$AC$2))*AF84+ (VLOOKUP(D84,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AF84^4 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AF84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AF84^2+(VLOOKUP(D84,Equipment[],Equipment!$AC$2))*AF84+ (VLOOKUP(D84,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF('9   Trucks'!$Z84>0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$P$2))*AG84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AG84^3 + (VLOOKUP(D84,Equipment[],Equipment!$R$2))*AG84^2+(VLOOKUP(D84,Equipment[],Equipment!$S$2))*AG84+ (VLOOKUP(D84,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$P$2))*AG84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AG84^3 + (VLOOKUP(D84,Equipment[],Equipment!$R$2))*AG84^2+(VLOOKUP(D84,Equipment[],Equipment!$S$2))*AG84+ (VLOOKUP(D84,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z84<0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AG84^4 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AG84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AG84^2+(VLOOKUP(D84,Equipment[],Equipment!$AC$2))*AG84+ (VLOOKUP(D84,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AG84^4 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AG84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AG84^2+(VLOOKUP(D84,Equipment[],Equipment!$AC$2))*AG84+ (VLOOKUP(D84,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF('9   Trucks'!$AA84>0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$P$2))*AH84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AH84^3 + (VLOOKUP(D84,Equipment[],Equipment!$R$2))*AH84^2+(VLOOKUP(D84,Equipment[],Equipment!$S$2))*AH84+ (VLOOKUP(D84,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$P$2))*AH84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AH84^3 + (VLOOKUP(D84,Equipment[],Equipment!$R$2))*AH84^2+(VLOOKUP(D84,Equipment[],Equipment!$S$2))*AH84+ (VLOOKUP(D84,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA84<0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AH84^4 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AH84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AH84^2+(VLOOKUP(D84,Equipment[],Equipment!$AC$2))*AH84+ (VLOOKUP(D84,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AH84^4 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AH84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AH84^2+(VLOOKUP(D84,Equipment[],Equipment!$AC$2))*AH84+ (VLOOKUP(D84,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D84,2)=\"Tk\",\nIF('9   Trucks'!$Y84<0,\nIF(((VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$U$2))*AI84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$V$2))*AI84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$W$2))*AI84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$X$2))*AI84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$U$2))*AI84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$V$2))*AI84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$W$2))*AI84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$X$2))*AI84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$Y$2))),\nIF(AND(Y84>0,AI84<6%),1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y84>0,\nIF(((VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AI84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AI84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AI84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AH$2))*AI84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AI84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AI84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AI84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AH$2))*AI84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D84,2)=\"Tk\",\nIF('9   Trucks'!$Z84<0,\nIF(((VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$U$2))*AJ84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$V$2))*AJ84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$W$2))*AJ84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$X$2))*AJ84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$U$2))*AJ84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$V$2))*AJ84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$W$2))*AJ84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$X$2))*AJ84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$Y$2))),\nIF(AND(Z84>0,AJ84<6%),1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z84>0,\nIF(((VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AJ84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AJ84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AJ84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AH$2))*AJ84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AJ84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AJ84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AJ84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AH$2))*AJ84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D84,2)=\"Tk\",\nIF('9   Trucks'!$AA84<0,\nIF(((VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$U$2))*AK84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$V$2))*AK84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$W$2))*AK84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$X$2))*AK84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$U$2))*AK84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$V$2))*AK84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$W$2))*AK84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$X$2))*AK84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$Y$2))),\nIF(AND(AA84>0,AK84<6%),1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA84>0,\nIF(((VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AK84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AK84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AK84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AH$2))*AK84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AK84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AK84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AK84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AH$2))*AK84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D84,2)=\"Tk\",'9   Trucks'!$AR84>0),1/('9   Trucks'!$AR84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D84,2)=\"Tk\",'9   Trucks'!$AS84>0),1/('9   Trucks'!$AS84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D84,2)=\"Tk\",'9   Trucks'!$AT84>0),1/('9   Trucks'!$AT84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D84,2)=\"Tk\",'9   Trucks'!$AU84>0),1/('9   Trucks'!$AU84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D84,2)=\"Tk\",'9   Trucks'!$AV84>0),1/('9   Trucks'!$AV84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D84,2)=\"Tk\",'9   Trucks'!$AW84>0),1/('9   Trucks'!$AW84*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D85,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Tk\",IF(K85=0,0,'18 Truck Optimization'!BB85),0)","v":0},{"$f":"IF(AND(B85=\"D\",OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B85=\"D\",LEFT(J85,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L85>0,AQ85*T85*'9   Trucks'!$N85*M85/L85,0)","v":0},{"$f":"IF(AND(B85=\"D\",OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B85=\"D\",LEFT(J85,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Tk\",VLOOKUP(D85,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",VLOOKUP(D85,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(TRUNC(R85/'9   Trucks'!$N85)<TRUNC(S85/'9   Trucks'!$N85),TRUNC(S85/'9   Trucks'!$N85),TRUNC(R85/'9   Trucks'!$N85)),\n0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A85,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A85,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A85,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A85,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A85,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A85,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A85,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A85,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A85,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A85,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A85,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A85,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T85*\nIF(AND(B85=\"D\",OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B85=\"D\",LEFT(J85,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF('9   Trucks'!$Y85>0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$P$2))*AF85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AF85^3 + (VLOOKUP(D85,Equipment[],Equipment!$R$2))*AF85^2+(VLOOKUP(D85,Equipment[],Equipment!$S$2))*AF85+ (VLOOKUP(D85,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$P$2))*AF85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AF85^3 + (VLOOKUP(D85,Equipment[],Equipment!$R$2))*AF85^2+(VLOOKUP(D85,Equipment[],Equipment!$S$2))*AF85+ (VLOOKUP(D85,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y85<0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AF85^4 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AF85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AF85^2+(VLOOKUP(D85,Equipment[],Equipment!$AC$2))*AF85+ (VLOOKUP(D85,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AF85^4 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AF85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AF85^2+(VLOOKUP(D85,Equipment[],Equipment!$AC$2))*AF85+ (VLOOKUP(D85,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF('9   Trucks'!$Z85>0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$P$2))*AG85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AG85^3 + (VLOOKUP(D85,Equipment[],Equipment!$R$2))*AG85^2+(VLOOKUP(D85,Equipment[],Equipment!$S$2))*AG85+ (VLOOKUP(D85,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$P$2))*AG85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AG85^3 + (VLOOKUP(D85,Equipment[],Equipment!$R$2))*AG85^2+(VLOOKUP(D85,Equipment[],Equipment!$S$2))*AG85+ (VLOOKUP(D85,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z85<0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AG85^4 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AG85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AG85^2+(VLOOKUP(D85,Equipment[],Equipment!$AC$2))*AG85+ (VLOOKUP(D85,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AG85^4 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AG85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AG85^2+(VLOOKUP(D85,Equipment[],Equipment!$AC$2))*AG85+ (VLOOKUP(D85,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF('9   Trucks'!$AA85>0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$P$2))*AH85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AH85^3 + (VLOOKUP(D85,Equipment[],Equipment!$R$2))*AH85^2+(VLOOKUP(D85,Equipment[],Equipment!$S$2))*AH85+ (VLOOKUP(D85,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$P$2))*AH85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AH85^3 + (VLOOKUP(D85,Equipment[],Equipment!$R$2))*AH85^2+(VLOOKUP(D85,Equipment[],Equipment!$S$2))*AH85+ (VLOOKUP(D85,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA85<0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AH85^4 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AH85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AH85^2+(VLOOKUP(D85,Equipment[],Equipment!$AC$2))*AH85+ (VLOOKUP(D85,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AH85^4 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AH85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AH85^2+(VLOOKUP(D85,Equipment[],Equipment!$AC$2))*AH85+ (VLOOKUP(D85,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D85,2)=\"Tk\",\nIF('9   Trucks'!$Y85<0,\nIF(((VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$U$2))*AI85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$V$2))*AI85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$W$2))*AI85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$X$2))*AI85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$U$2))*AI85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$V$2))*AI85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$W$2))*AI85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$X$2))*AI85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$Y$2))),\nIF(AND(Y85>0,AI85<6%),1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y85>0,\nIF(((VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AI85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AI85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AI85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AH$2))*AI85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AI85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AI85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AI85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AH$2))*AI85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D85,2)=\"Tk\",\nIF('9   Trucks'!$Z85<0,\nIF(((VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$U$2))*AJ85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$V$2))*AJ85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$W$2))*AJ85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$X$2))*AJ85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$U$2))*AJ85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$V$2))*AJ85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$W$2))*AJ85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$X$2))*AJ85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$Y$2))),\nIF(AND(Z85>0,AJ85<6%),1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z85>0,\nIF(((VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AJ85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AJ85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AJ85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AH$2))*AJ85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AJ85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AJ85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AJ85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AH$2))*AJ85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D85,2)=\"Tk\",\nIF('9   Trucks'!$AA85<0,\nIF(((VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$U$2))*AK85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$V$2))*AK85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$W$2))*AK85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$X$2))*AK85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$U$2))*AK85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$V$2))*AK85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$W$2))*AK85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$X$2))*AK85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$Y$2))),\nIF(AND(AA85>0,AK85<6%),1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA85>0,\nIF(((VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AK85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AK85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AK85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AH$2))*AK85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AK85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AK85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AK85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AH$2))*AK85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D85,2)=\"Tk\",'9   Trucks'!$AR85>0),1/('9   Trucks'!$AR85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D85,2)=\"Tk\",'9   Trucks'!$AS85>0),1/('9   Trucks'!$AS85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D85,2)=\"Tk\",'9   Trucks'!$AT85>0),1/('9   Trucks'!$AT85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D85,2)=\"Tk\",'9   Trucks'!$AU85>0),1/('9   Trucks'!$AU85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D85,2)=\"Tk\",'9   Trucks'!$AV85>0),1/('9   Trucks'!$AV85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D85,2)=\"Tk\",'9   Trucks'!$AW85>0),1/('9   Trucks'!$AW85*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D86,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Tk\",IF(K86=0,0,'18 Truck Optimization'!BB86),0)","v":0},{"$f":"IF(AND(B86=\"D\",OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B86=\"D\",LEFT(J86,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L86>0,AQ86*T86*'9   Trucks'!$N86*M86/L86,0)","v":0},{"$f":"IF(AND(B86=\"D\",OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B86=\"D\",LEFT(J86,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Tk\",VLOOKUP(D86,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",VLOOKUP(D86,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(TRUNC(R86/'9   Trucks'!$N86)<TRUNC(S86/'9   Trucks'!$N86),TRUNC(S86/'9   Trucks'!$N86),TRUNC(R86/'9   Trucks'!$N86)),\n0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A86,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A86,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A86,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A86,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A86,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A86,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A86,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A86,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A86,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A86,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A86,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A86,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T86*\nIF(AND(B86=\"D\",OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B86=\"D\",LEFT(J86,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF('9   Trucks'!$Y86>0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$P$2))*AF86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AF86^3 + (VLOOKUP(D86,Equipment[],Equipment!$R$2))*AF86^2+(VLOOKUP(D86,Equipment[],Equipment!$S$2))*AF86+ (VLOOKUP(D86,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$P$2))*AF86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AF86^3 + (VLOOKUP(D86,Equipment[],Equipment!$R$2))*AF86^2+(VLOOKUP(D86,Equipment[],Equipment!$S$2))*AF86+ (VLOOKUP(D86,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y86<0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AF86^4 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AF86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AF86^2+(VLOOKUP(D86,Equipment[],Equipment!$AC$2))*AF86+ (VLOOKUP(D86,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AF86^4 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AF86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AF86^2+(VLOOKUP(D86,Equipment[],Equipment!$AC$2))*AF86+ (VLOOKUP(D86,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF('9   Trucks'!$Z86>0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$P$2))*AG86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AG86^3 + (VLOOKUP(D86,Equipment[],Equipment!$R$2))*AG86^2+(VLOOKUP(D86,Equipment[],Equipment!$S$2))*AG86+ (VLOOKUP(D86,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$P$2))*AG86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AG86^3 + (VLOOKUP(D86,Equipment[],Equipment!$R$2))*AG86^2+(VLOOKUP(D86,Equipment[],Equipment!$S$2))*AG86+ (VLOOKUP(D86,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z86<0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AG86^4 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AG86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AG86^2+(VLOOKUP(D86,Equipment[],Equipment!$AC$2))*AG86+ (VLOOKUP(D86,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AG86^4 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AG86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AG86^2+(VLOOKUP(D86,Equipment[],Equipment!$AC$2))*AG86+ (VLOOKUP(D86,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF('9   Trucks'!$AA86>0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$P$2))*AH86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AH86^3 + (VLOOKUP(D86,Equipment[],Equipment!$R$2))*AH86^2+(VLOOKUP(D86,Equipment[],Equipment!$S$2))*AH86+ (VLOOKUP(D86,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$P$2))*AH86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AH86^3 + (VLOOKUP(D86,Equipment[],Equipment!$R$2))*AH86^2+(VLOOKUP(D86,Equipment[],Equipment!$S$2))*AH86+ (VLOOKUP(D86,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA86<0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AH86^4 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AH86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AH86^2+(VLOOKUP(D86,Equipment[],Equipment!$AC$2))*AH86+ (VLOOKUP(D86,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AH86^4 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AH86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AH86^2+(VLOOKUP(D86,Equipment[],Equipment!$AC$2))*AH86+ (VLOOKUP(D86,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D86,2)=\"Tk\",\nIF('9   Trucks'!$Y86<0,\nIF(((VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$U$2))*AI86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$V$2))*AI86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$W$2))*AI86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$X$2))*AI86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$U$2))*AI86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$V$2))*AI86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$W$2))*AI86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$X$2))*AI86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$Y$2))),\nIF(AND(Y86>0,AI86<6%),1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y86>0,\nIF(((VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AI86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AI86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AI86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AH$2))*AI86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AI86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AI86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AI86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AH$2))*AI86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D86,2)=\"Tk\",\nIF('9   Trucks'!$Z86<0,\nIF(((VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$U$2))*AJ86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$V$2))*AJ86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$W$2))*AJ86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$X$2))*AJ86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$U$2))*AJ86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$V$2))*AJ86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$W$2))*AJ86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$X$2))*AJ86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$Y$2))),\nIF(AND(Z86>0,AJ86<6%),1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z86>0,\nIF(((VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AJ86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AJ86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AJ86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AH$2))*AJ86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AJ86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AJ86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AJ86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AH$2))*AJ86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D86,2)=\"Tk\",\nIF('9   Trucks'!$AA86<0,\nIF(((VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$U$2))*AK86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$V$2))*AK86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$W$2))*AK86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$X$2))*AK86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$U$2))*AK86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$V$2))*AK86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$W$2))*AK86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$X$2))*AK86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$Y$2))),\nIF(AND(AA86>0,AK86<6%),1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA86>0,\nIF(((VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AK86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AK86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AK86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AH$2))*AK86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AK86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AK86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AK86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AH$2))*AK86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D86,2)=\"Tk\",'9   Trucks'!$AR86>0),1/('9   Trucks'!$AR86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D86,2)=\"Tk\",'9   Trucks'!$AS86>0),1/('9   Trucks'!$AS86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D86,2)=\"Tk\",'9   Trucks'!$AT86>0),1/('9   Trucks'!$AT86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D86,2)=\"Tk\",'9   Trucks'!$AU86>0),1/('9   Trucks'!$AU86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D86,2)=\"Tk\",'9   Trucks'!$AV86>0),1/('9   Trucks'!$AV86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D86,2)=\"Tk\",'9   Trucks'!$AW86>0),1/('9   Trucks'!$AW86*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D87,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Tk\",IF(K87=0,0,'18 Truck Optimization'!BB87),0)","v":0},{"$f":"IF(AND(B87=\"D\",OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B87=\"D\",LEFT(J87,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L87>0,AQ87*T87*'9   Trucks'!$N87*M87/L87,0)","v":0},{"$f":"IF(AND(B87=\"D\",OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B87=\"D\",LEFT(J87,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Tk\",VLOOKUP(D87,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",VLOOKUP(D87,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(TRUNC(R87/'9   Trucks'!$N87)<TRUNC(S87/'9   Trucks'!$N87),TRUNC(S87/'9   Trucks'!$N87),TRUNC(R87/'9   Trucks'!$N87)),\n0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A87,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A87,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A87,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A87,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A87,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A87,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A87,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A87,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A87,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A87,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A87,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A87,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T87*\nIF(AND(B87=\"D\",OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B87=\"D\",LEFT(J87,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF('9   Trucks'!$Y87>0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$P$2))*AF87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AF87^3 + (VLOOKUP(D87,Equipment[],Equipment!$R$2))*AF87^2+(VLOOKUP(D87,Equipment[],Equipment!$S$2))*AF87+ (VLOOKUP(D87,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$P$2))*AF87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AF87^3 + (VLOOKUP(D87,Equipment[],Equipment!$R$2))*AF87^2+(VLOOKUP(D87,Equipment[],Equipment!$S$2))*AF87+ (VLOOKUP(D87,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y87<0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AF87^4 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AF87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AF87^2+(VLOOKUP(D87,Equipment[],Equipment!$AC$2))*AF87+ (VLOOKUP(D87,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AF87^4 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AF87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AF87^2+(VLOOKUP(D87,Equipment[],Equipment!$AC$2))*AF87+ (VLOOKUP(D87,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF('9   Trucks'!$Z87>0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$P$2))*AG87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AG87^3 + (VLOOKUP(D87,Equipment[],Equipment!$R$2))*AG87^2+(VLOOKUP(D87,Equipment[],Equipment!$S$2))*AG87+ (VLOOKUP(D87,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$P$2))*AG87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AG87^3 + (VLOOKUP(D87,Equipment[],Equipment!$R$2))*AG87^2+(VLOOKUP(D87,Equipment[],Equipment!$S$2))*AG87+ (VLOOKUP(D87,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z87<0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AG87^4 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AG87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AG87^2+(VLOOKUP(D87,Equipment[],Equipment!$AC$2))*AG87+ (VLOOKUP(D87,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AG87^4 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AG87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AG87^2+(VLOOKUP(D87,Equipment[],Equipment!$AC$2))*AG87+ (VLOOKUP(D87,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF('9   Trucks'!$AA87>0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$P$2))*AH87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AH87^3 + (VLOOKUP(D87,Equipment[],Equipment!$R$2))*AH87^2+(VLOOKUP(D87,Equipment[],Equipment!$S$2))*AH87+ (VLOOKUP(D87,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$P$2))*AH87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AH87^3 + (VLOOKUP(D87,Equipment[],Equipment!$R$2))*AH87^2+(VLOOKUP(D87,Equipment[],Equipment!$S$2))*AH87+ (VLOOKUP(D87,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA87<0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AH87^4 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AH87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AH87^2+(VLOOKUP(D87,Equipment[],Equipment!$AC$2))*AH87+ (VLOOKUP(D87,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AH87^4 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AH87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AH87^2+(VLOOKUP(D87,Equipment[],Equipment!$AC$2))*AH87+ (VLOOKUP(D87,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D87,2)=\"Tk\",\nIF('9   Trucks'!$Y87<0,\nIF(((VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$U$2))*AI87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$V$2))*AI87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$W$2))*AI87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$X$2))*AI87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$U$2))*AI87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$V$2))*AI87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$W$2))*AI87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$X$2))*AI87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$Y$2))),\nIF(AND(Y87>0,AI87<6%),1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y87>0,\nIF(((VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AI87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AI87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AI87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AH$2))*AI87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AI87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AI87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AI87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AH$2))*AI87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D87,2)=\"Tk\",\nIF('9   Trucks'!$Z87<0,\nIF(((VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$U$2))*AJ87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$V$2))*AJ87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$W$2))*AJ87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$X$2))*AJ87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$U$2))*AJ87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$V$2))*AJ87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$W$2))*AJ87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$X$2))*AJ87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$Y$2))),\nIF(AND(Z87>0,AJ87<6%),1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z87>0,\nIF(((VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AJ87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AJ87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AJ87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AH$2))*AJ87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AJ87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AJ87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AJ87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AH$2))*AJ87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D87,2)=\"Tk\",\nIF('9   Trucks'!$AA87<0,\nIF(((VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$U$2))*AK87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$V$2))*AK87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$W$2))*AK87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$X$2))*AK87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$U$2))*AK87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$V$2))*AK87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$W$2))*AK87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$X$2))*AK87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$Y$2))),\nIF(AND(AA87>0,AK87<6%),1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA87>0,\nIF(((VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AK87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AK87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AK87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AH$2))*AK87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AK87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AK87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AK87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AH$2))*AK87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D87,2)=\"Tk\",'9   Trucks'!$AR87>0),1/('9   Trucks'!$AR87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D87,2)=\"Tk\",'9   Trucks'!$AS87>0),1/('9   Trucks'!$AS87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D87,2)=\"Tk\",'9   Trucks'!$AT87>0),1/('9   Trucks'!$AT87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D87,2)=\"Tk\",'9   Trucks'!$AU87>0),1/('9   Trucks'!$AU87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D87,2)=\"Tk\",'9   Trucks'!$AV87>0),1/('9   Trucks'!$AV87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D87,2)=\"Tk\",'9   Trucks'!$AW87>0),1/('9   Trucks'!$AW87*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D88,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Tk\",IF(K88=0,0,'18 Truck Optimization'!BB88),0)","v":0},{"$f":"IF(AND(B88=\"D\",OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B88=\"D\",LEFT(J88,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L88>0,AQ88*T88*'9   Trucks'!$N88*M88/L88,0)","v":0},{"$f":"IF(AND(B88=\"D\",OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B88=\"D\",LEFT(J88,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Tk\",VLOOKUP(D88,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",VLOOKUP(D88,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(TRUNC(R88/'9   Trucks'!$N88)<TRUNC(S88/'9   Trucks'!$N88),TRUNC(S88/'9   Trucks'!$N88),TRUNC(R88/'9   Trucks'!$N88)),\n0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A88,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A88,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A88,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A88,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A88,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A88,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A88,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A88,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A88,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A88,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A88,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A88,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T88*\nIF(AND(B88=\"D\",OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B88=\"D\",LEFT(J88,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF('9   Trucks'!$Y88>0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$P$2))*AF88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AF88^3 + (VLOOKUP(D88,Equipment[],Equipment!$R$2))*AF88^2+(VLOOKUP(D88,Equipment[],Equipment!$S$2))*AF88+ (VLOOKUP(D88,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$P$2))*AF88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AF88^3 + (VLOOKUP(D88,Equipment[],Equipment!$R$2))*AF88^2+(VLOOKUP(D88,Equipment[],Equipment!$S$2))*AF88+ (VLOOKUP(D88,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y88<0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AF88^4 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AF88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AF88^2+(VLOOKUP(D88,Equipment[],Equipment!$AC$2))*AF88+ (VLOOKUP(D88,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AF88^4 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AF88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AF88^2+(VLOOKUP(D88,Equipment[],Equipment!$AC$2))*AF88+ (VLOOKUP(D88,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF('9   Trucks'!$Z88>0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$P$2))*AG88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AG88^3 + (VLOOKUP(D88,Equipment[],Equipment!$R$2))*AG88^2+(VLOOKUP(D88,Equipment[],Equipment!$S$2))*AG88+ (VLOOKUP(D88,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$P$2))*AG88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AG88^3 + (VLOOKUP(D88,Equipment[],Equipment!$R$2))*AG88^2+(VLOOKUP(D88,Equipment[],Equipment!$S$2))*AG88+ (VLOOKUP(D88,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z88<0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AG88^4 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AG88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AG88^2+(VLOOKUP(D88,Equipment[],Equipment!$AC$2))*AG88+ (VLOOKUP(D88,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AG88^4 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AG88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AG88^2+(VLOOKUP(D88,Equipment[],Equipment!$AC$2))*AG88+ (VLOOKUP(D88,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF('9   Trucks'!$AA88>0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$P$2))*AH88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AH88^3 + (VLOOKUP(D88,Equipment[],Equipment!$R$2))*AH88^2+(VLOOKUP(D88,Equipment[],Equipment!$S$2))*AH88+ (VLOOKUP(D88,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$P$2))*AH88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AH88^3 + (VLOOKUP(D88,Equipment[],Equipment!$R$2))*AH88^2+(VLOOKUP(D88,Equipment[],Equipment!$S$2))*AH88+ (VLOOKUP(D88,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA88<0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AH88^4 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AH88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AH88^2+(VLOOKUP(D88,Equipment[],Equipment!$AC$2))*AH88+ (VLOOKUP(D88,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AH88^4 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AH88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AH88^2+(VLOOKUP(D88,Equipment[],Equipment!$AC$2))*AH88+ (VLOOKUP(D88,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D88,2)=\"Tk\",\nIF('9   Trucks'!$Y88<0,\nIF(((VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$U$2))*AI88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$V$2))*AI88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$W$2))*AI88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$X$2))*AI88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$U$2))*AI88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$V$2))*AI88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$W$2))*AI88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$X$2))*AI88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$Y$2))),\nIF(AND(Y88>0,AI88<6%),1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y88>0,\nIF(((VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AI88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AI88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AI88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AH$2))*AI88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AI88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AI88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AI88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AH$2))*AI88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D88,2)=\"Tk\",\nIF('9   Trucks'!$Z88<0,\nIF(((VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$U$2))*AJ88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$V$2))*AJ88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$W$2))*AJ88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$X$2))*AJ88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$U$2))*AJ88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$V$2))*AJ88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$W$2))*AJ88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$X$2))*AJ88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$Y$2))),\nIF(AND(Z88>0,AJ88<6%),1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z88>0,\nIF(((VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AJ88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AJ88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AJ88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AH$2))*AJ88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AJ88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AJ88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AJ88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AH$2))*AJ88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D88,2)=\"Tk\",\nIF('9   Trucks'!$AA88<0,\nIF(((VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$U$2))*AK88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$V$2))*AK88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$W$2))*AK88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$X$2))*AK88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$U$2))*AK88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$V$2))*AK88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$W$2))*AK88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$X$2))*AK88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$Y$2))),\nIF(AND(AA88>0,AK88<6%),1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA88>0,\nIF(((VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AK88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AK88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AK88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AH$2))*AK88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AK88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AK88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AK88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AH$2))*AK88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D88,2)=\"Tk\",'9   Trucks'!$AR88>0),1/('9   Trucks'!$AR88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D88,2)=\"Tk\",'9   Trucks'!$AS88>0),1/('9   Trucks'!$AS88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D88,2)=\"Tk\",'9   Trucks'!$AT88>0),1/('9   Trucks'!$AT88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D88,2)=\"Tk\",'9   Trucks'!$AU88>0),1/('9   Trucks'!$AU88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D88,2)=\"Tk\",'9   Trucks'!$AV88>0),1/('9   Trucks'!$AV88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D88,2)=\"Tk\",'9   Trucks'!$AW88>0),1/('9   Trucks'!$AW88*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D89,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Tk\",IF(K89=0,0,'18 Truck Optimization'!BB89),0)","v":0},{"$f":"IF(AND(B89=\"D\",OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B89=\"D\",LEFT(J89,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L89>0,AQ89*T89*'9   Trucks'!$N89*M89/L89,0)","v":0},{"$f":"IF(AND(B89=\"D\",OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B89=\"D\",LEFT(J89,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Tk\",VLOOKUP(D89,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",VLOOKUP(D89,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(TRUNC(R89/'9   Trucks'!$N89)<TRUNC(S89/'9   Trucks'!$N89),TRUNC(S89/'9   Trucks'!$N89),TRUNC(R89/'9   Trucks'!$N89)),\n0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A89,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A89,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A89,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A89,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A89,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A89,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A89,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A89,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A89,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A89,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A89,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A89,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T89*\nIF(AND(B89=\"D\",OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B89=\"D\",LEFT(J89,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF('9   Trucks'!$Y89>0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$P$2))*AF89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AF89^3 + (VLOOKUP(D89,Equipment[],Equipment!$R$2))*AF89^2+(VLOOKUP(D89,Equipment[],Equipment!$S$2))*AF89+ (VLOOKUP(D89,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$P$2))*AF89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AF89^3 + (VLOOKUP(D89,Equipment[],Equipment!$R$2))*AF89^2+(VLOOKUP(D89,Equipment[],Equipment!$S$2))*AF89+ (VLOOKUP(D89,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y89<0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AF89^4 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AF89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AF89^2+(VLOOKUP(D89,Equipment[],Equipment!$AC$2))*AF89+ (VLOOKUP(D89,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AF89^4 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AF89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AF89^2+(VLOOKUP(D89,Equipment[],Equipment!$AC$2))*AF89+ (VLOOKUP(D89,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF('9   Trucks'!$Z89>0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$P$2))*AG89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AG89^3 + (VLOOKUP(D89,Equipment[],Equipment!$R$2))*AG89^2+(VLOOKUP(D89,Equipment[],Equipment!$S$2))*AG89+ (VLOOKUP(D89,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$P$2))*AG89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AG89^3 + (VLOOKUP(D89,Equipment[],Equipment!$R$2))*AG89^2+(VLOOKUP(D89,Equipment[],Equipment!$S$2))*AG89+ (VLOOKUP(D89,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z89<0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AG89^4 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AG89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AG89^2+(VLOOKUP(D89,Equipment[],Equipment!$AC$2))*AG89+ (VLOOKUP(D89,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AG89^4 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AG89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AG89^2+(VLOOKUP(D89,Equipment[],Equipment!$AC$2))*AG89+ (VLOOKUP(D89,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF('9   Trucks'!$AA89>0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$P$2))*AH89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AH89^3 + (VLOOKUP(D89,Equipment[],Equipment!$R$2))*AH89^2+(VLOOKUP(D89,Equipment[],Equipment!$S$2))*AH89+ (VLOOKUP(D89,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$P$2))*AH89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AH89^3 + (VLOOKUP(D89,Equipment[],Equipment!$R$2))*AH89^2+(VLOOKUP(D89,Equipment[],Equipment!$S$2))*AH89+ (VLOOKUP(D89,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA89<0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AH89^4 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AH89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AH89^2+(VLOOKUP(D89,Equipment[],Equipment!$AC$2))*AH89+ (VLOOKUP(D89,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AH89^4 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AH89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AH89^2+(VLOOKUP(D89,Equipment[],Equipment!$AC$2))*AH89+ (VLOOKUP(D89,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D89,2)=\"Tk\",\nIF('9   Trucks'!$Y89<0,\nIF(((VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$U$2))*AI89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$V$2))*AI89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$W$2))*AI89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$X$2))*AI89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$U$2))*AI89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$V$2))*AI89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$W$2))*AI89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$X$2))*AI89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$Y$2))),\nIF(AND(Y89>0,AI89<6%),1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y89>0,\nIF(((VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AI89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AI89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AI89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AH$2))*AI89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AI89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AI89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AI89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AH$2))*AI89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D89,2)=\"Tk\",\nIF('9   Trucks'!$Z89<0,\nIF(((VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$U$2))*AJ89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$V$2))*AJ89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$W$2))*AJ89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$X$2))*AJ89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$U$2))*AJ89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$V$2))*AJ89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$W$2))*AJ89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$X$2))*AJ89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$Y$2))),\nIF(AND(Z89>0,AJ89<6%),1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z89>0,\nIF(((VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AJ89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AJ89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AJ89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AH$2))*AJ89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AJ89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AJ89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AJ89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AH$2))*AJ89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D89,2)=\"Tk\",\nIF('9   Trucks'!$AA89<0,\nIF(((VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$U$2))*AK89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$V$2))*AK89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$W$2))*AK89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$X$2))*AK89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$U$2))*AK89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$V$2))*AK89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$W$2))*AK89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$X$2))*AK89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$Y$2))),\nIF(AND(AA89>0,AK89<6%),1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA89>0,\nIF(((VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AK89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AK89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AK89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AH$2))*AK89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AK89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AK89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AK89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AH$2))*AK89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D89,2)=\"Tk\",'9   Trucks'!$AR89>0),1/('9   Trucks'!$AR89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D89,2)=\"Tk\",'9   Trucks'!$AS89>0),1/('9   Trucks'!$AS89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D89,2)=\"Tk\",'9   Trucks'!$AT89>0),1/('9   Trucks'!$AT89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D89,2)=\"Tk\",'9   Trucks'!$AU89>0),1/('9   Trucks'!$AU89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D89,2)=\"Tk\",'9   Trucks'!$AV89>0),1/('9   Trucks'!$AV89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D89,2)=\"Tk\",'9   Trucks'!$AW89>0),1/('9   Trucks'!$AW89*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D90,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Tk\",IF(K90=0,0,'18 Truck Optimization'!BB90),0)","v":0},{"$f":"IF(AND(B90=\"D\",OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B90=\"D\",LEFT(J90,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L90>0,AQ90*T90*'9   Trucks'!$N90*M90/L90,0)","v":0},{"$f":"IF(AND(B90=\"D\",OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B90=\"D\",LEFT(J90,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Tk\",VLOOKUP(D90,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",VLOOKUP(D90,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(TRUNC(R90/'9   Trucks'!$N90)<TRUNC(S90/'9   Trucks'!$N90),TRUNC(S90/'9   Trucks'!$N90),TRUNC(R90/'9   Trucks'!$N90)),\n0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A90,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A90,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A90,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A90,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A90,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A90,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A90,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A90,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A90,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A90,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A90,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A90,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T90*\nIF(AND(B90=\"D\",OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B90=\"D\",LEFT(J90,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF('9   Trucks'!$Y90>0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$P$2))*AF90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AF90^3 + (VLOOKUP(D90,Equipment[],Equipment!$R$2))*AF90^2+(VLOOKUP(D90,Equipment[],Equipment!$S$2))*AF90+ (VLOOKUP(D90,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$P$2))*AF90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AF90^3 + (VLOOKUP(D90,Equipment[],Equipment!$R$2))*AF90^2+(VLOOKUP(D90,Equipment[],Equipment!$S$2))*AF90+ (VLOOKUP(D90,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y90<0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AF90^4 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AF90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AF90^2+(VLOOKUP(D90,Equipment[],Equipment!$AC$2))*AF90+ (VLOOKUP(D90,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AF90^4 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AF90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AF90^2+(VLOOKUP(D90,Equipment[],Equipment!$AC$2))*AF90+ (VLOOKUP(D90,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF('9   Trucks'!$Z90>0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$P$2))*AG90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AG90^3 + (VLOOKUP(D90,Equipment[],Equipment!$R$2))*AG90^2+(VLOOKUP(D90,Equipment[],Equipment!$S$2))*AG90+ (VLOOKUP(D90,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$P$2))*AG90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AG90^3 + (VLOOKUP(D90,Equipment[],Equipment!$R$2))*AG90^2+(VLOOKUP(D90,Equipment[],Equipment!$S$2))*AG90+ (VLOOKUP(D90,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z90<0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AG90^4 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AG90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AG90^2+(VLOOKUP(D90,Equipment[],Equipment!$AC$2))*AG90+ (VLOOKUP(D90,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AG90^4 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AG90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AG90^2+(VLOOKUP(D90,Equipment[],Equipment!$AC$2))*AG90+ (VLOOKUP(D90,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF('9   Trucks'!$AA90>0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$P$2))*AH90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AH90^3 + (VLOOKUP(D90,Equipment[],Equipment!$R$2))*AH90^2+(VLOOKUP(D90,Equipment[],Equipment!$S$2))*AH90+ (VLOOKUP(D90,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$P$2))*AH90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AH90^3 + (VLOOKUP(D90,Equipment[],Equipment!$R$2))*AH90^2+(VLOOKUP(D90,Equipment[],Equipment!$S$2))*AH90+ (VLOOKUP(D90,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA90<0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AH90^4 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AH90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AH90^2+(VLOOKUP(D90,Equipment[],Equipment!$AC$2))*AH90+ (VLOOKUP(D90,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AH90^4 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AH90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AH90^2+(VLOOKUP(D90,Equipment[],Equipment!$AC$2))*AH90+ (VLOOKUP(D90,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D90,2)=\"Tk\",\nIF('9   Trucks'!$Y90<0,\nIF(((VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$U$2))*AI90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$V$2))*AI90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$W$2))*AI90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$X$2))*AI90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$U$2))*AI90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$V$2))*AI90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$W$2))*AI90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$X$2))*AI90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$Y$2))),\nIF(AND(Y90>0,AI90<6%),1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y90>0,\nIF(((VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AI90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AI90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AI90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AH$2))*AI90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AI90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AI90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AI90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AH$2))*AI90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D90,2)=\"Tk\",\nIF('9   Trucks'!$Z90<0,\nIF(((VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$U$2))*AJ90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$V$2))*AJ90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$W$2))*AJ90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$X$2))*AJ90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$U$2))*AJ90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$V$2))*AJ90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$W$2))*AJ90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$X$2))*AJ90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$Y$2))),\nIF(AND(Z90>0,AJ90<6%),1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z90>0,\nIF(((VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AJ90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AJ90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AJ90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AH$2))*AJ90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AJ90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AJ90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AJ90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AH$2))*AJ90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D90,2)=\"Tk\",\nIF('9   Trucks'!$AA90<0,\nIF(((VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$U$2))*AK90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$V$2))*AK90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$W$2))*AK90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$X$2))*AK90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$U$2))*AK90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$V$2))*AK90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$W$2))*AK90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$X$2))*AK90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$Y$2))),\nIF(AND(AA90>0,AK90<6%),1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA90>0,\nIF(((VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AK90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AK90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AK90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AH$2))*AK90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AK90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AK90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AK90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AH$2))*AK90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D90,2)=\"Tk\",'9   Trucks'!$AR90>0),1/('9   Trucks'!$AR90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D90,2)=\"Tk\",'9   Trucks'!$AS90>0),1/('9   Trucks'!$AS90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D90,2)=\"Tk\",'9   Trucks'!$AT90>0),1/('9   Trucks'!$AT90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D90,2)=\"Tk\",'9   Trucks'!$AU90>0),1/('9   Trucks'!$AU90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D90,2)=\"Tk\",'9   Trucks'!$AV90>0),1/('9   Trucks'!$AV90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D90,2)=\"Tk\",'9   Trucks'!$AW90>0),1/('9   Trucks'!$AW90*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D91,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Tk\",IF(K91=0,0,'18 Truck Optimization'!BB91),0)","v":0},{"$f":"IF(AND(B91=\"D\",OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B91=\"D\",LEFT(J91,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L91>0,AQ91*T91*'9   Trucks'!$N91*M91/L91,0)","v":0},{"$f":"IF(AND(B91=\"D\",OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B91=\"D\",LEFT(J91,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Tk\",VLOOKUP(D91,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",VLOOKUP(D91,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(TRUNC(R91/'9   Trucks'!$N91)<TRUNC(S91/'9   Trucks'!$N91),TRUNC(S91/'9   Trucks'!$N91),TRUNC(R91/'9   Trucks'!$N91)),\n0)","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A91,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A91,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A91,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A91,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A91,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A91,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A91,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A91,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A91,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A91,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A91,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A91,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T91*\nIF(AND(B91=\"D\",OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B91=\"D\",LEFT(J91,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF('9   Trucks'!$Y91>0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$P$2))*AF91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AF91^3 + (VLOOKUP(D91,Equipment[],Equipment!$R$2))*AF91^2+(VLOOKUP(D91,Equipment[],Equipment!$S$2))*AF91+ (VLOOKUP(D91,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$P$2))*AF91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AF91^3 + (VLOOKUP(D91,Equipment[],Equipment!$R$2))*AF91^2+(VLOOKUP(D91,Equipment[],Equipment!$S$2))*AF91+ (VLOOKUP(D91,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y91<0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AF91^4 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AF91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AF91^2+(VLOOKUP(D91,Equipment[],Equipment!$AC$2))*AF91+ (VLOOKUP(D91,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AF91^4 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AF91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AF91^2+(VLOOKUP(D91,Equipment[],Equipment!$AC$2))*AF91+ (VLOOKUP(D91,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF('9   Trucks'!$Z91>0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$P$2))*AG91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AG91^3 + (VLOOKUP(D91,Equipment[],Equipment!$R$2))*AG91^2+(VLOOKUP(D91,Equipment[],Equipment!$S$2))*AG91+ (VLOOKUP(D91,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$P$2))*AG91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AG91^3 + (VLOOKUP(D91,Equipment[],Equipment!$R$2))*AG91^2+(VLOOKUP(D91,Equipment[],Equipment!$S$2))*AG91+ (VLOOKUP(D91,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z91<0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AG91^4 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AG91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AG91^2+(VLOOKUP(D91,Equipment[],Equipment!$AC$2))*AG91+ (VLOOKUP(D91,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AG91^4 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AG91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AG91^2+(VLOOKUP(D91,Equipment[],Equipment!$AC$2))*AG91+ (VLOOKUP(D91,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF('9   Trucks'!$AA91>0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$P$2))*AH91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AH91^3 + (VLOOKUP(D91,Equipment[],Equipment!$R$2))*AH91^2+(VLOOKUP(D91,Equipment[],Equipment!$S$2))*AH91+ (VLOOKUP(D91,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$P$2))*AH91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AH91^3 + (VLOOKUP(D91,Equipment[],Equipment!$R$2))*AH91^2+(VLOOKUP(D91,Equipment[],Equipment!$S$2))*AH91+ (VLOOKUP(D91,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA91<0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AH91^4 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AH91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AH91^2+(VLOOKUP(D91,Equipment[],Equipment!$AC$2))*AH91+ (VLOOKUP(D91,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AH91^4 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AH91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AH91^2+(VLOOKUP(D91,Equipment[],Equipment!$AC$2))*AH91+ (VLOOKUP(D91,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D91,2)=\"Tk\",\nIF('9   Trucks'!$Y91<0,\nIF(((VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$U$2))*AI91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$V$2))*AI91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$W$2))*AI91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$X$2))*AI91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$U$2))*AI91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$V$2))*AI91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$W$2))*AI91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$X$2))*AI91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$Y$2))),\nIF(AND(Y91>0,AI91<6%),1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y91>0,\nIF(((VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AI91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AI91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AI91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AH$2))*AI91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AI91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AI91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AI91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AH$2))*AI91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D91,2)=\"Tk\",\nIF('9   Trucks'!$Z91<0,\nIF(((VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$U$2))*AJ91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$V$2))*AJ91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$W$2))*AJ91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$X$2))*AJ91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$U$2))*AJ91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$V$2))*AJ91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$W$2))*AJ91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$X$2))*AJ91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$Y$2))),\nIF(AND(Z91>0,AJ91<6%),1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z91>0,\nIF(((VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AJ91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AJ91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AJ91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AH$2))*AJ91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AJ91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AJ91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AJ91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AH$2))*AJ91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D91,2)=\"Tk\",\nIF('9   Trucks'!$AA91<0,\nIF(((VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$U$2))*AK91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$V$2))*AK91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$W$2))*AK91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$X$2))*AK91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$U$2))*AK91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$V$2))*AK91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$W$2))*AK91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$X$2))*AK91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$Y$2))),\nIF(AND(AA91>0,AK91<6%),1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA91>0,\nIF(((VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AK91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AK91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AK91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AH$2))*AK91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AK91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AK91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AK91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AH$2))*AK91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D91,2)=\"Tk\",'9   Trucks'!$AR91>0),1/('9   Trucks'!$AR91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D91,2)=\"Tk\",'9   Trucks'!$AS91>0),1/('9   Trucks'!$AS91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D91,2)=\"Tk\",'9   Trucks'!$AT91>0),1/('9   Trucks'!$AT91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D91,2)=\"Tk\",'9   Trucks'!$AU91>0),1/('9   Trucks'!$AU91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D91,2)=\"Tk\",'9   Trucks'!$AV91>0),1/('9   Trucks'!$AV91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D91,2)=\"Tk\",'9   Trucks'!$AW91>0),1/('9   Trucks'!$AW91*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D92,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Tk\",IF(K92=0,0,'18 Truck Optimization'!BB92),0)","v":0},{"$f":"IF(AND(B92=\"D\",OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B92=\"D\",LEFT(J92,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L92>0,AQ92*T92*'9   Trucks'!$N92*M92/L92,0)","v":0},{"$f":"IF(AND(B92=\"D\",OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B92=\"D\",LEFT(J92,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Tk\",VLOOKUP(D92,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",VLOOKUP(D92,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(TRUNC(R92/'9   Trucks'!$N92)<TRUNC(S92/'9   Trucks'!$N92),TRUNC(S92/'9   Trucks'!$N92),TRUNC(R92/'9   Trucks'!$N92)),\n0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A92,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A92,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A92,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A92,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A92,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A92,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A92,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A92,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A92,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A92,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A92,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A92,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T92*\nIF(AND(B92=\"D\",OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B92=\"D\",LEFT(J92,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF('9   Trucks'!$Y92>0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$P$2))*AF92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AF92^3 + (VLOOKUP(D92,Equipment[],Equipment!$R$2))*AF92^2+(VLOOKUP(D92,Equipment[],Equipment!$S$2))*AF92+ (VLOOKUP(D92,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$P$2))*AF92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AF92^3 + (VLOOKUP(D92,Equipment[],Equipment!$R$2))*AF92^2+(VLOOKUP(D92,Equipment[],Equipment!$S$2))*AF92+ (VLOOKUP(D92,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y92<0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AF92^4 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AF92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AF92^2+(VLOOKUP(D92,Equipment[],Equipment!$AC$2))*AF92+ (VLOOKUP(D92,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AF92^4 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AF92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AF92^2+(VLOOKUP(D92,Equipment[],Equipment!$AC$2))*AF92+ (VLOOKUP(D92,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF('9   Trucks'!$Z92>0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$P$2))*AG92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AG92^3 + (VLOOKUP(D92,Equipment[],Equipment!$R$2))*AG92^2+(VLOOKUP(D92,Equipment[],Equipment!$S$2))*AG92+ (VLOOKUP(D92,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$P$2))*AG92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AG92^3 + (VLOOKUP(D92,Equipment[],Equipment!$R$2))*AG92^2+(VLOOKUP(D92,Equipment[],Equipment!$S$2))*AG92+ (VLOOKUP(D92,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z92<0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AG92^4 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AG92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AG92^2+(VLOOKUP(D92,Equipment[],Equipment!$AC$2))*AG92+ (VLOOKUP(D92,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AG92^4 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AG92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AG92^2+(VLOOKUP(D92,Equipment[],Equipment!$AC$2))*AG92+ (VLOOKUP(D92,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF('9   Trucks'!$AA92>0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$P$2))*AH92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AH92^3 + (VLOOKUP(D92,Equipment[],Equipment!$R$2))*AH92^2+(VLOOKUP(D92,Equipment[],Equipment!$S$2))*AH92+ (VLOOKUP(D92,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$P$2))*AH92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AH92^3 + (VLOOKUP(D92,Equipment[],Equipment!$R$2))*AH92^2+(VLOOKUP(D92,Equipment[],Equipment!$S$2))*AH92+ (VLOOKUP(D92,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA92<0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AH92^4 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AH92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AH92^2+(VLOOKUP(D92,Equipment[],Equipment!$AC$2))*AH92+ (VLOOKUP(D92,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AH92^4 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AH92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AH92^2+(VLOOKUP(D92,Equipment[],Equipment!$AC$2))*AH92+ (VLOOKUP(D92,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D92,2)=\"Tk\",\nIF('9   Trucks'!$Y92<0,\nIF(((VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$U$2))*AI92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$V$2))*AI92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$W$2))*AI92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$X$2))*AI92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$U$2))*AI92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$V$2))*AI92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$W$2))*AI92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$X$2))*AI92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$Y$2))),\nIF(AND(Y92>0,AI92<6%),1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y92>0,\nIF(((VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AI92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AI92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AI92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AH$2))*AI92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AI92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AI92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AI92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AH$2))*AI92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D92,2)=\"Tk\",\nIF('9   Trucks'!$Z92<0,\nIF(((VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$U$2))*AJ92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$V$2))*AJ92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$W$2))*AJ92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$X$2))*AJ92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$U$2))*AJ92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$V$2))*AJ92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$W$2))*AJ92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$X$2))*AJ92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$Y$2))),\nIF(AND(Z92>0,AJ92<6%),1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z92>0,\nIF(((VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AJ92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AJ92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AJ92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AH$2))*AJ92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AJ92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AJ92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AJ92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AH$2))*AJ92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D92,2)=\"Tk\",\nIF('9   Trucks'!$AA92<0,\nIF(((VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$U$2))*AK92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$V$2))*AK92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$W$2))*AK92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$X$2))*AK92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$U$2))*AK92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$V$2))*AK92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$W$2))*AK92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$X$2))*AK92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$Y$2))),\nIF(AND(AA92>0,AK92<6%),1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA92>0,\nIF(((VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AK92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AK92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AK92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AH$2))*AK92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AK92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AK92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AK92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AH$2))*AK92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D92,2)=\"Tk\",'9   Trucks'!$AR92>0),1/('9   Trucks'!$AR92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D92,2)=\"Tk\",'9   Trucks'!$AS92>0),1/('9   Trucks'!$AS92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D92,2)=\"Tk\",'9   Trucks'!$AT92>0),1/('9   Trucks'!$AT92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D92,2)=\"Tk\",'9   Trucks'!$AU92>0),1/('9   Trucks'!$AU92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D92,2)=\"Tk\",'9   Trucks'!$AV92>0),1/('9   Trucks'!$AV92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D92,2)=\"Tk\",'9   Trucks'!$AW92>0),1/('9   Trucks'!$AW92*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D93,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Tk\",IF(K93=0,0,'18 Truck Optimization'!BB93),0)","v":0},{"$f":"IF(AND(B93=\"D\",OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B93=\"D\",LEFT(J93,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L93>0,AQ93*T93*'9   Trucks'!$N93*M93/L93,0)","v":0},{"$f":"IF(AND(B93=\"D\",OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B93=\"D\",LEFT(J93,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Tk\",VLOOKUP(D93,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",VLOOKUP(D93,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(TRUNC(R93/'9   Trucks'!$N93)<TRUNC(S93/'9   Trucks'!$N93),TRUNC(S93/'9   Trucks'!$N93),TRUNC(R93/'9   Trucks'!$N93)),\n0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A93,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A93,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A93,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A93,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A93,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A93,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A93,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A93,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A93,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A93,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A93,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A93,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T93*\nIF(AND(B93=\"D\",OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B93=\"D\",LEFT(J93,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF('9   Trucks'!$Y93>0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$P$2))*AF93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AF93^3 + (VLOOKUP(D93,Equipment[],Equipment!$R$2))*AF93^2+(VLOOKUP(D93,Equipment[],Equipment!$S$2))*AF93+ (VLOOKUP(D93,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$P$2))*AF93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AF93^3 + (VLOOKUP(D93,Equipment[],Equipment!$R$2))*AF93^2+(VLOOKUP(D93,Equipment[],Equipment!$S$2))*AF93+ (VLOOKUP(D93,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y93<0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AF93^4 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AF93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AF93^2+(VLOOKUP(D93,Equipment[],Equipment!$AC$2))*AF93+ (VLOOKUP(D93,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AF93^4 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AF93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AF93^2+(VLOOKUP(D93,Equipment[],Equipment!$AC$2))*AF93+ (VLOOKUP(D93,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF('9   Trucks'!$Z93>0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$P$2))*AG93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AG93^3 + (VLOOKUP(D93,Equipment[],Equipment!$R$2))*AG93^2+(VLOOKUP(D93,Equipment[],Equipment!$S$2))*AG93+ (VLOOKUP(D93,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$P$2))*AG93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AG93^3 + (VLOOKUP(D93,Equipment[],Equipment!$R$2))*AG93^2+(VLOOKUP(D93,Equipment[],Equipment!$S$2))*AG93+ (VLOOKUP(D93,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z93<0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AG93^4 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AG93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AG93^2+(VLOOKUP(D93,Equipment[],Equipment!$AC$2))*AG93+ (VLOOKUP(D93,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AG93^4 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AG93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AG93^2+(VLOOKUP(D93,Equipment[],Equipment!$AC$2))*AG93+ (VLOOKUP(D93,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF('9   Trucks'!$AA93>0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$P$2))*AH93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AH93^3 + (VLOOKUP(D93,Equipment[],Equipment!$R$2))*AH93^2+(VLOOKUP(D93,Equipment[],Equipment!$S$2))*AH93+ (VLOOKUP(D93,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$P$2))*AH93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AH93^3 + (VLOOKUP(D93,Equipment[],Equipment!$R$2))*AH93^2+(VLOOKUP(D93,Equipment[],Equipment!$S$2))*AH93+ (VLOOKUP(D93,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA93<0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AH93^4 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AH93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AH93^2+(VLOOKUP(D93,Equipment[],Equipment!$AC$2))*AH93+ (VLOOKUP(D93,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AH93^4 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AH93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AH93^2+(VLOOKUP(D93,Equipment[],Equipment!$AC$2))*AH93+ (VLOOKUP(D93,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D93,2)=\"Tk\",\nIF('9   Trucks'!$Y93<0,\nIF(((VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$U$2))*AI93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$V$2))*AI93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$W$2))*AI93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$X$2))*AI93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$U$2))*AI93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$V$2))*AI93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$W$2))*AI93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$X$2))*AI93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$Y$2))),\nIF(AND(Y93>0,AI93<6%),1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y93>0,\nIF(((VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AI93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AI93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AI93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AH$2))*AI93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AI93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AI93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AI93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AH$2))*AI93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D93,2)=\"Tk\",\nIF('9   Trucks'!$Z93<0,\nIF(((VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$U$2))*AJ93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$V$2))*AJ93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$W$2))*AJ93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$X$2))*AJ93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$U$2))*AJ93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$V$2))*AJ93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$W$2))*AJ93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$X$2))*AJ93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$Y$2))),\nIF(AND(Z93>0,AJ93<6%),1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z93>0,\nIF(((VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AJ93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AJ93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AJ93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AH$2))*AJ93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AJ93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AJ93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AJ93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AH$2))*AJ93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D93,2)=\"Tk\",\nIF('9   Trucks'!$AA93<0,\nIF(((VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$U$2))*AK93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$V$2))*AK93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$W$2))*AK93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$X$2))*AK93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$U$2))*AK93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$V$2))*AK93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$W$2))*AK93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$X$2))*AK93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$Y$2))),\nIF(AND(AA93>0,AK93<6%),1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA93>0,\nIF(((VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AK93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AK93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AK93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AH$2))*AK93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AK93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AK93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AK93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AH$2))*AK93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D93,2)=\"Tk\",'9   Trucks'!$AR93>0),1/('9   Trucks'!$AR93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D93,2)=\"Tk\",'9   Trucks'!$AS93>0),1/('9   Trucks'!$AS93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D93,2)=\"Tk\",'9   Trucks'!$AT93>0),1/('9   Trucks'!$AT93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D93,2)=\"Tk\",'9   Trucks'!$AU93>0),1/('9   Trucks'!$AU93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D93,2)=\"Tk\",'9   Trucks'!$AV93>0),1/('9   Trucks'!$AV93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D93,2)=\"Tk\",'9   Trucks'!$AW93>0),1/('9   Trucks'!$AW93*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D94,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Tk\",IF(K94=0,0,'18 Truck Optimization'!BB94),0)","v":0},{"$f":"IF(AND(B94=\"D\",OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B94=\"D\",LEFT(J94,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L94>0,AQ94*T94*'9   Trucks'!$N94*M94/L94,0)","v":0},{"$f":"IF(AND(B94=\"D\",OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B94=\"D\",LEFT(J94,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Tk\",VLOOKUP(D94,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",VLOOKUP(D94,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(TRUNC(R94/'9   Trucks'!$N94)<TRUNC(S94/'9   Trucks'!$N94),TRUNC(S94/'9   Trucks'!$N94),TRUNC(R94/'9   Trucks'!$N94)),\n0)","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A94,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A94,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A94,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A94,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A94,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A94,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A94,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A94,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A94,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A94,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A94,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A94,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T94*\nIF(AND(B94=\"D\",OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B94=\"D\",LEFT(J94,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF('9   Trucks'!$Y94>0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$P$2))*AF94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AF94^3 + (VLOOKUP(D94,Equipment[],Equipment!$R$2))*AF94^2+(VLOOKUP(D94,Equipment[],Equipment!$S$2))*AF94+ (VLOOKUP(D94,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$P$2))*AF94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AF94^3 + (VLOOKUP(D94,Equipment[],Equipment!$R$2))*AF94^2+(VLOOKUP(D94,Equipment[],Equipment!$S$2))*AF94+ (VLOOKUP(D94,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y94<0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AF94^4 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AF94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AF94^2+(VLOOKUP(D94,Equipment[],Equipment!$AC$2))*AF94+ (VLOOKUP(D94,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AF94^4 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AF94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AF94^2+(VLOOKUP(D94,Equipment[],Equipment!$AC$2))*AF94+ (VLOOKUP(D94,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF('9   Trucks'!$Z94>0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$P$2))*AG94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AG94^3 + (VLOOKUP(D94,Equipment[],Equipment!$R$2))*AG94^2+(VLOOKUP(D94,Equipment[],Equipment!$S$2))*AG94+ (VLOOKUP(D94,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$P$2))*AG94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AG94^3 + (VLOOKUP(D94,Equipment[],Equipment!$R$2))*AG94^2+(VLOOKUP(D94,Equipment[],Equipment!$S$2))*AG94+ (VLOOKUP(D94,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z94<0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AG94^4 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AG94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AG94^2+(VLOOKUP(D94,Equipment[],Equipment!$AC$2))*AG94+ (VLOOKUP(D94,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AG94^4 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AG94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AG94^2+(VLOOKUP(D94,Equipment[],Equipment!$AC$2))*AG94+ (VLOOKUP(D94,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF('9   Trucks'!$AA94>0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$P$2))*AH94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AH94^3 + (VLOOKUP(D94,Equipment[],Equipment!$R$2))*AH94^2+(VLOOKUP(D94,Equipment[],Equipment!$S$2))*AH94+ (VLOOKUP(D94,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$P$2))*AH94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AH94^3 + (VLOOKUP(D94,Equipment[],Equipment!$R$2))*AH94^2+(VLOOKUP(D94,Equipment[],Equipment!$S$2))*AH94+ (VLOOKUP(D94,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA94<0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AH94^4 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AH94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AH94^2+(VLOOKUP(D94,Equipment[],Equipment!$AC$2))*AH94+ (VLOOKUP(D94,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AH94^4 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AH94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AH94^2+(VLOOKUP(D94,Equipment[],Equipment!$AC$2))*AH94+ (VLOOKUP(D94,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D94,2)=\"Tk\",\nIF('9   Trucks'!$Y94<0,\nIF(((VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$U$2))*AI94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$V$2))*AI94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$W$2))*AI94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$X$2))*AI94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$U$2))*AI94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$V$2))*AI94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$W$2))*AI94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$X$2))*AI94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$Y$2))),\nIF(AND(Y94>0,AI94<6%),1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y94>0,\nIF(((VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AI94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AI94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AI94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AH$2))*AI94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AI94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AI94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AI94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AH$2))*AI94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D94,2)=\"Tk\",\nIF('9   Trucks'!$Z94<0,\nIF(((VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$U$2))*AJ94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$V$2))*AJ94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$W$2))*AJ94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$X$2))*AJ94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$U$2))*AJ94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$V$2))*AJ94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$W$2))*AJ94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$X$2))*AJ94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$Y$2))),\nIF(AND(Z94>0,AJ94<6%),1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z94>0,\nIF(((VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AJ94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AJ94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AJ94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AH$2))*AJ94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AJ94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AJ94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AJ94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AH$2))*AJ94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D94,2)=\"Tk\",\nIF('9   Trucks'!$AA94<0,\nIF(((VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$U$2))*AK94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$V$2))*AK94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$W$2))*AK94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$X$2))*AK94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$U$2))*AK94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$V$2))*AK94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$W$2))*AK94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$X$2))*AK94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$Y$2))),\nIF(AND(AA94>0,AK94<6%),1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA94>0,\nIF(((VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AK94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AK94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AK94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AH$2))*AK94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AK94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AK94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AK94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AH$2))*AK94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D94,2)=\"Tk\",'9   Trucks'!$AR94>0),1/('9   Trucks'!$AR94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D94,2)=\"Tk\",'9   Trucks'!$AS94>0),1/('9   Trucks'!$AS94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D94,2)=\"Tk\",'9   Trucks'!$AT94>0),1/('9   Trucks'!$AT94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D94,2)=\"Tk\",'9   Trucks'!$AU94>0),1/('9   Trucks'!$AU94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D94,2)=\"Tk\",'9   Trucks'!$AV94>0),1/('9   Trucks'!$AV94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D94,2)=\"Tk\",'9   Trucks'!$AW94>0),1/('9   Trucks'!$AW94*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D95,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Tk\",IF(K95=0,0,'18 Truck Optimization'!BB95),0)","v":0},{"$f":"IF(AND(B95=\"D\",OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B95=\"D\",LEFT(J95,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L95>0,AQ95*T95*'9   Trucks'!$N95*M95/L95,0)","v":0},{"$f":"IF(AND(B95=\"D\",OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B95=\"D\",LEFT(J95,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Tk\",VLOOKUP(D95,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",VLOOKUP(D95,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(TRUNC(R95/'9   Trucks'!$N95)<TRUNC(S95/'9   Trucks'!$N95),TRUNC(S95/'9   Trucks'!$N95),TRUNC(R95/'9   Trucks'!$N95)),\n0)","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A95,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A95,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A95,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A95,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A95,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A95,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A95,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A95,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A95,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A95,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A95,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A95,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T95*\nIF(AND(B95=\"D\",OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B95=\"D\",LEFT(J95,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF('9   Trucks'!$Y95>0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$P$2))*AF95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AF95^3 + (VLOOKUP(D95,Equipment[],Equipment!$R$2))*AF95^2+(VLOOKUP(D95,Equipment[],Equipment!$S$2))*AF95+ (VLOOKUP(D95,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$P$2))*AF95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AF95^3 + (VLOOKUP(D95,Equipment[],Equipment!$R$2))*AF95^2+(VLOOKUP(D95,Equipment[],Equipment!$S$2))*AF95+ (VLOOKUP(D95,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y95<0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AF95^4 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AF95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AF95^2+(VLOOKUP(D95,Equipment[],Equipment!$AC$2))*AF95+ (VLOOKUP(D95,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AF95^4 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AF95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AF95^2+(VLOOKUP(D95,Equipment[],Equipment!$AC$2))*AF95+ (VLOOKUP(D95,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF('9   Trucks'!$Z95>0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$P$2))*AG95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AG95^3 + (VLOOKUP(D95,Equipment[],Equipment!$R$2))*AG95^2+(VLOOKUP(D95,Equipment[],Equipment!$S$2))*AG95+ (VLOOKUP(D95,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$P$2))*AG95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AG95^3 + (VLOOKUP(D95,Equipment[],Equipment!$R$2))*AG95^2+(VLOOKUP(D95,Equipment[],Equipment!$S$2))*AG95+ (VLOOKUP(D95,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z95<0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AG95^4 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AG95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AG95^2+(VLOOKUP(D95,Equipment[],Equipment!$AC$2))*AG95+ (VLOOKUP(D95,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AG95^4 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AG95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AG95^2+(VLOOKUP(D95,Equipment[],Equipment!$AC$2))*AG95+ (VLOOKUP(D95,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF('9   Trucks'!$AA95>0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$P$2))*AH95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AH95^3 + (VLOOKUP(D95,Equipment[],Equipment!$R$2))*AH95^2+(VLOOKUP(D95,Equipment[],Equipment!$S$2))*AH95+ (VLOOKUP(D95,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$P$2))*AH95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AH95^3 + (VLOOKUP(D95,Equipment[],Equipment!$R$2))*AH95^2+(VLOOKUP(D95,Equipment[],Equipment!$S$2))*AH95+ (VLOOKUP(D95,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA95<0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AH95^4 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AH95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AH95^2+(VLOOKUP(D95,Equipment[],Equipment!$AC$2))*AH95+ (VLOOKUP(D95,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AH95^4 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AH95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AH95^2+(VLOOKUP(D95,Equipment[],Equipment!$AC$2))*AH95+ (VLOOKUP(D95,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D95,2)=\"Tk\",\nIF('9   Trucks'!$Y95<0,\nIF(((VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$U$2))*AI95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$V$2))*AI95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$W$2))*AI95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$X$2))*AI95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$U$2))*AI95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$V$2))*AI95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$W$2))*AI95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$X$2))*AI95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$Y$2))),\nIF(AND(Y95>0,AI95<6%),1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y95>0,\nIF(((VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AI95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AI95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AI95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AH$2))*AI95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AI95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AI95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AI95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AH$2))*AI95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D95,2)=\"Tk\",\nIF('9   Trucks'!$Z95<0,\nIF(((VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$U$2))*AJ95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$V$2))*AJ95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$W$2))*AJ95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$X$2))*AJ95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$U$2))*AJ95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$V$2))*AJ95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$W$2))*AJ95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$X$2))*AJ95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$Y$2))),\nIF(AND(Z95>0,AJ95<6%),1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z95>0,\nIF(((VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AJ95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AJ95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AJ95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AH$2))*AJ95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AJ95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AJ95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AJ95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AH$2))*AJ95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D95,2)=\"Tk\",\nIF('9   Trucks'!$AA95<0,\nIF(((VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$U$2))*AK95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$V$2))*AK95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$W$2))*AK95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$X$2))*AK95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$U$2))*AK95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$V$2))*AK95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$W$2))*AK95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$X$2))*AK95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$Y$2))),\nIF(AND(AA95>0,AK95<6%),1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA95>0,\nIF(((VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AK95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AK95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AK95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AH$2))*AK95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AK95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AK95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AK95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AH$2))*AK95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D95,2)=\"Tk\",'9   Trucks'!$AR95>0),1/('9   Trucks'!$AR95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D95,2)=\"Tk\",'9   Trucks'!$AS95>0),1/('9   Trucks'!$AS95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D95,2)=\"Tk\",'9   Trucks'!$AT95>0),1/('9   Trucks'!$AT95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D95,2)=\"Tk\",'9   Trucks'!$AU95>0),1/('9   Trucks'!$AU95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D95,2)=\"Tk\",'9   Trucks'!$AV95>0),1/('9   Trucks'!$AV95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D95,2)=\"Tk\",'9   Trucks'!$AW95>0),1/('9   Trucks'!$AW95*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D96,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Tk\",IF(K96=0,0,'18 Truck Optimization'!BB96),0)","v":0},{"$f":"IF(AND(B96=\"D\",OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B96=\"D\",LEFT(J96,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L96>0,AQ96*T96*'9   Trucks'!$N96*M96/L96,0)","v":0},{"$f":"IF(AND(B96=\"D\",OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B96=\"D\",LEFT(J96,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Tk\",VLOOKUP(D96,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",VLOOKUP(D96,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(TRUNC(R96/'9   Trucks'!$N96)<TRUNC(S96/'9   Trucks'!$N96),TRUNC(S96/'9   Trucks'!$N96),TRUNC(R96/'9   Trucks'!$N96)),\n0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A96,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A96,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A96,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A96,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A96,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A96,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A96,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A96,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A96,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A96,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A96,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A96,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T96*\nIF(AND(B96=\"D\",OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B96=\"D\",LEFT(J96,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF('9   Trucks'!$Y96>0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$P$2))*AF96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AF96^3 + (VLOOKUP(D96,Equipment[],Equipment!$R$2))*AF96^2+(VLOOKUP(D96,Equipment[],Equipment!$S$2))*AF96+ (VLOOKUP(D96,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$P$2))*AF96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AF96^3 + (VLOOKUP(D96,Equipment[],Equipment!$R$2))*AF96^2+(VLOOKUP(D96,Equipment[],Equipment!$S$2))*AF96+ (VLOOKUP(D96,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y96<0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AF96^4 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AF96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AF96^2+(VLOOKUP(D96,Equipment[],Equipment!$AC$2))*AF96+ (VLOOKUP(D96,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AF96^4 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AF96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AF96^2+(VLOOKUP(D96,Equipment[],Equipment!$AC$2))*AF96+ (VLOOKUP(D96,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF('9   Trucks'!$Z96>0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$P$2))*AG96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AG96^3 + (VLOOKUP(D96,Equipment[],Equipment!$R$2))*AG96^2+(VLOOKUP(D96,Equipment[],Equipment!$S$2))*AG96+ (VLOOKUP(D96,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$P$2))*AG96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AG96^3 + (VLOOKUP(D96,Equipment[],Equipment!$R$2))*AG96^2+(VLOOKUP(D96,Equipment[],Equipment!$S$2))*AG96+ (VLOOKUP(D96,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z96<0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AG96^4 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AG96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AG96^2+(VLOOKUP(D96,Equipment[],Equipment!$AC$2))*AG96+ (VLOOKUP(D96,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AG96^4 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AG96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AG96^2+(VLOOKUP(D96,Equipment[],Equipment!$AC$2))*AG96+ (VLOOKUP(D96,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF('9   Trucks'!$AA96>0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$P$2))*AH96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AH96^3 + (VLOOKUP(D96,Equipment[],Equipment!$R$2))*AH96^2+(VLOOKUP(D96,Equipment[],Equipment!$S$2))*AH96+ (VLOOKUP(D96,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$P$2))*AH96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AH96^3 + (VLOOKUP(D96,Equipment[],Equipment!$R$2))*AH96^2+(VLOOKUP(D96,Equipment[],Equipment!$S$2))*AH96+ (VLOOKUP(D96,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA96<0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AH96^4 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AH96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AH96^2+(VLOOKUP(D96,Equipment[],Equipment!$AC$2))*AH96+ (VLOOKUP(D96,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AH96^4 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AH96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AH96^2+(VLOOKUP(D96,Equipment[],Equipment!$AC$2))*AH96+ (VLOOKUP(D96,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D96,2)=\"Tk\",\nIF('9   Trucks'!$Y96<0,\nIF(((VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$U$2))*AI96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$V$2))*AI96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$W$2))*AI96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$X$2))*AI96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$U$2))*AI96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$V$2))*AI96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$W$2))*AI96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$X$2))*AI96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$Y$2))),\nIF(AND(Y96>0,AI96<6%),1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y96>0,\nIF(((VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AI96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AI96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AI96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AH$2))*AI96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AI96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AI96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AI96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AH$2))*AI96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D96,2)=\"Tk\",\nIF('9   Trucks'!$Z96<0,\nIF(((VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$U$2))*AJ96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$V$2))*AJ96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$W$2))*AJ96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$X$2))*AJ96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$U$2))*AJ96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$V$2))*AJ96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$W$2))*AJ96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$X$2))*AJ96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$Y$2))),\nIF(AND(Z96>0,AJ96<6%),1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z96>0,\nIF(((VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AJ96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AJ96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AJ96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AH$2))*AJ96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AJ96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AJ96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AJ96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AH$2))*AJ96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D96,2)=\"Tk\",\nIF('9   Trucks'!$AA96<0,\nIF(((VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$U$2))*AK96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$V$2))*AK96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$W$2))*AK96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$X$2))*AK96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$U$2))*AK96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$V$2))*AK96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$W$2))*AK96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$X$2))*AK96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$Y$2))),\nIF(AND(AA96>0,AK96<6%),1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA96>0,\nIF(((VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AK96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AK96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AK96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AH$2))*AK96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AK96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AK96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AK96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AH$2))*AK96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D96,2)=\"Tk\",'9   Trucks'!$AR96>0),1/('9   Trucks'!$AR96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D96,2)=\"Tk\",'9   Trucks'!$AS96>0),1/('9   Trucks'!$AS96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D96,2)=\"Tk\",'9   Trucks'!$AT96>0),1/('9   Trucks'!$AT96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D96,2)=\"Tk\",'9   Trucks'!$AU96>0),1/('9   Trucks'!$AU96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D96,2)=\"Tk\",'9   Trucks'!$AV96>0),1/('9   Trucks'!$AV96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D96,2)=\"Tk\",'9   Trucks'!$AW96>0),1/('9   Trucks'!$AW96*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D97,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Tk\",IF(K97=0,0,'18 Truck Optimization'!BB97),0)","v":0},{"$f":"IF(AND(B97=\"D\",OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B97=\"D\",LEFT(J97,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L97>0,AQ97*T97*'9   Trucks'!$N97*M97/L97,0)","v":0},{"$f":"IF(AND(B97=\"D\",OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B97=\"D\",LEFT(J97,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Tk\",VLOOKUP(D97,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",VLOOKUP(D97,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(TRUNC(R97/'9   Trucks'!$N97)<TRUNC(S97/'9   Trucks'!$N97),TRUNC(S97/'9   Trucks'!$N97),TRUNC(R97/'9   Trucks'!$N97)),\n0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A97,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A97,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A97,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A97,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A97,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A97,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A97,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A97,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A97,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A97,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A97,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A97,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T97*\nIF(AND(B97=\"D\",OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B97=\"D\",LEFT(J97,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF('9   Trucks'!$Y97>0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$P$2))*AF97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AF97^3 + (VLOOKUP(D97,Equipment[],Equipment!$R$2))*AF97^2+(VLOOKUP(D97,Equipment[],Equipment!$S$2))*AF97+ (VLOOKUP(D97,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$P$2))*AF97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AF97^3 + (VLOOKUP(D97,Equipment[],Equipment!$R$2))*AF97^2+(VLOOKUP(D97,Equipment[],Equipment!$S$2))*AF97+ (VLOOKUP(D97,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y97<0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AF97^4 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AF97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AF97^2+(VLOOKUP(D97,Equipment[],Equipment!$AC$2))*AF97+ (VLOOKUP(D97,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AF97^4 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AF97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AF97^2+(VLOOKUP(D97,Equipment[],Equipment!$AC$2))*AF97+ (VLOOKUP(D97,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF('9   Trucks'!$Z97>0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$P$2))*AG97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AG97^3 + (VLOOKUP(D97,Equipment[],Equipment!$R$2))*AG97^2+(VLOOKUP(D97,Equipment[],Equipment!$S$2))*AG97+ (VLOOKUP(D97,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$P$2))*AG97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AG97^3 + (VLOOKUP(D97,Equipment[],Equipment!$R$2))*AG97^2+(VLOOKUP(D97,Equipment[],Equipment!$S$2))*AG97+ (VLOOKUP(D97,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z97<0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AG97^4 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AG97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AG97^2+(VLOOKUP(D97,Equipment[],Equipment!$AC$2))*AG97+ (VLOOKUP(D97,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AG97^4 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AG97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AG97^2+(VLOOKUP(D97,Equipment[],Equipment!$AC$2))*AG97+ (VLOOKUP(D97,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF('9   Trucks'!$AA97>0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$P$2))*AH97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AH97^3 + (VLOOKUP(D97,Equipment[],Equipment!$R$2))*AH97^2+(VLOOKUP(D97,Equipment[],Equipment!$S$2))*AH97+ (VLOOKUP(D97,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$P$2))*AH97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AH97^3 + (VLOOKUP(D97,Equipment[],Equipment!$R$2))*AH97^2+(VLOOKUP(D97,Equipment[],Equipment!$S$2))*AH97+ (VLOOKUP(D97,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA97<0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AH97^4 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AH97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AH97^2+(VLOOKUP(D97,Equipment[],Equipment!$AC$2))*AH97+ (VLOOKUP(D97,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AH97^4 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AH97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AH97^2+(VLOOKUP(D97,Equipment[],Equipment!$AC$2))*AH97+ (VLOOKUP(D97,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D97,2)=\"Tk\",\nIF('9   Trucks'!$Y97<0,\nIF(((VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$U$2))*AI97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$V$2))*AI97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$W$2))*AI97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$X$2))*AI97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$U$2))*AI97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$V$2))*AI97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$W$2))*AI97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$X$2))*AI97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$Y$2))),\nIF(AND(Y97>0,AI97<6%),1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y97>0,\nIF(((VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AI97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AI97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AI97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AH$2))*AI97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AI97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AI97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AI97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AH$2))*AI97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D97,2)=\"Tk\",\nIF('9   Trucks'!$Z97<0,\nIF(((VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$U$2))*AJ97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$V$2))*AJ97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$W$2))*AJ97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$X$2))*AJ97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$U$2))*AJ97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$V$2))*AJ97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$W$2))*AJ97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$X$2))*AJ97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$Y$2))),\nIF(AND(Z97>0,AJ97<6%),1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z97>0,\nIF(((VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AJ97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AJ97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AJ97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AH$2))*AJ97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AJ97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AJ97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AJ97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AH$2))*AJ97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D97,2)=\"Tk\",\nIF('9   Trucks'!$AA97<0,\nIF(((VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$U$2))*AK97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$V$2))*AK97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$W$2))*AK97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$X$2))*AK97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$U$2))*AK97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$V$2))*AK97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$W$2))*AK97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$X$2))*AK97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$Y$2))),\nIF(AND(AA97>0,AK97<6%),1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA97>0,\nIF(((VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AK97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AK97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AK97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AH$2))*AK97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AK97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AK97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AK97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AH$2))*AK97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D97,2)=\"Tk\",'9   Trucks'!$AR97>0),1/('9   Trucks'!$AR97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D97,2)=\"Tk\",'9   Trucks'!$AS97>0),1/('9   Trucks'!$AS97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D97,2)=\"Tk\",'9   Trucks'!$AT97>0),1/('9   Trucks'!$AT97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D97,2)=\"Tk\",'9   Trucks'!$AU97>0),1/('9   Trucks'!$AU97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D97,2)=\"Tk\",'9   Trucks'!$AV97>0),1/('9   Trucks'!$AV97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D97,2)=\"Tk\",'9   Trucks'!$AW97>0),1/('9   Trucks'!$AW97*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D98,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Tk\",IF(K98=0,0,'18 Truck Optimization'!BB98),0)","v":0},{"$f":"IF(AND(B98=\"D\",OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B98=\"D\",LEFT(J98,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L98>0,AQ98*T98*'9   Trucks'!$N98*M98/L98,0)","v":0},{"$f":"IF(AND(B98=\"D\",OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B98=\"D\",LEFT(J98,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Tk\",VLOOKUP(D98,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",VLOOKUP(D98,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(TRUNC(R98/'9   Trucks'!$N98)<TRUNC(S98/'9   Trucks'!$N98),TRUNC(S98/'9   Trucks'!$N98),TRUNC(R98/'9   Trucks'!$N98)),\n0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A98,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A98,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A98,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A98,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A98,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A98,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A98,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A98,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A98,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A98,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A98,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A98,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T98*\nIF(AND(B98=\"D\",OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B98=\"D\",LEFT(J98,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF('9   Trucks'!$Y98>0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$P$2))*AF98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AF98^3 + (VLOOKUP(D98,Equipment[],Equipment!$R$2))*AF98^2+(VLOOKUP(D98,Equipment[],Equipment!$S$2))*AF98+ (VLOOKUP(D98,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$P$2))*AF98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AF98^3 + (VLOOKUP(D98,Equipment[],Equipment!$R$2))*AF98^2+(VLOOKUP(D98,Equipment[],Equipment!$S$2))*AF98+ (VLOOKUP(D98,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y98<0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AF98^4 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AF98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AF98^2+(VLOOKUP(D98,Equipment[],Equipment!$AC$2))*AF98+ (VLOOKUP(D98,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AF98^4 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AF98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AF98^2+(VLOOKUP(D98,Equipment[],Equipment!$AC$2))*AF98+ (VLOOKUP(D98,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF('9   Trucks'!$Z98>0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$P$2))*AG98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AG98^3 + (VLOOKUP(D98,Equipment[],Equipment!$R$2))*AG98^2+(VLOOKUP(D98,Equipment[],Equipment!$S$2))*AG98+ (VLOOKUP(D98,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$P$2))*AG98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AG98^3 + (VLOOKUP(D98,Equipment[],Equipment!$R$2))*AG98^2+(VLOOKUP(D98,Equipment[],Equipment!$S$2))*AG98+ (VLOOKUP(D98,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z98<0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AG98^4 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AG98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AG98^2+(VLOOKUP(D98,Equipment[],Equipment!$AC$2))*AG98+ (VLOOKUP(D98,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AG98^4 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AG98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AG98^2+(VLOOKUP(D98,Equipment[],Equipment!$AC$2))*AG98+ (VLOOKUP(D98,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF('9   Trucks'!$AA98>0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$P$2))*AH98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AH98^3 + (VLOOKUP(D98,Equipment[],Equipment!$R$2))*AH98^2+(VLOOKUP(D98,Equipment[],Equipment!$S$2))*AH98+ (VLOOKUP(D98,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$P$2))*AH98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AH98^3 + (VLOOKUP(D98,Equipment[],Equipment!$R$2))*AH98^2+(VLOOKUP(D98,Equipment[],Equipment!$S$2))*AH98+ (VLOOKUP(D98,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA98<0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AH98^4 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AH98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AH98^2+(VLOOKUP(D98,Equipment[],Equipment!$AC$2))*AH98+ (VLOOKUP(D98,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AH98^4 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AH98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AH98^2+(VLOOKUP(D98,Equipment[],Equipment!$AC$2))*AH98+ (VLOOKUP(D98,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D98,2)=\"Tk\",\nIF('9   Trucks'!$Y98<0,\nIF(((VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$U$2))*AI98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$V$2))*AI98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$W$2))*AI98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$X$2))*AI98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$U$2))*AI98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$V$2))*AI98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$W$2))*AI98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$X$2))*AI98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$Y$2))),\nIF(AND(Y98>0,AI98<6%),1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y98>0,\nIF(((VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AI98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AI98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AI98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AH$2))*AI98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AI98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AI98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AI98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AH$2))*AI98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D98,2)=\"Tk\",\nIF('9   Trucks'!$Z98<0,\nIF(((VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$U$2))*AJ98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$V$2))*AJ98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$W$2))*AJ98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$X$2))*AJ98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$U$2))*AJ98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$V$2))*AJ98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$W$2))*AJ98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$X$2))*AJ98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$Y$2))),\nIF(AND(Z98>0,AJ98<6%),1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z98>0,\nIF(((VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AJ98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AJ98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AJ98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AH$2))*AJ98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AJ98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AJ98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AJ98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AH$2))*AJ98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D98,2)=\"Tk\",\nIF('9   Trucks'!$AA98<0,\nIF(((VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$U$2))*AK98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$V$2))*AK98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$W$2))*AK98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$X$2))*AK98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$U$2))*AK98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$V$2))*AK98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$W$2))*AK98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$X$2))*AK98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$Y$2))),\nIF(AND(AA98>0,AK98<6%),1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA98>0,\nIF(((VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AK98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AK98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AK98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AH$2))*AK98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AK98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AK98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AK98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AH$2))*AK98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D98,2)=\"Tk\",'9   Trucks'!$AR98>0),1/('9   Trucks'!$AR98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D98,2)=\"Tk\",'9   Trucks'!$AS98>0),1/('9   Trucks'!$AS98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D98,2)=\"Tk\",'9   Trucks'!$AT98>0),1/('9   Trucks'!$AT98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D98,2)=\"Tk\",'9   Trucks'!$AU98>0),1/('9   Trucks'!$AU98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D98,2)=\"Tk\",'9   Trucks'!$AV98>0),1/('9   Trucks'!$AV98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D98,2)=\"Tk\",'9   Trucks'!$AW98>0),1/('9   Trucks'!$AW98*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D99,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Tk\",IF(K99=0,0,'18 Truck Optimization'!BB99),0)","v":0},{"$f":"IF(AND(B99=\"D\",OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B99=\"D\",LEFT(J99,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L99>0,AQ99*T99*'9   Trucks'!$N99*M99/L99,0)","v":0},{"$f":"IF(AND(B99=\"D\",OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B99=\"D\",LEFT(J99,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Tk\",VLOOKUP(D99,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",VLOOKUP(D99,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(TRUNC(R99/'9   Trucks'!$N99)<TRUNC(S99/'9   Trucks'!$N99),TRUNC(S99/'9   Trucks'!$N99),TRUNC(R99/'9   Trucks'!$N99)),\n0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A99,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A99,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A99,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A99,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A99,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A99,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A99,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A99,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A99,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A99,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A99,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A99,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*\nIF(AND(B99=\"D\",OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B99=\"D\",LEFT(J99,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF('9   Trucks'!$Y99>0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$P$2))*AF99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AF99^3 + (VLOOKUP(D99,Equipment[],Equipment!$R$2))*AF99^2+(VLOOKUP(D99,Equipment[],Equipment!$S$2))*AF99+ (VLOOKUP(D99,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$P$2))*AF99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AF99^3 + (VLOOKUP(D99,Equipment[],Equipment!$R$2))*AF99^2+(VLOOKUP(D99,Equipment[],Equipment!$S$2))*AF99+ (VLOOKUP(D99,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y99<0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AF99^4 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AF99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AF99^2+(VLOOKUP(D99,Equipment[],Equipment!$AC$2))*AF99+ (VLOOKUP(D99,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AF99^4 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AF99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AF99^2+(VLOOKUP(D99,Equipment[],Equipment!$AC$2))*AF99+ (VLOOKUP(D99,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF('9   Trucks'!$Z99>0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$P$2))*AG99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AG99^3 + (VLOOKUP(D99,Equipment[],Equipment!$R$2))*AG99^2+(VLOOKUP(D99,Equipment[],Equipment!$S$2))*AG99+ (VLOOKUP(D99,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$P$2))*AG99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AG99^3 + (VLOOKUP(D99,Equipment[],Equipment!$R$2))*AG99^2+(VLOOKUP(D99,Equipment[],Equipment!$S$2))*AG99+ (VLOOKUP(D99,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z99<0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AG99^4 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AG99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AG99^2+(VLOOKUP(D99,Equipment[],Equipment!$AC$2))*AG99+ (VLOOKUP(D99,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AG99^4 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AG99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AG99^2+(VLOOKUP(D99,Equipment[],Equipment!$AC$2))*AG99+ (VLOOKUP(D99,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF('9   Trucks'!$AA99>0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$P$2))*AH99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AH99^3 + (VLOOKUP(D99,Equipment[],Equipment!$R$2))*AH99^2+(VLOOKUP(D99,Equipment[],Equipment!$S$2))*AH99+ (VLOOKUP(D99,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$P$2))*AH99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AH99^3 + (VLOOKUP(D99,Equipment[],Equipment!$R$2))*AH99^2+(VLOOKUP(D99,Equipment[],Equipment!$S$2))*AH99+ (VLOOKUP(D99,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA99<0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AH99^4 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AH99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AH99^2+(VLOOKUP(D99,Equipment[],Equipment!$AC$2))*AH99+ (VLOOKUP(D99,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AH99^4 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AH99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AH99^2+(VLOOKUP(D99,Equipment[],Equipment!$AC$2))*AH99+ (VLOOKUP(D99,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D99,2)=\"Tk\",\nIF('9   Trucks'!$Y99<0,\nIF(((VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$U$2))*AI99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$V$2))*AI99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$W$2))*AI99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$X$2))*AI99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$U$2))*AI99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$V$2))*AI99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$W$2))*AI99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$X$2))*AI99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$Y$2))),\nIF(AND(Y99>0,AI99<6%),1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y99>0,\nIF(((VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AI99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AI99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AI99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AH$2))*AI99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AI99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AI99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AI99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AH$2))*AI99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D99,2)=\"Tk\",\nIF('9   Trucks'!$Z99<0,\nIF(((VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$U$2))*AJ99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$V$2))*AJ99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$W$2))*AJ99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$X$2))*AJ99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$U$2))*AJ99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$V$2))*AJ99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$W$2))*AJ99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$X$2))*AJ99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$Y$2))),\nIF(AND(Z99>0,AJ99<6%),1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z99>0,\nIF(((VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AJ99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AJ99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AJ99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AH$2))*AJ99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AJ99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AJ99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AJ99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AH$2))*AJ99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D99,2)=\"Tk\",\nIF('9   Trucks'!$AA99<0,\nIF(((VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$U$2))*AK99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$V$2))*AK99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$W$2))*AK99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$X$2))*AK99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$U$2))*AK99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$V$2))*AK99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$W$2))*AK99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$X$2))*AK99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$Y$2))),\nIF(AND(AA99>0,AK99<6%),1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA99>0,\nIF(((VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AK99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AK99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AK99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AH$2))*AK99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AK99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AK99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AK99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AH$2))*AK99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D99,2)=\"Tk\",'9   Trucks'!$AR99>0),1/('9   Trucks'!$AR99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D99,2)=\"Tk\",'9   Trucks'!$AS99>0),1/('9   Trucks'!$AS99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D99,2)=\"Tk\",'9   Trucks'!$AT99>0),1/('9   Trucks'!$AT99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D99,2)=\"Tk\",'9   Trucks'!$AU99>0),1/('9   Trucks'!$AU99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D99,2)=\"Tk\",'9   Trucks'!$AV99>0),1/('9   Trucks'!$AV99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D99,2)=\"Tk\",'9   Trucks'!$AW99>0),1/('9   Trucks'!$AW99*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D100,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Tk\",IF(K100=0,0,'18 Truck Optimization'!BB100),0)","v":0},{"$f":"IF(AND(B100=\"D\",OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B100=\"D\",LEFT(J100,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L100>0,AQ100*T100*'9   Trucks'!$N100*M100/L100,0)","v":0},{"$f":"IF(AND(B100=\"D\",OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B100=\"D\",LEFT(J100,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Tk\",VLOOKUP(D100,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",VLOOKUP(D100,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(TRUNC(R100/'9   Trucks'!$N100)<TRUNC(S100/'9   Trucks'!$N100),TRUNC(S100/'9   Trucks'!$N100),TRUNC(R100/'9   Trucks'!$N100)),\n0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A100,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A100,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A100,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A100,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A100,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A100,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A100,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A100,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A100,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A100,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A100,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A100,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T100*\nIF(AND(B100=\"D\",OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B100=\"D\",LEFT(J100,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF('9   Trucks'!$Y100>0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$P$2))*AF100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AF100^3 + (VLOOKUP(D100,Equipment[],Equipment!$R$2))*AF100^2+(VLOOKUP(D100,Equipment[],Equipment!$S$2))*AF100+ (VLOOKUP(D100,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$P$2))*AF100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AF100^3 + (VLOOKUP(D100,Equipment[],Equipment!$R$2))*AF100^2+(VLOOKUP(D100,Equipment[],Equipment!$S$2))*AF100+ (VLOOKUP(D100,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y100<0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AF100^4 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AF100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AF100^2+(VLOOKUP(D100,Equipment[],Equipment!$AC$2))*AF100+ (VLOOKUP(D100,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AF100^4 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AF100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AF100^2+(VLOOKUP(D100,Equipment[],Equipment!$AC$2))*AF100+ (VLOOKUP(D100,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF('9   Trucks'!$Z100>0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$P$2))*AG100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AG100^3 + (VLOOKUP(D100,Equipment[],Equipment!$R$2))*AG100^2+(VLOOKUP(D100,Equipment[],Equipment!$S$2))*AG100+ (VLOOKUP(D100,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$P$2))*AG100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AG100^3 + (VLOOKUP(D100,Equipment[],Equipment!$R$2))*AG100^2+(VLOOKUP(D100,Equipment[],Equipment!$S$2))*AG100+ (VLOOKUP(D100,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z100<0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AG100^4 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AG100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AG100^2+(VLOOKUP(D100,Equipment[],Equipment!$AC$2))*AG100+ (VLOOKUP(D100,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AG100^4 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AG100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AG100^2+(VLOOKUP(D100,Equipment[],Equipment!$AC$2))*AG100+ (VLOOKUP(D100,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF('9   Trucks'!$AA100>0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$P$2))*AH100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AH100^3 + (VLOOKUP(D100,Equipment[],Equipment!$R$2))*AH100^2+(VLOOKUP(D100,Equipment[],Equipment!$S$2))*AH100+ (VLOOKUP(D100,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$P$2))*AH100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AH100^3 + (VLOOKUP(D100,Equipment[],Equipment!$R$2))*AH100^2+(VLOOKUP(D100,Equipment[],Equipment!$S$2))*AH100+ (VLOOKUP(D100,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA100<0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AH100^4 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AH100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AH100^2+(VLOOKUP(D100,Equipment[],Equipment!$AC$2))*AH100+ (VLOOKUP(D100,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AH100^4 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AH100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AH100^2+(VLOOKUP(D100,Equipment[],Equipment!$AC$2))*AH100+ (VLOOKUP(D100,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D100,2)=\"Tk\",\nIF('9   Trucks'!$Y100<0,\nIF(((VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$U$2))*AI100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$V$2))*AI100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$W$2))*AI100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$X$2))*AI100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$U$2))*AI100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$V$2))*AI100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$W$2))*AI100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$X$2))*AI100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$Y$2))),\nIF(AND(Y100>0,AI100<6%),1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y100>0,\nIF(((VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AI100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AI100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AI100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AH$2))*AI100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AI100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AI100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AI100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AH$2))*AI100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D100,2)=\"Tk\",\nIF('9   Trucks'!$Z100<0,\nIF(((VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$U$2))*AJ100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$V$2))*AJ100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$W$2))*AJ100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$X$2))*AJ100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$U$2))*AJ100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$V$2))*AJ100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$W$2))*AJ100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$X$2))*AJ100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$Y$2))),\nIF(AND(Z100>0,AJ100<6%),1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z100>0,\nIF(((VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AJ100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AJ100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AJ100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AH$2))*AJ100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AJ100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AJ100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AJ100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AH$2))*AJ100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D100,2)=\"Tk\",\nIF('9   Trucks'!$AA100<0,\nIF(((VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$U$2))*AK100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$V$2))*AK100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$W$2))*AK100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$X$2))*AK100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$U$2))*AK100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$V$2))*AK100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$W$2))*AK100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$X$2))*AK100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$Y$2))),\nIF(AND(AA100>0,AK100<6%),1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA100>0,\nIF(((VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AK100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AK100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AK100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AH$2))*AK100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AK100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AK100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AK100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AH$2))*AK100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D100,2)=\"Tk\",'9   Trucks'!$AR100>0),1/('9   Trucks'!$AR100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D100,2)=\"Tk\",'9   Trucks'!$AS100>0),1/('9   Trucks'!$AS100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D100,2)=\"Tk\",'9   Trucks'!$AT100>0),1/('9   Trucks'!$AT100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D100,2)=\"Tk\",'9   Trucks'!$AU100>0),1/('9   Trucks'!$AU100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D100,2)=\"Tk\",'9   Trucks'!$AV100>0),1/('9   Trucks'!$AV100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D100,2)=\"Tk\",'9   Trucks'!$AW100>0),1/('9   Trucks'!$AW100*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D101,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Tk\",IF(K101=0,0,'18 Truck Optimization'!BB101),0)","v":0},{"$f":"IF(AND(B101=\"D\",OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B101=\"D\",LEFT(J101,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L101>0,AQ101*T101*'9   Trucks'!$N101*M101/L101,0)","v":0},{"$f":"IF(AND(B101=\"D\",OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B101=\"D\",LEFT(J101,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Tk\",VLOOKUP(D101,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",VLOOKUP(D101,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(TRUNC(R101/'9   Trucks'!$N101)<TRUNC(S101/'9   Trucks'!$N101),TRUNC(S101/'9   Trucks'!$N101),TRUNC(R101/'9   Trucks'!$N101)),\n0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A101,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A101,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A101,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A101,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A101,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A101,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A101,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A101,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A101,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A101,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A101,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A101,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T101*\nIF(AND(B101=\"D\",OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B101=\"D\",LEFT(J101,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF('9   Trucks'!$Y101>0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$P$2))*AF101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AF101^3 + (VLOOKUP(D101,Equipment[],Equipment!$R$2))*AF101^2+(VLOOKUP(D101,Equipment[],Equipment!$S$2))*AF101+ (VLOOKUP(D101,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$P$2))*AF101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AF101^3 + (VLOOKUP(D101,Equipment[],Equipment!$R$2))*AF101^2+(VLOOKUP(D101,Equipment[],Equipment!$S$2))*AF101+ (VLOOKUP(D101,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y101<0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AF101^4 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AF101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AF101^2+(VLOOKUP(D101,Equipment[],Equipment!$AC$2))*AF101+ (VLOOKUP(D101,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AF101^4 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AF101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AF101^2+(VLOOKUP(D101,Equipment[],Equipment!$AC$2))*AF101+ (VLOOKUP(D101,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF('9   Trucks'!$Z101>0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$P$2))*AG101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AG101^3 + (VLOOKUP(D101,Equipment[],Equipment!$R$2))*AG101^2+(VLOOKUP(D101,Equipment[],Equipment!$S$2))*AG101+ (VLOOKUP(D101,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$P$2))*AG101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AG101^3 + (VLOOKUP(D101,Equipment[],Equipment!$R$2))*AG101^2+(VLOOKUP(D101,Equipment[],Equipment!$S$2))*AG101+ (VLOOKUP(D101,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z101<0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AG101^4 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AG101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AG101^2+(VLOOKUP(D101,Equipment[],Equipment!$AC$2))*AG101+ (VLOOKUP(D101,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AG101^4 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AG101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AG101^2+(VLOOKUP(D101,Equipment[],Equipment!$AC$2))*AG101+ (VLOOKUP(D101,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF('9   Trucks'!$AA101>0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$P$2))*AH101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AH101^3 + (VLOOKUP(D101,Equipment[],Equipment!$R$2))*AH101^2+(VLOOKUP(D101,Equipment[],Equipment!$S$2))*AH101+ (VLOOKUP(D101,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$P$2))*AH101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AH101^3 + (VLOOKUP(D101,Equipment[],Equipment!$R$2))*AH101^2+(VLOOKUP(D101,Equipment[],Equipment!$S$2))*AH101+ (VLOOKUP(D101,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA101<0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AH101^4 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AH101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AH101^2+(VLOOKUP(D101,Equipment[],Equipment!$AC$2))*AH101+ (VLOOKUP(D101,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AH101^4 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AH101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AH101^2+(VLOOKUP(D101,Equipment[],Equipment!$AC$2))*AH101+ (VLOOKUP(D101,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D101,2)=\"Tk\",\nIF('9   Trucks'!$Y101<0,\nIF(((VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$U$2))*AI101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$V$2))*AI101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$W$2))*AI101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$X$2))*AI101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$U$2))*AI101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$V$2))*AI101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$W$2))*AI101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$X$2))*AI101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$Y$2))),\nIF(AND(Y101>0,AI101<6%),1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y101>0,\nIF(((VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AI101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AI101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AI101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AH$2))*AI101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AI101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AI101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AI101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AH$2))*AI101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D101,2)=\"Tk\",\nIF('9   Trucks'!$Z101<0,\nIF(((VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$U$2))*AJ101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$V$2))*AJ101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$W$2))*AJ101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$X$2))*AJ101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$U$2))*AJ101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$V$2))*AJ101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$W$2))*AJ101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$X$2))*AJ101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$Y$2))),\nIF(AND(Z101>0,AJ101<6%),1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z101>0,\nIF(((VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AJ101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AJ101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AJ101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AH$2))*AJ101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AJ101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AJ101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AJ101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AH$2))*AJ101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D101,2)=\"Tk\",\nIF('9   Trucks'!$AA101<0,\nIF(((VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$U$2))*AK101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$V$2))*AK101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$W$2))*AK101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$X$2))*AK101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$U$2))*AK101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$V$2))*AK101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$W$2))*AK101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$X$2))*AK101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$Y$2))),\nIF(AND(AA101>0,AK101<6%),1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA101>0,\nIF(((VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AK101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AK101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AK101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AH$2))*AK101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AK101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AK101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AK101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AH$2))*AK101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D101,2)=\"Tk\",'9   Trucks'!$AR101>0),1/('9   Trucks'!$AR101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D101,2)=\"Tk\",'9   Trucks'!$AS101>0),1/('9   Trucks'!$AS101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D101,2)=\"Tk\",'9   Trucks'!$AT101>0),1/('9   Trucks'!$AT101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D101,2)=\"Tk\",'9   Trucks'!$AU101>0),1/('9   Trucks'!$AU101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D101,2)=\"Tk\",'9   Trucks'!$AV101>0),1/('9   Trucks'!$AV101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D101,2)=\"Tk\",'9   Trucks'!$AW101>0),1/('9   Trucks'!$AW101*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D102,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Tk\",IF(K102=0,0,'18 Truck Optimization'!BB102),0)","v":0},{"$f":"IF(AND(B102=\"D\",OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B102=\"D\",LEFT(J102,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L102>0,AQ102*T102*'9   Trucks'!$N102*M102/L102,0)","v":0},{"$f":"IF(AND(B102=\"D\",OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B102=\"D\",LEFT(J102,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Tk\",VLOOKUP(D102,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",VLOOKUP(D102,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(TRUNC(R102/'9   Trucks'!$N102)<TRUNC(S102/'9   Trucks'!$N102),TRUNC(S102/'9   Trucks'!$N102),TRUNC(R102/'9   Trucks'!$N102)),\n0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A102,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A102,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A102,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A102,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A102,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A102,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A102,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A102,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A102,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A102,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A102,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A102,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T102*\nIF(AND(B102=\"D\",OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B102=\"D\",LEFT(J102,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF('9   Trucks'!$Y102>0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$P$2))*AF102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AF102^3 + (VLOOKUP(D102,Equipment[],Equipment!$R$2))*AF102^2+(VLOOKUP(D102,Equipment[],Equipment!$S$2))*AF102+ (VLOOKUP(D102,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$P$2))*AF102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AF102^3 + (VLOOKUP(D102,Equipment[],Equipment!$R$2))*AF102^2+(VLOOKUP(D102,Equipment[],Equipment!$S$2))*AF102+ (VLOOKUP(D102,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y102<0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AF102^4 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AF102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AF102^2+(VLOOKUP(D102,Equipment[],Equipment!$AC$2))*AF102+ (VLOOKUP(D102,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AF102^4 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AF102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AF102^2+(VLOOKUP(D102,Equipment[],Equipment!$AC$2))*AF102+ (VLOOKUP(D102,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF('9   Trucks'!$Z102>0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$P$2))*AG102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AG102^3 + (VLOOKUP(D102,Equipment[],Equipment!$R$2))*AG102^2+(VLOOKUP(D102,Equipment[],Equipment!$S$2))*AG102+ (VLOOKUP(D102,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$P$2))*AG102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AG102^3 + (VLOOKUP(D102,Equipment[],Equipment!$R$2))*AG102^2+(VLOOKUP(D102,Equipment[],Equipment!$S$2))*AG102+ (VLOOKUP(D102,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z102<0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AG102^4 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AG102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AG102^2+(VLOOKUP(D102,Equipment[],Equipment!$AC$2))*AG102+ (VLOOKUP(D102,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AG102^4 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AG102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AG102^2+(VLOOKUP(D102,Equipment[],Equipment!$AC$2))*AG102+ (VLOOKUP(D102,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF('9   Trucks'!$AA102>0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$P$2))*AH102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AH102^3 + (VLOOKUP(D102,Equipment[],Equipment!$R$2))*AH102^2+(VLOOKUP(D102,Equipment[],Equipment!$S$2))*AH102+ (VLOOKUP(D102,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$P$2))*AH102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AH102^3 + (VLOOKUP(D102,Equipment[],Equipment!$R$2))*AH102^2+(VLOOKUP(D102,Equipment[],Equipment!$S$2))*AH102+ (VLOOKUP(D102,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA102<0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AH102^4 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AH102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AH102^2+(VLOOKUP(D102,Equipment[],Equipment!$AC$2))*AH102+ (VLOOKUP(D102,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AH102^4 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AH102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AH102^2+(VLOOKUP(D102,Equipment[],Equipment!$AC$2))*AH102+ (VLOOKUP(D102,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D102,2)=\"Tk\",\nIF('9   Trucks'!$Y102<0,\nIF(((VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$U$2))*AI102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$V$2))*AI102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$W$2))*AI102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$X$2))*AI102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$U$2))*AI102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$V$2))*AI102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$W$2))*AI102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$X$2))*AI102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$Y$2))),\nIF(AND(Y102>0,AI102<6%),1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y102>0,\nIF(((VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AI102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AI102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AI102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AH$2))*AI102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AI102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AI102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AI102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AH$2))*AI102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D102,2)=\"Tk\",\nIF('9   Trucks'!$Z102<0,\nIF(((VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$U$2))*AJ102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$V$2))*AJ102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$W$2))*AJ102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$X$2))*AJ102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$U$2))*AJ102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$V$2))*AJ102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$W$2))*AJ102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$X$2))*AJ102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$Y$2))),\nIF(AND(Z102>0,AJ102<6%),1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z102>0,\nIF(((VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AJ102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AJ102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AJ102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AH$2))*AJ102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AJ102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AJ102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AJ102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AH$2))*AJ102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D102,2)=\"Tk\",\nIF('9   Trucks'!$AA102<0,\nIF(((VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$U$2))*AK102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$V$2))*AK102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$W$2))*AK102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$X$2))*AK102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$U$2))*AK102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$V$2))*AK102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$W$2))*AK102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$X$2))*AK102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$Y$2))),\nIF(AND(AA102>0,AK102<6%),1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA102>0,\nIF(((VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AK102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AK102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AK102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AH$2))*AK102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AK102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AK102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AK102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AH$2))*AK102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D102,2)=\"Tk\",'9   Trucks'!$AR102>0),1/('9   Trucks'!$AR102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D102,2)=\"Tk\",'9   Trucks'!$AS102>0),1/('9   Trucks'!$AS102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D102,2)=\"Tk\",'9   Trucks'!$AT102>0),1/('9   Trucks'!$AT102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D102,2)=\"Tk\",'9   Trucks'!$AU102>0),1/('9   Trucks'!$AU102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D102,2)=\"Tk\",'9   Trucks'!$AV102>0),1/('9   Trucks'!$AV102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D102,2)=\"Tk\",'9   Trucks'!$AW102>0),1/('9   Trucks'!$AW102*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D103,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Tk\",IF(K103=0,0,'18 Truck Optimization'!BB103),0)","v":0},{"$f":"IF(AND(B103=\"D\",OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B103=\"D\",LEFT(J103,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L103>0,AQ103*T103*'9   Trucks'!$N103*M103/L103,0)","v":0},{"$f":"IF(AND(B103=\"D\",OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B103=\"D\",LEFT(J103,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Tk\",VLOOKUP(D103,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",VLOOKUP(D103,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(TRUNC(R103/'9   Trucks'!$N103)<TRUNC(S103/'9   Trucks'!$N103),TRUNC(S103/'9   Trucks'!$N103),TRUNC(R103/'9   Trucks'!$N103)),\n0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A103,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A103,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A103,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A103,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A103,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A103,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A103,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A103,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A103,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A103,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A103,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A103,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T103*\nIF(AND(B103=\"D\",OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B103=\"D\",LEFT(J103,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF('9   Trucks'!$Y103>0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$P$2))*AF103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AF103^3 + (VLOOKUP(D103,Equipment[],Equipment!$R$2))*AF103^2+(VLOOKUP(D103,Equipment[],Equipment!$S$2))*AF103+ (VLOOKUP(D103,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$P$2))*AF103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AF103^3 + (VLOOKUP(D103,Equipment[],Equipment!$R$2))*AF103^2+(VLOOKUP(D103,Equipment[],Equipment!$S$2))*AF103+ (VLOOKUP(D103,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y103<0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AF103^4 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AF103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AF103^2+(VLOOKUP(D103,Equipment[],Equipment!$AC$2))*AF103+ (VLOOKUP(D103,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AF103^4 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AF103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AF103^2+(VLOOKUP(D103,Equipment[],Equipment!$AC$2))*AF103+ (VLOOKUP(D103,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF('9   Trucks'!$Z103>0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$P$2))*AG103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AG103^3 + (VLOOKUP(D103,Equipment[],Equipment!$R$2))*AG103^2+(VLOOKUP(D103,Equipment[],Equipment!$S$2))*AG103+ (VLOOKUP(D103,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$P$2))*AG103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AG103^3 + (VLOOKUP(D103,Equipment[],Equipment!$R$2))*AG103^2+(VLOOKUP(D103,Equipment[],Equipment!$S$2))*AG103+ (VLOOKUP(D103,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z103<0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AG103^4 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AG103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AG103^2+(VLOOKUP(D103,Equipment[],Equipment!$AC$2))*AG103+ (VLOOKUP(D103,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AG103^4 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AG103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AG103^2+(VLOOKUP(D103,Equipment[],Equipment!$AC$2))*AG103+ (VLOOKUP(D103,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF('9   Trucks'!$AA103>0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$P$2))*AH103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AH103^3 + (VLOOKUP(D103,Equipment[],Equipment!$R$2))*AH103^2+(VLOOKUP(D103,Equipment[],Equipment!$S$2))*AH103+ (VLOOKUP(D103,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$P$2))*AH103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AH103^3 + (VLOOKUP(D103,Equipment[],Equipment!$R$2))*AH103^2+(VLOOKUP(D103,Equipment[],Equipment!$S$2))*AH103+ (VLOOKUP(D103,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA103<0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AH103^4 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AH103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AH103^2+(VLOOKUP(D103,Equipment[],Equipment!$AC$2))*AH103+ (VLOOKUP(D103,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AH103^4 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AH103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AH103^2+(VLOOKUP(D103,Equipment[],Equipment!$AC$2))*AH103+ (VLOOKUP(D103,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D103,2)=\"Tk\",\nIF('9   Trucks'!$Y103<0,\nIF(((VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$U$2))*AI103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$V$2))*AI103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$W$2))*AI103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$X$2))*AI103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$U$2))*AI103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$V$2))*AI103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$W$2))*AI103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$X$2))*AI103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$Y$2))),\nIF(AND(Y103>0,AI103<6%),1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y103>0,\nIF(((VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AI103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AI103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AI103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AH$2))*AI103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AI103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AI103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AI103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AH$2))*AI103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D103,2)=\"Tk\",\nIF('9   Trucks'!$Z103<0,\nIF(((VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$U$2))*AJ103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$V$2))*AJ103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$W$2))*AJ103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$X$2))*AJ103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$U$2))*AJ103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$V$2))*AJ103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$W$2))*AJ103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$X$2))*AJ103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$Y$2))),\nIF(AND(Z103>0,AJ103<6%),1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z103>0,\nIF(((VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AJ103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AJ103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AJ103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AH$2))*AJ103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AJ103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AJ103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AJ103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AH$2))*AJ103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D103,2)=\"Tk\",\nIF('9   Trucks'!$AA103<0,\nIF(((VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$U$2))*AK103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$V$2))*AK103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$W$2))*AK103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$X$2))*AK103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$U$2))*AK103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$V$2))*AK103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$W$2))*AK103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$X$2))*AK103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$Y$2))),\nIF(AND(AA103>0,AK103<6%),1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA103>0,\nIF(((VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AK103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AK103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AK103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AH$2))*AK103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AK103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AK103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AK103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AH$2))*AK103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D103,2)=\"Tk\",'9   Trucks'!$AR103>0),1/('9   Trucks'!$AR103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D103,2)=\"Tk\",'9   Trucks'!$AS103>0),1/('9   Trucks'!$AS103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D103,2)=\"Tk\",'9   Trucks'!$AT103>0),1/('9   Trucks'!$AT103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D103,2)=\"Tk\",'9   Trucks'!$AU103>0),1/('9   Trucks'!$AU103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D103,2)=\"Tk\",'9   Trucks'!$AV103>0),1/('9   Trucks'!$AV103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D103,2)=\"Tk\",'9   Trucks'!$AW103>0),1/('9   Trucks'!$AW103*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D104,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Tk\",IF(K104=0,0,'18 Truck Optimization'!BB104),0)","v":0},{"$f":"IF(AND(B104=\"D\",OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B104=\"D\",LEFT(J104,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L104>0,AQ104*T104*'9   Trucks'!$N104*M104/L104,0)","v":0},{"$f":"IF(AND(B104=\"D\",OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B104=\"D\",LEFT(J104,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Tk\",VLOOKUP(D104,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",VLOOKUP(D104,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(TRUNC(R104/'9   Trucks'!$N104)<TRUNC(S104/'9   Trucks'!$N104),TRUNC(S104/'9   Trucks'!$N104),TRUNC(R104/'9   Trucks'!$N104)),\n0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A104,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A104,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A104,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A104,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A104,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A104,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A104,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A104,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A104,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A104,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A104,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A104,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T104*\nIF(AND(B104=\"D\",OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B104=\"D\",LEFT(J104,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF('9   Trucks'!$Y104>0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$P$2))*AF104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AF104^3 + (VLOOKUP(D104,Equipment[],Equipment!$R$2))*AF104^2+(VLOOKUP(D104,Equipment[],Equipment!$S$2))*AF104+ (VLOOKUP(D104,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$P$2))*AF104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AF104^3 + (VLOOKUP(D104,Equipment[],Equipment!$R$2))*AF104^2+(VLOOKUP(D104,Equipment[],Equipment!$S$2))*AF104+ (VLOOKUP(D104,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y104<0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AF104^4 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AF104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AF104^2+(VLOOKUP(D104,Equipment[],Equipment!$AC$2))*AF104+ (VLOOKUP(D104,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AF104^4 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AF104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AF104^2+(VLOOKUP(D104,Equipment[],Equipment!$AC$2))*AF104+ (VLOOKUP(D104,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF('9   Trucks'!$Z104>0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$P$2))*AG104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AG104^3 + (VLOOKUP(D104,Equipment[],Equipment!$R$2))*AG104^2+(VLOOKUP(D104,Equipment[],Equipment!$S$2))*AG104+ (VLOOKUP(D104,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$P$2))*AG104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AG104^3 + (VLOOKUP(D104,Equipment[],Equipment!$R$2))*AG104^2+(VLOOKUP(D104,Equipment[],Equipment!$S$2))*AG104+ (VLOOKUP(D104,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z104<0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AG104^4 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AG104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AG104^2+(VLOOKUP(D104,Equipment[],Equipment!$AC$2))*AG104+ (VLOOKUP(D104,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AG104^4 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AG104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AG104^2+(VLOOKUP(D104,Equipment[],Equipment!$AC$2))*AG104+ (VLOOKUP(D104,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF('9   Trucks'!$AA104>0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$P$2))*AH104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AH104^3 + (VLOOKUP(D104,Equipment[],Equipment!$R$2))*AH104^2+(VLOOKUP(D104,Equipment[],Equipment!$S$2))*AH104+ (VLOOKUP(D104,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$P$2))*AH104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AH104^3 + (VLOOKUP(D104,Equipment[],Equipment!$R$2))*AH104^2+(VLOOKUP(D104,Equipment[],Equipment!$S$2))*AH104+ (VLOOKUP(D104,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA104<0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AH104^4 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AH104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AH104^2+(VLOOKUP(D104,Equipment[],Equipment!$AC$2))*AH104+ (VLOOKUP(D104,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AH104^4 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AH104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AH104^2+(VLOOKUP(D104,Equipment[],Equipment!$AC$2))*AH104+ (VLOOKUP(D104,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D104,2)=\"Tk\",\nIF('9   Trucks'!$Y104<0,\nIF(((VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$U$2))*AI104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$V$2))*AI104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$W$2))*AI104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$X$2))*AI104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$U$2))*AI104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$V$2))*AI104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$W$2))*AI104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$X$2))*AI104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$Y$2))),\nIF(AND(Y104>0,AI104<6%),1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y104>0,\nIF(((VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AI104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AI104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AI104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AH$2))*AI104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AI104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AI104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AI104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AH$2))*AI104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D104,2)=\"Tk\",\nIF('9   Trucks'!$Z104<0,\nIF(((VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$U$2))*AJ104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$V$2))*AJ104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$W$2))*AJ104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$X$2))*AJ104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$U$2))*AJ104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$V$2))*AJ104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$W$2))*AJ104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$X$2))*AJ104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$Y$2))),\nIF(AND(Z104>0,AJ104<6%),1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z104>0,\nIF(((VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AJ104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AJ104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AJ104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AH$2))*AJ104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AJ104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AJ104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AJ104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AH$2))*AJ104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D104,2)=\"Tk\",\nIF('9   Trucks'!$AA104<0,\nIF(((VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$U$2))*AK104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$V$2))*AK104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$W$2))*AK104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$X$2))*AK104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$U$2))*AK104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$V$2))*AK104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$W$2))*AK104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$X$2))*AK104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$Y$2))),\nIF(AND(AA104>0,AK104<6%),1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA104>0,\nIF(((VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AK104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AK104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AK104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AH$2))*AK104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AK104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AK104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AK104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AH$2))*AK104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D104,2)=\"Tk\",'9   Trucks'!$AR104>0),1/('9   Trucks'!$AR104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D104,2)=\"Tk\",'9   Trucks'!$AS104>0),1/('9   Trucks'!$AS104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D104,2)=\"Tk\",'9   Trucks'!$AT104>0),1/('9   Trucks'!$AT104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D104,2)=\"Tk\",'9   Trucks'!$AU104>0),1/('9   Trucks'!$AU104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D104,2)=\"Tk\",'9   Trucks'!$AV104>0),1/('9   Trucks'!$AV104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D104,2)=\"Tk\",'9   Trucks'!$AW104>0),1/('9   Trucks'!$AW104*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D105,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Tk\",IF(K105=0,0,'18 Truck Optimization'!BB105),0)","v":0},{"$f":"IF(AND(B105=\"D\",OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B105=\"D\",LEFT(J105,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L105>0,AQ105*T105*'9   Trucks'!$N105*M105/L105,0)","v":0},{"$f":"IF(AND(B105=\"D\",OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B105=\"D\",LEFT(J105,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Tk\",VLOOKUP(D105,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",VLOOKUP(D105,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(TRUNC(R105/'9   Trucks'!$N105)<TRUNC(S105/'9   Trucks'!$N105),TRUNC(S105/'9   Trucks'!$N105),TRUNC(R105/'9   Trucks'!$N105)),\n0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A105,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A105,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A105,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A105,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A105,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A105,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A105,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A105,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A105,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A105,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A105,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A105,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T105*\nIF(AND(B105=\"D\",OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B105=\"D\",LEFT(J105,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF('9   Trucks'!$Y105>0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$P$2))*AF105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AF105^3 + (VLOOKUP(D105,Equipment[],Equipment!$R$2))*AF105^2+(VLOOKUP(D105,Equipment[],Equipment!$S$2))*AF105+ (VLOOKUP(D105,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$P$2))*AF105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AF105^3 + (VLOOKUP(D105,Equipment[],Equipment!$R$2))*AF105^2+(VLOOKUP(D105,Equipment[],Equipment!$S$2))*AF105+ (VLOOKUP(D105,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y105<0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AF105^4 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AF105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AF105^2+(VLOOKUP(D105,Equipment[],Equipment!$AC$2))*AF105+ (VLOOKUP(D105,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AF105^4 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AF105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AF105^2+(VLOOKUP(D105,Equipment[],Equipment!$AC$2))*AF105+ (VLOOKUP(D105,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF('9   Trucks'!$Z105>0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$P$2))*AG105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AG105^3 + (VLOOKUP(D105,Equipment[],Equipment!$R$2))*AG105^2+(VLOOKUP(D105,Equipment[],Equipment!$S$2))*AG105+ (VLOOKUP(D105,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$P$2))*AG105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AG105^3 + (VLOOKUP(D105,Equipment[],Equipment!$R$2))*AG105^2+(VLOOKUP(D105,Equipment[],Equipment!$S$2))*AG105+ (VLOOKUP(D105,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z105<0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AG105^4 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AG105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AG105^2+(VLOOKUP(D105,Equipment[],Equipment!$AC$2))*AG105+ (VLOOKUP(D105,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AG105^4 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AG105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AG105^2+(VLOOKUP(D105,Equipment[],Equipment!$AC$2))*AG105+ (VLOOKUP(D105,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF('9   Trucks'!$AA105>0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$P$2))*AH105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AH105^3 + (VLOOKUP(D105,Equipment[],Equipment!$R$2))*AH105^2+(VLOOKUP(D105,Equipment[],Equipment!$S$2))*AH105+ (VLOOKUP(D105,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$P$2))*AH105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AH105^3 + (VLOOKUP(D105,Equipment[],Equipment!$R$2))*AH105^2+(VLOOKUP(D105,Equipment[],Equipment!$S$2))*AH105+ (VLOOKUP(D105,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA105<0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AH105^4 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AH105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AH105^2+(VLOOKUP(D105,Equipment[],Equipment!$AC$2))*AH105+ (VLOOKUP(D105,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AH105^4 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AH105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AH105^2+(VLOOKUP(D105,Equipment[],Equipment!$AC$2))*AH105+ (VLOOKUP(D105,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D105,2)=\"Tk\",\nIF('9   Trucks'!$Y105<0,\nIF(((VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$U$2))*AI105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$V$2))*AI105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$W$2))*AI105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$X$2))*AI105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$U$2))*AI105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$V$2))*AI105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$W$2))*AI105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$X$2))*AI105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$Y$2))),\nIF(AND(Y105>0,AI105<6%),1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y105>0,\nIF(((VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AI105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AI105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AI105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AH$2))*AI105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AI105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AI105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AI105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AH$2))*AI105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D105,2)=\"Tk\",\nIF('9   Trucks'!$Z105<0,\nIF(((VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$U$2))*AJ105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$V$2))*AJ105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$W$2))*AJ105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$X$2))*AJ105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$U$2))*AJ105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$V$2))*AJ105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$W$2))*AJ105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$X$2))*AJ105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$Y$2))),\nIF(AND(Z105>0,AJ105<6%),1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z105>0,\nIF(((VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AJ105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AJ105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AJ105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AH$2))*AJ105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AJ105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AJ105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AJ105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AH$2))*AJ105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D105,2)=\"Tk\",\nIF('9   Trucks'!$AA105<0,\nIF(((VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$U$2))*AK105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$V$2))*AK105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$W$2))*AK105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$X$2))*AK105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$U$2))*AK105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$V$2))*AK105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$W$2))*AK105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$X$2))*AK105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$Y$2))),\nIF(AND(AA105>0,AK105<6%),1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA105>0,\nIF(((VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AK105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AK105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AK105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AH$2))*AK105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AK105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AK105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AK105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AH$2))*AK105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D105,2)=\"Tk\",'9   Trucks'!$AR105>0),1/('9   Trucks'!$AR105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D105,2)=\"Tk\",'9   Trucks'!$AS105>0),1/('9   Trucks'!$AS105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D105,2)=\"Tk\",'9   Trucks'!$AT105>0),1/('9   Trucks'!$AT105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D105,2)=\"Tk\",'9   Trucks'!$AU105>0),1/('9   Trucks'!$AU105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D105,2)=\"Tk\",'9   Trucks'!$AV105>0),1/('9   Trucks'!$AV105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D105,2)=\"Tk\",'9   Trucks'!$AW105>0),1/('9   Trucks'!$AW105*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D106,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Tk\",IF(K106=0,0,'18 Truck Optimization'!BB106),0)","v":0},{"$f":"IF(AND(B106=\"D\",OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B106=\"D\",LEFT(J106,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L106>0,AQ106*T106*'9   Trucks'!$N106*M106/L106,0)","v":0},{"$f":"IF(AND(B106=\"D\",OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B106=\"D\",LEFT(J106,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Tk\",VLOOKUP(D106,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",VLOOKUP(D106,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(TRUNC(R106/'9   Trucks'!$N106)<TRUNC(S106/'9   Trucks'!$N106),TRUNC(S106/'9   Trucks'!$N106),TRUNC(R106/'9   Trucks'!$N106)),\n0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A106,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A106,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A106,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A106,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A106,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A106,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A106,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A106,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A106,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A106,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A106,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A106,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T106*\nIF(AND(B106=\"D\",OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B106=\"D\",LEFT(J106,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF('9   Trucks'!$Y106>0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$P$2))*AF106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AF106^3 + (VLOOKUP(D106,Equipment[],Equipment!$R$2))*AF106^2+(VLOOKUP(D106,Equipment[],Equipment!$S$2))*AF106+ (VLOOKUP(D106,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$P$2))*AF106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AF106^3 + (VLOOKUP(D106,Equipment[],Equipment!$R$2))*AF106^2+(VLOOKUP(D106,Equipment[],Equipment!$S$2))*AF106+ (VLOOKUP(D106,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y106<0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AF106^4 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AF106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AF106^2+(VLOOKUP(D106,Equipment[],Equipment!$AC$2))*AF106+ (VLOOKUP(D106,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AF106^4 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AF106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AF106^2+(VLOOKUP(D106,Equipment[],Equipment!$AC$2))*AF106+ (VLOOKUP(D106,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF('9   Trucks'!$Z106>0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$P$2))*AG106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AG106^3 + (VLOOKUP(D106,Equipment[],Equipment!$R$2))*AG106^2+(VLOOKUP(D106,Equipment[],Equipment!$S$2))*AG106+ (VLOOKUP(D106,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$P$2))*AG106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AG106^3 + (VLOOKUP(D106,Equipment[],Equipment!$R$2))*AG106^2+(VLOOKUP(D106,Equipment[],Equipment!$S$2))*AG106+ (VLOOKUP(D106,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z106<0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AG106^4 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AG106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AG106^2+(VLOOKUP(D106,Equipment[],Equipment!$AC$2))*AG106+ (VLOOKUP(D106,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AG106^4 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AG106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AG106^2+(VLOOKUP(D106,Equipment[],Equipment!$AC$2))*AG106+ (VLOOKUP(D106,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF('9   Trucks'!$AA106>0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$P$2))*AH106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AH106^3 + (VLOOKUP(D106,Equipment[],Equipment!$R$2))*AH106^2+(VLOOKUP(D106,Equipment[],Equipment!$S$2))*AH106+ (VLOOKUP(D106,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$P$2))*AH106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AH106^3 + (VLOOKUP(D106,Equipment[],Equipment!$R$2))*AH106^2+(VLOOKUP(D106,Equipment[],Equipment!$S$2))*AH106+ (VLOOKUP(D106,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA106<0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AH106^4 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AH106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AH106^2+(VLOOKUP(D106,Equipment[],Equipment!$AC$2))*AH106+ (VLOOKUP(D106,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AH106^4 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AH106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AH106^2+(VLOOKUP(D106,Equipment[],Equipment!$AC$2))*AH106+ (VLOOKUP(D106,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D106,2)=\"Tk\",\nIF('9   Trucks'!$Y106<0,\nIF(((VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$U$2))*AI106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$V$2))*AI106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$W$2))*AI106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$X$2))*AI106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$U$2))*AI106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$V$2))*AI106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$W$2))*AI106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$X$2))*AI106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$Y$2))),\nIF(AND(Y106>0,AI106<6%),1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y106>0,\nIF(((VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AI106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AI106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AI106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AH$2))*AI106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AI106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AI106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AI106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AH$2))*AI106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D106,2)=\"Tk\",\nIF('9   Trucks'!$Z106<0,\nIF(((VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$U$2))*AJ106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$V$2))*AJ106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$W$2))*AJ106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$X$2))*AJ106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$U$2))*AJ106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$V$2))*AJ106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$W$2))*AJ106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$X$2))*AJ106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$Y$2))),\nIF(AND(Z106>0,AJ106<6%),1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z106>0,\nIF(((VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AJ106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AJ106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AJ106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AH$2))*AJ106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AJ106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AJ106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AJ106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AH$2))*AJ106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D106,2)=\"Tk\",\nIF('9   Trucks'!$AA106<0,\nIF(((VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$U$2))*AK106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$V$2))*AK106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$W$2))*AK106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$X$2))*AK106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$U$2))*AK106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$V$2))*AK106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$W$2))*AK106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$X$2))*AK106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$Y$2))),\nIF(AND(AA106>0,AK106<6%),1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA106>0,\nIF(((VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AK106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AK106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AK106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AH$2))*AK106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AK106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AK106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AK106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AH$2))*AK106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D106,2)=\"Tk\",'9   Trucks'!$AR106>0),1/('9   Trucks'!$AR106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D106,2)=\"Tk\",'9   Trucks'!$AS106>0),1/('9   Trucks'!$AS106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D106,2)=\"Tk\",'9   Trucks'!$AT106>0),1/('9   Trucks'!$AT106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D106,2)=\"Tk\",'9   Trucks'!$AU106>0),1/('9   Trucks'!$AU106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D106,2)=\"Tk\",'9   Trucks'!$AV106>0),1/('9   Trucks'!$AV106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D106,2)=\"Tk\",'9   Trucks'!$AW106>0),1/('9   Trucks'!$AW106*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"--",{"$f":"IF(LEFT(D107,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Tk\",IF(K107=0,0,'18 Truck Optimization'!BB107),0)","v":0},{"$f":"IF(AND(B107=\"D\",OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B107=\"D\",LEFT(J107,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L107>0,AQ107*T107*'9   Trucks'!$N107*M107/L107,0)","v":0},{"$f":"IF(AND(B107=\"D\",OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B107=\"D\",LEFT(J107,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Tk\",VLOOKUP(D107,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",VLOOKUP(D107,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(TRUNC(R107/'9   Trucks'!$N107)<TRUNC(S107/'9   Trucks'!$N107),TRUNC(S107/'9   Trucks'!$N107),TRUNC(R107/'9   Trucks'!$N107)),\n0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A107,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A107,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A107,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A107,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A107,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A107,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A107,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A107,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A107,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A107,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A107,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A107,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T107*\nIF(AND(B107=\"D\",OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B107=\"D\",LEFT(J107,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF('9   Trucks'!$Y107>0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$P$2))*AF107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AF107^3 + (VLOOKUP(D107,Equipment[],Equipment!$R$2))*AF107^2+(VLOOKUP(D107,Equipment[],Equipment!$S$2))*AF107+ (VLOOKUP(D107,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$P$2))*AF107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AF107^3 + (VLOOKUP(D107,Equipment[],Equipment!$R$2))*AF107^2+(VLOOKUP(D107,Equipment[],Equipment!$S$2))*AF107+ (VLOOKUP(D107,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y107<0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AF107^4 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AF107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AF107^2+(VLOOKUP(D107,Equipment[],Equipment!$AC$2))*AF107+ (VLOOKUP(D107,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AF107^4 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AF107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AF107^2+(VLOOKUP(D107,Equipment[],Equipment!$AC$2))*AF107+ (VLOOKUP(D107,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF('9   Trucks'!$Z107>0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$P$2))*AG107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AG107^3 + (VLOOKUP(D107,Equipment[],Equipment!$R$2))*AG107^2+(VLOOKUP(D107,Equipment[],Equipment!$S$2))*AG107+ (VLOOKUP(D107,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$P$2))*AG107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AG107^3 + (VLOOKUP(D107,Equipment[],Equipment!$R$2))*AG107^2+(VLOOKUP(D107,Equipment[],Equipment!$S$2))*AG107+ (VLOOKUP(D107,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z107<0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AG107^4 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AG107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AG107^2+(VLOOKUP(D107,Equipment[],Equipment!$AC$2))*AG107+ (VLOOKUP(D107,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AG107^4 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AG107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AG107^2+(VLOOKUP(D107,Equipment[],Equipment!$AC$2))*AG107+ (VLOOKUP(D107,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF('9   Trucks'!$AA107>0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$P$2))*AH107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AH107^3 + (VLOOKUP(D107,Equipment[],Equipment!$R$2))*AH107^2+(VLOOKUP(D107,Equipment[],Equipment!$S$2))*AH107+ (VLOOKUP(D107,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$P$2))*AH107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AH107^3 + (VLOOKUP(D107,Equipment[],Equipment!$R$2))*AH107^2+(VLOOKUP(D107,Equipment[],Equipment!$S$2))*AH107+ (VLOOKUP(D107,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA107<0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AH107^4 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AH107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AH107^2+(VLOOKUP(D107,Equipment[],Equipment!$AC$2))*AH107+ (VLOOKUP(D107,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AH107^4 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AH107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AH107^2+(VLOOKUP(D107,Equipment[],Equipment!$AC$2))*AH107+ (VLOOKUP(D107,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D107,2)=\"Tk\",\nIF('9   Trucks'!$Y107<0,\nIF(((VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$U$2))*AI107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$V$2))*AI107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$W$2))*AI107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$X$2))*AI107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$U$2))*AI107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$V$2))*AI107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$W$2))*AI107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$X$2))*AI107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$Y$2))),\nIF(AND(Y107>0,AI107<6%),1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y107>0,\nIF(((VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AI107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AI107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AI107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AH$2))*AI107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AI107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AI107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AI107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AH$2))*AI107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D107,2)=\"Tk\",\nIF('9   Trucks'!$Z107<0,\nIF(((VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$U$2))*AJ107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$V$2))*AJ107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$W$2))*AJ107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$X$2))*AJ107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$U$2))*AJ107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$V$2))*AJ107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$W$2))*AJ107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$X$2))*AJ107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$Y$2))),\nIF(AND(Z107>0,AJ107<6%),1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z107>0,\nIF(((VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AJ107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AJ107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AJ107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AH$2))*AJ107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AJ107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AJ107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AJ107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AH$2))*AJ107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D107,2)=\"Tk\",\nIF('9   Trucks'!$AA107<0,\nIF(((VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$U$2))*AK107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$V$2))*AK107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$W$2))*AK107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$X$2))*AK107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$U$2))*AK107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$V$2))*AK107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$W$2))*AK107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$X$2))*AK107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$Y$2))),\nIF(AND(AA107>0,AK107<6%),1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA107>0,\nIF(((VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AK107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AK107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AK107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AH$2))*AK107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AK107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AK107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AK107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AH$2))*AK107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D107,2)=\"Tk\",'9   Trucks'!$AR107>0),1/('9   Trucks'!$AR107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D107,2)=\"Tk\",'9   Trucks'!$AS107>0),1/('9   Trucks'!$AS107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D107,2)=\"Tk\",'9   Trucks'!$AT107>0),1/('9   Trucks'!$AT107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D107,2)=\"Tk\",'9   Trucks'!$AU107>0),1/('9   Trucks'!$AU107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D107,2)=\"Tk\",'9   Trucks'!$AV107>0),1/('9   Trucks'!$AV107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D107,2)=\"Tk\",'9   Trucks'!$AW107>0),1/('9   Trucks'!$AW107*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D108,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":531916},19.991528128608223,{"$f":"IF(LEFT(D108,2)=\"Tk\",IF(K108=0,0,'18 Truck Optimization'!BB108),0)","v":3},{"$f":"IF(AND(B108=\"D\",OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B108=\"D\",LEFT(J108,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L108>0,AQ108*T108*'9   Trucks'!$N108*M108/L108,0)","v":1050.4449617309963},{"$f":"IF(AND(B108=\"D\",OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B108=\"D\",LEFT(J108,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":493.92200000000003},506.37207981222718,{"$f":"IF(LEFT(D108,2)=\"Tk\",VLOOKUP(D108,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D108,2)=\"Tk\",VLOOKUP(D108,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(TRUNC(R108/'9   Trucks'!$N108)<TRUNC(S108/'9   Trucks'!$N108),TRUNC(S108/'9   Trucks'!$N108),TRUNC(R108/'9   Trucks'!$N108)),\n0)","v":10},12559,{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A108,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A108,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A108,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A108,Quantities[],Quantities!$Z$2)),\n0)","v":7312},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A108,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A108,Quantities[],Quantities!$AD$2)),\n0)","v":2937},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A108,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A108,Quantities[],Quantities!$W$2)),\n0)","v":-8.8744588744588751E-2},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A108,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A108,Quantities[],Quantities!$AA$2)),\n0)","v":-9.5733041575492336E-3},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A108,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A108,Quantities[],Quantities!$AE$2)),\n0)","v":4.0858018386108273E-2},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,2228.6976,895.19760000000008,6.3744588744588743E-2,1.5426695842450768E-2,6.5858018386108275E-2,0.11374458874458876,3.4573304157549237E-2,1.5858018386108272E-2,6.4893660884155526,5.20216204019267,{"$f":"T108*\nIF(AND(B108=\"D\",OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B108=\"D\",LEFT(J108,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF('9   Trucks'!$Y108>0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$P$2))*AF108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AF108^3 + (VLOOKUP(D108,Equipment[],Equipment!$R$2))*AF108^2+(VLOOKUP(D108,Equipment[],Equipment!$S$2))*AF108+ (VLOOKUP(D108,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$P$2))*AF108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AF108^3 + (VLOOKUP(D108,Equipment[],Equipment!$R$2))*AF108^2+(VLOOKUP(D108,Equipment[],Equipment!$S$2))*AF108+ (VLOOKUP(D108,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y108<0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AF108^4 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AF108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AF108^2+(VLOOKUP(D108,Equipment[],Equipment!$AC$2))*AF108+ (VLOOKUP(D108,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AF108^4 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AF108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AF108^2+(VLOOKUP(D108,Equipment[],Equipment!$AC$2))*AF108+ (VLOOKUP(D108,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2806617677086608E-3},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF('9   Trucks'!$Z108>0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$P$2))*AG108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AG108^3 + (VLOOKUP(D108,Equipment[],Equipment!$R$2))*AG108^2+(VLOOKUP(D108,Equipment[],Equipment!$S$2))*AG108+ (VLOOKUP(D108,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$P$2))*AG108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AG108^3 + (VLOOKUP(D108,Equipment[],Equipment!$R$2))*AG108^2+(VLOOKUP(D108,Equipment[],Equipment!$S$2))*AG108+ (VLOOKUP(D108,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z108<0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AG108^4 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AG108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AG108^2+(VLOOKUP(D108,Equipment[],Equipment!$AC$2))*AG108+ (VLOOKUP(D108,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AG108^4 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AG108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AG108^2+(VLOOKUP(D108,Equipment[],Equipment!$AC$2))*AG108+ (VLOOKUP(D108,Equipment[],Equipment!$AD$2))),\n0)))","v":1.1377758206797257E-3},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF('9   Trucks'!$AA108>0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$P$2))*AH108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AH108^3 + (VLOOKUP(D108,Equipment[],Equipment!$R$2))*AH108^2+(VLOOKUP(D108,Equipment[],Equipment!$S$2))*AH108+ (VLOOKUP(D108,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$P$2))*AH108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AH108^3 + (VLOOKUP(D108,Equipment[],Equipment!$R$2))*AH108^2+(VLOOKUP(D108,Equipment[],Equipment!$S$2))*AH108+ (VLOOKUP(D108,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA108<0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AH108^4 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AH108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AH108^2+(VLOOKUP(D108,Equipment[],Equipment!$AC$2))*AH108+ (VLOOKUP(D108,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AH108^4 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AH108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AH108^2+(VLOOKUP(D108,Equipment[],Equipment!$AC$2))*AH108+ (VLOOKUP(D108,Equipment[],Equipment!$AD$2))),\n0)))","v":2.6226849410969835E-3},{"$f":"IF(LEFT('9   Trucks'!$D108,2)=\"Tk\",\nIF('9   Trucks'!$Y108<0,\nIF(((VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$U$2))*AI108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$V$2))*AI108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$W$2))*AI108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$X$2))*AI108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$U$2))*AI108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$V$2))*AI108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$W$2))*AI108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$X$2))*AI108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$Y$2))),\nIF(AND(Y108>0,AI108<6%),1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y108>0,\nIF(((VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AI108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AI108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AI108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AH$2))*AI108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AI108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AI108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AI108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AH$2))*AI108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1382634048285353E-3},{"$f":"IF(LEFT('9   Trucks'!$D108,2)=\"Tk\",\nIF('9   Trucks'!$Z108<0,\nIF(((VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$U$2))*AJ108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$V$2))*AJ108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$W$2))*AJ108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$X$2))*AJ108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$U$2))*AJ108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$V$2))*AJ108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$W$2))*AJ108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$X$2))*AJ108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$Y$2))),\nIF(AND(Z108>0,AJ108<6%),1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z108>0,\nIF(((VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AJ108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AJ108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AJ108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AH$2))*AJ108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AJ108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AJ108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AJ108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AH$2))*AJ108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AI$2))),\n0))))","v":1.2368190242334058E-3},{"$f":"IF(LEFT('9   Trucks'!$D108,2)=\"Tk\",\nIF('9   Trucks'!$AA108<0,\nIF(((VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$U$2))*AK108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$V$2))*AK108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$W$2))*AK108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$X$2))*AK108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$U$2))*AK108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$V$2))*AK108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$W$2))*AK108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$X$2))*AK108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$Y$2))),\nIF(AND(AA108>0,AK108<6%),1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA108>0,\nIF(((VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AK108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AK108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AK108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AH$2))*AK108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AK108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AK108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AK108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AH$2))*AK108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D108,2)=\"Tk\",'9   Trucks'!$AR108>0),1/('9   Trucks'!$AR108*1609.344/60),0)","v":16.347128742240834},{"$f":"IF(AND(LEFT('9   Trucks'!$D108,2)=\"Tk\",'9   Trucks'!$AS108>0),1/('9   Trucks'!$AS108*1609.344/60),0)","v":32.76767782951039},{"$f":"IF(AND(LEFT('9   Trucks'!$D108,2)=\"Tk\",'9   Trucks'!$AT108>0),1/('9   Trucks'!$AT108*1609.344/60),0)","v":14.215306974175128},{"$f":"IF(AND(LEFT('9   Trucks'!$D108,2)=\"Tk\",'9   Trucks'!$AU108>0),1/('9   Trucks'!$AU108*1609.344/60),0)","v":17.435771219790229},{"$f":"IF(AND(LEFT('9   Trucks'!$D108,2)=\"Tk\",'9   Trucks'!$AV108>0),1/('9   Trucks'!$AV108*1609.344/60),0)","v":30.143675674254773},{"$f":"IF(AND(LEFT('9   Trucks'!$D108,2)=\"Tk\",'9   Trucks'!$AW108>0),1/('9   Trucks'!$AW108*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D109,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":1237104},19.991528128608223,{"$f":"IF(LEFT(D109,2)=\"Tk\",IF(K109=0,0,'18 Truck Optimization'!BB109),0)","v":3},{"$f":"IF(AND(B109=\"D\",OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B109=\"D\",LEFT(J109,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L109>0,AQ109*T109*'9   Trucks'!$N109*M109/L109,0)","v":1050.4449617309963},{"$f":"IF(AND(B109=\"D\",OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B109=\"D\",LEFT(J109,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":1148.7394285714286},1177.6952101911309,{"$f":"IF(LEFT(D109,2)=\"Tk\",VLOOKUP(D109,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D109,2)=\"Tk\",VLOOKUP(D109,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(TRUNC(R109/'9   Trucks'!$N109)<TRUNC(S109/'9   Trucks'!$N109),TRUNC(S109/'9   Trucks'!$N109),TRUNC(R109/'9   Trucks'!$N109)),\n0)","v":10},12559,{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A109,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A109,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A109,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A109,Quantities[],Quantities!$Z$2)),\n0)","v":7312},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A109,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A109,Quantities[],Quantities!$AD$2)),\n0)","v":2937},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A109,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A109,Quantities[],Quantities!$W$2)),\n0)","v":-8.8744588744588751E-2},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A109,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A109,Quantities[],Quantities!$AA$2)),\n0)","v":-9.5733041575492336E-3},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A109,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A109,Quantities[],Quantities!$AE$2)),\n0)","v":4.0858018386108273E-2},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,2228.6976,895.19760000000008,6.3744588744588743E-2,1.5426695842450768E-2,6.5858018386108275E-2,0.11374458874458876,3.4573304157549237E-2,1.5858018386108272E-2,6.4893660884155526,5.20216204019267,{"$f":"T109*\nIF(AND(B109=\"D\",OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B109=\"D\",LEFT(J109,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF('9   Trucks'!$Y109>0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$P$2))*AF109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AF109^3 + (VLOOKUP(D109,Equipment[],Equipment!$R$2))*AF109^2+(VLOOKUP(D109,Equipment[],Equipment!$S$2))*AF109+ (VLOOKUP(D109,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$P$2))*AF109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AF109^3 + (VLOOKUP(D109,Equipment[],Equipment!$R$2))*AF109^2+(VLOOKUP(D109,Equipment[],Equipment!$S$2))*AF109+ (VLOOKUP(D109,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y109<0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AF109^4 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AF109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AF109^2+(VLOOKUP(D109,Equipment[],Equipment!$AC$2))*AF109+ (VLOOKUP(D109,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AF109^4 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AF109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AF109^2+(VLOOKUP(D109,Equipment[],Equipment!$AC$2))*AF109+ (VLOOKUP(D109,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2806617677086608E-3},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF('9   Trucks'!$Z109>0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$P$2))*AG109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AG109^3 + (VLOOKUP(D109,Equipment[],Equipment!$R$2))*AG109^2+(VLOOKUP(D109,Equipment[],Equipment!$S$2))*AG109+ (VLOOKUP(D109,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$P$2))*AG109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AG109^3 + (VLOOKUP(D109,Equipment[],Equipment!$R$2))*AG109^2+(VLOOKUP(D109,Equipment[],Equipment!$S$2))*AG109+ (VLOOKUP(D109,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z109<0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AG109^4 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AG109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AG109^2+(VLOOKUP(D109,Equipment[],Equipment!$AC$2))*AG109+ (VLOOKUP(D109,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AG109^4 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AG109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AG109^2+(VLOOKUP(D109,Equipment[],Equipment!$AC$2))*AG109+ (VLOOKUP(D109,Equipment[],Equipment!$AD$2))),\n0)))","v":1.1377758206797257E-3},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF('9   Trucks'!$AA109>0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$P$2))*AH109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AH109^3 + (VLOOKUP(D109,Equipment[],Equipment!$R$2))*AH109^2+(VLOOKUP(D109,Equipment[],Equipment!$S$2))*AH109+ (VLOOKUP(D109,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$P$2))*AH109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AH109^3 + (VLOOKUP(D109,Equipment[],Equipment!$R$2))*AH109^2+(VLOOKUP(D109,Equipment[],Equipment!$S$2))*AH109+ (VLOOKUP(D109,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA109<0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AH109^4 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AH109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AH109^2+(VLOOKUP(D109,Equipment[],Equipment!$AC$2))*AH109+ (VLOOKUP(D109,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AH109^4 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AH109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AH109^2+(VLOOKUP(D109,Equipment[],Equipment!$AC$2))*AH109+ (VLOOKUP(D109,Equipment[],Equipment!$AD$2))),\n0)))","v":2.6226849410969835E-3},{"$f":"IF(LEFT('9   Trucks'!$D109,2)=\"Tk\",\nIF('9   Trucks'!$Y109<0,\nIF(((VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$U$2))*AI109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$V$2))*AI109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$W$2))*AI109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$X$2))*AI109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$U$2))*AI109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$V$2))*AI109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$W$2))*AI109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$X$2))*AI109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$Y$2))),\nIF(AND(Y109>0,AI109<6%),1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y109>0,\nIF(((VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AI109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AI109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AI109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AH$2))*AI109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AI109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AI109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AI109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AH$2))*AI109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1382634048285353E-3},{"$f":"IF(LEFT('9   Trucks'!$D109,2)=\"Tk\",\nIF('9   Trucks'!$Z109<0,\nIF(((VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$U$2))*AJ109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$V$2))*AJ109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$W$2))*AJ109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$X$2))*AJ109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$U$2))*AJ109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$V$2))*AJ109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$W$2))*AJ109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$X$2))*AJ109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$Y$2))),\nIF(AND(Z109>0,AJ109<6%),1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z109>0,\nIF(((VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AJ109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AJ109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AJ109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AH$2))*AJ109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AJ109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AJ109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AJ109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AH$2))*AJ109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AI$2))),\n0))))","v":1.2368190242334058E-3},{"$f":"IF(LEFT('9   Trucks'!$D109,2)=\"Tk\",\nIF('9   Trucks'!$AA109<0,\nIF(((VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$U$2))*AK109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$V$2))*AK109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$W$2))*AK109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$X$2))*AK109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$U$2))*AK109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$V$2))*AK109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$W$2))*AK109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$X$2))*AK109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$Y$2))),\nIF(AND(AA109>0,AK109<6%),1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA109>0,\nIF(((VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AK109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AK109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AK109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AH$2))*AK109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AK109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AK109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AK109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AH$2))*AK109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D109,2)=\"Tk\",'9   Trucks'!$AR109>0),1/('9   Trucks'!$AR109*1609.344/60),0)","v":16.347128742240834},{"$f":"IF(AND(LEFT('9   Trucks'!$D109,2)=\"Tk\",'9   Trucks'!$AS109>0),1/('9   Trucks'!$AS109*1609.344/60),0)","v":32.76767782951039},{"$f":"IF(AND(LEFT('9   Trucks'!$D109,2)=\"Tk\",'9   Trucks'!$AT109>0),1/('9   Trucks'!$AT109*1609.344/60),0)","v":14.215306974175128},{"$f":"IF(AND(LEFT('9   Trucks'!$D109,2)=\"Tk\",'9   Trucks'!$AU109>0),1/('9   Trucks'!$AU109*1609.344/60),0)","v":17.435771219790229},{"$f":"IF(AND(LEFT('9   Trucks'!$D109,2)=\"Tk\",'9   Trucks'!$AV109>0),1/('9   Trucks'!$AV109*1609.344/60),0)","v":30.143675674254773},{"$f":"IF(AND(LEFT('9   Trucks'!$D109,2)=\"Tk\",'9   Trucks'!$AW109>0),1/('9   Trucks'!$AW109*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D110,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":404323.43894444441},19.991528128608223,{"$f":"IF(LEFT(D110,2)=\"Tk\",IF(K110=0,0,'18 Truck Optimization'!BB110),0)","v":3},{"$f":"IF(AND(B110=\"D\",OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B110=\"D\",LEFT(J110,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L110>0,AQ110*T110*'9   Trucks'!$N110*M110/L110,0)","v":1050.4449617309963},{"$f":"IF(AND(B110=\"D\",OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B110=\"D\",LEFT(J110,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":375.44319330555555},384.90682870064143,{"$f":"IF(LEFT(D110,2)=\"Tk\",VLOOKUP(D110,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D110,2)=\"Tk\",VLOOKUP(D110,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(TRUNC(R110/'9   Trucks'!$N110)<TRUNC(S110/'9   Trucks'!$N110),TRUNC(S110/'9   Trucks'!$N110),TRUNC(R110/'9   Trucks'!$N110)),\n0)","v":10},12559,{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A110,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A110,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A110,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A110,Quantities[],Quantities!$Z$2)),\n0)","v":7312},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A110,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A110,Quantities[],Quantities!$AD$2)),\n0)","v":2937},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A110,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A110,Quantities[],Quantities!$W$2)),\n0)","v":-8.8744588744588751E-2},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A110,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A110,Quantities[],Quantities!$AA$2)),\n0)","v":-9.5733041575492336E-3},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A110,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A110,Quantities[],Quantities!$AE$2)),\n0)","v":4.0858018386108273E-2},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,2228.6976,895.19760000000008,6.3744588744588743E-2,1.5426695842450768E-2,6.5858018386108275E-2,0.11374458874458876,3.4573304157549237E-2,1.5858018386108272E-2,6.4893660884155526,5.20216204019267,{"$f":"T110*\nIF(AND(B110=\"D\",OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B110=\"D\",LEFT(J110,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF('9   Trucks'!$Y110>0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$P$2))*AF110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AF110^3 + (VLOOKUP(D110,Equipment[],Equipment!$R$2))*AF110^2+(VLOOKUP(D110,Equipment[],Equipment!$S$2))*AF110+ (VLOOKUP(D110,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$P$2))*AF110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AF110^3 + (VLOOKUP(D110,Equipment[],Equipment!$R$2))*AF110^2+(VLOOKUP(D110,Equipment[],Equipment!$S$2))*AF110+ (VLOOKUP(D110,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y110<0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AF110^4 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AF110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AF110^2+(VLOOKUP(D110,Equipment[],Equipment!$AC$2))*AF110+ (VLOOKUP(D110,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AF110^4 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AF110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AF110^2+(VLOOKUP(D110,Equipment[],Equipment!$AC$2))*AF110+ (VLOOKUP(D110,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2806617677086608E-3},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF('9   Trucks'!$Z110>0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$P$2))*AG110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AG110^3 + (VLOOKUP(D110,Equipment[],Equipment!$R$2))*AG110^2+(VLOOKUP(D110,Equipment[],Equipment!$S$2))*AG110+ (VLOOKUP(D110,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$P$2))*AG110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AG110^3 + (VLOOKUP(D110,Equipment[],Equipment!$R$2))*AG110^2+(VLOOKUP(D110,Equipment[],Equipment!$S$2))*AG110+ (VLOOKUP(D110,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z110<0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AG110^4 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AG110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AG110^2+(VLOOKUP(D110,Equipment[],Equipment!$AC$2))*AG110+ (VLOOKUP(D110,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AG110^4 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AG110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AG110^2+(VLOOKUP(D110,Equipment[],Equipment!$AC$2))*AG110+ (VLOOKUP(D110,Equipment[],Equipment!$AD$2))),\n0)))","v":1.1377758206797257E-3},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF('9   Trucks'!$AA110>0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$P$2))*AH110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AH110^3 + (VLOOKUP(D110,Equipment[],Equipment!$R$2))*AH110^2+(VLOOKUP(D110,Equipment[],Equipment!$S$2))*AH110+ (VLOOKUP(D110,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$P$2))*AH110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AH110^3 + (VLOOKUP(D110,Equipment[],Equipment!$R$2))*AH110^2+(VLOOKUP(D110,Equipment[],Equipment!$S$2))*AH110+ (VLOOKUP(D110,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA110<0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AH110^4 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AH110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AH110^2+(VLOOKUP(D110,Equipment[],Equipment!$AC$2))*AH110+ (VLOOKUP(D110,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AH110^4 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AH110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AH110^2+(VLOOKUP(D110,Equipment[],Equipment!$AC$2))*AH110+ (VLOOKUP(D110,Equipment[],Equipment!$AD$2))),\n0)))","v":2.6226849410969835E-3},{"$f":"IF(LEFT('9   Trucks'!$D110,2)=\"Tk\",\nIF('9   Trucks'!$Y110<0,\nIF(((VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$U$2))*AI110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$V$2))*AI110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$W$2))*AI110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$X$2))*AI110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$U$2))*AI110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$V$2))*AI110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$W$2))*AI110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$X$2))*AI110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$Y$2))),\nIF(AND(Y110>0,AI110<6%),1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y110>0,\nIF(((VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AI110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AI110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AI110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AH$2))*AI110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AI110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AI110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AI110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AH$2))*AI110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1382634048285353E-3},{"$f":"IF(LEFT('9   Trucks'!$D110,2)=\"Tk\",\nIF('9   Trucks'!$Z110<0,\nIF(((VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$U$2))*AJ110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$V$2))*AJ110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$W$2))*AJ110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$X$2))*AJ110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$U$2))*AJ110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$V$2))*AJ110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$W$2))*AJ110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$X$2))*AJ110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$Y$2))),\nIF(AND(Z110>0,AJ110<6%),1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z110>0,\nIF(((VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AJ110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AJ110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AJ110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AH$2))*AJ110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AJ110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AJ110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AJ110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AH$2))*AJ110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AI$2))),\n0))))","v":1.2368190242334058E-3},{"$f":"IF(LEFT('9   Trucks'!$D110,2)=\"Tk\",\nIF('9   Trucks'!$AA110<0,\nIF(((VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$U$2))*AK110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$V$2))*AK110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$W$2))*AK110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$X$2))*AK110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$U$2))*AK110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$V$2))*AK110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$W$2))*AK110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$X$2))*AK110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$Y$2))),\nIF(AND(AA110>0,AK110<6%),1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA110>0,\nIF(((VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AK110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AK110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AK110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AH$2))*AK110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AK110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AK110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AK110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AH$2))*AK110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D110,2)=\"Tk\",'9   Trucks'!$AR110>0),1/('9   Trucks'!$AR110*1609.344/60),0)","v":16.347128742240834},{"$f":"IF(AND(LEFT('9   Trucks'!$D110,2)=\"Tk\",'9   Trucks'!$AS110>0),1/('9   Trucks'!$AS110*1609.344/60),0)","v":32.76767782951039},{"$f":"IF(AND(LEFT('9   Trucks'!$D110,2)=\"Tk\",'9   Trucks'!$AT110>0),1/('9   Trucks'!$AT110*1609.344/60),0)","v":14.215306974175128},{"$f":"IF(AND(LEFT('9   Trucks'!$D110,2)=\"Tk\",'9   Trucks'!$AU110>0),1/('9   Trucks'!$AU110*1609.344/60),0)","v":17.435771219790229},{"$f":"IF(AND(LEFT('9   Trucks'!$D110,2)=\"Tk\",'9   Trucks'!$AV110>0),1/('9   Trucks'!$AV110*1609.344/60),0)","v":30.143675674254773},{"$f":"IF(AND(LEFT('9   Trucks'!$D110,2)=\"Tk\",'9   Trucks'!$AW110>0),1/('9   Trucks'!$AW110*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D111,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":101156},19.991528128608223,{"$f":"IF(LEFT(D111,2)=\"Tk\",IF(K111=0,0,'18 Truck Optimization'!BB111),0)","v":3},{"$f":"IF(AND(B111=\"D\",OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B111=\"D\",LEFT(J111,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L111>0,AQ111*T111*'9   Trucks'!$N111*M111/L111,0)","v":1050.4449617309963},{"$f":"IF(AND(B111=\"D\",OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B111=\"D\",LEFT(J111,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":93.930571428571426},96.298239017975874,{"$f":"IF(LEFT(D111,2)=\"Tk\",VLOOKUP(D111,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D111,2)=\"Tk\",VLOOKUP(D111,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(TRUNC(R111/'9   Trucks'!$N111)<TRUNC(S111/'9   Trucks'!$N111),TRUNC(S111/'9   Trucks'!$N111),TRUNC(R111/'9   Trucks'!$N111)),\n0)","v":10},12559,{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A111,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A111,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A111,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A111,Quantities[],Quantities!$Z$2)),\n0)","v":7312},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A111,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A111,Quantities[],Quantities!$AD$2)),\n0)","v":2937},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A111,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A111,Quantities[],Quantities!$W$2)),\n0)","v":-8.8744588744588751E-2},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A111,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A111,Quantities[],Quantities!$AA$2)),\n0)","v":-9.5733041575492336E-3},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A111,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A111,Quantities[],Quantities!$AE$2)),\n0)","v":4.0858018386108273E-2},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,2228.6976,895.19760000000008,6.3744588744588743E-2,1.5426695842450768E-2,6.5858018386108275E-2,0.11374458874458876,3.4573304157549237E-2,1.5858018386108272E-2,6.4893660884155526,5.20216204019267,{"$f":"T111*\nIF(AND(B111=\"D\",OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B111=\"D\",LEFT(J111,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF('9   Trucks'!$Y111>0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$P$2))*AF111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AF111^3 + (VLOOKUP(D111,Equipment[],Equipment!$R$2))*AF111^2+(VLOOKUP(D111,Equipment[],Equipment!$S$2))*AF111+ (VLOOKUP(D111,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$P$2))*AF111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AF111^3 + (VLOOKUP(D111,Equipment[],Equipment!$R$2))*AF111^2+(VLOOKUP(D111,Equipment[],Equipment!$S$2))*AF111+ (VLOOKUP(D111,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y111<0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AF111^4 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AF111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AF111^2+(VLOOKUP(D111,Equipment[],Equipment!$AC$2))*AF111+ (VLOOKUP(D111,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AF111^4 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AF111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AF111^2+(VLOOKUP(D111,Equipment[],Equipment!$AC$2))*AF111+ (VLOOKUP(D111,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2806617677086608E-3},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF('9   Trucks'!$Z111>0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$P$2))*AG111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AG111^3 + (VLOOKUP(D111,Equipment[],Equipment!$R$2))*AG111^2+(VLOOKUP(D111,Equipment[],Equipment!$S$2))*AG111+ (VLOOKUP(D111,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$P$2))*AG111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AG111^3 + (VLOOKUP(D111,Equipment[],Equipment!$R$2))*AG111^2+(VLOOKUP(D111,Equipment[],Equipment!$S$2))*AG111+ (VLOOKUP(D111,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z111<0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AG111^4 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AG111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AG111^2+(VLOOKUP(D111,Equipment[],Equipment!$AC$2))*AG111+ (VLOOKUP(D111,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AG111^4 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AG111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AG111^2+(VLOOKUP(D111,Equipment[],Equipment!$AC$2))*AG111+ (VLOOKUP(D111,Equipment[],Equipment!$AD$2))),\n0)))","v":1.1377758206797257E-3},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF('9   Trucks'!$AA111>0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$P$2))*AH111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AH111^3 + (VLOOKUP(D111,Equipment[],Equipment!$R$2))*AH111^2+(VLOOKUP(D111,Equipment[],Equipment!$S$2))*AH111+ (VLOOKUP(D111,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$P$2))*AH111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AH111^3 + (VLOOKUP(D111,Equipment[],Equipment!$R$2))*AH111^2+(VLOOKUP(D111,Equipment[],Equipment!$S$2))*AH111+ (VLOOKUP(D111,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA111<0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AH111^4 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AH111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AH111^2+(VLOOKUP(D111,Equipment[],Equipment!$AC$2))*AH111+ (VLOOKUP(D111,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AH111^4 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AH111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AH111^2+(VLOOKUP(D111,Equipment[],Equipment!$AC$2))*AH111+ (VLOOKUP(D111,Equipment[],Equipment!$AD$2))),\n0)))","v":2.6226849410969835E-3},{"$f":"IF(LEFT('9   Trucks'!$D111,2)=\"Tk\",\nIF('9   Trucks'!$Y111<0,\nIF(((VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$U$2))*AI111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$V$2))*AI111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$W$2))*AI111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$X$2))*AI111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$U$2))*AI111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$V$2))*AI111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$W$2))*AI111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$X$2))*AI111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$Y$2))),\nIF(AND(Y111>0,AI111<6%),1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y111>0,\nIF(((VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AI111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AI111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AI111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AH$2))*AI111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AI111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AI111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AI111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AH$2))*AI111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1382634048285353E-3},{"$f":"IF(LEFT('9   Trucks'!$D111,2)=\"Tk\",\nIF('9   Trucks'!$Z111<0,\nIF(((VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$U$2))*AJ111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$V$2))*AJ111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$W$2))*AJ111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$X$2))*AJ111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$U$2))*AJ111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$V$2))*AJ111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$W$2))*AJ111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$X$2))*AJ111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$Y$2))),\nIF(AND(Z111>0,AJ111<6%),1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z111>0,\nIF(((VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AJ111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AJ111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AJ111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AH$2))*AJ111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AJ111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AJ111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AJ111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AH$2))*AJ111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AI$2))),\n0))))","v":1.2368190242334058E-3},{"$f":"IF(LEFT('9   Trucks'!$D111,2)=\"Tk\",\nIF('9   Trucks'!$AA111<0,\nIF(((VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$U$2))*AK111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$V$2))*AK111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$W$2))*AK111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$X$2))*AK111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$U$2))*AK111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$V$2))*AK111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$W$2))*AK111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$X$2))*AK111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$Y$2))),\nIF(AND(AA111>0,AK111<6%),1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA111>0,\nIF(((VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AK111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AK111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AK111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AH$2))*AK111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AK111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AK111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AK111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AH$2))*AK111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D111,2)=\"Tk\",'9   Trucks'!$AR111>0),1/('9   Trucks'!$AR111*1609.344/60),0)","v":16.347128742240834},{"$f":"IF(AND(LEFT('9   Trucks'!$D111,2)=\"Tk\",'9   Trucks'!$AS111>0),1/('9   Trucks'!$AS111*1609.344/60),0)","v":32.76767782951039},{"$f":"IF(AND(LEFT('9   Trucks'!$D111,2)=\"Tk\",'9   Trucks'!$AT111>0),1/('9   Trucks'!$AT111*1609.344/60),0)","v":14.215306974175128},{"$f":"IF(AND(LEFT('9   Trucks'!$D111,2)=\"Tk\",'9   Trucks'!$AU111>0),1/('9   Trucks'!$AU111*1609.344/60),0)","v":17.435771219790229},{"$f":"IF(AND(LEFT('9   Trucks'!$D111,2)=\"Tk\",'9   Trucks'!$AV111>0),1/('9   Trucks'!$AV111*1609.344/60),0)","v":30.143675674254773},{"$f":"IF(AND(LEFT('9   Trucks'!$D111,2)=\"Tk\",'9   Trucks'!$AW111>0),1/('9   Trucks'!$AW111*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D112,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":6292.0000000000009},11.435460970831567,{"$f":"IF(LEFT(D112,2)=\"Tk\",IF(K112=0,0,'18 Truck Optimization'!BB112),0)","v":2},{"$f":"IF(AND(B112=\"D\",OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B112=\"D\",LEFT(J112,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L112>0,AQ112*T112*'9   Trucks'!$N112*M112/L112,0)","v":1224.2619720980031},{"$f":"IF(AND(B112=\"D\",OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B112=\"D\",LEFT(J112,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":5.8425714285714294},5.8425714285714294,{"$f":"IF(LEFT(D112,2)=\"Tk\",VLOOKUP(D112,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D112,2)=\"Tk\",VLOOKUP(D112,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(TRUNC(R112/'9   Trucks'!$N112)<TRUNC(S112/'9   Trucks'!$N112),TRUNC(S112/'9   Trucks'!$N112),TRUNC(R112/'9   Trucks'!$N112)),\n0)","v":10},4243,{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A112,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A112,Quantities[],Quantities!$V$2)),\n0)","v":1357},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A112,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A112,Quantities[],Quantities!$Z$2)),\n0)","v":1443},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A112,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A112,Quantities[],Quantities!$AD$2)),\n0)","v":1443},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A112,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A112,Quantities[],Quantities!$W$2)),\n0)","v":-1.7999999999999999E-2},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A112,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A112,Quantities[],Quantities!$AA$2)),\n0)","v":-3.3000000000000002E-2},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A112,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A112,Quantities[],Quantities!$AE$2)),\n0)","v":-2.1999999999999999E-2},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},413.61360000000002,439.82640000000004,439.82640000000004,7.0000000000000027E-3,8.0000000000000002E-3,3.0000000000000027E-3,4.2999999999999997E-2,5.8000000000000003E-2,4.7E-2,1.3597722859312347,1.775688684900333,{"$f":"T112*\nIF(AND(B112=\"D\",OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B112=\"D\",LEFT(J112,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF('9   Trucks'!$Y112>0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$P$2))*AF112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AF112^3 + (VLOOKUP(D112,Equipment[],Equipment!$R$2))*AF112^2+(VLOOKUP(D112,Equipment[],Equipment!$S$2))*AF112+ (VLOOKUP(D112,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$P$2))*AF112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AF112^3 + (VLOOKUP(D112,Equipment[],Equipment!$R$2))*AF112^2+(VLOOKUP(D112,Equipment[],Equipment!$S$2))*AF112+ (VLOOKUP(D112,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y112<0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AF112^4 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AF112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AF112^2+(VLOOKUP(D112,Equipment[],Equipment!$AC$2))*AF112+ (VLOOKUP(D112,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AF112^4 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AF112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AF112^2+(VLOOKUP(D112,Equipment[],Equipment!$AC$2))*AF112+ (VLOOKUP(D112,Equipment[],Equipment!$AD$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF('9   Trucks'!$Z112>0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$P$2))*AG112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AG112^3 + (VLOOKUP(D112,Equipment[],Equipment!$R$2))*AG112^2+(VLOOKUP(D112,Equipment[],Equipment!$S$2))*AG112+ (VLOOKUP(D112,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$P$2))*AG112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AG112^3 + (VLOOKUP(D112,Equipment[],Equipment!$R$2))*AG112^2+(VLOOKUP(D112,Equipment[],Equipment!$S$2))*AG112+ (VLOOKUP(D112,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z112<0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AG112^4 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AG112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AG112^2+(VLOOKUP(D112,Equipment[],Equipment!$AC$2))*AG112+ (VLOOKUP(D112,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AG112^4 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AG112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AG112^2+(VLOOKUP(D112,Equipment[],Equipment!$AC$2))*AG112+ (VLOOKUP(D112,Equipment[],Equipment!$AD$2))),\n0)))","v":1.0537918464000001E-3},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF('9   Trucks'!$AA112>0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$P$2))*AH112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AH112^3 + (VLOOKUP(D112,Equipment[],Equipment!$R$2))*AH112^2+(VLOOKUP(D112,Equipment[],Equipment!$S$2))*AH112+ (VLOOKUP(D112,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$P$2))*AH112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AH112^3 + (VLOOKUP(D112,Equipment[],Equipment!$R$2))*AH112^2+(VLOOKUP(D112,Equipment[],Equipment!$S$2))*AH112+ (VLOOKUP(D112,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA112<0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AH112^4 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AH112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AH112^2+(VLOOKUP(D112,Equipment[],Equipment!$AC$2))*AH112+ (VLOOKUP(D112,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AH112^4 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AH112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AH112^2+(VLOOKUP(D112,Equipment[],Equipment!$AC$2))*AH112+ (VLOOKUP(D112,Equipment[],Equipment!$AD$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D112,2)=\"Tk\",\nIF('9   Trucks'!$Y112<0,\nIF(((VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$U$2))*AI112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$V$2))*AI112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$W$2))*AI112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$X$2))*AI112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$U$2))*AI112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$V$2))*AI112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$W$2))*AI112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$X$2))*AI112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$Y$2))),\nIF(AND(Y112>0,AI112<6%),1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y112>0,\nIF(((VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AI112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AI112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AI112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AH$2))*AI112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AI112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AI112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AI112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AH$2))*AI112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AI$2))),\n0))))","v":1.3107568676999999E-3},{"$f":"IF(LEFT('9   Trucks'!$D112,2)=\"Tk\",\nIF('9   Trucks'!$Z112<0,\nIF(((VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$U$2))*AJ112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$V$2))*AJ112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$W$2))*AJ112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$X$2))*AJ112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$U$2))*AJ112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$V$2))*AJ112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$W$2))*AJ112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$X$2))*AJ112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$Y$2))),\nIF(AND(Z112>0,AJ112<6%),1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z112>0,\nIF(((VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AJ112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AJ112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AJ112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AH$2))*AJ112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AJ112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AJ112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AJ112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AH$2))*AJ112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AI$2))),\n0))))","v":1.4566931832000001E-3},{"$f":"IF(LEFT('9   Trucks'!$D112,2)=\"Tk\",\nIF('9   Trucks'!$AA112<0,\nIF(((VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$U$2))*AK112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$V$2))*AK112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$W$2))*AK112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$X$2))*AK112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$U$2))*AK112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$V$2))*AK112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$W$2))*AK112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$X$2))*AK112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$Y$2))),\nIF(AND(AA112>0,AK112<6%),1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA112>0,\nIF(((VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AK112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AK112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AK112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AH$2))*AK112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AK112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AK112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AK112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AH$2))*AK112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AI$2))),\n0))))","v":1.3479174952999999E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D112,2)=\"Tk\",'9   Trucks'!$AR112>0),1/('9   Trucks'!$AR112*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D112,2)=\"Tk\",'9   Trucks'!$AS112>0),1/('9   Trucks'!$AS112*1609.344/60),0)","v":35.379161132822404},{"$f":"IF(AND(LEFT('9   Trucks'!$D112,2)=\"Tk\",'9   Trucks'!$AT112>0),1/('9   Trucks'!$AT112*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D112,2)=\"Tk\",'9   Trucks'!$AU112>0),1/('9   Trucks'!$AU112*1609.344/60),0)","v":28.443315807041824},{"$f":"IF(AND(LEFT('9   Trucks'!$D112,2)=\"Tk\",'9   Trucks'!$AV112>0),1/('9   Trucks'!$AV112*1609.344/60),0)","v":25.59377085320051},{"$f":"IF(AND(LEFT('9   Trucks'!$D112,2)=\"Tk\",'9   Trucks'!$AW112>0),1/('9   Trucks'!$AW112*1609.344/60),0)","v":27.65916435111059}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D113,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":21296},11.435460970831567,{"$f":"IF(LEFT(D113,2)=\"Tk\",IF(K113=0,0,'18 Truck Optimization'!BB113),0)","v":2},{"$f":"IF(AND(B113=\"D\",OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B113=\"D\",LEFT(J113,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L113>0,AQ113*T113*'9   Trucks'!$N113*M113/L113,0)","v":1224.2619720980031},{"$f":"IF(AND(B113=\"D\",OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B113=\"D\",LEFT(J113,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":19.774857142857144},19.774857142857144,{"$f":"IF(LEFT(D113,2)=\"Tk\",VLOOKUP(D113,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D113,2)=\"Tk\",VLOOKUP(D113,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(TRUNC(R113/'9   Trucks'!$N113)<TRUNC(S113/'9   Trucks'!$N113),TRUNC(S113/'9   Trucks'!$N113),TRUNC(R113/'9   Trucks'!$N113)),\n0)","v":10},4243,{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A113,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A113,Quantities[],Quantities!$V$2)),\n0)","v":1357},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A113,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A113,Quantities[],Quantities!$Z$2)),\n0)","v":1443},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A113,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A113,Quantities[],Quantities!$AD$2)),\n0)","v":1443},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A113,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A113,Quantities[],Quantities!$W$2)),\n0)","v":-1.7999999999999999E-2},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A113,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A113,Quantities[],Quantities!$AA$2)),\n0)","v":-3.3000000000000002E-2},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A113,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A113,Quantities[],Quantities!$AE$2)),\n0)","v":-2.1999999999999999E-2},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},413.61360000000002,439.82640000000004,439.82640000000004,7.0000000000000027E-3,8.0000000000000002E-3,3.0000000000000027E-3,4.2999999999999997E-2,5.8000000000000003E-2,4.7E-2,1.3597722859312347,1.775688684900333,{"$f":"T113*\nIF(AND(B113=\"D\",OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B113=\"D\",LEFT(J113,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF('9   Trucks'!$Y113>0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$P$2))*AF113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AF113^3 + (VLOOKUP(D113,Equipment[],Equipment!$R$2))*AF113^2+(VLOOKUP(D113,Equipment[],Equipment!$S$2))*AF113+ (VLOOKUP(D113,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$P$2))*AF113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AF113^3 + (VLOOKUP(D113,Equipment[],Equipment!$R$2))*AF113^2+(VLOOKUP(D113,Equipment[],Equipment!$S$2))*AF113+ (VLOOKUP(D113,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y113<0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AF113^4 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AF113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AF113^2+(VLOOKUP(D113,Equipment[],Equipment!$AC$2))*AF113+ (VLOOKUP(D113,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AF113^4 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AF113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AF113^2+(VLOOKUP(D113,Equipment[],Equipment!$AC$2))*AF113+ (VLOOKUP(D113,Equipment[],Equipment!$AD$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF('9   Trucks'!$Z113>0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$P$2))*AG113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AG113^3 + (VLOOKUP(D113,Equipment[],Equipment!$R$2))*AG113^2+(VLOOKUP(D113,Equipment[],Equipment!$S$2))*AG113+ (VLOOKUP(D113,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$P$2))*AG113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AG113^3 + (VLOOKUP(D113,Equipment[],Equipment!$R$2))*AG113^2+(VLOOKUP(D113,Equipment[],Equipment!$S$2))*AG113+ (VLOOKUP(D113,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z113<0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AG113^4 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AG113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AG113^2+(VLOOKUP(D113,Equipment[],Equipment!$AC$2))*AG113+ (VLOOKUP(D113,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AG113^4 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AG113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AG113^2+(VLOOKUP(D113,Equipment[],Equipment!$AC$2))*AG113+ (VLOOKUP(D113,Equipment[],Equipment!$AD$2))),\n0)))","v":1.0537918464000001E-3},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF('9   Trucks'!$AA113>0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$P$2))*AH113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AH113^3 + (VLOOKUP(D113,Equipment[],Equipment!$R$2))*AH113^2+(VLOOKUP(D113,Equipment[],Equipment!$S$2))*AH113+ (VLOOKUP(D113,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$P$2))*AH113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AH113^3 + (VLOOKUP(D113,Equipment[],Equipment!$R$2))*AH113^2+(VLOOKUP(D113,Equipment[],Equipment!$S$2))*AH113+ (VLOOKUP(D113,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA113<0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AH113^4 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AH113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AH113^2+(VLOOKUP(D113,Equipment[],Equipment!$AC$2))*AH113+ (VLOOKUP(D113,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AH113^4 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AH113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AH113^2+(VLOOKUP(D113,Equipment[],Equipment!$AC$2))*AH113+ (VLOOKUP(D113,Equipment[],Equipment!$AD$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D113,2)=\"Tk\",\nIF('9   Trucks'!$Y113<0,\nIF(((VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$U$2))*AI113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$V$2))*AI113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$W$2))*AI113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$X$2))*AI113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$U$2))*AI113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$V$2))*AI113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$W$2))*AI113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$X$2))*AI113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$Y$2))),\nIF(AND(Y113>0,AI113<6%),1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y113>0,\nIF(((VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AI113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AI113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AI113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AH$2))*AI113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AI113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AI113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AI113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AH$2))*AI113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AI$2))),\n0))))","v":1.3107568676999999E-3},{"$f":"IF(LEFT('9   Trucks'!$D113,2)=\"Tk\",\nIF('9   Trucks'!$Z113<0,\nIF(((VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$U$2))*AJ113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$V$2))*AJ113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$W$2))*AJ113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$X$2))*AJ113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$U$2))*AJ113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$V$2))*AJ113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$W$2))*AJ113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$X$2))*AJ113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$Y$2))),\nIF(AND(Z113>0,AJ113<6%),1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z113>0,\nIF(((VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AJ113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AJ113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AJ113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AH$2))*AJ113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AJ113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AJ113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AJ113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AH$2))*AJ113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AI$2))),\n0))))","v":1.4566931832000001E-3},{"$f":"IF(LEFT('9   Trucks'!$D113,2)=\"Tk\",\nIF('9   Trucks'!$AA113<0,\nIF(((VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$U$2))*AK113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$V$2))*AK113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$W$2))*AK113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$X$2))*AK113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$U$2))*AK113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$V$2))*AK113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$W$2))*AK113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$X$2))*AK113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$Y$2))),\nIF(AND(AA113>0,AK113<6%),1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA113>0,\nIF(((VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AK113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AK113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AK113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AH$2))*AK113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AK113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AK113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AK113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AH$2))*AK113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AI$2))),\n0))))","v":1.3479174952999999E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D113,2)=\"Tk\",'9   Trucks'!$AR113>0),1/('9   Trucks'!$AR113*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D113,2)=\"Tk\",'9   Trucks'!$AS113>0),1/('9   Trucks'!$AS113*1609.344/60),0)","v":35.379161132822404},{"$f":"IF(AND(LEFT('9   Trucks'!$D113,2)=\"Tk\",'9   Trucks'!$AT113>0),1/('9   Trucks'!$AT113*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D113,2)=\"Tk\",'9   Trucks'!$AU113>0),1/('9   Trucks'!$AU113*1609.344/60),0)","v":28.443315807041824},{"$f":"IF(AND(LEFT('9   Trucks'!$D113,2)=\"Tk\",'9   Trucks'!$AV113>0),1/('9   Trucks'!$AV113*1609.344/60),0)","v":25.59377085320051},{"$f":"IF(AND(LEFT('9   Trucks'!$D113,2)=\"Tk\",'9   Trucks'!$AW113>0),1/('9   Trucks'!$AW113*1609.344/60),0)","v":27.65916435111059}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D114,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":26964.099422222222},13.114597410376312,{"$f":"IF(LEFT(D114,2)=\"Tk\",IF(K114=0,0,'18 Truck Optimization'!BB114),0)","v":2},{"$f":"IF(AND(B114=\"D\",OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B114=\"D\",LEFT(J114,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L114>0,AQ114*T114*'9   Trucks'!$N114*M114/L114,0)","v":1067.5127540646542},{"$f":"IF(AND(B114=\"D\",OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B114=\"D\",LEFT(J114,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":25.03809232063492},25.258807746843214,{"$f":"IF(LEFT(D114,2)=\"Tk\",VLOOKUP(D114,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D114,2)=\"Tk\",VLOOKUP(D114,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(TRUNC(R114/'9   Trucks'!$N114)<TRUNC(S114/'9   Trucks'!$N114),TRUNC(S114/'9   Trucks'!$N114),TRUNC(R114/'9   Trucks'!$N114)),\n0)","v":10},7620,{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A114,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A114,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A114,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A114,Quantities[],Quantities!$Z$2)),\n0)","v":2310},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A114,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A114,Quantities[],Quantities!$AD$2)),\n0)","v":3000},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A114,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A114,Quantities[],Quantities!$W$2)),\n0)","v":-8.8999999999999996E-2},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A114,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A114,Quantities[],Quantities!$AA$2)),\n0)","v":-2.3E-2},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A114,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A114,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,704.08800000000008,914.40000000000009,6.4000000000000001E-2,2.0000000000000018E-3,2.5000000000000001E-2,0.11399999999999999,4.8000000000000001E-2,2.5000000000000001E-2,2.3508302699369086,2.4637671404394048,{"$f":"T114*\nIF(AND(B114=\"D\",OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B114=\"D\",LEFT(J114,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF('9   Trucks'!$Y114>0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$P$2))*AF114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AF114^3 + (VLOOKUP(D114,Equipment[],Equipment!$R$2))*AF114^2+(VLOOKUP(D114,Equipment[],Equipment!$S$2))*AF114+ (VLOOKUP(D114,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$P$2))*AF114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AF114^3 + (VLOOKUP(D114,Equipment[],Equipment!$R$2))*AF114^2+(VLOOKUP(D114,Equipment[],Equipment!$S$2))*AF114+ (VLOOKUP(D114,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y114<0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AF114^4 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AF114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AF114^2+(VLOOKUP(D114,Equipment[],Equipment!$AC$2))*AF114+ (VLOOKUP(D114,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AF114^4 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AF114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AF114^2+(VLOOKUP(D114,Equipment[],Equipment!$AC$2))*AF114+ (VLOOKUP(D114,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2886253568E-3},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF('9   Trucks'!$Z114>0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$P$2))*AG114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AG114^3 + (VLOOKUP(D114,Equipment[],Equipment!$R$2))*AG114^2+(VLOOKUP(D114,Equipment[],Equipment!$S$2))*AG114+ (VLOOKUP(D114,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$P$2))*AG114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AG114^3 + (VLOOKUP(D114,Equipment[],Equipment!$R$2))*AG114^2+(VLOOKUP(D114,Equipment[],Equipment!$S$2))*AG114+ (VLOOKUP(D114,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z114<0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AG114^4 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AG114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AG114^2+(VLOOKUP(D114,Equipment[],Equipment!$AC$2))*AG114+ (VLOOKUP(D114,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AG114^4 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AG114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AG114^2+(VLOOKUP(D114,Equipment[],Equipment!$AC$2))*AG114+ (VLOOKUP(D114,Equipment[],Equipment!$AD$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF('9   Trucks'!$AA114>0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$P$2))*AH114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AH114^3 + (VLOOKUP(D114,Equipment[],Equipment!$R$2))*AH114^2+(VLOOKUP(D114,Equipment[],Equipment!$S$2))*AH114+ (VLOOKUP(D114,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$P$2))*AH114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AH114^3 + (VLOOKUP(D114,Equipment[],Equipment!$R$2))*AH114^2+(VLOOKUP(D114,Equipment[],Equipment!$S$2))*AH114+ (VLOOKUP(D114,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA114<0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AH114^4 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AH114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AH114^2+(VLOOKUP(D114,Equipment[],Equipment!$AC$2))*AH114+ (VLOOKUP(D114,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AH114^4 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AH114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AH114^2+(VLOOKUP(D114,Equipment[],Equipment!$AC$2))*AH114+ (VLOOKUP(D114,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D114,2)=\"Tk\",\nIF('9   Trucks'!$Y114<0,\nIF(((VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$U$2))*AI114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$V$2))*AI114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$W$2))*AI114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$X$2))*AI114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$U$2))*AI114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$V$2))*AI114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$W$2))*AI114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$X$2))*AI114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$Y$2))),\nIF(AND(Y114>0,AI114<6%),1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y114>0,\nIF(((VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AI114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AI114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AI114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AH$2))*AI114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AI114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AI114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AI114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AH$2))*AI114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1418212183999998E-3},{"$f":"IF(LEFT('9   Trucks'!$D114,2)=\"Tk\",\nIF('9   Trucks'!$Z114<0,\nIF(((VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$U$2))*AJ114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$V$2))*AJ114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$W$2))*AJ114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$X$2))*AJ114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$U$2))*AJ114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$V$2))*AJ114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$W$2))*AJ114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$X$2))*AJ114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$Y$2))),\nIF(AND(Z114>0,AJ114<6%),1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z114>0,\nIF(((VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AJ114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AJ114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AJ114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AH$2))*AJ114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AJ114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AJ114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AJ114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AH$2))*AJ114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AI$2))),\n0))))","v":1.3574106112E-3},{"$f":"IF(LEFT('9   Trucks'!$D114,2)=\"Tk\",\nIF('9   Trucks'!$AA114<0,\nIF(((VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$U$2))*AK114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$V$2))*AK114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$W$2))*AK114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$X$2))*AK114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$U$2))*AK114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$V$2))*AK114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$W$2))*AK114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$X$2))*AK114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$Y$2))),\nIF(AND(AA114>0,AK114<6%),1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA114>0,\nIF(((VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AK114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AK114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AK114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AH$2))*AK114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AK114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AK114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AK114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AH$2))*AK114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D114,2)=\"Tk\",'9   Trucks'!$AR114>0),1/('9   Trucks'!$AR114*1609.344/60),0)","v":16.290246642363879},{"$f":"IF(AND(LEFT('9   Trucks'!$D114,2)=\"Tk\",'9   Trucks'!$AS114>0),1/('9   Trucks'!$AS114*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D114,2)=\"Tk\",'9   Trucks'!$AT114>0),1/('9   Trucks'!$AT114*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D114,2)=\"Tk\",'9   Trucks'!$AU114>0),1/('9   Trucks'!$AU114*1609.344/60),0)","v":17.406808380622419},{"$f":"IF(AND(LEFT('9   Trucks'!$D114,2)=\"Tk\",'9   Trucks'!$AV114>0),1/('9   Trucks'!$AV114*1609.344/60),0)","v":27.465728665021388},{"$f":"IF(AND(LEFT('9   Trucks'!$D114,2)=\"Tk\",'9   Trucks'!$AW114>0),1/('9   Trucks'!$AW114*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D115,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":107733.10057777776},13.114597410376312,{"$f":"IF(LEFT(D115,2)=\"Tk\",IF(K115=0,0,'18 Truck Optimization'!BB115),0)","v":2},{"$f":"IF(AND(B115=\"D\",OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B115=\"D\",LEFT(J115,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L115>0,AQ115*T115*'9   Trucks'!$N115*M115/L115,0)","v":1067.5127540646542},{"$f":"IF(AND(B115=\"D\",OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B115=\"D\",LEFT(J115,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":100.03787910793649},100.91973156065251,{"$f":"IF(LEFT(D115,2)=\"Tk\",VLOOKUP(D115,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D115,2)=\"Tk\",VLOOKUP(D115,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(TRUNC(R115/'9   Trucks'!$N115)<TRUNC(S115/'9   Trucks'!$N115),TRUNC(S115/'9   Trucks'!$N115),TRUNC(R115/'9   Trucks'!$N115)),\n0)","v":10},7620,{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A115,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A115,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A115,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A115,Quantities[],Quantities!$Z$2)),\n0)","v":2310},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A115,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A115,Quantities[],Quantities!$AD$2)),\n0)","v":3000},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A115,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A115,Quantities[],Quantities!$W$2)),\n0)","v":-8.8999999999999996E-2},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A115,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A115,Quantities[],Quantities!$AA$2)),\n0)","v":-2.3E-2},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A115,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A115,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,704.08800000000008,914.40000000000009,6.4000000000000001E-2,2.0000000000000018E-3,2.5000000000000001E-2,0.11399999999999999,4.8000000000000001E-2,2.5000000000000001E-2,2.3508302699369086,2.4637671404394048,{"$f":"T115*\nIF(AND(B115=\"D\",OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B115=\"D\",LEFT(J115,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF('9   Trucks'!$Y115>0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$P$2))*AF115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AF115^3 + (VLOOKUP(D115,Equipment[],Equipment!$R$2))*AF115^2+(VLOOKUP(D115,Equipment[],Equipment!$S$2))*AF115+ (VLOOKUP(D115,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$P$2))*AF115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AF115^3 + (VLOOKUP(D115,Equipment[],Equipment!$R$2))*AF115^2+(VLOOKUP(D115,Equipment[],Equipment!$S$2))*AF115+ (VLOOKUP(D115,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y115<0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AF115^4 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AF115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AF115^2+(VLOOKUP(D115,Equipment[],Equipment!$AC$2))*AF115+ (VLOOKUP(D115,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AF115^4 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AF115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AF115^2+(VLOOKUP(D115,Equipment[],Equipment!$AC$2))*AF115+ (VLOOKUP(D115,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2886253568E-3},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF('9   Trucks'!$Z115>0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$P$2))*AG115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AG115^3 + (VLOOKUP(D115,Equipment[],Equipment!$R$2))*AG115^2+(VLOOKUP(D115,Equipment[],Equipment!$S$2))*AG115+ (VLOOKUP(D115,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$P$2))*AG115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AG115^3 + (VLOOKUP(D115,Equipment[],Equipment!$R$2))*AG115^2+(VLOOKUP(D115,Equipment[],Equipment!$S$2))*AG115+ (VLOOKUP(D115,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z115<0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AG115^4 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AG115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AG115^2+(VLOOKUP(D115,Equipment[],Equipment!$AC$2))*AG115+ (VLOOKUP(D115,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AG115^4 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AG115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AG115^2+(VLOOKUP(D115,Equipment[],Equipment!$AC$2))*AG115+ (VLOOKUP(D115,Equipment[],Equipment!$AD$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF('9   Trucks'!$AA115>0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$P$2))*AH115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AH115^3 + (VLOOKUP(D115,Equipment[],Equipment!$R$2))*AH115^2+(VLOOKUP(D115,Equipment[],Equipment!$S$2))*AH115+ (VLOOKUP(D115,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$P$2))*AH115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AH115^3 + (VLOOKUP(D115,Equipment[],Equipment!$R$2))*AH115^2+(VLOOKUP(D115,Equipment[],Equipment!$S$2))*AH115+ (VLOOKUP(D115,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA115<0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AH115^4 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AH115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AH115^2+(VLOOKUP(D115,Equipment[],Equipment!$AC$2))*AH115+ (VLOOKUP(D115,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AH115^4 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AH115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AH115^2+(VLOOKUP(D115,Equipment[],Equipment!$AC$2))*AH115+ (VLOOKUP(D115,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D115,2)=\"Tk\",\nIF('9   Trucks'!$Y115<0,\nIF(((VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$U$2))*AI115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$V$2))*AI115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$W$2))*AI115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$X$2))*AI115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$U$2))*AI115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$V$2))*AI115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$W$2))*AI115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$X$2))*AI115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$Y$2))),\nIF(AND(Y115>0,AI115<6%),1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y115>0,\nIF(((VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AI115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AI115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AI115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AH$2))*AI115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AI115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AI115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AI115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AH$2))*AI115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1418212183999998E-3},{"$f":"IF(LEFT('9   Trucks'!$D115,2)=\"Tk\",\nIF('9   Trucks'!$Z115<0,\nIF(((VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$U$2))*AJ115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$V$2))*AJ115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$W$2))*AJ115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$X$2))*AJ115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$U$2))*AJ115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$V$2))*AJ115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$W$2))*AJ115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$X$2))*AJ115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$Y$2))),\nIF(AND(Z115>0,AJ115<6%),1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z115>0,\nIF(((VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AJ115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AJ115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AJ115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AH$2))*AJ115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AJ115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AJ115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AJ115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AH$2))*AJ115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AI$2))),\n0))))","v":1.3574106112E-3},{"$f":"IF(LEFT('9   Trucks'!$D115,2)=\"Tk\",\nIF('9   Trucks'!$AA115<0,\nIF(((VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$U$2))*AK115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$V$2))*AK115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$W$2))*AK115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$X$2))*AK115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$U$2))*AK115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$V$2))*AK115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$W$2))*AK115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$X$2))*AK115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$Y$2))),\nIF(AND(AA115>0,AK115<6%),1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA115>0,\nIF(((VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AK115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AK115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AK115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AH$2))*AK115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AK115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AK115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AK115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AH$2))*AK115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D115,2)=\"Tk\",'9   Trucks'!$AR115>0),1/('9   Trucks'!$AR115*1609.344/60),0)","v":16.290246642363879},{"$f":"IF(AND(LEFT('9   Trucks'!$D115,2)=\"Tk\",'9   Trucks'!$AS115>0),1/('9   Trucks'!$AS115*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D115,2)=\"Tk\",'9   Trucks'!$AT115>0),1/('9   Trucks'!$AT115*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D115,2)=\"Tk\",'9   Trucks'!$AU115>0),1/('9   Trucks'!$AU115*1609.344/60),0)","v":17.406808380622419},{"$f":"IF(AND(LEFT('9   Trucks'!$D115,2)=\"Tk\",'9   Trucks'!$AV115>0),1/('9   Trucks'!$AV115*1609.344/60),0)","v":27.465728665021388},{"$f":"IF(AND(LEFT('9   Trucks'!$D115,2)=\"Tk\",'9   Trucks'!$AW115>0),1/('9   Trucks'!$AW115*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D116,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":523688},16.599011770702049,{"$f":"IF(LEFT(D116,2)=\"Tk\",IF(K116=0,0,'18 Truck Optimization'!BB116),0)","v":2},{"$f":"IF(AND(B116=\"D\",OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B116=\"D\",LEFT(J116,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L116>0,AQ116*T116*'9   Trucks'!$N116*M116/L116,0)","v":843.42370457924403},{"$f":"IF(AND(B116=\"D\",OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B116=\"D\",LEFT(J116,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":486.28171428571432},620.90737686967248,{"$f":"IF(LEFT(D116,2)=\"Tk\",VLOOKUP(D116,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D116,2)=\"Tk\",VLOOKUP(D116,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(TRUNC(R116/'9   Trucks'!$N116)<TRUNC(S116/'9   Trucks'!$N116),TRUNC(S116/'9   Trucks'!$N116),TRUNC(R116/'9   Trucks'!$N116)),\n0)","v":10},7563,{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A116,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A116,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A116,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A116,Quantities[],Quantities!$Z$2)),\n0)","v":2310},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A116,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A116,Quantities[],Quantities!$AD$2)),\n0)","v":2943},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A116,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A116,Quantities[],Quantities!$W$2)),\n0)","v":-8.8700000000000001E-2},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A116,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A116,Quantities[],Quantities!$AA$2)),\n0)","v":1.6E-2},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A116,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A116,Quantities[],Quantities!$AE$2)),\n0)","v":3.5999999999999997E-2},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,704.08800000000008,897.02640000000008,6.3700000000000007E-2,4.1000000000000002E-2,6.0999999999999999E-2,0.1137,9.0000000000000011E-3,1.0999999999999996E-2,5.1124251528266784,3.1865866178753688,{"$f":"T116*\nIF(AND(B116=\"D\",OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B116=\"D\",LEFT(J116,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF('9   Trucks'!$Y116>0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$P$2))*AF116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AF116^3 + (VLOOKUP(D116,Equipment[],Equipment!$R$2))*AF116^2+(VLOOKUP(D116,Equipment[],Equipment!$S$2))*AF116+ (VLOOKUP(D116,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$P$2))*AF116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AF116^3 + (VLOOKUP(D116,Equipment[],Equipment!$R$2))*AF116^2+(VLOOKUP(D116,Equipment[],Equipment!$S$2))*AF116+ (VLOOKUP(D116,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y116<0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AF116^4 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AF116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AF116^2+(VLOOKUP(D116,Equipment[],Equipment!$AC$2))*AF116+ (VLOOKUP(D116,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AF116^4 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AF116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AF116^2+(VLOOKUP(D116,Equipment[],Equipment!$AC$2))*AF116+ (VLOOKUP(D116,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2792728196066006E-3},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF('9   Trucks'!$Z116>0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$P$2))*AG116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AG116^3 + (VLOOKUP(D116,Equipment[],Equipment!$R$2))*AG116^2+(VLOOKUP(D116,Equipment[],Equipment!$S$2))*AG116+ (VLOOKUP(D116,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$P$2))*AG116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AG116^3 + (VLOOKUP(D116,Equipment[],Equipment!$R$2))*AG116^2+(VLOOKUP(D116,Equipment[],Equipment!$S$2))*AG116+ (VLOOKUP(D116,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z116<0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AG116^4 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AG116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AG116^2+(VLOOKUP(D116,Equipment[],Equipment!$AC$2))*AG116+ (VLOOKUP(D116,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AG116^4 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AG116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AG116^2+(VLOOKUP(D116,Equipment[],Equipment!$AC$2))*AG116+ (VLOOKUP(D116,Equipment[],Equipment!$AD$2))),\n0)))","v":1.8470505395839E-3},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF('9   Trucks'!$AA116>0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$P$2))*AH116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AH116^3 + (VLOOKUP(D116,Equipment[],Equipment!$R$2))*AH116^2+(VLOOKUP(D116,Equipment[],Equipment!$S$2))*AH116+ (VLOOKUP(D116,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$P$2))*AH116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AH116^3 + (VLOOKUP(D116,Equipment[],Equipment!$R$2))*AH116^2+(VLOOKUP(D116,Equipment[],Equipment!$S$2))*AH116+ (VLOOKUP(D116,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA116<0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AH116^4 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AH116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AH116^2+(VLOOKUP(D116,Equipment[],Equipment!$AC$2))*AH116+ (VLOOKUP(D116,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AH116^4 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AH116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AH116^2+(VLOOKUP(D116,Equipment[],Equipment!$AC$2))*AH116+ (VLOOKUP(D116,Equipment[],Equipment!$AD$2))),\n0)))","v":2.4604965823759001E-3},{"$f":"IF(LEFT('9   Trucks'!$D116,2)=\"Tk\",\nIF('9   Trucks'!$Y116<0,\nIF(((VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$U$2))*AI116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$V$2))*AI116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$W$2))*AI116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$X$2))*AI116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$U$2))*AI116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$V$2))*AI116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$W$2))*AI116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$X$2))*AI116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$Y$2))),\nIF(AND(Y116>0,AI116<6%),1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y116>0,\nIF(((VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AI116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AI116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AI116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AH$2))*AI116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AI116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AI116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AI116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AH$2))*AI116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1376426504783001E-3},{"$f":"IF(LEFT('9   Trucks'!$D116,2)=\"Tk\",\nIF('9   Trucks'!$Z116<0,\nIF(((VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$U$2))*AJ116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$V$2))*AJ116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$W$2))*AJ116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$X$2))*AJ116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$U$2))*AJ116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$V$2))*AJ116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$W$2))*AJ116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$X$2))*AJ116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$Y$2))),\nIF(AND(Z116>0,AJ116<6%),1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z116>0,\nIF(((VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AJ116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AJ116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AJ116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AH$2))*AJ116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AJ116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AJ116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AJ116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AH$2))*AJ116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D116,2)=\"Tk\",\nIF('9   Trucks'!$AA116<0,\nIF(((VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$U$2))*AK116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$V$2))*AK116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$W$2))*AK116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$X$2))*AK116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$U$2))*AK116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$V$2))*AK116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$W$2))*AK116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$X$2))*AK116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$Y$2))),\nIF(AND(AA116>0,AK116<6%),1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA116>0,\nIF(((VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AK116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AK116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AK116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AH$2))*AK116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AK116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AK116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AK116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AH$2))*AK116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D116,2)=\"Tk\",'9   Trucks'!$AR116>0),1/('9   Trucks'!$AR116*1609.344/60),0)","v":16.357090390203883},{"$f":"IF(AND(LEFT('9   Trucks'!$D116,2)=\"Tk\",'9   Trucks'!$AS116>0),1/('9   Trucks'!$AS116*1609.344/60),0)","v":20.18475982938665},{"$f":"IF(AND(LEFT('9   Trucks'!$D116,2)=\"Tk\",'9   Trucks'!$AT116>0),1/('9   Trucks'!$AT116*1609.344/60),0)","v":15.152336240288374},{"$f":"IF(AND(LEFT('9   Trucks'!$D116,2)=\"Tk\",'9   Trucks'!$AU116>0),1/('9   Trucks'!$AU116*1609.344/60),0)","v":17.440834428475725},{"$f":"IF(AND(LEFT('9   Trucks'!$D116,2)=\"Tk\",'9   Trucks'!$AV116>0),1/('9   Trucks'!$AV116*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D116,2)=\"Tk\",'9   Trucks'!$AW116>0),1/('9   Trucks'!$AW116*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D117,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":175837.19999999998},16.599011770702049,{"$f":"IF(LEFT(D117,2)=\"Tk\",IF(K117=0,0,'18 Truck Optimization'!BB117),0)","v":2},{"$f":"IF(AND(B117=\"D\",OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B117=\"D\",LEFT(J117,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L117>0,AQ117*T117*'9   Trucks'!$N117*M117/L117,0)","v":843.42370457924403},{"$f":"IF(AND(B117=\"D\",OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B117=\"D\",LEFT(J117,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":163.2774},208.48026803766359,{"$f":"IF(LEFT(D117,2)=\"Tk\",VLOOKUP(D117,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D117,2)=\"Tk\",VLOOKUP(D117,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(TRUNC(R117/'9   Trucks'!$N117)<TRUNC(S117/'9   Trucks'!$N117),TRUNC(S117/'9   Trucks'!$N117),TRUNC(R117/'9   Trucks'!$N117)),\n0)","v":10},7563,{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A117,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A117,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A117,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A117,Quantities[],Quantities!$Z$2)),\n0)","v":2310},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A117,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A117,Quantities[],Quantities!$AD$2)),\n0)","v":2943},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A117,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A117,Quantities[],Quantities!$W$2)),\n0)","v":-8.8700000000000001E-2},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A117,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A117,Quantities[],Quantities!$AA$2)),\n0)","v":1.6E-2},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A117,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A117,Quantities[],Quantities!$AE$2)),\n0)","v":3.5999999999999997E-2},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,704.08800000000008,897.02640000000008,6.3700000000000007E-2,4.1000000000000002E-2,6.0999999999999999E-2,0.1137,9.0000000000000011E-3,1.0999999999999996E-2,5.1124251528266784,3.1865866178753688,{"$f":"T117*\nIF(AND(B117=\"D\",OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B117=\"D\",LEFT(J117,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF('9   Trucks'!$Y117>0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$P$2))*AF117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AF117^3 + (VLOOKUP(D117,Equipment[],Equipment!$R$2))*AF117^2+(VLOOKUP(D117,Equipment[],Equipment!$S$2))*AF117+ (VLOOKUP(D117,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$P$2))*AF117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AF117^3 + (VLOOKUP(D117,Equipment[],Equipment!$R$2))*AF117^2+(VLOOKUP(D117,Equipment[],Equipment!$S$2))*AF117+ (VLOOKUP(D117,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y117<0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AF117^4 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AF117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AF117^2+(VLOOKUP(D117,Equipment[],Equipment!$AC$2))*AF117+ (VLOOKUP(D117,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AF117^4 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AF117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AF117^2+(VLOOKUP(D117,Equipment[],Equipment!$AC$2))*AF117+ (VLOOKUP(D117,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2792728196066006E-3},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF('9   Trucks'!$Z117>0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$P$2))*AG117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AG117^3 + (VLOOKUP(D117,Equipment[],Equipment!$R$2))*AG117^2+(VLOOKUP(D117,Equipment[],Equipment!$S$2))*AG117+ (VLOOKUP(D117,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$P$2))*AG117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AG117^3 + (VLOOKUP(D117,Equipment[],Equipment!$R$2))*AG117^2+(VLOOKUP(D117,Equipment[],Equipment!$S$2))*AG117+ (VLOOKUP(D117,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z117<0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AG117^4 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AG117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AG117^2+(VLOOKUP(D117,Equipment[],Equipment!$AC$2))*AG117+ (VLOOKUP(D117,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AG117^4 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AG117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AG117^2+(VLOOKUP(D117,Equipment[],Equipment!$AC$2))*AG117+ (VLOOKUP(D117,Equipment[],Equipment!$AD$2))),\n0)))","v":1.8470505395839E-3},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF('9   Trucks'!$AA117>0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$P$2))*AH117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AH117^3 + (VLOOKUP(D117,Equipment[],Equipment!$R$2))*AH117^2+(VLOOKUP(D117,Equipment[],Equipment!$S$2))*AH117+ (VLOOKUP(D117,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$P$2))*AH117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AH117^3 + (VLOOKUP(D117,Equipment[],Equipment!$R$2))*AH117^2+(VLOOKUP(D117,Equipment[],Equipment!$S$2))*AH117+ (VLOOKUP(D117,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA117<0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AH117^4 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AH117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AH117^2+(VLOOKUP(D117,Equipment[],Equipment!$AC$2))*AH117+ (VLOOKUP(D117,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AH117^4 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AH117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AH117^2+(VLOOKUP(D117,Equipment[],Equipment!$AC$2))*AH117+ (VLOOKUP(D117,Equipment[],Equipment!$AD$2))),\n0)))","v":2.4604965823759001E-3},{"$f":"IF(LEFT('9   Trucks'!$D117,2)=\"Tk\",\nIF('9   Trucks'!$Y117<0,\nIF(((VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$U$2))*AI117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$V$2))*AI117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$W$2))*AI117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$X$2))*AI117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$U$2))*AI117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$V$2))*AI117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$W$2))*AI117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$X$2))*AI117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$Y$2))),\nIF(AND(Y117>0,AI117<6%),1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y117>0,\nIF(((VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AI117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AI117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AI117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AH$2))*AI117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AI117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AI117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AI117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AH$2))*AI117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1376426504783001E-3},{"$f":"IF(LEFT('9   Trucks'!$D117,2)=\"Tk\",\nIF('9   Trucks'!$Z117<0,\nIF(((VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$U$2))*AJ117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$V$2))*AJ117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$W$2))*AJ117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$X$2))*AJ117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$U$2))*AJ117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$V$2))*AJ117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$W$2))*AJ117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$X$2))*AJ117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$Y$2))),\nIF(AND(Z117>0,AJ117<6%),1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z117>0,\nIF(((VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AJ117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AJ117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AJ117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AH$2))*AJ117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AJ117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AJ117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AJ117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AH$2))*AJ117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D117,2)=\"Tk\",\nIF('9   Trucks'!$AA117<0,\nIF(((VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$U$2))*AK117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$V$2))*AK117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$W$2))*AK117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$X$2))*AK117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$U$2))*AK117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$V$2))*AK117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$W$2))*AK117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$X$2))*AK117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$Y$2))),\nIF(AND(AA117>0,AK117<6%),1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA117>0,\nIF(((VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AK117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AK117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AK117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AH$2))*AK117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AK117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AK117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AK117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AH$2))*AK117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D117,2)=\"Tk\",'9   Trucks'!$AR117>0),1/('9   Trucks'!$AR117*1609.344/60),0)","v":16.357090390203883},{"$f":"IF(AND(LEFT('9   Trucks'!$D117,2)=\"Tk\",'9   Trucks'!$AS117>0),1/('9   Trucks'!$AS117*1609.344/60),0)","v":20.18475982938665},{"$f":"IF(AND(LEFT('9   Trucks'!$D117,2)=\"Tk\",'9   Trucks'!$AT117>0),1/('9   Trucks'!$AT117*1609.344/60),0)","v":15.152336240288374},{"$f":"IF(AND(LEFT('9   Trucks'!$D117,2)=\"Tk\",'9   Trucks'!$AU117>0),1/('9   Trucks'!$AU117*1609.344/60),0)","v":17.440834428475725},{"$f":"IF(AND(LEFT('9   Trucks'!$D117,2)=\"Tk\",'9   Trucks'!$AV117>0),1/('9   Trucks'!$AV117*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D117,2)=\"Tk\",'9   Trucks'!$AW117>0),1/('9   Trucks'!$AW117*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D118,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":159720},16.599011770702049,{"$f":"IF(LEFT(D118,2)=\"Tk\",IF(K118=0,0,'18 Truck Optimization'!BB118),0)","v":2},{"$f":"IF(AND(B118=\"D\",OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B118=\"D\",LEFT(J118,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L118>0,AQ118*T118*'9   Trucks'!$N118*M118/L118,0)","v":843.42370457924403},{"$f":"IF(AND(B118=\"D\",OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B118=\"D\",LEFT(J118,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":148.31142857142856},189.37101142975223,{"$f":"IF(LEFT(D118,2)=\"Tk\",VLOOKUP(D118,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D118,2)=\"Tk\",VLOOKUP(D118,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(TRUNC(R118/'9   Trucks'!$N118)<TRUNC(S118/'9   Trucks'!$N118),TRUNC(S118/'9   Trucks'!$N118),TRUNC(R118/'9   Trucks'!$N118)),\n0)","v":10},7563,{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A118,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A118,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A118,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A118,Quantities[],Quantities!$Z$2)),\n0)","v":2310},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A118,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A118,Quantities[],Quantities!$AD$2)),\n0)","v":2943},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A118,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A118,Quantities[],Quantities!$W$2)),\n0)","v":-8.8700000000000001E-2},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A118,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A118,Quantities[],Quantities!$AA$2)),\n0)","v":1.6E-2},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A118,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A118,Quantities[],Quantities!$AE$2)),\n0)","v":3.5999999999999997E-2},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,704.08800000000008,897.02640000000008,6.3700000000000007E-2,4.1000000000000002E-2,6.0999999999999999E-2,0.1137,9.0000000000000011E-3,1.0999999999999996E-2,5.1124251528266784,3.1865866178753688,{"$f":"T118*\nIF(AND(B118=\"D\",OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B118=\"D\",LEFT(J118,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF('9   Trucks'!$Y118>0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$P$2))*AF118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AF118^3 + (VLOOKUP(D118,Equipment[],Equipment!$R$2))*AF118^2+(VLOOKUP(D118,Equipment[],Equipment!$S$2))*AF118+ (VLOOKUP(D118,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$P$2))*AF118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AF118^3 + (VLOOKUP(D118,Equipment[],Equipment!$R$2))*AF118^2+(VLOOKUP(D118,Equipment[],Equipment!$S$2))*AF118+ (VLOOKUP(D118,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y118<0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AF118^4 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AF118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AF118^2+(VLOOKUP(D118,Equipment[],Equipment!$AC$2))*AF118+ (VLOOKUP(D118,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AF118^4 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AF118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AF118^2+(VLOOKUP(D118,Equipment[],Equipment!$AC$2))*AF118+ (VLOOKUP(D118,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2792728196066006E-3},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF('9   Trucks'!$Z118>0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$P$2))*AG118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AG118^3 + (VLOOKUP(D118,Equipment[],Equipment!$R$2))*AG118^2+(VLOOKUP(D118,Equipment[],Equipment!$S$2))*AG118+ (VLOOKUP(D118,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$P$2))*AG118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AG118^3 + (VLOOKUP(D118,Equipment[],Equipment!$R$2))*AG118^2+(VLOOKUP(D118,Equipment[],Equipment!$S$2))*AG118+ (VLOOKUP(D118,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z118<0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AG118^4 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AG118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AG118^2+(VLOOKUP(D118,Equipment[],Equipment!$AC$2))*AG118+ (VLOOKUP(D118,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AG118^4 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AG118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AG118^2+(VLOOKUP(D118,Equipment[],Equipment!$AC$2))*AG118+ (VLOOKUP(D118,Equipment[],Equipment!$AD$2))),\n0)))","v":1.8470505395839E-3},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF('9   Trucks'!$AA118>0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$P$2))*AH118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AH118^3 + (VLOOKUP(D118,Equipment[],Equipment!$R$2))*AH118^2+(VLOOKUP(D118,Equipment[],Equipment!$S$2))*AH118+ (VLOOKUP(D118,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$P$2))*AH118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AH118^3 + (VLOOKUP(D118,Equipment[],Equipment!$R$2))*AH118^2+(VLOOKUP(D118,Equipment[],Equipment!$S$2))*AH118+ (VLOOKUP(D118,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA118<0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AH118^4 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AH118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AH118^2+(VLOOKUP(D118,Equipment[],Equipment!$AC$2))*AH118+ (VLOOKUP(D118,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AH118^4 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AH118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AH118^2+(VLOOKUP(D118,Equipment[],Equipment!$AC$2))*AH118+ (VLOOKUP(D118,Equipment[],Equipment!$AD$2))),\n0)))","v":2.4604965823759001E-3},{"$f":"IF(LEFT('9   Trucks'!$D118,2)=\"Tk\",\nIF('9   Trucks'!$Y118<0,\nIF(((VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$U$2))*AI118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$V$2))*AI118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$W$2))*AI118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$X$2))*AI118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$U$2))*AI118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$V$2))*AI118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$W$2))*AI118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$X$2))*AI118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$Y$2))),\nIF(AND(Y118>0,AI118<6%),1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y118>0,\nIF(((VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AI118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AI118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AI118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AH$2))*AI118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AI118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AI118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AI118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AH$2))*AI118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1376426504783001E-3},{"$f":"IF(LEFT('9   Trucks'!$D118,2)=\"Tk\",\nIF('9   Trucks'!$Z118<0,\nIF(((VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$U$2))*AJ118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$V$2))*AJ118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$W$2))*AJ118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$X$2))*AJ118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$U$2))*AJ118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$V$2))*AJ118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$W$2))*AJ118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$X$2))*AJ118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$Y$2))),\nIF(AND(Z118>0,AJ118<6%),1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z118>0,\nIF(((VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AJ118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AJ118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AJ118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AH$2))*AJ118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AJ118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AJ118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AJ118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AH$2))*AJ118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D118,2)=\"Tk\",\nIF('9   Trucks'!$AA118<0,\nIF(((VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$U$2))*AK118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$V$2))*AK118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$W$2))*AK118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$X$2))*AK118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$U$2))*AK118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$V$2))*AK118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$W$2))*AK118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$X$2))*AK118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$Y$2))),\nIF(AND(AA118>0,AK118<6%),1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA118>0,\nIF(((VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AK118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AK118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AK118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AH$2))*AK118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AK118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AK118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AK118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AH$2))*AK118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D118,2)=\"Tk\",'9   Trucks'!$AR118>0),1/('9   Trucks'!$AR118*1609.344/60),0)","v":16.357090390203883},{"$f":"IF(AND(LEFT('9   Trucks'!$D118,2)=\"Tk\",'9   Trucks'!$AS118>0),1/('9   Trucks'!$AS118*1609.344/60),0)","v":20.18475982938665},{"$f":"IF(AND(LEFT('9   Trucks'!$D118,2)=\"Tk\",'9   Trucks'!$AT118>0),1/('9   Trucks'!$AT118*1609.344/60),0)","v":15.152336240288374},{"$f":"IF(AND(LEFT('9   Trucks'!$D118,2)=\"Tk\",'9   Trucks'!$AU118>0),1/('9   Trucks'!$AU118*1609.344/60),0)","v":17.440834428475725},{"$f":"IF(AND(LEFT('9   Trucks'!$D118,2)=\"Tk\",'9   Trucks'!$AV118>0),1/('9   Trucks'!$AV118*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D118,2)=\"Tk\",'9   Trucks'!$AW118>0),1/('9   Trucks'!$AW118*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D119,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":276615.68000000005},14.690775827304414,{"$f":"IF(LEFT(D119,2)=\"Tk\",IF(K119=0,0,'18 Truck Optimization'!BB119),0)","v":2},{"$f":"IF(AND(B119=\"D\",OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B119=\"D\",LEFT(J119,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L119>0,AQ119*T119*'9   Trucks'!$N119*M119/L119,0)","v":952.97894165531193},{"$f":"IF(AND(B119=\"D\",OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B119=\"D\",LEFT(J119,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":256.85741714285717},290.26421037124101,{"$f":"IF(LEFT(D119,2)=\"Tk\",VLOOKUP(D119,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D119,2)=\"Tk\",VLOOKUP(D119,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(TRUNC(R119/'9   Trucks'!$N119)<TRUNC(S119/'9   Trucks'!$N119),TRUNC(S119/'9   Trucks'!$N119),TRUNC(R119/'9   Trucks'!$N119)),\n0)","v":10},6190,{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A119,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A119,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A119,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A119,Quantities[],Quantities!$Z$2)),\n0)","v":1940},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A119,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A119,Quantities[],Quantities!$AD$2)),\n0)","v":1940},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A119,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A119,Quantities[],Quantities!$W$2)),\n0)","v":-8.8999999999999996E-2},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A119,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A119,Quantities[],Quantities!$AA$2)),\n0)","v":1.4999999999999999E-2},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A119,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A119,Quantities[],Quantities!$AE$2)),\n0)","v":-0.04},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,591.31200000000001,591.31200000000001,6.4000000000000001E-2,0.04,1.4999999999999999E-2,0.11399999999999999,1.0000000000000002E-2,6.5000000000000002E-2,3.3565951504695271,3.0341806768348878,{"$f":"T119*\nIF(AND(B119=\"D\",OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B119=\"D\",LEFT(J119,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF('9   Trucks'!$Y119>0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$P$2))*AF119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AF119^3 + (VLOOKUP(D119,Equipment[],Equipment!$R$2))*AF119^2+(VLOOKUP(D119,Equipment[],Equipment!$S$2))*AF119+ (VLOOKUP(D119,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$P$2))*AF119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AF119^3 + (VLOOKUP(D119,Equipment[],Equipment!$R$2))*AF119^2+(VLOOKUP(D119,Equipment[],Equipment!$S$2))*AF119+ (VLOOKUP(D119,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y119<0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AF119^4 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AF119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AF119^2+(VLOOKUP(D119,Equipment[],Equipment!$AC$2))*AF119+ (VLOOKUP(D119,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AF119^4 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AF119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AF119^2+(VLOOKUP(D119,Equipment[],Equipment!$AC$2))*AF119+ (VLOOKUP(D119,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2886253568E-3},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF('9   Trucks'!$Z119>0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$P$2))*AG119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AG119^3 + (VLOOKUP(D119,Equipment[],Equipment!$R$2))*AG119^2+(VLOOKUP(D119,Equipment[],Equipment!$S$2))*AG119+ (VLOOKUP(D119,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$P$2))*AG119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AG119^3 + (VLOOKUP(D119,Equipment[],Equipment!$R$2))*AG119^2+(VLOOKUP(D119,Equipment[],Equipment!$S$2))*AG119+ (VLOOKUP(D119,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z119<0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AG119^4 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AG119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AG119^2+(VLOOKUP(D119,Equipment[],Equipment!$AC$2))*AG119+ (VLOOKUP(D119,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AG119^4 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AG119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AG119^2+(VLOOKUP(D119,Equipment[],Equipment!$AC$2))*AG119+ (VLOOKUP(D119,Equipment[],Equipment!$AD$2))),\n0)))","v":1.8192893439999999E-3},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF('9   Trucks'!$AA119>0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$P$2))*AH119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AH119^3 + (VLOOKUP(D119,Equipment[],Equipment!$R$2))*AH119^2+(VLOOKUP(D119,Equipment[],Equipment!$S$2))*AH119+ (VLOOKUP(D119,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$P$2))*AH119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AH119^3 + (VLOOKUP(D119,Equipment[],Equipment!$R$2))*AH119^2+(VLOOKUP(D119,Equipment[],Equipment!$S$2))*AH119+ (VLOOKUP(D119,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA119<0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AH119^4 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AH119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AH119^2+(VLOOKUP(D119,Equipment[],Equipment!$AC$2))*AH119+ (VLOOKUP(D119,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AH119^4 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AH119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AH119^2+(VLOOKUP(D119,Equipment[],Equipment!$AC$2))*AH119+ (VLOOKUP(D119,Equipment[],Equipment!$AD$2))),\n0)))","v":1.132116175E-3},{"$f":"IF(LEFT('9   Trucks'!$D119,2)=\"Tk\",\nIF('9   Trucks'!$Y119<0,\nIF(((VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$U$2))*AI119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$V$2))*AI119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$W$2))*AI119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$X$2))*AI119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$U$2))*AI119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$V$2))*AI119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$W$2))*AI119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$X$2))*AI119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$Y$2))),\nIF(AND(Y119>0,AI119<6%),1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y119>0,\nIF(((VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AI119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AI119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AI119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AH$2))*AI119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AI119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AI119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AI119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AH$2))*AI119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1418212183999998E-3},{"$f":"IF(LEFT('9   Trucks'!$D119,2)=\"Tk\",\nIF('9   Trucks'!$Z119<0,\nIF(((VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$U$2))*AJ119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$V$2))*AJ119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$W$2))*AJ119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$X$2))*AJ119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$U$2))*AJ119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$V$2))*AJ119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$W$2))*AJ119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$X$2))*AJ119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$Y$2))),\nIF(AND(Z119>0,AJ119<6%),1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z119>0,\nIF(((VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AJ119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AJ119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AJ119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AH$2))*AJ119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AJ119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AJ119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AJ119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AH$2))*AJ119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D119,2)=\"Tk\",\nIF('9   Trucks'!$AA119<0,\nIF(((VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$U$2))*AK119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$V$2))*AK119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$W$2))*AK119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$X$2))*AK119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$U$2))*AK119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$V$2))*AK119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$W$2))*AK119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$X$2))*AK119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$Y$2))),\nIF(AND(AA119>0,AK119<6%),1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA119>0,\nIF(((VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AK119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AK119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AK119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AH$2))*AK119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AK119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AK119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AK119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AH$2))*AK119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AI$2))),\n0))))","v":1.5307508374999999E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D119,2)=\"Tk\",'9   Trucks'!$AR119>0),1/('9   Trucks'!$AR119*1609.344/60),0)","v":16.290246642363879},{"$f":"IF(AND(LEFT('9   Trucks'!$D119,2)=\"Tk\",'9   Trucks'!$AS119>0),1/('9   Trucks'!$AS119*1609.344/60),0)","v":20.49276639650347},{"$f":"IF(AND(LEFT('9   Trucks'!$D119,2)=\"Tk\",'9   Trucks'!$AT119>0),1/('9   Trucks'!$AT119*1609.344/60),0)","v":32.931489150607739},{"$f":"IF(AND(LEFT('9   Trucks'!$D119,2)=\"Tk\",'9   Trucks'!$AU119>0),1/('9   Trucks'!$AU119*1609.344/60),0)","v":17.406808380622419},{"$f":"IF(AND(LEFT('9   Trucks'!$D119,2)=\"Tk\",'9   Trucks'!$AV119>0),1/('9   Trucks'!$AV119*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D119,2)=\"Tk\",'9   Trucks'!$AW119>0),1/('9   Trucks'!$AW119*1609.344/60),0)","v":24.35554541007399}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D120,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":25739.119999999995},14.690775827304414,{"$f":"IF(LEFT(D120,2)=\"Tk\",IF(K120=0,0,'18 Truck Optimization'!BB120),0)","v":2},{"$f":"IF(AND(B120=\"D\",OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B120=\"D\",LEFT(J120,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L120>0,AQ120*T120*'9   Trucks'!$N120*M120/L120,0)","v":952.97894165531193},{"$f":"IF(AND(B120=\"D\",OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B120=\"D\",LEFT(J120,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":23.900611428571423},27.009117279434822,{"$f":"IF(LEFT(D120,2)=\"Tk\",VLOOKUP(D120,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D120,2)=\"Tk\",VLOOKUP(D120,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(TRUNC(R120/'9   Trucks'!$N120)<TRUNC(S120/'9   Trucks'!$N120),TRUNC(S120/'9   Trucks'!$N120),TRUNC(R120/'9   Trucks'!$N120)),\n0)","v":10},6190,{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A120,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A120,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A120,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A120,Quantities[],Quantities!$Z$2)),\n0)","v":1940},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A120,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A120,Quantities[],Quantities!$AD$2)),\n0)","v":1940},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A120,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A120,Quantities[],Quantities!$W$2)),\n0)","v":-8.8999999999999996E-2},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A120,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A120,Quantities[],Quantities!$AA$2)),\n0)","v":1.4999999999999999E-2},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A120,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A120,Quantities[],Quantities!$AE$2)),\n0)","v":-0.04},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,591.31200000000001,591.31200000000001,6.4000000000000001E-2,0.04,1.4999999999999999E-2,0.11399999999999999,1.0000000000000002E-2,6.5000000000000002E-2,3.3565951504695271,3.0341806768348878,{"$f":"T120*\nIF(AND(B120=\"D\",OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B120=\"D\",LEFT(J120,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF('9   Trucks'!$Y120>0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$P$2))*AF120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AF120^3 + (VLOOKUP(D120,Equipment[],Equipment!$R$2))*AF120^2+(VLOOKUP(D120,Equipment[],Equipment!$S$2))*AF120+ (VLOOKUP(D120,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$P$2))*AF120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AF120^3 + (VLOOKUP(D120,Equipment[],Equipment!$R$2))*AF120^2+(VLOOKUP(D120,Equipment[],Equipment!$S$2))*AF120+ (VLOOKUP(D120,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y120<0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AF120^4 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AF120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AF120^2+(VLOOKUP(D120,Equipment[],Equipment!$AC$2))*AF120+ (VLOOKUP(D120,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AF120^4 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AF120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AF120^2+(VLOOKUP(D120,Equipment[],Equipment!$AC$2))*AF120+ (VLOOKUP(D120,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2886253568E-3},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF('9   Trucks'!$Z120>0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$P$2))*AG120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AG120^3 + (VLOOKUP(D120,Equipment[],Equipment!$R$2))*AG120^2+(VLOOKUP(D120,Equipment[],Equipment!$S$2))*AG120+ (VLOOKUP(D120,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$P$2))*AG120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AG120^3 + (VLOOKUP(D120,Equipment[],Equipment!$R$2))*AG120^2+(VLOOKUP(D120,Equipment[],Equipment!$S$2))*AG120+ (VLOOKUP(D120,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z120<0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AG120^4 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AG120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AG120^2+(VLOOKUP(D120,Equipment[],Equipment!$AC$2))*AG120+ (VLOOKUP(D120,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AG120^4 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AG120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AG120^2+(VLOOKUP(D120,Equipment[],Equipment!$AC$2))*AG120+ (VLOOKUP(D120,Equipment[],Equipment!$AD$2))),\n0)))","v":1.8192893439999999E-3},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF('9   Trucks'!$AA120>0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$P$2))*AH120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AH120^3 + (VLOOKUP(D120,Equipment[],Equipment!$R$2))*AH120^2+(VLOOKUP(D120,Equipment[],Equipment!$S$2))*AH120+ (VLOOKUP(D120,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$P$2))*AH120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AH120^3 + (VLOOKUP(D120,Equipment[],Equipment!$R$2))*AH120^2+(VLOOKUP(D120,Equipment[],Equipment!$S$2))*AH120+ (VLOOKUP(D120,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA120<0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AH120^4 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AH120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AH120^2+(VLOOKUP(D120,Equipment[],Equipment!$AC$2))*AH120+ (VLOOKUP(D120,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AH120^4 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AH120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AH120^2+(VLOOKUP(D120,Equipment[],Equipment!$AC$2))*AH120+ (VLOOKUP(D120,Equipment[],Equipment!$AD$2))),\n0)))","v":1.132116175E-3},{"$f":"IF(LEFT('9   Trucks'!$D120,2)=\"Tk\",\nIF('9   Trucks'!$Y120<0,\nIF(((VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$U$2))*AI120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$V$2))*AI120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$W$2))*AI120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$X$2))*AI120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$U$2))*AI120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$V$2))*AI120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$W$2))*AI120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$X$2))*AI120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$Y$2))),\nIF(AND(Y120>0,AI120<6%),1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y120>0,\nIF(((VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AI120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AI120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AI120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AH$2))*AI120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AI120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AI120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AI120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AH$2))*AI120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1418212183999998E-3},{"$f":"IF(LEFT('9   Trucks'!$D120,2)=\"Tk\",\nIF('9   Trucks'!$Z120<0,\nIF(((VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$U$2))*AJ120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$V$2))*AJ120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$W$2))*AJ120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$X$2))*AJ120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$U$2))*AJ120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$V$2))*AJ120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$W$2))*AJ120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$X$2))*AJ120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$Y$2))),\nIF(AND(Z120>0,AJ120<6%),1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z120>0,\nIF(((VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AJ120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AJ120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AJ120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AH$2))*AJ120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AJ120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AJ120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AJ120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AH$2))*AJ120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D120,2)=\"Tk\",\nIF('9   Trucks'!$AA120<0,\nIF(((VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$U$2))*AK120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$V$2))*AK120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$W$2))*AK120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$X$2))*AK120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$U$2))*AK120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$V$2))*AK120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$W$2))*AK120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$X$2))*AK120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$Y$2))),\nIF(AND(AA120>0,AK120<6%),1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA120>0,\nIF(((VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AK120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AK120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AK120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AH$2))*AK120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AK120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AK120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AK120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AH$2))*AK120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AI$2))),\n0))))","v":1.5307508374999999E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D120,2)=\"Tk\",'9   Trucks'!$AR120>0),1/('9   Trucks'!$AR120*1609.344/60),0)","v":16.290246642363879},{"$f":"IF(AND(LEFT('9   Trucks'!$D120,2)=\"Tk\",'9   Trucks'!$AS120>0),1/('9   Trucks'!$AS120*1609.344/60),0)","v":20.49276639650347},{"$f":"IF(AND(LEFT('9   Trucks'!$D120,2)=\"Tk\",'9   Trucks'!$AT120>0),1/('9   Trucks'!$AT120*1609.344/60),0)","v":32.931489150607739},{"$f":"IF(AND(LEFT('9   Trucks'!$D120,2)=\"Tk\",'9   Trucks'!$AU120>0),1/('9   Trucks'!$AU120*1609.344/60),0)","v":17.406808380622419},{"$f":"IF(AND(LEFT('9   Trucks'!$D120,2)=\"Tk\",'9   Trucks'!$AV120>0),1/('9   Trucks'!$AV120*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D120,2)=\"Tk\",'9   Trucks'!$AW120>0),1/('9   Trucks'!$AW120*1609.344/60),0)","v":24.35554541007399}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D121,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":57596},19.991528128608223,{"$f":"IF(LEFT(D121,2)=\"Tk\",IF(K121=0,0,'18 Truck Optimization'!BB121),0)","v":3},{"$f":"IF(AND(B121=\"D\",OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B121=\"D\",LEFT(J121,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L121>0,AQ121*T121*'9   Trucks'!$N121*M121/L121,0)","v":1050.4449617309963},{"$f":"IF(AND(B121=\"D\",OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B121=\"D\",LEFT(J121,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":53.481999999999999},54.830097814062817,{"$f":"IF(LEFT(D121,2)=\"Tk\",VLOOKUP(D121,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D121,2)=\"Tk\",VLOOKUP(D121,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(TRUNC(R121/'9   Trucks'!$N121)<TRUNC(S121/'9   Trucks'!$N121),TRUNC(S121/'9   Trucks'!$N121),TRUNC(R121/'9   Trucks'!$N121)),\n0)","v":10},12559,{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A121,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A121,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A121,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A121,Quantities[],Quantities!$Z$2)),\n0)","v":7312},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A121,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A121,Quantities[],Quantities!$AD$2)),\n0)","v":2937},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A121,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A121,Quantities[],Quantities!$W$2)),\n0)","v":-8.8744588744588751E-2},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A121,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A121,Quantities[],Quantities!$AA$2)),\n0)","v":-9.5733041575492336E-3},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A121,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A121,Quantities[],Quantities!$AE$2)),\n0)","v":4.0858018386108273E-2},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,2228.6976,895.19760000000008,6.3744588744588743E-2,1.5426695842450768E-2,6.5858018386108275E-2,0.11374458874458876,3.4573304157549237E-2,1.5858018386108272E-2,6.4893660884155526,5.20216204019267,{"$f":"T121*\nIF(AND(B121=\"D\",OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B121=\"D\",LEFT(J121,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF('9   Trucks'!$Y121>0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$P$2))*AF121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AF121^3 + (VLOOKUP(D121,Equipment[],Equipment!$R$2))*AF121^2+(VLOOKUP(D121,Equipment[],Equipment!$S$2))*AF121+ (VLOOKUP(D121,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$P$2))*AF121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AF121^3 + (VLOOKUP(D121,Equipment[],Equipment!$R$2))*AF121^2+(VLOOKUP(D121,Equipment[],Equipment!$S$2))*AF121+ (VLOOKUP(D121,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y121<0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AF121^4 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AF121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AF121^2+(VLOOKUP(D121,Equipment[],Equipment!$AC$2))*AF121+ (VLOOKUP(D121,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AF121^4 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AF121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AF121^2+(VLOOKUP(D121,Equipment[],Equipment!$AC$2))*AF121+ (VLOOKUP(D121,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2806617677086608E-3},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF('9   Trucks'!$Z121>0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$P$2))*AG121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AG121^3 + (VLOOKUP(D121,Equipment[],Equipment!$R$2))*AG121^2+(VLOOKUP(D121,Equipment[],Equipment!$S$2))*AG121+ (VLOOKUP(D121,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$P$2))*AG121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AG121^3 + (VLOOKUP(D121,Equipment[],Equipment!$R$2))*AG121^2+(VLOOKUP(D121,Equipment[],Equipment!$S$2))*AG121+ (VLOOKUP(D121,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z121<0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AG121^4 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AG121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AG121^2+(VLOOKUP(D121,Equipment[],Equipment!$AC$2))*AG121+ (VLOOKUP(D121,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AG121^4 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AG121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AG121^2+(VLOOKUP(D121,Equipment[],Equipment!$AC$2))*AG121+ (VLOOKUP(D121,Equipment[],Equipment!$AD$2))),\n0)))","v":1.1377758206797257E-3},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF('9   Trucks'!$AA121>0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$P$2))*AH121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AH121^3 + (VLOOKUP(D121,Equipment[],Equipment!$R$2))*AH121^2+(VLOOKUP(D121,Equipment[],Equipment!$S$2))*AH121+ (VLOOKUP(D121,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$P$2))*AH121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AH121^3 + (VLOOKUP(D121,Equipment[],Equipment!$R$2))*AH121^2+(VLOOKUP(D121,Equipment[],Equipment!$S$2))*AH121+ (VLOOKUP(D121,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA121<0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AH121^4 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AH121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AH121^2+(VLOOKUP(D121,Equipment[],Equipment!$AC$2))*AH121+ (VLOOKUP(D121,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AH121^4 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AH121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AH121^2+(VLOOKUP(D121,Equipment[],Equipment!$AC$2))*AH121+ (VLOOKUP(D121,Equipment[],Equipment!$AD$2))),\n0)))","v":2.6226849410969835E-3},{"$f":"IF(LEFT('9   Trucks'!$D121,2)=\"Tk\",\nIF('9   Trucks'!$Y121<0,\nIF(((VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$U$2))*AI121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$V$2))*AI121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$W$2))*AI121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$X$2))*AI121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$U$2))*AI121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$V$2))*AI121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$W$2))*AI121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$X$2))*AI121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$Y$2))),\nIF(AND(Y121>0,AI121<6%),1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y121>0,\nIF(((VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AI121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AI121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AI121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AH$2))*AI121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AI121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AI121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AI121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AH$2))*AI121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1382634048285353E-3},{"$f":"IF(LEFT('9   Trucks'!$D121,2)=\"Tk\",\nIF('9   Trucks'!$Z121<0,\nIF(((VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$U$2))*AJ121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$V$2))*AJ121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$W$2))*AJ121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$X$2))*AJ121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$U$2))*AJ121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$V$2))*AJ121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$W$2))*AJ121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$X$2))*AJ121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$Y$2))),\nIF(AND(Z121>0,AJ121<6%),1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z121>0,\nIF(((VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AJ121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AJ121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AJ121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AH$2))*AJ121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AJ121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AJ121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AJ121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AH$2))*AJ121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AI$2))),\n0))))","v":1.2368190242334058E-3},{"$f":"IF(LEFT('9   Trucks'!$D121,2)=\"Tk\",\nIF('9   Trucks'!$AA121<0,\nIF(((VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$U$2))*AK121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$V$2))*AK121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$W$2))*AK121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$X$2))*AK121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$U$2))*AK121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$V$2))*AK121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$W$2))*AK121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$X$2))*AK121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$Y$2))),\nIF(AND(AA121>0,AK121<6%),1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA121>0,\nIF(((VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AK121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AK121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AK121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AH$2))*AK121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AK121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AK121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AK121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AH$2))*AK121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D121,2)=\"Tk\",'9   Trucks'!$AR121>0),1/('9   Trucks'!$AR121*1609.344/60),0)","v":16.347128742240834},{"$f":"IF(AND(LEFT('9   Trucks'!$D121,2)=\"Tk\",'9   Trucks'!$AS121>0),1/('9   Trucks'!$AS121*1609.344/60),0)","v":32.76767782951039},{"$f":"IF(AND(LEFT('9   Trucks'!$D121,2)=\"Tk\",'9   Trucks'!$AT121>0),1/('9   Trucks'!$AT121*1609.344/60),0)","v":14.215306974175128},{"$f":"IF(AND(LEFT('9   Trucks'!$D121,2)=\"Tk\",'9   Trucks'!$AU121>0),1/('9   Trucks'!$AU121*1609.344/60),0)","v":17.435771219790229},{"$f":"IF(AND(LEFT('9   Trucks'!$D121,2)=\"Tk\",'9   Trucks'!$AV121>0),1/('9   Trucks'!$AV121*1609.344/60),0)","v":30.143675674254773},{"$f":"IF(AND(LEFT('9   Trucks'!$D121,2)=\"Tk\",'9   Trucks'!$AW121>0),1/('9   Trucks'!$AW121*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D122,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":451572},16.067751371234422,{"$f":"IF(LEFT(D122,2)=\"Tk\",IF(K122=0,0,'18 Truck Optimization'!BB122),0)","v":2},{"$f":"IF(AND(B122=\"D\",OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B122=\"D\",LEFT(J122,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L122>0,AQ122*T122*'9   Trucks'!$N122*M122/L122,0)","v":871.31047005517826},{"$f":"IF(AND(B122=\"D\",OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B122=\"D\",LEFT(J122,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":419.31685714285715},518.26761587221938,{"$f":"IF(LEFT(D122,2)=\"Tk\",VLOOKUP(D122,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D122,2)=\"Tk\",VLOOKUP(D122,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(TRUNC(R122/'9   Trucks'!$N122)<TRUNC(S122/'9   Trucks'!$N122),TRUNC(S122/'9   Trucks'!$N122),TRUNC(R122/'9   Trucks'!$N122)),\n0)","v":10},5707,{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A122,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A122,Quantities[],Quantities!$V$2)),\n0)","v":1759},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A122,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A122,Quantities[],Quantities!$Z$2)),\n0)","v":2466},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A122,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A122,Quantities[],Quantities!$AD$2)),\n0)","v":1482},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A122,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A122,Quantities[],Quantities!$W$2)),\n0)","v":-9.9000000000000005E-2},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A122,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A122,Quantities[],Quantities!$AA$2)),\n0)","v":-8.1000000000000003E-2},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A122,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A122,Quantities[],Quantities!$AE$2)),\n0)","v":6.7000000000000004E-2},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},536.14319999999998,751.63679999999999,451.71360000000004,7.400000000000001E-2,5.6000000000000001E-2,9.1999999999999998E-2,0.124,0.10600000000000001,4.2000000000000003E-2,4.541558134929792,3.2261932363046286,{"$f":"T122*\nIF(AND(B122=\"D\",OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B122=\"D\",LEFT(J122,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF('9   Trucks'!$Y122>0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$P$2))*AF122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AF122^3 + (VLOOKUP(D122,Equipment[],Equipment!$R$2))*AF122^2+(VLOOKUP(D122,Equipment[],Equipment!$S$2))*AF122+ (VLOOKUP(D122,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$P$2))*AF122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AF122^3 + (VLOOKUP(D122,Equipment[],Equipment!$R$2))*AF122^2+(VLOOKUP(D122,Equipment[],Equipment!$S$2))*AF122+ (VLOOKUP(D122,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y122<0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AF122^4 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AF122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AF122^2+(VLOOKUP(D122,Equipment[],Equipment!$AC$2))*AF122+ (VLOOKUP(D122,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AF122^4 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AF122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AF122^2+(VLOOKUP(D122,Equipment[],Equipment!$AC$2))*AF122+ (VLOOKUP(D122,Equipment[],Equipment!$AD$2))),\n0)))","v":2.6091749328000001E-3},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF('9   Trucks'!$Z122>0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$P$2))*AG122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AG122^3 + (VLOOKUP(D122,Equipment[],Equipment!$R$2))*AG122^2+(VLOOKUP(D122,Equipment[],Equipment!$S$2))*AG122+ (VLOOKUP(D122,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$P$2))*AG122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AG122^3 + (VLOOKUP(D122,Equipment[],Equipment!$R$2))*AG122^2+(VLOOKUP(D122,Equipment[],Equipment!$S$2))*AG122+ (VLOOKUP(D122,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z122<0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AG122^4 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AG122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AG122^2+(VLOOKUP(D122,Equipment[],Equipment!$AC$2))*AG122+ (VLOOKUP(D122,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AG122^4 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AG122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AG122^2+(VLOOKUP(D122,Equipment[],Equipment!$AC$2))*AG122+ (VLOOKUP(D122,Equipment[],Equipment!$AD$2))),\n0)))","v":2.0458033152000003E-3},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF('9   Trucks'!$AA122>0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$P$2))*AH122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AH122^3 + (VLOOKUP(D122,Equipment[],Equipment!$R$2))*AH122^2+(VLOOKUP(D122,Equipment[],Equipment!$S$2))*AH122+ (VLOOKUP(D122,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$P$2))*AH122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AH122^3 + (VLOOKUP(D122,Equipment[],Equipment!$R$2))*AH122^2+(VLOOKUP(D122,Equipment[],Equipment!$S$2))*AH122+ (VLOOKUP(D122,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA122<0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AH122^4 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AH122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AH122^2+(VLOOKUP(D122,Equipment[],Equipment!$AC$2))*AH122+ (VLOOKUP(D122,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AH122^4 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AH122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AH122^2+(VLOOKUP(D122,Equipment[],Equipment!$AC$2))*AH122+ (VLOOKUP(D122,Equipment[],Equipment!$AD$2))),\n0)))","v":3.5530603458304002E-3},{"$f":"IF(LEFT('9   Trucks'!$D122,2)=\"Tk\",\nIF('9   Trucks'!$Y122<0,\nIF(((VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$U$2))*AI122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$V$2))*AI122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$W$2))*AI122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$X$2))*AI122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$U$2))*AI122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$V$2))*AI122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$W$2))*AI122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$X$2))*AI122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$Y$2))),\nIF(AND(Y122>0,AI122<6%),1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y122>0,\nIF(((VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AI122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AI122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AI122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AH$2))*AI122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AI122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AI122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AI122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AH$2))*AI122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AI$2))),\n0))))","v":2.2837712063999999E-3},{"$f":"IF(LEFT('9   Trucks'!$D122,2)=\"Tk\",\nIF('9   Trucks'!$Z122<0,\nIF(((VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$U$2))*AJ122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$V$2))*AJ122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$W$2))*AJ122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$X$2))*AJ122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$U$2))*AJ122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$V$2))*AJ122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$W$2))*AJ122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$X$2))*AJ122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$Y$2))),\nIF(AND(Z122>0,AJ122<6%),1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z122>0,\nIF(((VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AJ122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AJ122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AJ122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AH$2))*AJ122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AJ122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AJ122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AJ122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AH$2))*AJ122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AI$2))),\n0))))","v":2.0320625976000001E-3},{"$f":"IF(LEFT('9   Trucks'!$D122,2)=\"Tk\",\nIF('9   Trucks'!$AA122<0,\nIF(((VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$U$2))*AK122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$V$2))*AK122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$W$2))*AK122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$X$2))*AK122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$U$2))*AK122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$V$2))*AK122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$W$2))*AK122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$X$2))*AK122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$Y$2))),\nIF(AND(AA122>0,AK122<6%),1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA122>0,\nIF(((VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AK122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AK122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AK122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AH$2))*AK122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AK122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AK122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AK122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AH$2))*AK122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D122,2)=\"Tk\",'9   Trucks'!$AR122>0),1/('9   Trucks'!$AR122*1609.344/60),0)","v":14.288912201923957},{"$f":"IF(AND(LEFT('9   Trucks'!$D122,2)=\"Tk\",'9   Trucks'!$AS122>0),1/('9   Trucks'!$AS122*1609.344/60),0)","v":18.22378097505198},{"$f":"IF(AND(LEFT('9   Trucks'!$D122,2)=\"Tk\",'9   Trucks'!$AT122>0),1/('9   Trucks'!$AT122*1609.344/60),0)","v":10.493002624622365},{"$f":"IF(AND(LEFT('9   Trucks'!$D122,2)=\"Tk\",'9   Trucks'!$AU122>0),1/('9   Trucks'!$AU122*1609.344/60),0)","v":16.324871523802763},{"$f":"IF(AND(LEFT('9   Trucks'!$D122,2)=\"Tk\",'9   Trucks'!$AV122>0),1/('9   Trucks'!$AV122*1609.344/60),0)","v":18.34700937769971},{"$f":"IF(AND(LEFT('9   Trucks'!$D122,2)=\"Tk\",'9   Trucks'!$AW122>0),1/('9   Trucks'!$AW122*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D123,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":48.4},13.263562062684821,{"$f":"IF(LEFT(D123,2)=\"Tk\",IF(K123=0,0,'18 Truck Optimization'!BB123),0)","v":2},{"$f":"IF(AND(B123=\"D\",OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B123=\"D\",LEFT(J123,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L123>0,AQ123*T123*'9   Trucks'!$N123*M123/L123,0)","v":1055.5233906121678},{"$f":"IF(AND(B123=\"D\",OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B123=\"D\",LEFT(J123,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":4.4942857142857146E-2},4.5854028845281808E-2,{"$f":"IF(LEFT(D123,2)=\"Tk\",VLOOKUP(D123,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D123,2)=\"Tk\",VLOOKUP(D123,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(TRUNC(R123/'9   Trucks'!$N123)<TRUNC(S123/'9   Trucks'!$N123),TRUNC(S123/'9   Trucks'!$N123),TRUNC(R123/'9   Trucks'!$N123)),\n0)","v":10},3856,{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A123,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A123,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A123,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A123,Quantities[],Quantities!$Z$2)),\n0)","v":1546},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A123,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A123,Quantities[],Quantities!$AD$2)),\n0)","v":"-"},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A123,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A123,Quantities[],Quantities!$W$2)),\n0)","v":-8.8700000000000001E-2},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A123,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A123,Quantities[],Quantities!$AA$2)),\n0)","v":-7.7600000000000002E-2},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A123,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A123,Quantities[],Quantities!$AE$2)),\n0)","v":"-"},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,471.2208,0,6.3700000000000007E-2,5.2600000000000001E-2,2.5000000000000001E-2,0.1137,0.1026,2.5000000000000001E-2,2.5223955086123446,2.4411665540724785,{"$f":"T123*\nIF(AND(B123=\"D\",OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B123=\"D\",LEFT(J123,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF('9   Trucks'!$Y123>0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$P$2))*AF123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AF123^3 + (VLOOKUP(D123,Equipment[],Equipment!$R$2))*AF123^2+(VLOOKUP(D123,Equipment[],Equipment!$S$2))*AF123+ (VLOOKUP(D123,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$P$2))*AF123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AF123^3 + (VLOOKUP(D123,Equipment[],Equipment!$R$2))*AF123^2+(VLOOKUP(D123,Equipment[],Equipment!$S$2))*AF123+ (VLOOKUP(D123,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y123<0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AF123^4 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AF123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AF123^2+(VLOOKUP(D123,Equipment[],Equipment!$AC$2))*AF123+ (VLOOKUP(D123,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AF123^4 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AF123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AF123^2+(VLOOKUP(D123,Equipment[],Equipment!$AC$2))*AF123+ (VLOOKUP(D123,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2792728196066006E-3},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF('9   Trucks'!$Z123>0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$P$2))*AG123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AG123^3 + (VLOOKUP(D123,Equipment[],Equipment!$R$2))*AG123^2+(VLOOKUP(D123,Equipment[],Equipment!$S$2))*AG123+ (VLOOKUP(D123,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$P$2))*AG123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AG123^3 + (VLOOKUP(D123,Equipment[],Equipment!$R$2))*AG123^2+(VLOOKUP(D123,Equipment[],Equipment!$S$2))*AG123+ (VLOOKUP(D123,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z123<0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AG123^4 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AG123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AG123^2+(VLOOKUP(D123,Equipment[],Equipment!$AC$2))*AG123+ (VLOOKUP(D123,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AG123^4 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AG123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AG123^2+(VLOOKUP(D123,Equipment[],Equipment!$AC$2))*AG123+ (VLOOKUP(D123,Equipment[],Equipment!$AD$2))),\n0)))","v":1.9472545940272001E-3},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF('9   Trucks'!$AA123>0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$P$2))*AH123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AH123^3 + (VLOOKUP(D123,Equipment[],Equipment!$R$2))*AH123^2+(VLOOKUP(D123,Equipment[],Equipment!$S$2))*AH123+ (VLOOKUP(D123,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$P$2))*AH123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AH123^3 + (VLOOKUP(D123,Equipment[],Equipment!$R$2))*AH123^2+(VLOOKUP(D123,Equipment[],Equipment!$S$2))*AH123+ (VLOOKUP(D123,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA123<0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AH123^4 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AH123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AH123^2+(VLOOKUP(D123,Equipment[],Equipment!$AC$2))*AH123+ (VLOOKUP(D123,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AH123^4 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AH123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AH123^2+(VLOOKUP(D123,Equipment[],Equipment!$AC$2))*AH123+ (VLOOKUP(D123,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D123,2)=\"Tk\",\nIF('9   Trucks'!$Y123<0,\nIF(((VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$U$2))*AI123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$V$2))*AI123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$W$2))*AI123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$X$2))*AI123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$U$2))*AI123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$V$2))*AI123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$W$2))*AI123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$X$2))*AI123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$Y$2))),\nIF(AND(Y123>0,AI123<6%),1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y123>0,\nIF(((VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AI123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AI123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AI123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AH$2))*AI123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AI123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AI123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AI123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AH$2))*AI123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1376426504783001E-3},{"$f":"IF(LEFT('9   Trucks'!$D123,2)=\"Tk\",\nIF('9   Trucks'!$Z123<0,\nIF(((VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$U$2))*AJ123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$V$2))*AJ123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$W$2))*AJ123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$X$2))*AJ123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$U$2))*AJ123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$V$2))*AJ123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$W$2))*AJ123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$X$2))*AJ123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$Y$2))),\nIF(AND(Z123>0,AJ123<6%),1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z123>0,\nIF(((VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AJ123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AJ123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AJ123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AH$2))*AJ123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AJ123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AJ123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AJ123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AH$2))*AJ123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AI$2))),\n0))))","v":1.9864955358136001E-3},{"$f":"IF(LEFT('9   Trucks'!$D123,2)=\"Tk\",\nIF('9   Trucks'!$AA123<0,\nIF(((VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$U$2))*AK123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$V$2))*AK123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$W$2))*AK123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$X$2))*AK123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$U$2))*AK123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$V$2))*AK123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$W$2))*AK123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$X$2))*AK123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$Y$2))),\nIF(AND(AA123>0,AK123<6%),1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA123>0,\nIF(((VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AK123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AK123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AK123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AH$2))*AK123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AK123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AK123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AK123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AH$2))*AK123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D123,2)=\"Tk\",'9   Trucks'!$AR123>0),1/('9   Trucks'!$AR123*1609.344/60),0)","v":16.357090390203883},{"$f":"IF(AND(LEFT('9   Trucks'!$D123,2)=\"Tk\",'9   Trucks'!$AS123>0),1/('9   Trucks'!$AS123*1609.344/60),0)","v":19.146069367917107},{"$f":"IF(AND(LEFT('9   Trucks'!$D123,2)=\"Tk\",'9   Trucks'!$AT123>0),1/('9   Trucks'!$AT123*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D123,2)=\"Tk\",'9   Trucks'!$AU123>0),1/('9   Trucks'!$AU123*1609.344/60),0)","v":17.440834428475725},{"$f":"IF(AND(LEFT('9   Trucks'!$D123,2)=\"Tk\",'9   Trucks'!$AV123>0),1/('9   Trucks'!$AV123*1609.344/60),0)","v":18.767860718584753},{"$f":"IF(AND(LEFT('9   Trucks'!$D123,2)=\"Tk\",'9   Trucks'!$AW123>0),1/('9   Trucks'!$AW123*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D124,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":3000.8},12.710331636316553,{"$f":"IF(LEFT(D124,2)=\"Tk\",IF(K124=0,0,'18 Truck Optimization'!BB124),0)","v":2},{"$f":"IF(AND(B124=\"D\",OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B124=\"D\",LEFT(J124,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L124>0,AQ124*T124*'9   Trucks'!$N124*M124/L124,0)","v":1101.4661458555925},{"$f":"IF(AND(B124=\"D\",OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B124=\"D\",LEFT(J124,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":2.786457142857143},2.786457142857143,{"$f":"IF(LEFT(D124,2)=\"Tk\",VLOOKUP(D124,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D124,2)=\"Tk\",VLOOKUP(D124,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(TRUNC(R124/'9   Trucks'!$N124)<TRUNC(S124/'9   Trucks'!$N124),TRUNC(S124/'9   Trucks'!$N124),TRUNC(R124/'9   Trucks'!$N124)),\n0)","v":10},4110,{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A124,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A124,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A124,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A124,Quantities[],Quantities!$Z$2)),\n0)","v":1800},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A124,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A124,Quantities[],Quantities!$AD$2)),\n0)","v":"-"},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A124,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A124,Quantities[],Quantities!$W$2)),\n0)","v":-8.8744588744588751E-2},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A124,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A124,Quantities[],Quantities!$AA$2)),\n0)","v":-1.1111111111111112E-2},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A124,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A124,Quantities[],Quantities!$AE$2)),\n0)","v":"-"},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,548.64,0,6.3744588744588743E-2,1.388888888888889E-2,2.5000000000000001E-2,0.11374458874458876,3.6111111111111115E-2,2.5000000000000001E-2,2.2190804600172704,2.1912511762992843,{"$f":"T124*\nIF(AND(B124=\"D\",OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B124=\"D\",LEFT(J124,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF('9   Trucks'!$Y124>0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$P$2))*AF124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AF124^3 + (VLOOKUP(D124,Equipment[],Equipment!$R$2))*AF124^2+(VLOOKUP(D124,Equipment[],Equipment!$S$2))*AF124+ (VLOOKUP(D124,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$P$2))*AF124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AF124^3 + (VLOOKUP(D124,Equipment[],Equipment!$R$2))*AF124^2+(VLOOKUP(D124,Equipment[],Equipment!$S$2))*AF124+ (VLOOKUP(D124,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y124<0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AF124^4 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AF124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AF124^2+(VLOOKUP(D124,Equipment[],Equipment!$AC$2))*AF124+ (VLOOKUP(D124,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AF124^4 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AF124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AF124^2+(VLOOKUP(D124,Equipment[],Equipment!$AC$2))*AF124+ (VLOOKUP(D124,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2806617677086608E-3},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF('9   Trucks'!$Z124>0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$P$2))*AG124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AG124^3 + (VLOOKUP(D124,Equipment[],Equipment!$R$2))*AG124^2+(VLOOKUP(D124,Equipment[],Equipment!$S$2))*AG124+ (VLOOKUP(D124,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$P$2))*AG124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AG124^3 + (VLOOKUP(D124,Equipment[],Equipment!$R$2))*AG124^2+(VLOOKUP(D124,Equipment[],Equipment!$S$2))*AG124+ (VLOOKUP(D124,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z124<0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AG124^4 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AG124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AG124^2+(VLOOKUP(D124,Equipment[],Equipment!$AC$2))*AG124+ (VLOOKUP(D124,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AG124^4 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AG124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AG124^2+(VLOOKUP(D124,Equipment[],Equipment!$AC$2))*AG124+ (VLOOKUP(D124,Equipment[],Equipment!$AD$2))),\n0)))","v":1.1178439000342935E-3},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF('9   Trucks'!$AA124>0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$P$2))*AH124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AH124^3 + (VLOOKUP(D124,Equipment[],Equipment!$R$2))*AH124^2+(VLOOKUP(D124,Equipment[],Equipment!$S$2))*AH124+ (VLOOKUP(D124,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$P$2))*AH124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AH124^3 + (VLOOKUP(D124,Equipment[],Equipment!$R$2))*AH124^2+(VLOOKUP(D124,Equipment[],Equipment!$S$2))*AH124+ (VLOOKUP(D124,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA124<0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AH124^4 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AH124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AH124^2+(VLOOKUP(D124,Equipment[],Equipment!$AC$2))*AH124+ (VLOOKUP(D124,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AH124^4 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AH124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AH124^2+(VLOOKUP(D124,Equipment[],Equipment!$AC$2))*AH124+ (VLOOKUP(D124,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D124,2)=\"Tk\",\nIF('9   Trucks'!$Y124<0,\nIF(((VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$U$2))*AI124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$V$2))*AI124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$W$2))*AI124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$X$2))*AI124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$U$2))*AI124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$V$2))*AI124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$W$2))*AI124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$X$2))*AI124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$Y$2))),\nIF(AND(Y124>0,AI124<6%),1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y124>0,\nIF(((VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AI124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AI124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AI124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AH$2))*AI124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AI124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AI124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AI124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AH$2))*AI124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1382634048285353E-3},{"$f":"IF(LEFT('9   Trucks'!$D124,2)=\"Tk\",\nIF('9   Trucks'!$Z124<0,\nIF(((VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$U$2))*AJ124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$V$2))*AJ124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$W$2))*AJ124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$X$2))*AJ124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$U$2))*AJ124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$V$2))*AJ124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$W$2))*AJ124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$X$2))*AJ124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$Y$2))),\nIF(AND(Z124>0,AJ124<6%),1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z124>0,\nIF(((VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AJ124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AJ124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AJ124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AH$2))*AJ124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AJ124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AJ124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AJ124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AH$2))*AJ124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AI$2))),\n0))))","v":1.2498643411351165E-3},{"$f":"IF(LEFT('9   Trucks'!$D124,2)=\"Tk\",\nIF('9   Trucks'!$AA124<0,\nIF(((VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$U$2))*AK124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$V$2))*AK124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$W$2))*AK124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$X$2))*AK124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$U$2))*AK124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$V$2))*AK124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$W$2))*AK124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$X$2))*AK124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$Y$2))),\nIF(AND(AA124>0,AK124<6%),1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA124>0,\nIF(((VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AK124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AK124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AK124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AH$2))*AK124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AK124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AK124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AK124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AH$2))*AK124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D124,2)=\"Tk\",'9   Trucks'!$AR124>0),1/('9   Trucks'!$AR124*1609.344/60),0)","v":16.347128742240834},{"$f":"IF(AND(LEFT('9   Trucks'!$D124,2)=\"Tk\",'9   Trucks'!$AS124>0),1/('9   Trucks'!$AS124*1609.344/60),0)","v":33.351947917858908},{"$f":"IF(AND(LEFT('9   Trucks'!$D124,2)=\"Tk\",'9   Trucks'!$AT124>0),1/('9   Trucks'!$AT124*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D124,2)=\"Tk\",'9   Trucks'!$AU124>0),1/('9   Trucks'!$AU124*1609.344/60),0)","v":17.435771219790229},{"$f":"IF(AND(LEFT('9   Trucks'!$D124,2)=\"Tk\",'9   Trucks'!$AV124>0),1/('9   Trucks'!$AV124*1609.344/60),0)","v":29.829054487929934},{"$f":"IF(AND(LEFT('9   Trucks'!$D124,2)=\"Tk\",'9   Trucks'!$AW124>0),1/('9   Trucks'!$AW124*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D125,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":2420},12.710331636316553,{"$f":"IF(LEFT(D125,2)=\"Tk\",IF(K125=0,0,'18 Truck Optimization'!BB125),0)","v":2},{"$f":"IF(AND(B125=\"D\",OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B125=\"D\",LEFT(J125,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L125>0,AQ125*T125*'9   Trucks'!$N125*M125/L125,0)","v":1101.4661458555925},{"$f":"IF(AND(B125=\"D\",OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B125=\"D\",LEFT(J125,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":2.2471428571428573},2.2471428571428573,{"$f":"IF(LEFT(D125,2)=\"Tk\",VLOOKUP(D125,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D125,2)=\"Tk\",VLOOKUP(D125,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(TRUNC(R125/'9   Trucks'!$N125)<TRUNC(S125/'9   Trucks'!$N125),TRUNC(S125/'9   Trucks'!$N125),TRUNC(R125/'9   Trucks'!$N125)),\n0)","v":10},4110,{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A125,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A125,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A125,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A125,Quantities[],Quantities!$Z$2)),\n0)","v":1800},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A125,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A125,Quantities[],Quantities!$AD$2)),\n0)","v":"-"},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A125,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A125,Quantities[],Quantities!$W$2)),\n0)","v":-8.8744588744588751E-2},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A125,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A125,Quantities[],Quantities!$AA$2)),\n0)","v":-1.1111111111111112E-2},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A125,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A125,Quantities[],Quantities!$AE$2)),\n0)","v":"-"},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,548.64,0,6.3744588744588743E-2,1.388888888888889E-2,2.5000000000000001E-2,0.11374458874458876,3.6111111111111115E-2,2.5000000000000001E-2,2.2190804600172704,2.1912511762992843,{"$f":"T125*\nIF(AND(B125=\"D\",OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B125=\"D\",LEFT(J125,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF('9   Trucks'!$Y125>0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$P$2))*AF125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AF125^3 + (VLOOKUP(D125,Equipment[],Equipment!$R$2))*AF125^2+(VLOOKUP(D125,Equipment[],Equipment!$S$2))*AF125+ (VLOOKUP(D125,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$P$2))*AF125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AF125^3 + (VLOOKUP(D125,Equipment[],Equipment!$R$2))*AF125^2+(VLOOKUP(D125,Equipment[],Equipment!$S$2))*AF125+ (VLOOKUP(D125,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y125<0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AF125^4 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AF125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AF125^2+(VLOOKUP(D125,Equipment[],Equipment!$AC$2))*AF125+ (VLOOKUP(D125,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AF125^4 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AF125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AF125^2+(VLOOKUP(D125,Equipment[],Equipment!$AC$2))*AF125+ (VLOOKUP(D125,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2806617677086608E-3},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF('9   Trucks'!$Z125>0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$P$2))*AG125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AG125^3 + (VLOOKUP(D125,Equipment[],Equipment!$R$2))*AG125^2+(VLOOKUP(D125,Equipment[],Equipment!$S$2))*AG125+ (VLOOKUP(D125,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$P$2))*AG125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AG125^3 + (VLOOKUP(D125,Equipment[],Equipment!$R$2))*AG125^2+(VLOOKUP(D125,Equipment[],Equipment!$S$2))*AG125+ (VLOOKUP(D125,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z125<0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AG125^4 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AG125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AG125^2+(VLOOKUP(D125,Equipment[],Equipment!$AC$2))*AG125+ (VLOOKUP(D125,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AG125^4 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AG125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AG125^2+(VLOOKUP(D125,Equipment[],Equipment!$AC$2))*AG125+ (VLOOKUP(D125,Equipment[],Equipment!$AD$2))),\n0)))","v":1.1178439000342935E-3},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF('9   Trucks'!$AA125>0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$P$2))*AH125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AH125^3 + (VLOOKUP(D125,Equipment[],Equipment!$R$2))*AH125^2+(VLOOKUP(D125,Equipment[],Equipment!$S$2))*AH125+ (VLOOKUP(D125,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$P$2))*AH125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AH125^3 + (VLOOKUP(D125,Equipment[],Equipment!$R$2))*AH125^2+(VLOOKUP(D125,Equipment[],Equipment!$S$2))*AH125+ (VLOOKUP(D125,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA125<0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AH125^4 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AH125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AH125^2+(VLOOKUP(D125,Equipment[],Equipment!$AC$2))*AH125+ (VLOOKUP(D125,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AH125^4 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AH125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AH125^2+(VLOOKUP(D125,Equipment[],Equipment!$AC$2))*AH125+ (VLOOKUP(D125,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D125,2)=\"Tk\",\nIF('9   Trucks'!$Y125<0,\nIF(((VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$U$2))*AI125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$V$2))*AI125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$W$2))*AI125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$X$2))*AI125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$U$2))*AI125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$V$2))*AI125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$W$2))*AI125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$X$2))*AI125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$Y$2))),\nIF(AND(Y125>0,AI125<6%),1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y125>0,\nIF(((VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AI125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AI125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AI125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AH$2))*AI125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AI125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AI125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AI125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AH$2))*AI125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1382634048285353E-3},{"$f":"IF(LEFT('9   Trucks'!$D125,2)=\"Tk\",\nIF('9   Trucks'!$Z125<0,\nIF(((VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$U$2))*AJ125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$V$2))*AJ125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$W$2))*AJ125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$X$2))*AJ125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$U$2))*AJ125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$V$2))*AJ125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$W$2))*AJ125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$X$2))*AJ125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$Y$2))),\nIF(AND(Z125>0,AJ125<6%),1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z125>0,\nIF(((VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AJ125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AJ125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AJ125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AH$2))*AJ125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AJ125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AJ125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AJ125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AH$2))*AJ125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AI$2))),\n0))))","v":1.2498643411351165E-3},{"$f":"IF(LEFT('9   Trucks'!$D125,2)=\"Tk\",\nIF('9   Trucks'!$AA125<0,\nIF(((VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$U$2))*AK125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$V$2))*AK125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$W$2))*AK125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$X$2))*AK125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$U$2))*AK125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$V$2))*AK125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$W$2))*AK125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$X$2))*AK125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$Y$2))),\nIF(AND(AA125>0,AK125<6%),1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA125>0,\nIF(((VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AK125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AK125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AK125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AH$2))*AK125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AK125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AK125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AK125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AH$2))*AK125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D125,2)=\"Tk\",'9   Trucks'!$AR125>0),1/('9   Trucks'!$AR125*1609.344/60),0)","v":16.347128742240834},{"$f":"IF(AND(LEFT('9   Trucks'!$D125,2)=\"Tk\",'9   Trucks'!$AS125>0),1/('9   Trucks'!$AS125*1609.344/60),0)","v":33.351947917858908},{"$f":"IF(AND(LEFT('9   Trucks'!$D125,2)=\"Tk\",'9   Trucks'!$AT125>0),1/('9   Trucks'!$AT125*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D125,2)=\"Tk\",'9   Trucks'!$AU125>0),1/('9   Trucks'!$AU125*1609.344/60),0)","v":17.435771219790229},{"$f":"IF(AND(LEFT('9   Trucks'!$D125,2)=\"Tk\",'9   Trucks'!$AV125>0),1/('9   Trucks'!$AV125*1609.344/60),0)","v":29.829054487929934},{"$f":"IF(AND(LEFT('9   Trucks'!$D125,2)=\"Tk\",'9   Trucks'!$AW125>0),1/('9   Trucks'!$AW125*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D126,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":1839.1999999999998},13.263562062684821,{"$f":"IF(LEFT(D126,2)=\"Tk\",IF(K126=0,0,'18 Truck Optimization'!BB126),0)","v":2},{"$f":"IF(AND(B126=\"D\",OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B126=\"D\",LEFT(J126,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L126>0,AQ126*T126*'9   Trucks'!$N126*M126/L126,0)","v":1055.5233906121678},{"$f":"IF(AND(B126=\"D\",OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B126=\"D\",LEFT(J126,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":1.7078285714285713},1.7424530961207085,{"$f":"IF(LEFT(D126,2)=\"Tk\",VLOOKUP(D126,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D126,2)=\"Tk\",VLOOKUP(D126,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(TRUNC(R126/'9   Trucks'!$N126)<TRUNC(S126/'9   Trucks'!$N126),TRUNC(S126/'9   Trucks'!$N126),TRUNC(R126/'9   Trucks'!$N126)),\n0)","v":10},3856,{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A126,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A126,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A126,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A126,Quantities[],Quantities!$Z$2)),\n0)","v":1546},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A126,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A126,Quantities[],Quantities!$AD$2)),\n0)","v":"-"},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A126,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A126,Quantities[],Quantities!$W$2)),\n0)","v":-8.8700000000000001E-2},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A126,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A126,Quantities[],Quantities!$AA$2)),\n0)","v":-7.7600000000000002E-2},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A126,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A126,Quantities[],Quantities!$AE$2)),\n0)","v":"-"},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,471.2208,0,6.3700000000000007E-2,5.2600000000000001E-2,2.5000000000000001E-2,0.1137,0.1026,2.5000000000000001E-2,2.5223955086123446,2.4411665540724785,{"$f":"T126*\nIF(AND(B126=\"D\",OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B126=\"D\",LEFT(J126,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF('9   Trucks'!$Y126>0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$P$2))*AF126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AF126^3 + (VLOOKUP(D126,Equipment[],Equipment!$R$2))*AF126^2+(VLOOKUP(D126,Equipment[],Equipment!$S$2))*AF126+ (VLOOKUP(D126,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$P$2))*AF126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AF126^3 + (VLOOKUP(D126,Equipment[],Equipment!$R$2))*AF126^2+(VLOOKUP(D126,Equipment[],Equipment!$S$2))*AF126+ (VLOOKUP(D126,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y126<0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AF126^4 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AF126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AF126^2+(VLOOKUP(D126,Equipment[],Equipment!$AC$2))*AF126+ (VLOOKUP(D126,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AF126^4 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AF126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AF126^2+(VLOOKUP(D126,Equipment[],Equipment!$AC$2))*AF126+ (VLOOKUP(D126,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2792728196066006E-3},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF('9   Trucks'!$Z126>0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$P$2))*AG126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AG126^3 + (VLOOKUP(D126,Equipment[],Equipment!$R$2))*AG126^2+(VLOOKUP(D126,Equipment[],Equipment!$S$2))*AG126+ (VLOOKUP(D126,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$P$2))*AG126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AG126^3 + (VLOOKUP(D126,Equipment[],Equipment!$R$2))*AG126^2+(VLOOKUP(D126,Equipment[],Equipment!$S$2))*AG126+ (VLOOKUP(D126,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z126<0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AG126^4 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AG126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AG126^2+(VLOOKUP(D126,Equipment[],Equipment!$AC$2))*AG126+ (VLOOKUP(D126,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AG126^4 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AG126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AG126^2+(VLOOKUP(D126,Equipment[],Equipment!$AC$2))*AG126+ (VLOOKUP(D126,Equipment[],Equipment!$AD$2))),\n0)))","v":1.9472545940272001E-3},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF('9   Trucks'!$AA126>0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$P$2))*AH126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AH126^3 + (VLOOKUP(D126,Equipment[],Equipment!$R$2))*AH126^2+(VLOOKUP(D126,Equipment[],Equipment!$S$2))*AH126+ (VLOOKUP(D126,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$P$2))*AH126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AH126^3 + (VLOOKUP(D126,Equipment[],Equipment!$R$2))*AH126^2+(VLOOKUP(D126,Equipment[],Equipment!$S$2))*AH126+ (VLOOKUP(D126,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA126<0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AH126^4 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AH126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AH126^2+(VLOOKUP(D126,Equipment[],Equipment!$AC$2))*AH126+ (VLOOKUP(D126,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AH126^4 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AH126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AH126^2+(VLOOKUP(D126,Equipment[],Equipment!$AC$2))*AH126+ (VLOOKUP(D126,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D126,2)=\"Tk\",\nIF('9   Trucks'!$Y126<0,\nIF(((VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$U$2))*AI126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$V$2))*AI126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$W$2))*AI126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$X$2))*AI126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$U$2))*AI126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$V$2))*AI126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$W$2))*AI126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$X$2))*AI126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$Y$2))),\nIF(AND(Y126>0,AI126<6%),1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y126>0,\nIF(((VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AI126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AI126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AI126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AH$2))*AI126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AI126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AI126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AI126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AH$2))*AI126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1376426504783001E-3},{"$f":"IF(LEFT('9   Trucks'!$D126,2)=\"Tk\",\nIF('9   Trucks'!$Z126<0,\nIF(((VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$U$2))*AJ126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$V$2))*AJ126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$W$2))*AJ126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$X$2))*AJ126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$U$2))*AJ126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$V$2))*AJ126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$W$2))*AJ126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$X$2))*AJ126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$Y$2))),\nIF(AND(Z126>0,AJ126<6%),1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z126>0,\nIF(((VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AJ126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AJ126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AJ126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AH$2))*AJ126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AJ126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AJ126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AJ126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AH$2))*AJ126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AI$2))),\n0))))","v":1.9864955358136001E-3},{"$f":"IF(LEFT('9   Trucks'!$D126,2)=\"Tk\",\nIF('9   Trucks'!$AA126<0,\nIF(((VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$U$2))*AK126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$V$2))*AK126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$W$2))*AK126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$X$2))*AK126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$U$2))*AK126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$V$2))*AK126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$W$2))*AK126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$X$2))*AK126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$Y$2))),\nIF(AND(AA126>0,AK126<6%),1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA126>0,\nIF(((VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AK126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AK126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AK126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AH$2))*AK126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AK126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AK126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AK126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AH$2))*AK126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D126,2)=\"Tk\",'9   Trucks'!$AR126>0),1/('9   Trucks'!$AR126*1609.344/60),0)","v":16.357090390203883},{"$f":"IF(AND(LEFT('9   Trucks'!$D126,2)=\"Tk\",'9   Trucks'!$AS126>0),1/('9   Trucks'!$AS126*1609.344/60),0)","v":19.146069367917107},{"$f":"IF(AND(LEFT('9   Trucks'!$D126,2)=\"Tk\",'9   Trucks'!$AT126>0),1/('9   Trucks'!$AT126*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D126,2)=\"Tk\",'9   Trucks'!$AU126>0),1/('9   Trucks'!$AU126*1609.344/60),0)","v":17.440834428475725},{"$f":"IF(AND(LEFT('9   Trucks'!$D126,2)=\"Tk\",'9   Trucks'!$AV126>0),1/('9   Trucks'!$AV126*1609.344/60),0)","v":18.767860718584753},{"$f":"IF(AND(LEFT('9   Trucks'!$D126,2)=\"Tk\",'9   Trucks'!$AW126>0),1/('9   Trucks'!$AW126*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D127,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":968},14.931363456997998,{"$f":"IF(LEFT(D127,2)=\"Tk\",IF(K127=0,0,'18 Truck Optimization'!BB127),0)","v":2},{"$f":"IF(AND(B127=\"D\",OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B127=\"D\",LEFT(J127,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L127>0,AQ127*T127*'9   Trucks'!$N127*M127/L127,0)","v":937.62368321685392},{"$f":"IF(AND(B127=\"D\",OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B127=\"D\",LEFT(J127,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0.89885714285714291},1.0323971304552901,{"$f":"IF(LEFT(D127,2)=\"Tk\",VLOOKUP(D127,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D127,2)=\"Tk\",VLOOKUP(D127,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(TRUNC(R127/'9   Trucks'!$N127)<TRUNC(S127/'9   Trucks'!$N127),TRUNC(S127/'9   Trucks'!$N127),TRUNC(R127/'9   Trucks'!$N127)),\n0)","v":10},6480,{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A127,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A127,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A127,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A127,Quantities[],Quantities!$Z$2)),\n0)","v":1940},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A127,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A127,Quantities[],Quantities!$AD$2)),\n0)","v":2230},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A127,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A127,Quantities[],Quantities!$W$2)),\n0)","v":-8.8700000000000001E-2},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A127,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A127,Quantities[],Quantities!$AA$2)),\n0)","v":1.55E-2},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A127,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A127,Quantities[],Quantities!$AE$2)),\n0)","v":-4.0399999999999998E-2},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,591.31200000000001,679.70400000000006,6.3700000000000007E-2,4.0500000000000001E-2,1.5399999999999997E-2,0.1137,9.5000000000000015E-3,6.54E-2,3.46186763436131,3.1694958226366889,{"$f":"T127*\nIF(AND(B127=\"D\",OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B127=\"D\",LEFT(J127,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF('9   Trucks'!$Y127>0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$P$2))*AF127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AF127^3 + (VLOOKUP(D127,Equipment[],Equipment!$R$2))*AF127^2+(VLOOKUP(D127,Equipment[],Equipment!$S$2))*AF127+ (VLOOKUP(D127,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$P$2))*AF127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AF127^3 + (VLOOKUP(D127,Equipment[],Equipment!$R$2))*AF127^2+(VLOOKUP(D127,Equipment[],Equipment!$S$2))*AF127+ (VLOOKUP(D127,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y127<0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AF127^4 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AF127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AF127^2+(VLOOKUP(D127,Equipment[],Equipment!$AC$2))*AF127+ (VLOOKUP(D127,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AF127^4 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AF127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AF127^2+(VLOOKUP(D127,Equipment[],Equipment!$AC$2))*AF127+ (VLOOKUP(D127,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2792728196066006E-3},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF('9   Trucks'!$Z127>0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$P$2))*AG127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AG127^3 + (VLOOKUP(D127,Equipment[],Equipment!$R$2))*AG127^2+(VLOOKUP(D127,Equipment[],Equipment!$S$2))*AG127+ (VLOOKUP(D127,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$P$2))*AG127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AG127^3 + (VLOOKUP(D127,Equipment[],Equipment!$R$2))*AG127^2+(VLOOKUP(D127,Equipment[],Equipment!$S$2))*AG127+ (VLOOKUP(D127,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z127<0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AG127^4 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AG127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AG127^2+(VLOOKUP(D127,Equipment[],Equipment!$AC$2))*AG127+ (VLOOKUP(D127,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AG127^4 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AG127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AG127^2+(VLOOKUP(D127,Equipment[],Equipment!$AC$2))*AG127+ (VLOOKUP(D127,Equipment[],Equipment!$AD$2))),\n0)))","v":1.8331284627554939E-3},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF('9   Trucks'!$AA127>0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$P$2))*AH127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AH127^3 + (VLOOKUP(D127,Equipment[],Equipment!$R$2))*AH127^2+(VLOOKUP(D127,Equipment[],Equipment!$S$2))*AH127+ (VLOOKUP(D127,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$P$2))*AH127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AH127^3 + (VLOOKUP(D127,Equipment[],Equipment!$R$2))*AH127^2+(VLOOKUP(D127,Equipment[],Equipment!$S$2))*AH127+ (VLOOKUP(D127,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA127<0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AH127^4 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AH127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AH127^2+(VLOOKUP(D127,Equipment[],Equipment!$AC$2))*AH127+ (VLOOKUP(D127,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AH127^4 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AH127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AH127^2+(VLOOKUP(D127,Equipment[],Equipment!$AC$2))*AH127+ (VLOOKUP(D127,Equipment[],Equipment!$AD$2))),\n0)))","v":1.1374188408208E-3},{"$f":"IF(LEFT('9   Trucks'!$D127,2)=\"Tk\",\nIF('9   Trucks'!$Y127<0,\nIF(((VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$U$2))*AI127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$V$2))*AI127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$W$2))*AI127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$X$2))*AI127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$U$2))*AI127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$V$2))*AI127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$W$2))*AI127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$X$2))*AI127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$Y$2))),\nIF(AND(Y127>0,AI127<6%),1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y127>0,\nIF(((VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AI127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AI127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AI127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AH$2))*AI127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AI127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AI127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AI127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AH$2))*AI127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1376426504783001E-3},{"$f":"IF(LEFT('9   Trucks'!$D127,2)=\"Tk\",\nIF('9   Trucks'!$Z127<0,\nIF(((VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$U$2))*AJ127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$V$2))*AJ127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$W$2))*AJ127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$X$2))*AJ127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$U$2))*AJ127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$V$2))*AJ127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$W$2))*AJ127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$X$2))*AJ127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$Y$2))),\nIF(AND(Z127>0,AJ127<6%),1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z127>0,\nIF(((VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AJ127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AJ127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AJ127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AH$2))*AJ127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AJ127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AJ127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AJ127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AH$2))*AJ127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D127,2)=\"Tk\",\nIF('9   Trucks'!$AA127<0,\nIF(((VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$U$2))*AK127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$V$2))*AK127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$W$2))*AK127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$X$2))*AK127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$U$2))*AK127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$V$2))*AK127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$W$2))*AK127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$X$2))*AK127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$Y$2))),\nIF(AND(AA127>0,AK127<6%),1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA127>0,\nIF(((VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AK127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AK127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AK127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AH$2))*AK127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AK127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AK127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AK127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AH$2))*AK127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AI$2))),\n0))))","v":1.5350925764103999E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D127,2)=\"Tk\",'9   Trucks'!$AR127>0),1/('9   Trucks'!$AR127*1609.344/60),0)","v":16.357090390203883},{"$f":"IF(AND(LEFT('9   Trucks'!$D127,2)=\"Tk\",'9   Trucks'!$AS127>0),1/('9   Trucks'!$AS127*1609.344/60),0)","v":20.338057202056994},{"$f":"IF(AND(LEFT('9   Trucks'!$D127,2)=\"Tk\",'9   Trucks'!$AT127>0),1/('9   Trucks'!$AT127*1609.344/60),0)","v":32.777961992730738},{"$f":"IF(AND(LEFT('9   Trucks'!$D127,2)=\"Tk\",'9   Trucks'!$AU127>0),1/('9   Trucks'!$AU127*1609.344/60),0)","v":17.440834428475725},{"$f":"IF(AND(LEFT('9   Trucks'!$D127,2)=\"Tk\",'9   Trucks'!$AV127>0),1/('9   Trucks'!$AV127*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D127,2)=\"Tk\",'9   Trucks'!$AW127>0),1/('9   Trucks'!$AW127*1609.344/60),0)","v":24.286660040672878}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D128,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":2226.4},12.710331636316553,{"$f":"IF(LEFT(D128,2)=\"Tk\",IF(K128=0,0,'18 Truck Optimization'!BB128),0)","v":2},{"$f":"IF(AND(B128=\"D\",OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B128=\"D\",LEFT(J128,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L128>0,AQ128*T128*'9   Trucks'!$N128*M128/L128,0)","v":1101.4661458555925},{"$f":"IF(AND(B128=\"D\",OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B128=\"D\",LEFT(J128,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":2.0673714285714286},2.0673714285714286,{"$f":"IF(LEFT(D128,2)=\"Tk\",VLOOKUP(D128,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D128,2)=\"Tk\",VLOOKUP(D128,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(TRUNC(R128/'9   Trucks'!$N128)<TRUNC(S128/'9   Trucks'!$N128),TRUNC(S128/'9   Trucks'!$N128),TRUNC(R128/'9   Trucks'!$N128)),\n0)","v":10},4110,{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A128,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A128,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A128,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A128,Quantities[],Quantities!$Z$2)),\n0)","v":1800},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A128,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A128,Quantities[],Quantities!$AD$2)),\n0)","v":"-"},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A128,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A128,Quantities[],Quantities!$W$2)),\n0)","v":-8.8744588744588751E-2},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A128,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A128,Quantities[],Quantities!$AA$2)),\n0)","v":-1.1111111111111112E-2},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A128,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A128,Quantities[],Quantities!$AE$2)),\n0)","v":"-"},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,548.64,0,6.3744588744588743E-2,1.388888888888889E-2,2.5000000000000001E-2,0.11374458874458876,3.6111111111111115E-2,2.5000000000000001E-2,2.2190804600172704,2.1912511762992843,{"$f":"T128*\nIF(AND(B128=\"D\",OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B128=\"D\",LEFT(J128,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF('9   Trucks'!$Y128>0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$P$2))*AF128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AF128^3 + (VLOOKUP(D128,Equipment[],Equipment!$R$2))*AF128^2+(VLOOKUP(D128,Equipment[],Equipment!$S$2))*AF128+ (VLOOKUP(D128,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$P$2))*AF128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AF128^3 + (VLOOKUP(D128,Equipment[],Equipment!$R$2))*AF128^2+(VLOOKUP(D128,Equipment[],Equipment!$S$2))*AF128+ (VLOOKUP(D128,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y128<0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AF128^4 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AF128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AF128^2+(VLOOKUP(D128,Equipment[],Equipment!$AC$2))*AF128+ (VLOOKUP(D128,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AF128^4 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AF128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AF128^2+(VLOOKUP(D128,Equipment[],Equipment!$AC$2))*AF128+ (VLOOKUP(D128,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2806617677086608E-3},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF('9   Trucks'!$Z128>0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$P$2))*AG128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AG128^3 + (VLOOKUP(D128,Equipment[],Equipment!$R$2))*AG128^2+(VLOOKUP(D128,Equipment[],Equipment!$S$2))*AG128+ (VLOOKUP(D128,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$P$2))*AG128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AG128^3 + (VLOOKUP(D128,Equipment[],Equipment!$R$2))*AG128^2+(VLOOKUP(D128,Equipment[],Equipment!$S$2))*AG128+ (VLOOKUP(D128,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z128<0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AG128^4 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AG128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AG128^2+(VLOOKUP(D128,Equipment[],Equipment!$AC$2))*AG128+ (VLOOKUP(D128,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AG128^4 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AG128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AG128^2+(VLOOKUP(D128,Equipment[],Equipment!$AC$2))*AG128+ (VLOOKUP(D128,Equipment[],Equipment!$AD$2))),\n0)))","v":1.1178439000342935E-3},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF('9   Trucks'!$AA128>0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$P$2))*AH128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AH128^3 + (VLOOKUP(D128,Equipment[],Equipment!$R$2))*AH128^2+(VLOOKUP(D128,Equipment[],Equipment!$S$2))*AH128+ (VLOOKUP(D128,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$P$2))*AH128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AH128^3 + (VLOOKUP(D128,Equipment[],Equipment!$R$2))*AH128^2+(VLOOKUP(D128,Equipment[],Equipment!$S$2))*AH128+ (VLOOKUP(D128,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA128<0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AH128^4 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AH128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AH128^2+(VLOOKUP(D128,Equipment[],Equipment!$AC$2))*AH128+ (VLOOKUP(D128,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AH128^4 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AH128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AH128^2+(VLOOKUP(D128,Equipment[],Equipment!$AC$2))*AH128+ (VLOOKUP(D128,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D128,2)=\"Tk\",\nIF('9   Trucks'!$Y128<0,\nIF(((VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$U$2))*AI128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$V$2))*AI128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$W$2))*AI128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$X$2))*AI128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$U$2))*AI128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$V$2))*AI128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$W$2))*AI128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$X$2))*AI128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$Y$2))),\nIF(AND(Y128>0,AI128<6%),1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y128>0,\nIF(((VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AI128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AI128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AI128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AH$2))*AI128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AI128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AI128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AI128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AH$2))*AI128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1382634048285353E-3},{"$f":"IF(LEFT('9   Trucks'!$D128,2)=\"Tk\",\nIF('9   Trucks'!$Z128<0,\nIF(((VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$U$2))*AJ128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$V$2))*AJ128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$W$2))*AJ128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$X$2))*AJ128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$U$2))*AJ128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$V$2))*AJ128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$W$2))*AJ128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$X$2))*AJ128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$Y$2))),\nIF(AND(Z128>0,AJ128<6%),1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z128>0,\nIF(((VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AJ128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AJ128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AJ128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AH$2))*AJ128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AJ128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AJ128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AJ128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AH$2))*AJ128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AI$2))),\n0))))","v":1.2498643411351165E-3},{"$f":"IF(LEFT('9   Trucks'!$D128,2)=\"Tk\",\nIF('9   Trucks'!$AA128<0,\nIF(((VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$U$2))*AK128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$V$2))*AK128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$W$2))*AK128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$X$2))*AK128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$U$2))*AK128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$V$2))*AK128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$W$2))*AK128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$X$2))*AK128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$Y$2))),\nIF(AND(AA128>0,AK128<6%),1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA128>0,\nIF(((VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AK128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AK128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AK128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AH$2))*AK128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AK128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AK128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AK128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AH$2))*AK128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D128,2)=\"Tk\",'9   Trucks'!$AR128>0),1/('9   Trucks'!$AR128*1609.344/60),0)","v":16.347128742240834},{"$f":"IF(AND(LEFT('9   Trucks'!$D128,2)=\"Tk\",'9   Trucks'!$AS128>0),1/('9   Trucks'!$AS128*1609.344/60),0)","v":33.351947917858908},{"$f":"IF(AND(LEFT('9   Trucks'!$D128,2)=\"Tk\",'9   Trucks'!$AT128>0),1/('9   Trucks'!$AT128*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D128,2)=\"Tk\",'9   Trucks'!$AU128>0),1/('9   Trucks'!$AU128*1609.344/60),0)","v":17.435771219790229},{"$f":"IF(AND(LEFT('9   Trucks'!$D128,2)=\"Tk\",'9   Trucks'!$AV128>0),1/('9   Trucks'!$AV128*1609.344/60),0)","v":29.829054487929934},{"$f":"IF(AND(LEFT('9   Trucks'!$D128,2)=\"Tk\",'9   Trucks'!$AW128>0),1/('9   Trucks'!$AW128*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D129,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":2516.7999999999997},19.991528128608223,{"$f":"IF(LEFT(D129,2)=\"Tk\",IF(K129=0,0,'18 Truck Optimization'!BB129),0)","v":3},{"$f":"IF(AND(B129=\"D\",OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B129=\"D\",LEFT(J129,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L129>0,AQ129*T129*'9   Trucks'!$N129*M129/L129,0)","v":1050.4449617309963},{"$f":"IF(AND(B129=\"D\",OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B129=\"D\",LEFT(J129,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":2.3370285714285712},2.3959370473371986,{"$f":"IF(LEFT(D129,2)=\"Tk\",VLOOKUP(D129,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D129,2)=\"Tk\",VLOOKUP(D129,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(TRUNC(R129/'9   Trucks'!$N129)<TRUNC(S129/'9   Trucks'!$N129),TRUNC(S129/'9   Trucks'!$N129),TRUNC(R129/'9   Trucks'!$N129)),\n0)","v":10},12559,{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A129,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A129,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A129,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A129,Quantities[],Quantities!$Z$2)),\n0)","v":7312},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A129,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A129,Quantities[],Quantities!$AD$2)),\n0)","v":2937},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A129,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A129,Quantities[],Quantities!$W$2)),\n0)","v":-8.8744588744588751E-2},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A129,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A129,Quantities[],Quantities!$AA$2)),\n0)","v":-9.5733041575492336E-3},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A129,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A129,Quantities[],Quantities!$AE$2)),\n0)","v":4.0858018386108273E-2},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,2228.6976,895.19760000000008,6.3744588744588743E-2,1.5426695842450768E-2,6.5858018386108275E-2,0.11374458874458876,3.4573304157549237E-2,1.5858018386108272E-2,6.4893660884155526,5.20216204019267,{"$f":"T129*\nIF(AND(B129=\"D\",OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B129=\"D\",LEFT(J129,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF('9   Trucks'!$Y129>0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$P$2))*AF129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AF129^3 + (VLOOKUP(D129,Equipment[],Equipment!$R$2))*AF129^2+(VLOOKUP(D129,Equipment[],Equipment!$S$2))*AF129+ (VLOOKUP(D129,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$P$2))*AF129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AF129^3 + (VLOOKUP(D129,Equipment[],Equipment!$R$2))*AF129^2+(VLOOKUP(D129,Equipment[],Equipment!$S$2))*AF129+ (VLOOKUP(D129,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y129<0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AF129^4 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AF129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AF129^2+(VLOOKUP(D129,Equipment[],Equipment!$AC$2))*AF129+ (VLOOKUP(D129,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AF129^4 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AF129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AF129^2+(VLOOKUP(D129,Equipment[],Equipment!$AC$2))*AF129+ (VLOOKUP(D129,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2806617677086608E-3},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF('9   Trucks'!$Z129>0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$P$2))*AG129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AG129^3 + (VLOOKUP(D129,Equipment[],Equipment!$R$2))*AG129^2+(VLOOKUP(D129,Equipment[],Equipment!$S$2))*AG129+ (VLOOKUP(D129,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$P$2))*AG129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AG129^3 + (VLOOKUP(D129,Equipment[],Equipment!$R$2))*AG129^2+(VLOOKUP(D129,Equipment[],Equipment!$S$2))*AG129+ (VLOOKUP(D129,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z129<0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AG129^4 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AG129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AG129^2+(VLOOKUP(D129,Equipment[],Equipment!$AC$2))*AG129+ (VLOOKUP(D129,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AG129^4 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AG129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AG129^2+(VLOOKUP(D129,Equipment[],Equipment!$AC$2))*AG129+ (VLOOKUP(D129,Equipment[],Equipment!$AD$2))),\n0)))","v":1.1377758206797257E-3},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF('9   Trucks'!$AA129>0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$P$2))*AH129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AH129^3 + (VLOOKUP(D129,Equipment[],Equipment!$R$2))*AH129^2+(VLOOKUP(D129,Equipment[],Equipment!$S$2))*AH129+ (VLOOKUP(D129,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$P$2))*AH129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AH129^3 + (VLOOKUP(D129,Equipment[],Equipment!$R$2))*AH129^2+(VLOOKUP(D129,Equipment[],Equipment!$S$2))*AH129+ (VLOOKUP(D129,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA129<0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AH129^4 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AH129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AH129^2+(VLOOKUP(D129,Equipment[],Equipment!$AC$2))*AH129+ (VLOOKUP(D129,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AH129^4 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AH129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AH129^2+(VLOOKUP(D129,Equipment[],Equipment!$AC$2))*AH129+ (VLOOKUP(D129,Equipment[],Equipment!$AD$2))),\n0)))","v":2.6226849410969835E-3},{"$f":"IF(LEFT('9   Trucks'!$D129,2)=\"Tk\",\nIF('9   Trucks'!$Y129<0,\nIF(((VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$U$2))*AI129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$V$2))*AI129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$W$2))*AI129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$X$2))*AI129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$U$2))*AI129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$V$2))*AI129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$W$2))*AI129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$X$2))*AI129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$Y$2))),\nIF(AND(Y129>0,AI129<6%),1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y129>0,\nIF(((VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AI129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AI129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AI129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AH$2))*AI129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AI129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AI129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AI129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AH$2))*AI129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1382634048285353E-3},{"$f":"IF(LEFT('9   Trucks'!$D129,2)=\"Tk\",\nIF('9   Trucks'!$Z129<0,\nIF(((VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$U$2))*AJ129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$V$2))*AJ129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$W$2))*AJ129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$X$2))*AJ129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$U$2))*AJ129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$V$2))*AJ129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$W$2))*AJ129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$X$2))*AJ129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$Y$2))),\nIF(AND(Z129>0,AJ129<6%),1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z129>0,\nIF(((VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AJ129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AJ129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AJ129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AH$2))*AJ129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AJ129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AJ129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AJ129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AH$2))*AJ129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AI$2))),\n0))))","v":1.2368190242334058E-3},{"$f":"IF(LEFT('9   Trucks'!$D129,2)=\"Tk\",\nIF('9   Trucks'!$AA129<0,\nIF(((VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$U$2))*AK129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$V$2))*AK129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$W$2))*AK129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$X$2))*AK129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$U$2))*AK129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$V$2))*AK129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$W$2))*AK129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$X$2))*AK129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$Y$2))),\nIF(AND(AA129>0,AK129<6%),1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA129>0,\nIF(((VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AK129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AK129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AK129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AH$2))*AK129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AK129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AK129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AK129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AH$2))*AK129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D129,2)=\"Tk\",'9   Trucks'!$AR129>0),1/('9   Trucks'!$AR129*1609.344/60),0)","v":16.347128742240834},{"$f":"IF(AND(LEFT('9   Trucks'!$D129,2)=\"Tk\",'9   Trucks'!$AS129>0),1/('9   Trucks'!$AS129*1609.344/60),0)","v":32.76767782951039},{"$f":"IF(AND(LEFT('9   Trucks'!$D129,2)=\"Tk\",'9   Trucks'!$AT129>0),1/('9   Trucks'!$AT129*1609.344/60),0)","v":14.215306974175128},{"$f":"IF(AND(LEFT('9   Trucks'!$D129,2)=\"Tk\",'9   Trucks'!$AU129>0),1/('9   Trucks'!$AU129*1609.344/60),0)","v":17.435771219790229},{"$f":"IF(AND(LEFT('9   Trucks'!$D129,2)=\"Tk\",'9   Trucks'!$AV129>0),1/('9   Trucks'!$AV129*1609.344/60),0)","v":30.143675674254773},{"$f":"IF(AND(LEFT('9   Trucks'!$D129,2)=\"Tk\",'9   Trucks'!$AW129>0),1/('9   Trucks'!$AW129*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D130,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":1645.6000000000001},19.991528128608223,{"$f":"IF(LEFT(D130,2)=\"Tk\",IF(K130=0,0,'18 Truck Optimization'!BB130),0)","v":3},{"$f":"IF(AND(B130=\"D\",OR(LEFT(J130,2)=\"Sh\",LEFT(J130,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B130=\"D\",LEFT(J130,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L130>0,AQ130*T130*'9   Trucks'!$N130*M130/L130,0)","v":1050.4449617309963},{"$f":"IF(AND(B130=\"D\",OR(LEFT(J130,2)=\"Sh\",LEFT(J130,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B130=\"D\",LEFT(J130,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":1.528057142857143},1.5665742232589377,{"$f":"IF(LEFT(D130,2)=\"Tk\",VLOOKUP(D130,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D130,2)=\"Tk\",VLOOKUP(D130,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(TRUNC(R130/'9   Trucks'!$N130)<TRUNC(S130/'9   Trucks'!$N130),TRUNC(S130/'9   Trucks'!$N130),TRUNC(R130/'9   Trucks'!$N130)),\n0)","v":10},12559,{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A130,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A130,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A130,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A130,Quantities[],Quantities!$Z$2)),\n0)","v":7312},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A130,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A130,Quantities[],Quantities!$AD$2)),\n0)","v":2937},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A130,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A130,Quantities[],Quantities!$W$2)),\n0)","v":-8.8744588744588751E-2},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A130,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A130,Quantities[],Quantities!$AA$2)),\n0)","v":-9.5733041575492336E-3},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A130,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A130,Quantities[],Quantities!$AE$2)),\n0)","v":4.0858018386108273E-2},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nVLOOKUP(D130,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,2228.6976,895.19760000000008,6.3744588744588743E-2,1.5426695842450768E-2,6.5858018386108275E-2,0.11374458874458876,3.4573304157549237E-2,1.5858018386108272E-2,6.4893660884155526,5.20216204019267,{"$f":"T130*\nIF(AND(B130=\"D\",OR(LEFT(J130,2)=\"Sh\",LEFT(J130,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B130=\"D\",LEFT(J130,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nVLOOKUP(D130,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nVLOOKUP(D130,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nVLOOKUP(D130,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF('9   Trucks'!$Y130>0,\nIF(((VLOOKUP(D130,Equipment[],Equipment!$P$2))*AF130^4 + (VLOOKUP(D130,Equipment[],Equipment!$Q$2))*AF130^3 + (VLOOKUP(D130,Equipment[],Equipment!$R$2))*AF130^2+(VLOOKUP(D130,Equipment[],Equipment!$S$2))*AF130+ (VLOOKUP(D130,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D130,Equipment[],Equipment!$P$2))*AF130^4 + (VLOOKUP(D130,Equipment[],Equipment!$Q$2))*AF130^3 + (VLOOKUP(D130,Equipment[],Equipment!$R$2))*AF130^2+(VLOOKUP(D130,Equipment[],Equipment!$S$2))*AF130+ (VLOOKUP(D130,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y130<0,\nIF(((VLOOKUP(D130,Equipment[],Equipment!$Z$2))*AF130^4 + (VLOOKUP(D130,Equipment[],Equipment!$AA$2))*AF130^3 + (VLOOKUP(D130,Equipment[],Equipment!$AB$2))*AF130^2+(VLOOKUP(D130,Equipment[],Equipment!$AC$2))*AF130+ (VLOOKUP(D130,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D130,Equipment[],Equipment!$Z$2))*AF130^4 + (VLOOKUP(D130,Equipment[],Equipment!$AA$2))*AF130^3 + (VLOOKUP(D130,Equipment[],Equipment!$AB$2))*AF130^2+(VLOOKUP(D130,Equipment[],Equipment!$AC$2))*AF130+ (VLOOKUP(D130,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2806617677086608E-3},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF('9   Trucks'!$Z130>0,\nIF(((VLOOKUP(D130,Equipment[],Equipment!$P$2))*AG130^4 + (VLOOKUP(D130,Equipment[],Equipment!$Q$2))*AG130^3 + (VLOOKUP(D130,Equipment[],Equipment!$R$2))*AG130^2+(VLOOKUP(D130,Equipment[],Equipment!$S$2))*AG130+ (VLOOKUP(D130,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D130,Equipment[],Equipment!$P$2))*AG130^4 + (VLOOKUP(D130,Equipment[],Equipment!$Q$2))*AG130^3 + (VLOOKUP(D130,Equipment[],Equipment!$R$2))*AG130^2+(VLOOKUP(D130,Equipment[],Equipment!$S$2))*AG130+ (VLOOKUP(D130,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z130<0,\nIF(((VLOOKUP(D130,Equipment[],Equipment!$Z$2))*AG130^4 + (VLOOKUP(D130,Equipment[],Equipment!$AA$2))*AG130^3 + (VLOOKUP(D130,Equipment[],Equipment!$AB$2))*AG130^2+(VLOOKUP(D130,Equipment[],Equipment!$AC$2))*AG130+ (VLOOKUP(D130,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D130,Equipment[],Equipment!$Z$2))*AG130^4 + (VLOOKUP(D130,Equipment[],Equipment!$AA$2))*AG130^3 + (VLOOKUP(D130,Equipment[],Equipment!$AB$2))*AG130^2+(VLOOKUP(D130,Equipment[],Equipment!$AC$2))*AG130+ (VLOOKUP(D130,Equipment[],Equipment!$AD$2))),\n0)))","v":1.1377758206797257E-3},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF('9   Trucks'!$AA130>0,\nIF(((VLOOKUP(D130,Equipment[],Equipment!$P$2))*AH130^4 + (VLOOKUP(D130,Equipment[],Equipment!$Q$2))*AH130^3 + (VLOOKUP(D130,Equipment[],Equipment!$R$2))*AH130^2+(VLOOKUP(D130,Equipment[],Equipment!$S$2))*AH130+ (VLOOKUP(D130,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D130,Equipment[],Equipment!$P$2))*AH130^4 + (VLOOKUP(D130,Equipment[],Equipment!$Q$2))*AH130^3 + (VLOOKUP(D130,Equipment[],Equipment!$R$2))*AH130^2+(VLOOKUP(D130,Equipment[],Equipment!$S$2))*AH130+ (VLOOKUP(D130,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA130<0,\nIF(((VLOOKUP(D130,Equipment[],Equipment!$Z$2))*AH130^4 + (VLOOKUP(D130,Equipment[],Equipment!$AA$2))*AH130^3 + (VLOOKUP(D130,Equipment[],Equipment!$AB$2))*AH130^2+(VLOOKUP(D130,Equipment[],Equipment!$AC$2))*AH130+ (VLOOKUP(D130,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D130,Equipment[],Equipment!$Z$2))*AH130^4 + (VLOOKUP(D130,Equipment[],Equipment!$AA$2))*AH130^3 + (VLOOKUP(D130,Equipment[],Equipment!$AB$2))*AH130^2+(VLOOKUP(D130,Equipment[],Equipment!$AC$2))*AH130+ (VLOOKUP(D130,Equipment[],Equipment!$AD$2))),\n0)))","v":2.6226849410969835E-3},{"$f":"IF(LEFT('9   Trucks'!$D130,2)=\"Tk\",\nIF('9   Trucks'!$Y130<0,\nIF(((VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$U$2))*AI130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$V$2))*AI130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$W$2))*AI130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$X$2))*AI130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$U$2))*AI130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$V$2))*AI130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$W$2))*AI130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$X$2))*AI130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$Y$2))),\nIF(AND(Y130>0,AI130<6%),1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y130>0,\nIF(((VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AE$2))*AI130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AF$2))*AI130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AG$2))*AI130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AH$2))*AI130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AE$2))*AI130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AF$2))*AI130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AG$2))*AI130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AH$2))*AI130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1382634048285353E-3},{"$f":"IF(LEFT('9   Trucks'!$D130,2)=\"Tk\",\nIF('9   Trucks'!$Z130<0,\nIF(((VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$U$2))*AJ130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$V$2))*AJ130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$W$2))*AJ130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$X$2))*AJ130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$U$2))*AJ130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$V$2))*AJ130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$W$2))*AJ130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$X$2))*AJ130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$Y$2))),\nIF(AND(Z130>0,AJ130<6%),1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z130>0,\nIF(((VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AE$2))*AJ130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AF$2))*AJ130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AG$2))*AJ130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AH$2))*AJ130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AE$2))*AJ130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AF$2))*AJ130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AG$2))*AJ130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AH$2))*AJ130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AI$2))),\n0))))","v":1.2368190242334058E-3},{"$f":"IF(LEFT('9   Trucks'!$D130,2)=\"Tk\",\nIF('9   Trucks'!$AA130<0,\nIF(((VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$U$2))*AK130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$V$2))*AK130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$W$2))*AK130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$X$2))*AK130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$U$2))*AK130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$V$2))*AK130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$W$2))*AK130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$X$2))*AK130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$Y$2))),\nIF(AND(AA130>0,AK130<6%),1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA130>0,\nIF(((VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AE$2))*AK130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AF$2))*AK130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AG$2))*AK130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AH$2))*AK130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AE$2))*AK130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AF$2))*AK130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AG$2))*AK130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AH$2))*AK130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D130,2)=\"Tk\",'9   Trucks'!$AR130>0),1/('9   Trucks'!$AR130*1609.344/60),0)","v":16.347128742240834},{"$f":"IF(AND(LEFT('9   Trucks'!$D130,2)=\"Tk\",'9   Trucks'!$AS130>0),1/('9   Trucks'!$AS130*1609.344/60),0)","v":32.76767782951039},{"$f":"IF(AND(LEFT('9   Trucks'!$D130,2)=\"Tk\",'9   Trucks'!$AT130>0),1/('9   Trucks'!$AT130*1609.344/60),0)","v":14.215306974175128},{"$f":"IF(AND(LEFT('9   Trucks'!$D130,2)=\"Tk\",'9   Trucks'!$AU130>0),1/('9   Trucks'!$AU130*1609.344/60),0)","v":17.435771219790229},{"$f":"IF(AND(LEFT('9   Trucks'!$D130,2)=\"Tk\",'9   Trucks'!$AV130>0),1/('9   Trucks'!$AV130*1609.344/60),0)","v":30.143675674254773},{"$f":"IF(AND(LEFT('9   Trucks'!$D130,2)=\"Tk\",'9   Trucks'!$AW130>0),1/('9   Trucks'!$AW130*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D131,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":4065.6000000000004},19.991528128608223,{"$f":"IF(LEFT(D131,2)=\"Tk\",IF(K131=0,0,'18 Truck Optimization'!BB131),0)","v":3},{"$f":"IF(AND(B131=\"D\",OR(LEFT(J131,2)=\"Sh\",LEFT(J131,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B131=\"D\",LEFT(J131,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L131>0,AQ131*T131*'9   Trucks'!$N131*M131/L131,0)","v":1050.4449617309963},{"$f":"IF(AND(B131=\"D\",OR(LEFT(J131,2)=\"Sh\",LEFT(J131,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B131=\"D\",LEFT(J131,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":3.7752000000000003},3.8703598456985522,{"$f":"IF(LEFT(D131,2)=\"Tk\",VLOOKUP(D131,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D131,2)=\"Tk\",VLOOKUP(D131,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(TRUNC(R131/'9   Trucks'!$N131)<TRUNC(S131/'9   Trucks'!$N131),TRUNC(S131/'9   Trucks'!$N131),TRUNC(R131/'9   Trucks'!$N131)),\n0)","v":10},12559,{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A131,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A131,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A131,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A131,Quantities[],Quantities!$Z$2)),\n0)","v":7312},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A131,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A131,Quantities[],Quantities!$AD$2)),\n0)","v":2937},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A131,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A131,Quantities[],Quantities!$W$2)),\n0)","v":-8.8744588744588751E-2},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A131,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A131,Quantities[],Quantities!$AA$2)),\n0)","v":-9.5733041575492336E-3},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A131,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A131,Quantities[],Quantities!$AE$2)),\n0)","v":4.0858018386108273E-2},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nVLOOKUP(D131,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,2228.6976,895.19760000000008,6.3744588744588743E-2,1.5426695842450768E-2,6.5858018386108275E-2,0.11374458874458876,3.4573304157549237E-2,1.5858018386108272E-2,6.4893660884155526,5.20216204019267,{"$f":"T131*\nIF(AND(B131=\"D\",OR(LEFT(J131,2)=\"Sh\",LEFT(J131,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B131=\"D\",LEFT(J131,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nVLOOKUP(D131,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nVLOOKUP(D131,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nVLOOKUP(D131,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF('9   Trucks'!$Y131>0,\nIF(((VLOOKUP(D131,Equipment[],Equipment!$P$2))*AF131^4 + (VLOOKUP(D131,Equipment[],Equipment!$Q$2))*AF131^3 + (VLOOKUP(D131,Equipment[],Equipment!$R$2))*AF131^2+(VLOOKUP(D131,Equipment[],Equipment!$S$2))*AF131+ (VLOOKUP(D131,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D131,Equipment[],Equipment!$P$2))*AF131^4 + (VLOOKUP(D131,Equipment[],Equipment!$Q$2))*AF131^3 + (VLOOKUP(D131,Equipment[],Equipment!$R$2))*AF131^2+(VLOOKUP(D131,Equipment[],Equipment!$S$2))*AF131+ (VLOOKUP(D131,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y131<0,\nIF(((VLOOKUP(D131,Equipment[],Equipment!$Z$2))*AF131^4 + (VLOOKUP(D131,Equipment[],Equipment!$AA$2))*AF131^3 + (VLOOKUP(D131,Equipment[],Equipment!$AB$2))*AF131^2+(VLOOKUP(D131,Equipment[],Equipment!$AC$2))*AF131+ (VLOOKUP(D131,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D131,Equipment[],Equipment!$Z$2))*AF131^4 + (VLOOKUP(D131,Equipment[],Equipment!$AA$2))*AF131^3 + (VLOOKUP(D131,Equipment[],Equipment!$AB$2))*AF131^2+(VLOOKUP(D131,Equipment[],Equipment!$AC$2))*AF131+ (VLOOKUP(D131,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2806617677086608E-3},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF('9   Trucks'!$Z131>0,\nIF(((VLOOKUP(D131,Equipment[],Equipment!$P$2))*AG131^4 + (VLOOKUP(D131,Equipment[],Equipment!$Q$2))*AG131^3 + (VLOOKUP(D131,Equipment[],Equipment!$R$2))*AG131^2+(VLOOKUP(D131,Equipment[],Equipment!$S$2))*AG131+ (VLOOKUP(D131,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D131,Equipment[],Equipment!$P$2))*AG131^4 + (VLOOKUP(D131,Equipment[],Equipment!$Q$2))*AG131^3 + (VLOOKUP(D131,Equipment[],Equipment!$R$2))*AG131^2+(VLOOKUP(D131,Equipment[],Equipment!$S$2))*AG131+ (VLOOKUP(D131,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z131<0,\nIF(((VLOOKUP(D131,Equipment[],Equipment!$Z$2))*AG131^4 + (VLOOKUP(D131,Equipment[],Equipment!$AA$2))*AG131^3 + (VLOOKUP(D131,Equipment[],Equipment!$AB$2))*AG131^2+(VLOOKUP(D131,Equipment[],Equipment!$AC$2))*AG131+ (VLOOKUP(D131,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D131,Equipment[],Equipment!$Z$2))*AG131^4 + (VLOOKUP(D131,Equipment[],Equipment!$AA$2))*AG131^3 + (VLOOKUP(D131,Equipment[],Equipment!$AB$2))*AG131^2+(VLOOKUP(D131,Equipment[],Equipment!$AC$2))*AG131+ (VLOOKUP(D131,Equipment[],Equipment!$AD$2))),\n0)))","v":1.1377758206797257E-3},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF('9   Trucks'!$AA131>0,\nIF(((VLOOKUP(D131,Equipment[],Equipment!$P$2))*AH131^4 + (VLOOKUP(D131,Equipment[],Equipment!$Q$2))*AH131^3 + (VLOOKUP(D131,Equipment[],Equipment!$R$2))*AH131^2+(VLOOKUP(D131,Equipment[],Equipment!$S$2))*AH131+ (VLOOKUP(D131,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D131,Equipment[],Equipment!$P$2))*AH131^4 + (VLOOKUP(D131,Equipment[],Equipment!$Q$2))*AH131^3 + (VLOOKUP(D131,Equipment[],Equipment!$R$2))*AH131^2+(VLOOKUP(D131,Equipment[],Equipment!$S$2))*AH131+ (VLOOKUP(D131,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA131<0,\nIF(((VLOOKUP(D131,Equipment[],Equipment!$Z$2))*AH131^4 + (VLOOKUP(D131,Equipment[],Equipment!$AA$2))*AH131^3 + (VLOOKUP(D131,Equipment[],Equipment!$AB$2))*AH131^2+(VLOOKUP(D131,Equipment[],Equipment!$AC$2))*AH131+ (VLOOKUP(D131,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D131,Equipment[],Equipment!$Z$2))*AH131^4 + (VLOOKUP(D131,Equipment[],Equipment!$AA$2))*AH131^3 + (VLOOKUP(D131,Equipment[],Equipment!$AB$2))*AH131^2+(VLOOKUP(D131,Equipment[],Equipment!$AC$2))*AH131+ (VLOOKUP(D131,Equipment[],Equipment!$AD$2))),\n0)))","v":2.6226849410969835E-3},{"$f":"IF(LEFT('9   Trucks'!$D131,2)=\"Tk\",\nIF('9   Trucks'!$Y131<0,\nIF(((VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$U$2))*AI131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$V$2))*AI131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$W$2))*AI131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$X$2))*AI131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$U$2))*AI131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$V$2))*AI131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$W$2))*AI131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$X$2))*AI131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$Y$2))),\nIF(AND(Y131>0,AI131<6%),1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y131>0,\nIF(((VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AE$2))*AI131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AF$2))*AI131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AG$2))*AI131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AH$2))*AI131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AE$2))*AI131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AF$2))*AI131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AG$2))*AI131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AH$2))*AI131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1382634048285353E-3},{"$f":"IF(LEFT('9   Trucks'!$D131,2)=\"Tk\",\nIF('9   Trucks'!$Z131<0,\nIF(((VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$U$2))*AJ131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$V$2))*AJ131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$W$2))*AJ131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$X$2))*AJ131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$U$2))*AJ131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$V$2))*AJ131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$W$2))*AJ131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$X$2))*AJ131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$Y$2))),\nIF(AND(Z131>0,AJ131<6%),1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z131>0,\nIF(((VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AE$2))*AJ131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AF$2))*AJ131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AG$2))*AJ131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AH$2))*AJ131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AE$2))*AJ131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AF$2))*AJ131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AG$2))*AJ131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AH$2))*AJ131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AI$2))),\n0))))","v":1.2368190242334058E-3},{"$f":"IF(LEFT('9   Trucks'!$D131,2)=\"Tk\",\nIF('9   Trucks'!$AA131<0,\nIF(((VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$U$2))*AK131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$V$2))*AK131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$W$2))*AK131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$X$2))*AK131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$U$2))*AK131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$V$2))*AK131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$W$2))*AK131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$X$2))*AK131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$Y$2))),\nIF(AND(AA131>0,AK131<6%),1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA131>0,\nIF(((VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AE$2))*AK131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AF$2))*AK131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AG$2))*AK131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AH$2))*AK131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AE$2))*AK131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AF$2))*AK131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AG$2))*AK131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AH$2))*AK131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D131,2)=\"Tk\",'9   Trucks'!$AR131>0),1/('9   Trucks'!$AR131*1609.344/60),0)","v":16.347128742240834},{"$f":"IF(AND(LEFT('9   Trucks'!$D131,2)=\"Tk\",'9   Trucks'!$AS131>0),1/('9   Trucks'!$AS131*1609.344/60),0)","v":32.76767782951039},{"$f":"IF(AND(LEFT('9   Trucks'!$D131,2)=\"Tk\",'9   Trucks'!$AT131>0),1/('9   Trucks'!$AT131*1609.344/60),0)","v":14.215306974175128},{"$f":"IF(AND(LEFT('9   Trucks'!$D131,2)=\"Tk\",'9   Trucks'!$AU131>0),1/('9   Trucks'!$AU131*1609.344/60),0)","v":17.435771219790229},{"$f":"IF(AND(LEFT('9   Trucks'!$D131,2)=\"Tk\",'9   Trucks'!$AV131>0),1/('9   Trucks'!$AV131*1609.344/60),0)","v":30.143675674254773},{"$f":"IF(AND(LEFT('9   Trucks'!$D131,2)=\"Tk\",'9   Trucks'!$AW131>0),1/('9   Trucks'!$AW131*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D132,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":7405.2},13.26536474539831,{"$f":"IF(LEFT(D132,2)=\"Tk\",IF(K132=0,0,'18 Truck Optimization'!BB132),0)","v":2},{"$f":"IF(AND(B132=\"D\",OR(LEFT(J132,2)=\"Sh\",LEFT(J132,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B132=\"D\",LEFT(J132,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L132>0,AQ132*T132*'9   Trucks'!$N132*M132/L132,0)","v":1055.3799513772533},{"$f":"IF(AND(B132=\"D\",OR(LEFT(J132,2)=\"Sh\",LEFT(J132,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B132=\"D\",LEFT(J132,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":6.8762571428571428},7.0166199294731122,{"$f":"IF(LEFT(D132,2)=\"Tk\",VLOOKUP(D132,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D132,2)=\"Tk\",VLOOKUP(D132,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(TRUNC(R132/'9   Trucks'!$N132)<TRUNC(S132/'9   Trucks'!$N132),TRUNC(S132/'9   Trucks'!$N132),TRUNC(R132/'9   Trucks'!$N132)),\n0)","v":10},3856,{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A132,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A132,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A132,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A132,Quantities[],Quantities!$Z$2)),\n0)","v":1546},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A132,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A132,Quantities[],Quantities!$AD$2)),\n0)","v":"-"},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A132,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A132,Quantities[],Quantities!$W$2)),\n0)","v":-8.8744588744588751E-2},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A132,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A132,Quantities[],Quantities!$AA$2)),\n0)","v":-7.7619663648124185E-2},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A132,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A132,Quantities[],Quantities!$AE$2)),\n0)","v":"-"},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nVLOOKUP(D132,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,471.2208,0,6.3744588744588743E-2,5.2619663648124183E-2,2.5000000000000001E-2,0.11374458874458876,0.10261966364812419,2.5000000000000001E-2,2.5236378406549536,2.4417269047433576,{"$f":"T132*\nIF(AND(B132=\"D\",OR(LEFT(J132,2)=\"Sh\",LEFT(J132,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B132=\"D\",LEFT(J132,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nVLOOKUP(D132,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nVLOOKUP(D132,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nVLOOKUP(D132,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF('9   Trucks'!$Y132>0,\nIF(((VLOOKUP(D132,Equipment[],Equipment!$P$2))*AF132^4 + (VLOOKUP(D132,Equipment[],Equipment!$Q$2))*AF132^3 + (VLOOKUP(D132,Equipment[],Equipment!$R$2))*AF132^2+(VLOOKUP(D132,Equipment[],Equipment!$S$2))*AF132+ (VLOOKUP(D132,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D132,Equipment[],Equipment!$P$2))*AF132^4 + (VLOOKUP(D132,Equipment[],Equipment!$Q$2))*AF132^3 + (VLOOKUP(D132,Equipment[],Equipment!$R$2))*AF132^2+(VLOOKUP(D132,Equipment[],Equipment!$S$2))*AF132+ (VLOOKUP(D132,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y132<0,\nIF(((VLOOKUP(D132,Equipment[],Equipment!$Z$2))*AF132^4 + (VLOOKUP(D132,Equipment[],Equipment!$AA$2))*AF132^3 + (VLOOKUP(D132,Equipment[],Equipment!$AB$2))*AF132^2+(VLOOKUP(D132,Equipment[],Equipment!$AC$2))*AF132+ (VLOOKUP(D132,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D132,Equipment[],Equipment!$Z$2))*AF132^4 + (VLOOKUP(D132,Equipment[],Equipment!$AA$2))*AF132^3 + (VLOOKUP(D132,Equipment[],Equipment!$AB$2))*AF132^2+(VLOOKUP(D132,Equipment[],Equipment!$AC$2))*AF132+ (VLOOKUP(D132,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2806617677086608E-3},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF('9   Trucks'!$Z132>0,\nIF(((VLOOKUP(D132,Equipment[],Equipment!$P$2))*AG132^4 + (VLOOKUP(D132,Equipment[],Equipment!$Q$2))*AG132^3 + (VLOOKUP(D132,Equipment[],Equipment!$R$2))*AG132^2+(VLOOKUP(D132,Equipment[],Equipment!$S$2))*AG132+ (VLOOKUP(D132,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D132,Equipment[],Equipment!$P$2))*AG132^4 + (VLOOKUP(D132,Equipment[],Equipment!$Q$2))*AG132^3 + (VLOOKUP(D132,Equipment[],Equipment!$R$2))*AG132^2+(VLOOKUP(D132,Equipment[],Equipment!$S$2))*AG132+ (VLOOKUP(D132,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z132<0,\nIF(((VLOOKUP(D132,Equipment[],Equipment!$Z$2))*AG132^4 + (VLOOKUP(D132,Equipment[],Equipment!$AA$2))*AG132^3 + (VLOOKUP(D132,Equipment[],Equipment!$AB$2))*AG132^2+(VLOOKUP(D132,Equipment[],Equipment!$AC$2))*AG132+ (VLOOKUP(D132,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D132,Equipment[],Equipment!$Z$2))*AG132^4 + (VLOOKUP(D132,Equipment[],Equipment!$AA$2))*AG132^3 + (VLOOKUP(D132,Equipment[],Equipment!$AB$2))*AG132^2+(VLOOKUP(D132,Equipment[],Equipment!$AC$2))*AG132+ (VLOOKUP(D132,Equipment[],Equipment!$AD$2))),\n0)))","v":1.947815669326349E-3},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF('9   Trucks'!$AA132>0,\nIF(((VLOOKUP(D132,Equipment[],Equipment!$P$2))*AH132^4 + (VLOOKUP(D132,Equipment[],Equipment!$Q$2))*AH132^3 + (VLOOKUP(D132,Equipment[],Equipment!$R$2))*AH132^2+(VLOOKUP(D132,Equipment[],Equipment!$S$2))*AH132+ (VLOOKUP(D132,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D132,Equipment[],Equipment!$P$2))*AH132^4 + (VLOOKUP(D132,Equipment[],Equipment!$Q$2))*AH132^3 + (VLOOKUP(D132,Equipment[],Equipment!$R$2))*AH132^2+(VLOOKUP(D132,Equipment[],Equipment!$S$2))*AH132+ (VLOOKUP(D132,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA132<0,\nIF(((VLOOKUP(D132,Equipment[],Equipment!$Z$2))*AH132^4 + (VLOOKUP(D132,Equipment[],Equipment!$AA$2))*AH132^3 + (VLOOKUP(D132,Equipment[],Equipment!$AB$2))*AH132^2+(VLOOKUP(D132,Equipment[],Equipment!$AC$2))*AH132+ (VLOOKUP(D132,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D132,Equipment[],Equipment!$Z$2))*AH132^4 + (VLOOKUP(D132,Equipment[],Equipment!$AA$2))*AH132^3 + (VLOOKUP(D132,Equipment[],Equipment!$AB$2))*AH132^2+(VLOOKUP(D132,Equipment[],Equipment!$AC$2))*AH132+ (VLOOKUP(D132,Equipment[],Equipment!$AD$2))),\n0)))","v":0},{"$f":"IF(LEFT('9   Trucks'!$D132,2)=\"Tk\",\nIF('9   Trucks'!$Y132<0,\nIF(((VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$U$2))*AI132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$V$2))*AI132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$W$2))*AI132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$X$2))*AI132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$U$2))*AI132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$V$2))*AI132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$W$2))*AI132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$X$2))*AI132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$Y$2))),\nIF(AND(Y132>0,AI132<6%),1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y132>0,\nIF(((VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AE$2))*AI132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AF$2))*AI132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AG$2))*AI132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AH$2))*AI132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AE$2))*AI132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AF$2))*AI132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AG$2))*AI132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AH$2))*AI132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1382634048285353E-3},{"$f":"IF(LEFT('9   Trucks'!$D132,2)=\"Tk\",\nIF('9   Trucks'!$Z132<0,\nIF(((VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$U$2))*AJ132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$V$2))*AJ132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$W$2))*AJ132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$X$2))*AJ132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$U$2))*AJ132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$V$2))*AJ132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$W$2))*AJ132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$X$2))*AJ132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$Y$2))),\nIF(AND(Z132>0,AJ132<6%),1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z132>0,\nIF(((VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AE$2))*AJ132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AF$2))*AJ132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AG$2))*AJ132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AH$2))*AJ132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AE$2))*AJ132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AF$2))*AJ132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AG$2))*AJ132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AH$2))*AJ132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AI$2))),\n0))))","v":1.9867571647186276E-3},{"$f":"IF(LEFT('9   Trucks'!$D132,2)=\"Tk\",\nIF('9   Trucks'!$AA132<0,\nIF(((VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$U$2))*AK132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$V$2))*AK132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$W$2))*AK132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$X$2))*AK132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$U$2))*AK132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$V$2))*AK132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$W$2))*AK132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$X$2))*AK132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$Y$2))),\nIF(AND(AA132>0,AK132<6%),1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA132>0,\nIF(((VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AE$2))*AK132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AF$2))*AK132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AG$2))*AK132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AH$2))*AK132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AE$2))*AK132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AF$2))*AK132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AG$2))*AK132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AH$2))*AK132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AI$2))),\n0))))","v":0},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D132,2)=\"Tk\",'9   Trucks'!$AR132>0),1/('9   Trucks'!$AR132*1609.344/60),0)","v":16.347128742240834},{"$f":"IF(AND(LEFT('9   Trucks'!$D132,2)=\"Tk\",'9   Trucks'!$AS132>0),1/('9   Trucks'!$AS132*1609.344/60),0)","v":19.140554273872379},{"$f":"IF(AND(LEFT('9   Trucks'!$D132,2)=\"Tk\",'9   Trucks'!$AT132>0),1/('9   Trucks'!$AT132*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D132,2)=\"Tk\",'9   Trucks'!$AU132>0),1/('9   Trucks'!$AU132*1609.344/60),0)","v":17.435771219790229},{"$f":"IF(AND(LEFT('9   Trucks'!$D132,2)=\"Tk\",'9   Trucks'!$AV132>0),1/('9   Trucks'!$AV132*1609.344/60),0)","v":18.765389246511209},{"$f":"IF(AND(LEFT('9   Trucks'!$D132,2)=\"Tk\",'9   Trucks'!$AW132>0),1/('9   Trucks'!$AW132*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D133,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":242000},16.061757866680804,{"$f":"IF(LEFT(D133,2)=\"Tk\",IF(K133=0,0,'18 Truck Optimization'!BB133),0)","v":2},{"$f":"IF(AND(B133=\"D\",OR(LEFT(J133,2)=\"Sh\",LEFT(J133,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B133=\"D\",LEFT(J133,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L133>0,AQ133*T133*'9   Trucks'!$N133*M133/L133,0)","v":871.63560279053877},{"$f":"IF(AND(B133=\"D\",OR(LEFT(J133,2)=\"Sh\",LEFT(J133,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B133=\"D\",LEFT(J133,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":224.71428571428572},277.63895740976818,{"$f":"IF(LEFT(D133,2)=\"Tk\",VLOOKUP(D133,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D133,2)=\"Tk\",VLOOKUP(D133,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(TRUNC(R133/'9   Trucks'!$N133)<TRUNC(S133/'9   Trucks'!$N133),TRUNC(S133/'9   Trucks'!$N133),TRUNC(R133/'9   Trucks'!$N133)),\n0)","v":10},8495,{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A133,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A133,Quantities[],Quantities!$V$2)),\n0)","v":2264},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A133,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A133,Quantities[],Quantities!$Z$2)),\n0)","v":3691},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A133,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A133,Quantities[],Quantities!$AD$2)),\n0)","v":2540},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A133,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A133,Quantities[],Quantities!$W$2)),\n0)","v":-7.4999999999999997E-2},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A133,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A133,Quantities[],Quantities!$AA$2)),\n0)","v":-2.1999999999999999E-2},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A133,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A133,Quantities[],Quantities!$AE$2)),\n0)","v":2.4E-2},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nVLOOKUP(D133,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},690.06720000000007,1125.0168000000001,774.19200000000001,4.9999999999999996E-2,3.0000000000000027E-3,4.9000000000000002E-2,0.1,4.7E-2,1.0000000000000009E-3,4.0851876790770216,3.6765701876037835,{"$f":"T133*\nIF(AND(B133=\"D\",OR(LEFT(J133,2)=\"Sh\",LEFT(J133,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B133=\"D\",LEFT(J133,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nVLOOKUP(D133,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nVLOOKUP(D133,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nVLOOKUP(D133,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF('9   Trucks'!$Y133>0,\nIF(((VLOOKUP(D133,Equipment[],Equipment!$P$2))*AF133^4 + (VLOOKUP(D133,Equipment[],Equipment!$Q$2))*AF133^3 + (VLOOKUP(D133,Equipment[],Equipment!$R$2))*AF133^2+(VLOOKUP(D133,Equipment[],Equipment!$S$2))*AF133+ (VLOOKUP(D133,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D133,Equipment[],Equipment!$P$2))*AF133^4 + (VLOOKUP(D133,Equipment[],Equipment!$Q$2))*AF133^3 + (VLOOKUP(D133,Equipment[],Equipment!$R$2))*AF133^2+(VLOOKUP(D133,Equipment[],Equipment!$S$2))*AF133+ (VLOOKUP(D133,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y133<0,\nIF(((VLOOKUP(D133,Equipment[],Equipment!$Z$2))*AF133^4 + (VLOOKUP(D133,Equipment[],Equipment!$AA$2))*AF133^3 + (VLOOKUP(D133,Equipment[],Equipment!$AB$2))*AF133^2+(VLOOKUP(D133,Equipment[],Equipment!$AC$2))*AF133+ (VLOOKUP(D133,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D133,Equipment[],Equipment!$Z$2))*AF133^4 + (VLOOKUP(D133,Equipment[],Equipment!$AA$2))*AF133^3 + (VLOOKUP(D133,Equipment[],Equipment!$AB$2))*AF133^2+(VLOOKUP(D133,Equipment[],Equipment!$AC$2))*AF133+ (VLOOKUP(D133,Equipment[],Equipment!$AD$2))),\n0)))","v":1.8740250000000001E-3},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF('9   Trucks'!$Z133>0,\nIF(((VLOOKUP(D133,Equipment[],Equipment!$P$2))*AG133^4 + (VLOOKUP(D133,Equipment[],Equipment!$Q$2))*AG133^3 + (VLOOKUP(D133,Equipment[],Equipment!$R$2))*AG133^2+(VLOOKUP(D133,Equipment[],Equipment!$S$2))*AG133+ (VLOOKUP(D133,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D133,Equipment[],Equipment!$P$2))*AG133^4 + (VLOOKUP(D133,Equipment[],Equipment!$Q$2))*AG133^3 + (VLOOKUP(D133,Equipment[],Equipment!$R$2))*AG133^2+(VLOOKUP(D133,Equipment[],Equipment!$S$2))*AG133+ (VLOOKUP(D133,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z133<0,\nIF(((VLOOKUP(D133,Equipment[],Equipment!$Z$2))*AG133^4 + (VLOOKUP(D133,Equipment[],Equipment!$AA$2))*AG133^3 + (VLOOKUP(D133,Equipment[],Equipment!$AB$2))*AG133^2+(VLOOKUP(D133,Equipment[],Equipment!$AC$2))*AG133+ (VLOOKUP(D133,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D133,Equipment[],Equipment!$Z$2))*AG133^4 + (VLOOKUP(D133,Equipment[],Equipment!$AA$2))*AG133^3 + (VLOOKUP(D133,Equipment[],Equipment!$AB$2))*AG133^2+(VLOOKUP(D133,Equipment[],Equipment!$AC$2))*AG133+ (VLOOKUP(D133,Equipment[],Equipment!$AD$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF('9   Trucks'!$AA133>0,\nIF(((VLOOKUP(D133,Equipment[],Equipment!$P$2))*AH133^4 + (VLOOKUP(D133,Equipment[],Equipment!$Q$2))*AH133^3 + (VLOOKUP(D133,Equipment[],Equipment!$R$2))*AH133^2+(VLOOKUP(D133,Equipment[],Equipment!$S$2))*AH133+ (VLOOKUP(D133,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D133,Equipment[],Equipment!$P$2))*AH133^4 + (VLOOKUP(D133,Equipment[],Equipment!$Q$2))*AH133^3 + (VLOOKUP(D133,Equipment[],Equipment!$R$2))*AH133^2+(VLOOKUP(D133,Equipment[],Equipment!$S$2))*AH133+ (VLOOKUP(D133,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA133<0,\nIF(((VLOOKUP(D133,Equipment[],Equipment!$Z$2))*AH133^4 + (VLOOKUP(D133,Equipment[],Equipment!$AA$2))*AH133^3 + (VLOOKUP(D133,Equipment[],Equipment!$AB$2))*AH133^2+(VLOOKUP(D133,Equipment[],Equipment!$AC$2))*AH133+ (VLOOKUP(D133,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D133,Equipment[],Equipment!$Z$2))*AH133^4 + (VLOOKUP(D133,Equipment[],Equipment!$AA$2))*AH133^3 + (VLOOKUP(D133,Equipment[],Equipment!$AB$2))*AH133^2+(VLOOKUP(D133,Equipment[],Equipment!$AC$2))*AH133+ (VLOOKUP(D133,Equipment[],Equipment!$AD$2))),\n0)))","v":2.0802157800798998E-3},{"$f":"IF(LEFT('9   Trucks'!$D133,2)=\"Tk\",\nIF('9   Trucks'!$Y133<0,\nIF(((VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$U$2))*AI133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$V$2))*AI133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$W$2))*AI133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$X$2))*AI133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$U$2))*AI133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$V$2))*AI133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$W$2))*AI133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$X$2))*AI133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$Y$2))),\nIF(AND(Y133>0,AI133<6%),1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y133>0,\nIF(((VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AE$2))*AI133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AF$2))*AI133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AG$2))*AI133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AH$2))*AI133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AE$2))*AI133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AF$2))*AI133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AG$2))*AI133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AH$2))*AI133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AI$2))),\n0))))","v":1.9521E-3},{"$f":"IF(LEFT('9   Trucks'!$D133,2)=\"Tk\",\nIF('9   Trucks'!$Z133<0,\nIF(((VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$U$2))*AJ133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$V$2))*AJ133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$W$2))*AJ133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$X$2))*AJ133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$U$2))*AJ133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$V$2))*AJ133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$W$2))*AJ133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$X$2))*AJ133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$Y$2))),\nIF(AND(Z133>0,AJ133<6%),1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z133>0,\nIF(((VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AE$2))*AJ133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AF$2))*AJ133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AG$2))*AJ133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AH$2))*AJ133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AE$2))*AJ133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AF$2))*AJ133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AG$2))*AJ133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AH$2))*AJ133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AI$2))),\n0))))","v":1.3479174952999999E-3},{"$f":"IF(LEFT('9   Trucks'!$D133,2)=\"Tk\",\nIF('9   Trucks'!$AA133<0,\nIF(((VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$U$2))*AK133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$V$2))*AK133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$W$2))*AK133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$X$2))*AK133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$U$2))*AK133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$V$2))*AK133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$W$2))*AK133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$X$2))*AK133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$Y$2))),\nIF(AND(AA133>0,AK133<6%),1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA133>0,\nIF(((VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AE$2))*AK133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AF$2))*AK133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AG$2))*AK133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AH$2))*AK133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AE$2))*AK133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AF$2))*AK133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AG$2))*AK133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AH$2))*AK133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D133,2)=\"Tk\",'9   Trucks'!$AR133>0),1/('9   Trucks'!$AR133*1609.344/60),0)","v":19.894223147631454},{"$f":"IF(AND(LEFT('9   Trucks'!$D133,2)=\"Tk\",'9   Trucks'!$AS133>0),1/('9   Trucks'!$AS133*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D133,2)=\"Tk\",'9   Trucks'!$AT133>0),1/('9   Trucks'!$AT133*1609.344/60),0)","v":17.92230973885221},{"$f":"IF(AND(LEFT('9   Trucks'!$D133,2)=\"Tk\",'9   Trucks'!$AU133>0),1/('9   Trucks'!$AU133*1609.344/60),0)","v":19.09854594244149},{"$f":"IF(AND(LEFT('9   Trucks'!$D133,2)=\"Tk\",'9   Trucks'!$AV133>0),1/('9   Trucks'!$AV133*1609.344/60),0)","v":27.65916435111059},{"$f":"IF(AND(LEFT('9   Trucks'!$D133,2)=\"Tk\",'9   Trucks'!$AW133>0),1/('9   Trucks'!$AW133*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"Ld1",{"$f":"IF(LEFT(D134,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":6998.6399999999994},16.281797987660173,{"$f":"IF(LEFT(D134,2)=\"Tk\",IF(K134=0,0,'18 Truck Optimization'!BB134),0)","v":2},{"$f":"IF(AND(B134=\"D\",OR(LEFT(J134,2)=\"Sh\",LEFT(J134,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B134=\"D\",LEFT(J134,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":14},{"$f":"IF(L134>0,AQ134*T134*'9   Trucks'!$N134*M134/L134,0)","v":859.85589617378082},{"$f":"IF(AND(B134=\"D\",OR(LEFT(J134,2)=\"Sh\",LEFT(J134,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B134=\"D\",LEFT(J134,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":6.4987371428571423},8.1393173334541427,{"$f":"IF(LEFT(D134,2)=\"Tk\",VLOOKUP(D134,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D134,2)=\"Tk\",VLOOKUP(D134,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(TRUNC(R134/'9   Trucks'!$N134)<TRUNC(S134/'9   Trucks'!$N134),TRUNC(S134/'9   Trucks'!$N134),TRUNC(R134/'9   Trucks'!$N134)),\n0)","v":10},7193,{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A134,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A134,Quantities[],Quantities!$V$2)),\n0)","v":2310},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A134,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A134,Quantities[],Quantities!$Z$2)),\n0)","v":1940},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A134,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A134,Quantities[],Quantities!$AD$2)),\n0)","v":2943},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A134,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A134,Quantities[],Quantities!$W$2)),\n0)","v":-8.8999999999999996E-2},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A134,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A134,Quantities[],Quantities!$AA$2)),\n0)","v":1.6E-2},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A134,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A134,Quantities[],Quantities!$AE$2)),\n0)","v":3.5999999999999997E-2},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nVLOOKUP(D134,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},704.08800000000008,591.31200000000001,897.02640000000008,6.4000000000000001E-2,4.1000000000000002E-2,6.0999999999999999E-2,0.11399999999999999,9.0000000000000011E-3,1.0999999999999996E-2,4.9107071903819914,3.0710907972781816,{"$f":"T134*\nIF(AND(B134=\"D\",OR(LEFT(J134,2)=\"Sh\",LEFT(J134,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B134=\"D\",LEFT(J134,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":6.5},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nVLOOKUP(D134,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nVLOOKUP(D134,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nVLOOKUP(D134,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF('9   Trucks'!$Y134>0,\nIF(((VLOOKUP(D134,Equipment[],Equipment!$P$2))*AF134^4 + (VLOOKUP(D134,Equipment[],Equipment!$Q$2))*AF134^3 + (VLOOKUP(D134,Equipment[],Equipment!$R$2))*AF134^2+(VLOOKUP(D134,Equipment[],Equipment!$S$2))*AF134+ (VLOOKUP(D134,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D134,Equipment[],Equipment!$P$2))*AF134^4 + (VLOOKUP(D134,Equipment[],Equipment!$Q$2))*AF134^3 + (VLOOKUP(D134,Equipment[],Equipment!$R$2))*AF134^2+(VLOOKUP(D134,Equipment[],Equipment!$S$2))*AF134+ (VLOOKUP(D134,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y134<0,\nIF(((VLOOKUP(D134,Equipment[],Equipment!$Z$2))*AF134^4 + (VLOOKUP(D134,Equipment[],Equipment!$AA$2))*AF134^3 + (VLOOKUP(D134,Equipment[],Equipment!$AB$2))*AF134^2+(VLOOKUP(D134,Equipment[],Equipment!$AC$2))*AF134+ (VLOOKUP(D134,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D134,Equipment[],Equipment!$Z$2))*AF134^4 + (VLOOKUP(D134,Equipment[],Equipment!$AA$2))*AF134^3 + (VLOOKUP(D134,Equipment[],Equipment!$AB$2))*AF134^2+(VLOOKUP(D134,Equipment[],Equipment!$AC$2))*AF134+ (VLOOKUP(D134,Equipment[],Equipment!$AD$2))),\n0)))","v":2.2886253568E-3},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF('9   Trucks'!$Z134>0,\nIF(((VLOOKUP(D134,Equipment[],Equipment!$P$2))*AG134^4 + (VLOOKUP(D134,Equipment[],Equipment!$Q$2))*AG134^3 + (VLOOKUP(D134,Equipment[],Equipment!$R$2))*AG134^2+(VLOOKUP(D134,Equipment[],Equipment!$S$2))*AG134+ (VLOOKUP(D134,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D134,Equipment[],Equipment!$P$2))*AG134^4 + (VLOOKUP(D134,Equipment[],Equipment!$Q$2))*AG134^3 + (VLOOKUP(D134,Equipment[],Equipment!$R$2))*AG134^2+(VLOOKUP(D134,Equipment[],Equipment!$S$2))*AG134+ (VLOOKUP(D134,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z134<0,\nIF(((VLOOKUP(D134,Equipment[],Equipment!$Z$2))*AG134^4 + (VLOOKUP(D134,Equipment[],Equipment!$AA$2))*AG134^3 + (VLOOKUP(D134,Equipment[],Equipment!$AB$2))*AG134^2+(VLOOKUP(D134,Equipment[],Equipment!$AC$2))*AG134+ (VLOOKUP(D134,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D134,Equipment[],Equipment!$Z$2))*AG134^4 + (VLOOKUP(D134,Equipment[],Equipment!$AA$2))*AG134^3 + (VLOOKUP(D134,Equipment[],Equipment!$AB$2))*AG134^2+(VLOOKUP(D134,Equipment[],Equipment!$AC$2))*AG134+ (VLOOKUP(D134,Equipment[],Equipment!$AD$2))),\n0)))","v":1.8470505395839E-3},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF('9   Trucks'!$AA134>0,\nIF(((VLOOKUP(D134,Equipment[],Equipment!$P$2))*AH134^4 + (VLOOKUP(D134,Equipment[],Equipment!$Q$2))*AH134^3 + (VLOOKUP(D134,Equipment[],Equipment!$R$2))*AH134^2+(VLOOKUP(D134,Equipment[],Equipment!$S$2))*AH134+ (VLOOKUP(D134,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D134,Equipment[],Equipment!$P$2))*AH134^4 + (VLOOKUP(D134,Equipment[],Equipment!$Q$2))*AH134^3 + (VLOOKUP(D134,Equipment[],Equipment!$R$2))*AH134^2+(VLOOKUP(D134,Equipment[],Equipment!$S$2))*AH134+ (VLOOKUP(D134,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA134<0,\nIF(((VLOOKUP(D134,Equipment[],Equipment!$Z$2))*AH134^4 + (VLOOKUP(D134,Equipment[],Equipment!$AA$2))*AH134^3 + (VLOOKUP(D134,Equipment[],Equipment!$AB$2))*AH134^2+(VLOOKUP(D134,Equipment[],Equipment!$AC$2))*AH134+ (VLOOKUP(D134,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D134,Equipment[],Equipment!$Z$2))*AH134^4 + (VLOOKUP(D134,Equipment[],Equipment!$AA$2))*AH134^3 + (VLOOKUP(D134,Equipment[],Equipment!$AB$2))*AH134^2+(VLOOKUP(D134,Equipment[],Equipment!$AC$2))*AH134+ (VLOOKUP(D134,Equipment[],Equipment!$AD$2))),\n0)))","v":2.4604965823759001E-3},{"$f":"IF(LEFT('9   Trucks'!$D134,2)=\"Tk\",\nIF('9   Trucks'!$Y134<0,\nIF(((VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$U$2))*AI134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$V$2))*AI134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$W$2))*AI134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$X$2))*AI134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$U$2))*AI134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$V$2))*AI134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$W$2))*AI134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$X$2))*AI134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$Y$2))),\nIF(AND(Y134>0,AI134<6%),1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y134>0,\nIF(((VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AE$2))*AI134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AF$2))*AI134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AG$2))*AI134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AH$2))*AI134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AE$2))*AI134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AF$2))*AI134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AG$2))*AI134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AH$2))*AI134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AI$2))),\n0))))","v":2.1418212183999998E-3},{"$f":"IF(LEFT('9   Trucks'!$D134,2)=\"Tk\",\nIF('9   Trucks'!$Z134<0,\nIF(((VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$U$2))*AJ134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$V$2))*AJ134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$W$2))*AJ134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$X$2))*AJ134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$U$2))*AJ134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$V$2))*AJ134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$W$2))*AJ134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$X$2))*AJ134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$Y$2))),\nIF(AND(Z134>0,AJ134<6%),1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z134>0,\nIF(((VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AE$2))*AJ134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AF$2))*AJ134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AG$2))*AJ134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AH$2))*AJ134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AE$2))*AJ134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AF$2))*AJ134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AG$2))*AJ134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AH$2))*AJ134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D134,2)=\"Tk\",\nIF('9   Trucks'!$AA134<0,\nIF(((VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$U$2))*AK134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$V$2))*AK134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$W$2))*AK134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$X$2))*AK134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$U$2))*AK134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$V$2))*AK134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$W$2))*AK134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$X$2))*AK134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$Y$2))),\nIF(AND(AA134>0,AK134<6%),1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA134>0,\nIF(((VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AE$2))*AK134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AF$2))*AK134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AG$2))*AK134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AH$2))*AK134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AE$2))*AK134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AF$2))*AK134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AG$2))*AK134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AH$2))*AK134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D134,2)=\"Tk\",'9   Trucks'!$AR134>0),1/('9   Trucks'!$AR134*1609.344/60),0)","v":16.290246642363879},{"$f":"IF(AND(LEFT('9   Trucks'!$D134,2)=\"Tk\",'9   Trucks'!$AS134>0),1/('9   Trucks'!$AS134*1609.344/60),0)","v":20.18475982938665},{"$f":"IF(AND(LEFT('9   Trucks'!$D134,2)=\"Tk\",'9   Trucks'!$AT134>0),1/('9   Trucks'!$AT134*1609.344/60),0)","v":15.152336240288374},{"$f":"IF(AND(LEFT('9   Trucks'!$D134,2)=\"Tk\",'9   Trucks'!$AU134>0),1/('9   Trucks'!$AU134*1609.344/60),0)","v":17.406808380622419},{"$f":"IF(AND(LEFT('9   Trucks'!$D134,2)=\"Tk\",'9   Trucks'!$AV134>0),1/('9   Trucks'!$AV134*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D134,2)=\"Tk\",'9   Trucks'!$AW134>0),1/('9   Trucks'!$AW134*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D135,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D135,2)=\"Tk\",IF(K135=0,0,'18 Truck Optimization'!BB135),0)","v":0},{"$f":"IF(AND(B135=\"D\",OR(LEFT(J135,2)=\"Sh\",LEFT(J135,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B135=\"D\",LEFT(J135,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L135>0,AQ135*T135*'9   Trucks'!$N135*M135/L135,0)","v":0},{"$f":"IF(AND(B135=\"D\",OR(LEFT(J135,2)=\"Sh\",LEFT(J135,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B135=\"D\",LEFT(J135,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D135,2)=\"Tk\",VLOOKUP(D135,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",VLOOKUP(D135,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(TRUNC(R135/'9   Trucks'!$N135)<TRUNC(S135/'9   Trucks'!$N135),TRUNC(S135/'9   Trucks'!$N135),TRUNC(R135/'9   Trucks'!$N135)),\n0)","v":0},0,{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A135,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A135,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A135,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A135,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A135,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A135,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A135,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A135,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A135,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A135,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A135,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A135,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nVLOOKUP(D135,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*\nIF(AND(B135=\"D\",OR(LEFT(J135,2)=\"Sh\",LEFT(J135,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B135=\"D\",LEFT(J135,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nVLOOKUP(D135,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nVLOOKUP(D135,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nVLOOKUP(D135,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF('9   Trucks'!$Y135>0,\nIF(((VLOOKUP(D135,Equipment[],Equipment!$P$2))*AF135^4 + (VLOOKUP(D135,Equipment[],Equipment!$Q$2))*AF135^3 + (VLOOKUP(D135,Equipment[],Equipment!$R$2))*AF135^2+(VLOOKUP(D135,Equipment[],Equipment!$S$2))*AF135+ (VLOOKUP(D135,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D135,Equipment[],Equipment!$P$2))*AF135^4 + (VLOOKUP(D135,Equipment[],Equipment!$Q$2))*AF135^3 + (VLOOKUP(D135,Equipment[],Equipment!$R$2))*AF135^2+(VLOOKUP(D135,Equipment[],Equipment!$S$2))*AF135+ (VLOOKUP(D135,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y135<0,\nIF(((VLOOKUP(D135,Equipment[],Equipment!$Z$2))*AF135^4 + (VLOOKUP(D135,Equipment[],Equipment!$AA$2))*AF135^3 + (VLOOKUP(D135,Equipment[],Equipment!$AB$2))*AF135^2+(VLOOKUP(D135,Equipment[],Equipment!$AC$2))*AF135+ (VLOOKUP(D135,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D135,Equipment[],Equipment!$Z$2))*AF135^4 + (VLOOKUP(D135,Equipment[],Equipment!$AA$2))*AF135^3 + (VLOOKUP(D135,Equipment[],Equipment!$AB$2))*AF135^2+(VLOOKUP(D135,Equipment[],Equipment!$AC$2))*AF135+ (VLOOKUP(D135,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF('9   Trucks'!$Z135>0,\nIF(((VLOOKUP(D135,Equipment[],Equipment!$P$2))*AG135^4 + (VLOOKUP(D135,Equipment[],Equipment!$Q$2))*AG135^3 + (VLOOKUP(D135,Equipment[],Equipment!$R$2))*AG135^2+(VLOOKUP(D135,Equipment[],Equipment!$S$2))*AG135+ (VLOOKUP(D135,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D135,Equipment[],Equipment!$P$2))*AG135^4 + (VLOOKUP(D135,Equipment[],Equipment!$Q$2))*AG135^3 + (VLOOKUP(D135,Equipment[],Equipment!$R$2))*AG135^2+(VLOOKUP(D135,Equipment[],Equipment!$S$2))*AG135+ (VLOOKUP(D135,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z135<0,\nIF(((VLOOKUP(D135,Equipment[],Equipment!$Z$2))*AG135^4 + (VLOOKUP(D135,Equipment[],Equipment!$AA$2))*AG135^3 + (VLOOKUP(D135,Equipment[],Equipment!$AB$2))*AG135^2+(VLOOKUP(D135,Equipment[],Equipment!$AC$2))*AG135+ (VLOOKUP(D135,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D135,Equipment[],Equipment!$Z$2))*AG135^4 + (VLOOKUP(D135,Equipment[],Equipment!$AA$2))*AG135^3 + (VLOOKUP(D135,Equipment[],Equipment!$AB$2))*AG135^2+(VLOOKUP(D135,Equipment[],Equipment!$AC$2))*AG135+ (VLOOKUP(D135,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF('9   Trucks'!$AA135>0,\nIF(((VLOOKUP(D135,Equipment[],Equipment!$P$2))*AH135^4 + (VLOOKUP(D135,Equipment[],Equipment!$Q$2))*AH135^3 + (VLOOKUP(D135,Equipment[],Equipment!$R$2))*AH135^2+(VLOOKUP(D135,Equipment[],Equipment!$S$2))*AH135+ (VLOOKUP(D135,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D135,Equipment[],Equipment!$P$2))*AH135^4 + (VLOOKUP(D135,Equipment[],Equipment!$Q$2))*AH135^3 + (VLOOKUP(D135,Equipment[],Equipment!$R$2))*AH135^2+(VLOOKUP(D135,Equipment[],Equipment!$S$2))*AH135+ (VLOOKUP(D135,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA135<0,\nIF(((VLOOKUP(D135,Equipment[],Equipment!$Z$2))*AH135^4 + (VLOOKUP(D135,Equipment[],Equipment!$AA$2))*AH135^3 + (VLOOKUP(D135,Equipment[],Equipment!$AB$2))*AH135^2+(VLOOKUP(D135,Equipment[],Equipment!$AC$2))*AH135+ (VLOOKUP(D135,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D135,Equipment[],Equipment!$Z$2))*AH135^4 + (VLOOKUP(D135,Equipment[],Equipment!$AA$2))*AH135^3 + (VLOOKUP(D135,Equipment[],Equipment!$AB$2))*AH135^2+(VLOOKUP(D135,Equipment[],Equipment!$AC$2))*AH135+ (VLOOKUP(D135,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D135,2)=\"Tk\",\nIF('9   Trucks'!$Y135<0,\nIF(((VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$U$2))*AI135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$V$2))*AI135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$W$2))*AI135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$X$2))*AI135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$U$2))*AI135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$V$2))*AI135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$W$2))*AI135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$X$2))*AI135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$Y$2))),\nIF(AND(Y135>0,AI135<6%),1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y135>0,\nIF(((VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AE$2))*AI135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AF$2))*AI135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AG$2))*AI135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AH$2))*AI135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AE$2))*AI135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AF$2))*AI135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AG$2))*AI135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AH$2))*AI135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D135,2)=\"Tk\",\nIF('9   Trucks'!$Z135<0,\nIF(((VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$U$2))*AJ135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$V$2))*AJ135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$W$2))*AJ135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$X$2))*AJ135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$U$2))*AJ135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$V$2))*AJ135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$W$2))*AJ135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$X$2))*AJ135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$Y$2))),\nIF(AND(Z135>0,AJ135<6%),1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z135>0,\nIF(((VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AE$2))*AJ135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AF$2))*AJ135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AG$2))*AJ135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AH$2))*AJ135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AE$2))*AJ135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AF$2))*AJ135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AG$2))*AJ135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AH$2))*AJ135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D135,2)=\"Tk\",\nIF('9   Trucks'!$AA135<0,\nIF(((VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$U$2))*AK135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$V$2))*AK135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$W$2))*AK135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$X$2))*AK135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$U$2))*AK135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$V$2))*AK135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$W$2))*AK135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$X$2))*AK135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$Y$2))),\nIF(AND(AA135>0,AK135<6%),1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA135>0,\nIF(((VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AE$2))*AK135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AF$2))*AK135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AG$2))*AK135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AH$2))*AK135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AE$2))*AK135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AF$2))*AK135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AG$2))*AK135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AH$2))*AK135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D135,2)=\"Tk\",'9   Trucks'!$AR135>0),1/('9   Trucks'!$AR135*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D135,2)=\"Tk\",'9   Trucks'!$AS135>0),1/('9   Trucks'!$AS135*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D135,2)=\"Tk\",'9   Trucks'!$AT135>0),1/('9   Trucks'!$AT135*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D135,2)=\"Tk\",'9   Trucks'!$AU135>0),1/('9   Trucks'!$AU135*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D135,2)=\"Tk\",'9   Trucks'!$AV135>0),1/('9   Trucks'!$AV135*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D135,2)=\"Tk\",'9   Trucks'!$AW135>0),1/('9   Trucks'!$AW135*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D136,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D136,2)=\"Tk\",IF(K136=0,0,'18 Truck Optimization'!BB136),0)","v":0},{"$f":"IF(AND(B136=\"D\",OR(LEFT(J136,2)=\"Sh\",LEFT(J136,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B136=\"D\",LEFT(J136,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L136>0,AQ136*T136*'9   Trucks'!$N136*M136/L136,0)","v":0},{"$f":"IF(AND(B136=\"D\",OR(LEFT(J136,2)=\"Sh\",LEFT(J136,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B136=\"D\",LEFT(J136,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D136,2)=\"Tk\",VLOOKUP(D136,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",VLOOKUP(D136,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(TRUNC(R136/'9   Trucks'!$N136)<TRUNC(S136/'9   Trucks'!$N136),TRUNC(S136/'9   Trucks'!$N136),TRUNC(R136/'9   Trucks'!$N136)),\n0)","v":0},0,{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A136,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A136,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A136,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A136,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A136,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A136,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A136,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A136,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A136,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A136,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A136,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A136,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nVLOOKUP(D136,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T136*\nIF(AND(B136=\"D\",OR(LEFT(J136,2)=\"Sh\",LEFT(J136,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B136=\"D\",LEFT(J136,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nVLOOKUP(D136,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nVLOOKUP(D136,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nVLOOKUP(D136,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF('9   Trucks'!$Y136>0,\nIF(((VLOOKUP(D136,Equipment[],Equipment!$P$2))*AF136^4 + (VLOOKUP(D136,Equipment[],Equipment!$Q$2))*AF136^3 + (VLOOKUP(D136,Equipment[],Equipment!$R$2))*AF136^2+(VLOOKUP(D136,Equipment[],Equipment!$S$2))*AF136+ (VLOOKUP(D136,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D136,Equipment[],Equipment!$P$2))*AF136^4 + (VLOOKUP(D136,Equipment[],Equipment!$Q$2))*AF136^3 + (VLOOKUP(D136,Equipment[],Equipment!$R$2))*AF136^2+(VLOOKUP(D136,Equipment[],Equipment!$S$2))*AF136+ (VLOOKUP(D136,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y136<0,\nIF(((VLOOKUP(D136,Equipment[],Equipment!$Z$2))*AF136^4 + (VLOOKUP(D136,Equipment[],Equipment!$AA$2))*AF136^3 + (VLOOKUP(D136,Equipment[],Equipment!$AB$2))*AF136^2+(VLOOKUP(D136,Equipment[],Equipment!$AC$2))*AF136+ (VLOOKUP(D136,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D136,Equipment[],Equipment!$Z$2))*AF136^4 + (VLOOKUP(D136,Equipment[],Equipment!$AA$2))*AF136^3 + (VLOOKUP(D136,Equipment[],Equipment!$AB$2))*AF136^2+(VLOOKUP(D136,Equipment[],Equipment!$AC$2))*AF136+ (VLOOKUP(D136,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF('9   Trucks'!$Z136>0,\nIF(((VLOOKUP(D136,Equipment[],Equipment!$P$2))*AG136^4 + (VLOOKUP(D136,Equipment[],Equipment!$Q$2))*AG136^3 + (VLOOKUP(D136,Equipment[],Equipment!$R$2))*AG136^2+(VLOOKUP(D136,Equipment[],Equipment!$S$2))*AG136+ (VLOOKUP(D136,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D136,Equipment[],Equipment!$P$2))*AG136^4 + (VLOOKUP(D136,Equipment[],Equipment!$Q$2))*AG136^3 + (VLOOKUP(D136,Equipment[],Equipment!$R$2))*AG136^2+(VLOOKUP(D136,Equipment[],Equipment!$S$2))*AG136+ (VLOOKUP(D136,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z136<0,\nIF(((VLOOKUP(D136,Equipment[],Equipment!$Z$2))*AG136^4 + (VLOOKUP(D136,Equipment[],Equipment!$AA$2))*AG136^3 + (VLOOKUP(D136,Equipment[],Equipment!$AB$2))*AG136^2+(VLOOKUP(D136,Equipment[],Equipment!$AC$2))*AG136+ (VLOOKUP(D136,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D136,Equipment[],Equipment!$Z$2))*AG136^4 + (VLOOKUP(D136,Equipment[],Equipment!$AA$2))*AG136^3 + (VLOOKUP(D136,Equipment[],Equipment!$AB$2))*AG136^2+(VLOOKUP(D136,Equipment[],Equipment!$AC$2))*AG136+ (VLOOKUP(D136,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF('9   Trucks'!$AA136>0,\nIF(((VLOOKUP(D136,Equipment[],Equipment!$P$2))*AH136^4 + (VLOOKUP(D136,Equipment[],Equipment!$Q$2))*AH136^3 + (VLOOKUP(D136,Equipment[],Equipment!$R$2))*AH136^2+(VLOOKUP(D136,Equipment[],Equipment!$S$2))*AH136+ (VLOOKUP(D136,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D136,Equipment[],Equipment!$P$2))*AH136^4 + (VLOOKUP(D136,Equipment[],Equipment!$Q$2))*AH136^3 + (VLOOKUP(D136,Equipment[],Equipment!$R$2))*AH136^2+(VLOOKUP(D136,Equipment[],Equipment!$S$2))*AH136+ (VLOOKUP(D136,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA136<0,\nIF(((VLOOKUP(D136,Equipment[],Equipment!$Z$2))*AH136^4 + (VLOOKUP(D136,Equipment[],Equipment!$AA$2))*AH136^3 + (VLOOKUP(D136,Equipment[],Equipment!$AB$2))*AH136^2+(VLOOKUP(D136,Equipment[],Equipment!$AC$2))*AH136+ (VLOOKUP(D136,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D136,Equipment[],Equipment!$Z$2))*AH136^4 + (VLOOKUP(D136,Equipment[],Equipment!$AA$2))*AH136^3 + (VLOOKUP(D136,Equipment[],Equipment!$AB$2))*AH136^2+(VLOOKUP(D136,Equipment[],Equipment!$AC$2))*AH136+ (VLOOKUP(D136,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D136,2)=\"Tk\",\nIF('9   Trucks'!$Y136<0,\nIF(((VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$U$2))*AI136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$V$2))*AI136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$W$2))*AI136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$X$2))*AI136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$U$2))*AI136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$V$2))*AI136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$W$2))*AI136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$X$2))*AI136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$Y$2))),\nIF(AND(Y136>0,AI136<6%),1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y136>0,\nIF(((VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AE$2))*AI136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AF$2))*AI136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AG$2))*AI136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AH$2))*AI136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AE$2))*AI136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AF$2))*AI136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AG$2))*AI136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AH$2))*AI136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D136,2)=\"Tk\",\nIF('9   Trucks'!$Z136<0,\nIF(((VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$U$2))*AJ136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$V$2))*AJ136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$W$2))*AJ136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$X$2))*AJ136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$U$2))*AJ136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$V$2))*AJ136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$W$2))*AJ136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$X$2))*AJ136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$Y$2))),\nIF(AND(Z136>0,AJ136<6%),1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z136>0,\nIF(((VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AE$2))*AJ136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AF$2))*AJ136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AG$2))*AJ136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AH$2))*AJ136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AE$2))*AJ136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AF$2))*AJ136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AG$2))*AJ136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AH$2))*AJ136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D136,2)=\"Tk\",\nIF('9   Trucks'!$AA136<0,\nIF(((VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$U$2))*AK136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$V$2))*AK136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$W$2))*AK136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$X$2))*AK136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$U$2))*AK136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$V$2))*AK136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$W$2))*AK136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$X$2))*AK136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$Y$2))),\nIF(AND(AA136>0,AK136<6%),1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA136>0,\nIF(((VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AE$2))*AK136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AF$2))*AK136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AG$2))*AK136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AH$2))*AK136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AE$2))*AK136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AF$2))*AK136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AG$2))*AK136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AH$2))*AK136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D136,2)=\"Tk\",'9   Trucks'!$AR136>0),1/('9   Trucks'!$AR136*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D136,2)=\"Tk\",'9   Trucks'!$AS136>0),1/('9   Trucks'!$AS136*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D136,2)=\"Tk\",'9   Trucks'!$AT136>0),1/('9   Trucks'!$AT136*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D136,2)=\"Tk\",'9   Trucks'!$AU136>0),1/('9   Trucks'!$AU136*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D136,2)=\"Tk\",'9   Trucks'!$AV136>0),1/('9   Trucks'!$AV136*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D136,2)=\"Tk\",'9   Trucks'!$AW136>0),1/('9   Trucks'!$AW136*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D137,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D137,2)=\"Tk\",IF(K137=0,0,'18 Truck Optimization'!BB137),0)","v":0},{"$f":"IF(AND(B137=\"D\",OR(LEFT(J137,2)=\"Sh\",LEFT(J137,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B137=\"D\",LEFT(J137,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L137>0,AQ137*T137*'9   Trucks'!$N137*M137/L137,0)","v":0},{"$f":"IF(AND(B137=\"D\",OR(LEFT(J137,2)=\"Sh\",LEFT(J137,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B137=\"D\",LEFT(J137,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D137,2)=\"Tk\",VLOOKUP(D137,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",VLOOKUP(D137,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(TRUNC(R137/'9   Trucks'!$N137)<TRUNC(S137/'9   Trucks'!$N137),TRUNC(S137/'9   Trucks'!$N137),TRUNC(R137/'9   Trucks'!$N137)),\n0)","v":0},0,{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A137,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A137,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A137,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A137,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A137,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A137,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A137,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A137,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A137,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A137,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A137,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A137,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nVLOOKUP(D137,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T137*\nIF(AND(B137=\"D\",OR(LEFT(J137,2)=\"Sh\",LEFT(J137,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B137=\"D\",LEFT(J137,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nVLOOKUP(D137,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nVLOOKUP(D137,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nVLOOKUP(D137,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF('9   Trucks'!$Y137>0,\nIF(((VLOOKUP(D137,Equipment[],Equipment!$P$2))*AF137^4 + (VLOOKUP(D137,Equipment[],Equipment!$Q$2))*AF137^3 + (VLOOKUP(D137,Equipment[],Equipment!$R$2))*AF137^2+(VLOOKUP(D137,Equipment[],Equipment!$S$2))*AF137+ (VLOOKUP(D137,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D137,Equipment[],Equipment!$P$2))*AF137^4 + (VLOOKUP(D137,Equipment[],Equipment!$Q$2))*AF137^3 + (VLOOKUP(D137,Equipment[],Equipment!$R$2))*AF137^2+(VLOOKUP(D137,Equipment[],Equipment!$S$2))*AF137+ (VLOOKUP(D137,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y137<0,\nIF(((VLOOKUP(D137,Equipment[],Equipment!$Z$2))*AF137^4 + (VLOOKUP(D137,Equipment[],Equipment!$AA$2))*AF137^3 + (VLOOKUP(D137,Equipment[],Equipment!$AB$2))*AF137^2+(VLOOKUP(D137,Equipment[],Equipment!$AC$2))*AF137+ (VLOOKUP(D137,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D137,Equipment[],Equipment!$Z$2))*AF137^4 + (VLOOKUP(D137,Equipment[],Equipment!$AA$2))*AF137^3 + (VLOOKUP(D137,Equipment[],Equipment!$AB$2))*AF137^2+(VLOOKUP(D137,Equipment[],Equipment!$AC$2))*AF137+ (VLOOKUP(D137,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF('9   Trucks'!$Z137>0,\nIF(((VLOOKUP(D137,Equipment[],Equipment!$P$2))*AG137^4 + (VLOOKUP(D137,Equipment[],Equipment!$Q$2))*AG137^3 + (VLOOKUP(D137,Equipment[],Equipment!$R$2))*AG137^2+(VLOOKUP(D137,Equipment[],Equipment!$S$2))*AG137+ (VLOOKUP(D137,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D137,Equipment[],Equipment!$P$2))*AG137^4 + (VLOOKUP(D137,Equipment[],Equipment!$Q$2))*AG137^3 + (VLOOKUP(D137,Equipment[],Equipment!$R$2))*AG137^2+(VLOOKUP(D137,Equipment[],Equipment!$S$2))*AG137+ (VLOOKUP(D137,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z137<0,\nIF(((VLOOKUP(D137,Equipment[],Equipment!$Z$2))*AG137^4 + (VLOOKUP(D137,Equipment[],Equipment!$AA$2))*AG137^3 + (VLOOKUP(D137,Equipment[],Equipment!$AB$2))*AG137^2+(VLOOKUP(D137,Equipment[],Equipment!$AC$2))*AG137+ (VLOOKUP(D137,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D137,Equipment[],Equipment!$Z$2))*AG137^4 + (VLOOKUP(D137,Equipment[],Equipment!$AA$2))*AG137^3 + (VLOOKUP(D137,Equipment[],Equipment!$AB$2))*AG137^2+(VLOOKUP(D137,Equipment[],Equipment!$AC$2))*AG137+ (VLOOKUP(D137,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF('9   Trucks'!$AA137>0,\nIF(((VLOOKUP(D137,Equipment[],Equipment!$P$2))*AH137^4 + (VLOOKUP(D137,Equipment[],Equipment!$Q$2))*AH137^3 + (VLOOKUP(D137,Equipment[],Equipment!$R$2))*AH137^2+(VLOOKUP(D137,Equipment[],Equipment!$S$2))*AH137+ (VLOOKUP(D137,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D137,Equipment[],Equipment!$P$2))*AH137^4 + (VLOOKUP(D137,Equipment[],Equipment!$Q$2))*AH137^3 + (VLOOKUP(D137,Equipment[],Equipment!$R$2))*AH137^2+(VLOOKUP(D137,Equipment[],Equipment!$S$2))*AH137+ (VLOOKUP(D137,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA137<0,\nIF(((VLOOKUP(D137,Equipment[],Equipment!$Z$2))*AH137^4 + (VLOOKUP(D137,Equipment[],Equipment!$AA$2))*AH137^3 + (VLOOKUP(D137,Equipment[],Equipment!$AB$2))*AH137^2+(VLOOKUP(D137,Equipment[],Equipment!$AC$2))*AH137+ (VLOOKUP(D137,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D137,Equipment[],Equipment!$Z$2))*AH137^4 + (VLOOKUP(D137,Equipment[],Equipment!$AA$2))*AH137^3 + (VLOOKUP(D137,Equipment[],Equipment!$AB$2))*AH137^2+(VLOOKUP(D137,Equipment[],Equipment!$AC$2))*AH137+ (VLOOKUP(D137,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D137,2)=\"Tk\",\nIF('9   Trucks'!$Y137<0,\nIF(((VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$U$2))*AI137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$V$2))*AI137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$W$2))*AI137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$X$2))*AI137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$U$2))*AI137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$V$2))*AI137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$W$2))*AI137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$X$2))*AI137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$Y$2))),\nIF(AND(Y137>0,AI137<6%),1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y137>0,\nIF(((VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AE$2))*AI137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AF$2))*AI137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AG$2))*AI137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AH$2))*AI137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AE$2))*AI137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AF$2))*AI137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AG$2))*AI137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AH$2))*AI137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D137,2)=\"Tk\",\nIF('9   Trucks'!$Z137<0,\nIF(((VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$U$2))*AJ137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$V$2))*AJ137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$W$2))*AJ137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$X$2))*AJ137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$U$2))*AJ137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$V$2))*AJ137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$W$2))*AJ137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$X$2))*AJ137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$Y$2))),\nIF(AND(Z137>0,AJ137<6%),1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z137>0,\nIF(((VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AE$2))*AJ137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AF$2))*AJ137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AG$2))*AJ137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AH$2))*AJ137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AE$2))*AJ137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AF$2))*AJ137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AG$2))*AJ137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AH$2))*AJ137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D137,2)=\"Tk\",\nIF('9   Trucks'!$AA137<0,\nIF(((VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$U$2))*AK137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$V$2))*AK137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$W$2))*AK137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$X$2))*AK137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$U$2))*AK137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$V$2))*AK137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$W$2))*AK137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$X$2))*AK137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$Y$2))),\nIF(AND(AA137>0,AK137<6%),1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA137>0,\nIF(((VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AE$2))*AK137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AF$2))*AK137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AG$2))*AK137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AH$2))*AK137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AE$2))*AK137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AF$2))*AK137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AG$2))*AK137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AH$2))*AK137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D137,2)=\"Tk\",'9   Trucks'!$AR137>0),1/('9   Trucks'!$AR137*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D137,2)=\"Tk\",'9   Trucks'!$AS137>0),1/('9   Trucks'!$AS137*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D137,2)=\"Tk\",'9   Trucks'!$AT137>0),1/('9   Trucks'!$AT137*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D137,2)=\"Tk\",'9   Trucks'!$AU137>0),1/('9   Trucks'!$AU137*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D137,2)=\"Tk\",'9   Trucks'!$AV137>0),1/('9   Trucks'!$AV137*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D137,2)=\"Tk\",'9   Trucks'!$AW137>0),1/('9   Trucks'!$AW137*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D138,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D138,2)=\"Tk\",IF(K138=0,0,'18 Truck Optimization'!BB138),0)","v":0},{"$f":"IF(AND(B138=\"D\",OR(LEFT(J138,2)=\"Sh\",LEFT(J138,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B138=\"D\",LEFT(J138,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L138>0,AQ138*T138*'9   Trucks'!$N138*M138/L138,0)","v":0},{"$f":"IF(AND(B138=\"D\",OR(LEFT(J138,2)=\"Sh\",LEFT(J138,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B138=\"D\",LEFT(J138,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D138,2)=\"Tk\",VLOOKUP(D138,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",VLOOKUP(D138,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(TRUNC(R138/'9   Trucks'!$N138)<TRUNC(S138/'9   Trucks'!$N138),TRUNC(S138/'9   Trucks'!$N138),TRUNC(R138/'9   Trucks'!$N138)),\n0)","v":0},0,{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A138,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A138,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A138,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A138,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A138,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A138,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A138,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A138,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A138,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A138,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A138,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A138,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nVLOOKUP(D138,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T138*\nIF(AND(B138=\"D\",OR(LEFT(J138,2)=\"Sh\",LEFT(J138,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B138=\"D\",LEFT(J138,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nVLOOKUP(D138,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nVLOOKUP(D138,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nVLOOKUP(D138,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF('9   Trucks'!$Y138>0,\nIF(((VLOOKUP(D138,Equipment[],Equipment!$P$2))*AF138^4 + (VLOOKUP(D138,Equipment[],Equipment!$Q$2))*AF138^3 + (VLOOKUP(D138,Equipment[],Equipment!$R$2))*AF138^2+(VLOOKUP(D138,Equipment[],Equipment!$S$2))*AF138+ (VLOOKUP(D138,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D138,Equipment[],Equipment!$P$2))*AF138^4 + (VLOOKUP(D138,Equipment[],Equipment!$Q$2))*AF138^3 + (VLOOKUP(D138,Equipment[],Equipment!$R$2))*AF138^2+(VLOOKUP(D138,Equipment[],Equipment!$S$2))*AF138+ (VLOOKUP(D138,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y138<0,\nIF(((VLOOKUP(D138,Equipment[],Equipment!$Z$2))*AF138^4 + (VLOOKUP(D138,Equipment[],Equipment!$AA$2))*AF138^3 + (VLOOKUP(D138,Equipment[],Equipment!$AB$2))*AF138^2+(VLOOKUP(D138,Equipment[],Equipment!$AC$2))*AF138+ (VLOOKUP(D138,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D138,Equipment[],Equipment!$Z$2))*AF138^4 + (VLOOKUP(D138,Equipment[],Equipment!$AA$2))*AF138^3 + (VLOOKUP(D138,Equipment[],Equipment!$AB$2))*AF138^2+(VLOOKUP(D138,Equipment[],Equipment!$AC$2))*AF138+ (VLOOKUP(D138,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF('9   Trucks'!$Z138>0,\nIF(((VLOOKUP(D138,Equipment[],Equipment!$P$2))*AG138^4 + (VLOOKUP(D138,Equipment[],Equipment!$Q$2))*AG138^3 + (VLOOKUP(D138,Equipment[],Equipment!$R$2))*AG138^2+(VLOOKUP(D138,Equipment[],Equipment!$S$2))*AG138+ (VLOOKUP(D138,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D138,Equipment[],Equipment!$P$2))*AG138^4 + (VLOOKUP(D138,Equipment[],Equipment!$Q$2))*AG138^3 + (VLOOKUP(D138,Equipment[],Equipment!$R$2))*AG138^2+(VLOOKUP(D138,Equipment[],Equipment!$S$2))*AG138+ (VLOOKUP(D138,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z138<0,\nIF(((VLOOKUP(D138,Equipment[],Equipment!$Z$2))*AG138^4 + (VLOOKUP(D138,Equipment[],Equipment!$AA$2))*AG138^3 + (VLOOKUP(D138,Equipment[],Equipment!$AB$2))*AG138^2+(VLOOKUP(D138,Equipment[],Equipment!$AC$2))*AG138+ (VLOOKUP(D138,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D138,Equipment[],Equipment!$Z$2))*AG138^4 + (VLOOKUP(D138,Equipment[],Equipment!$AA$2))*AG138^3 + (VLOOKUP(D138,Equipment[],Equipment!$AB$2))*AG138^2+(VLOOKUP(D138,Equipment[],Equipment!$AC$2))*AG138+ (VLOOKUP(D138,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF('9   Trucks'!$AA138>0,\nIF(((VLOOKUP(D138,Equipment[],Equipment!$P$2))*AH138^4 + (VLOOKUP(D138,Equipment[],Equipment!$Q$2))*AH138^3 + (VLOOKUP(D138,Equipment[],Equipment!$R$2))*AH138^2+(VLOOKUP(D138,Equipment[],Equipment!$S$2))*AH138+ (VLOOKUP(D138,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D138,Equipment[],Equipment!$P$2))*AH138^4 + (VLOOKUP(D138,Equipment[],Equipment!$Q$2))*AH138^3 + (VLOOKUP(D138,Equipment[],Equipment!$R$2))*AH138^2+(VLOOKUP(D138,Equipment[],Equipment!$S$2))*AH138+ (VLOOKUP(D138,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA138<0,\nIF(((VLOOKUP(D138,Equipment[],Equipment!$Z$2))*AH138^4 + (VLOOKUP(D138,Equipment[],Equipment!$AA$2))*AH138^3 + (VLOOKUP(D138,Equipment[],Equipment!$AB$2))*AH138^2+(VLOOKUP(D138,Equipment[],Equipment!$AC$2))*AH138+ (VLOOKUP(D138,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D138,Equipment[],Equipment!$Z$2))*AH138^4 + (VLOOKUP(D138,Equipment[],Equipment!$AA$2))*AH138^3 + (VLOOKUP(D138,Equipment[],Equipment!$AB$2))*AH138^2+(VLOOKUP(D138,Equipment[],Equipment!$AC$2))*AH138+ (VLOOKUP(D138,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D138,2)=\"Tk\",\nIF('9   Trucks'!$Y138<0,\nIF(((VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$U$2))*AI138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$V$2))*AI138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$W$2))*AI138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$X$2))*AI138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$U$2))*AI138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$V$2))*AI138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$W$2))*AI138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$X$2))*AI138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$Y$2))),\nIF(AND(Y138>0,AI138<6%),1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y138>0,\nIF(((VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AE$2))*AI138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AF$2))*AI138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AG$2))*AI138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AH$2))*AI138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AE$2))*AI138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AF$2))*AI138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AG$2))*AI138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AH$2))*AI138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D138,2)=\"Tk\",\nIF('9   Trucks'!$Z138<0,\nIF(((VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$U$2))*AJ138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$V$2))*AJ138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$W$2))*AJ138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$X$2))*AJ138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$U$2))*AJ138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$V$2))*AJ138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$W$2))*AJ138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$X$2))*AJ138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$Y$2))),\nIF(AND(Z138>0,AJ138<6%),1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z138>0,\nIF(((VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AE$2))*AJ138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AF$2))*AJ138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AG$2))*AJ138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AH$2))*AJ138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AE$2))*AJ138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AF$2))*AJ138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AG$2))*AJ138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AH$2))*AJ138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D138,2)=\"Tk\",\nIF('9   Trucks'!$AA138<0,\nIF(((VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$U$2))*AK138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$V$2))*AK138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$W$2))*AK138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$X$2))*AK138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$U$2))*AK138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$V$2))*AK138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$W$2))*AK138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$X$2))*AK138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$Y$2))),\nIF(AND(AA138>0,AK138<6%),1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA138>0,\nIF(((VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AE$2))*AK138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AF$2))*AK138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AG$2))*AK138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AH$2))*AK138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AE$2))*AK138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AF$2))*AK138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AG$2))*AK138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AH$2))*AK138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D138,2)=\"Tk\",'9   Trucks'!$AR138>0),1/('9   Trucks'!$AR138*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D138,2)=\"Tk\",'9   Trucks'!$AS138>0),1/('9   Trucks'!$AS138*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D138,2)=\"Tk\",'9   Trucks'!$AT138>0),1/('9   Trucks'!$AT138*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D138,2)=\"Tk\",'9   Trucks'!$AU138>0),1/('9   Trucks'!$AU138*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D138,2)=\"Tk\",'9   Trucks'!$AV138>0),1/('9   Trucks'!$AV138*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D138,2)=\"Tk\",'9   Trucks'!$AW138>0),1/('9   Trucks'!$AW138*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D139,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D139,2)=\"Tk\",IF(K139=0,0,'18 Truck Optimization'!BB139),0)","v":0},{"$f":"IF(AND(B139=\"D\",OR(LEFT(J139,2)=\"Sh\",LEFT(J139,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B139=\"D\",LEFT(J139,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L139>0,AQ139*T139*'9   Trucks'!$N139*M139/L139,0)","v":0},{"$f":"IF(AND(B139=\"D\",OR(LEFT(J139,2)=\"Sh\",LEFT(J139,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B139=\"D\",LEFT(J139,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D139,2)=\"Tk\",VLOOKUP(D139,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",VLOOKUP(D139,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(TRUNC(R139/'9   Trucks'!$N139)<TRUNC(S139/'9   Trucks'!$N139),TRUNC(S139/'9   Trucks'!$N139),TRUNC(R139/'9   Trucks'!$N139)),\n0)","v":0},0,{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A139,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A139,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A139,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A139,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A139,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A139,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A139,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A139,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A139,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A139,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A139,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A139,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nVLOOKUP(D139,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T139*\nIF(AND(B139=\"D\",OR(LEFT(J139,2)=\"Sh\",LEFT(J139,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B139=\"D\",LEFT(J139,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nVLOOKUP(D139,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nVLOOKUP(D139,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nVLOOKUP(D139,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF('9   Trucks'!$Y139>0,\nIF(((VLOOKUP(D139,Equipment[],Equipment!$P$2))*AF139^4 + (VLOOKUP(D139,Equipment[],Equipment!$Q$2))*AF139^3 + (VLOOKUP(D139,Equipment[],Equipment!$R$2))*AF139^2+(VLOOKUP(D139,Equipment[],Equipment!$S$2))*AF139+ (VLOOKUP(D139,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D139,Equipment[],Equipment!$P$2))*AF139^4 + (VLOOKUP(D139,Equipment[],Equipment!$Q$2))*AF139^3 + (VLOOKUP(D139,Equipment[],Equipment!$R$2))*AF139^2+(VLOOKUP(D139,Equipment[],Equipment!$S$2))*AF139+ (VLOOKUP(D139,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y139<0,\nIF(((VLOOKUP(D139,Equipment[],Equipment!$Z$2))*AF139^4 + (VLOOKUP(D139,Equipment[],Equipment!$AA$2))*AF139^3 + (VLOOKUP(D139,Equipment[],Equipment!$AB$2))*AF139^2+(VLOOKUP(D139,Equipment[],Equipment!$AC$2))*AF139+ (VLOOKUP(D139,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D139,Equipment[],Equipment!$Z$2))*AF139^4 + (VLOOKUP(D139,Equipment[],Equipment!$AA$2))*AF139^3 + (VLOOKUP(D139,Equipment[],Equipment!$AB$2))*AF139^2+(VLOOKUP(D139,Equipment[],Equipment!$AC$2))*AF139+ (VLOOKUP(D139,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF('9   Trucks'!$Z139>0,\nIF(((VLOOKUP(D139,Equipment[],Equipment!$P$2))*AG139^4 + (VLOOKUP(D139,Equipment[],Equipment!$Q$2))*AG139^3 + (VLOOKUP(D139,Equipment[],Equipment!$R$2))*AG139^2+(VLOOKUP(D139,Equipment[],Equipment!$S$2))*AG139+ (VLOOKUP(D139,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D139,Equipment[],Equipment!$P$2))*AG139^4 + (VLOOKUP(D139,Equipment[],Equipment!$Q$2))*AG139^3 + (VLOOKUP(D139,Equipment[],Equipment!$R$2))*AG139^2+(VLOOKUP(D139,Equipment[],Equipment!$S$2))*AG139+ (VLOOKUP(D139,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z139<0,\nIF(((VLOOKUP(D139,Equipment[],Equipment!$Z$2))*AG139^4 + (VLOOKUP(D139,Equipment[],Equipment!$AA$2))*AG139^3 + (VLOOKUP(D139,Equipment[],Equipment!$AB$2))*AG139^2+(VLOOKUP(D139,Equipment[],Equipment!$AC$2))*AG139+ (VLOOKUP(D139,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D139,Equipment[],Equipment!$Z$2))*AG139^4 + (VLOOKUP(D139,Equipment[],Equipment!$AA$2))*AG139^3 + (VLOOKUP(D139,Equipment[],Equipment!$AB$2))*AG139^2+(VLOOKUP(D139,Equipment[],Equipment!$AC$2))*AG139+ (VLOOKUP(D139,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF('9   Trucks'!$AA139>0,\nIF(((VLOOKUP(D139,Equipment[],Equipment!$P$2))*AH139^4 + (VLOOKUP(D139,Equipment[],Equipment!$Q$2))*AH139^3 + (VLOOKUP(D139,Equipment[],Equipment!$R$2))*AH139^2+(VLOOKUP(D139,Equipment[],Equipment!$S$2))*AH139+ (VLOOKUP(D139,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D139,Equipment[],Equipment!$P$2))*AH139^4 + (VLOOKUP(D139,Equipment[],Equipment!$Q$2))*AH139^3 + (VLOOKUP(D139,Equipment[],Equipment!$R$2))*AH139^2+(VLOOKUP(D139,Equipment[],Equipment!$S$2))*AH139+ (VLOOKUP(D139,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA139<0,\nIF(((VLOOKUP(D139,Equipment[],Equipment!$Z$2))*AH139^4 + (VLOOKUP(D139,Equipment[],Equipment!$AA$2))*AH139^3 + (VLOOKUP(D139,Equipment[],Equipment!$AB$2))*AH139^2+(VLOOKUP(D139,Equipment[],Equipment!$AC$2))*AH139+ (VLOOKUP(D139,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D139,Equipment[],Equipment!$Z$2))*AH139^4 + (VLOOKUP(D139,Equipment[],Equipment!$AA$2))*AH139^3 + (VLOOKUP(D139,Equipment[],Equipment!$AB$2))*AH139^2+(VLOOKUP(D139,Equipment[],Equipment!$AC$2))*AH139+ (VLOOKUP(D139,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D139,2)=\"Tk\",\nIF('9   Trucks'!$Y139<0,\nIF(((VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$U$2))*AI139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$V$2))*AI139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$W$2))*AI139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$X$2))*AI139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$U$2))*AI139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$V$2))*AI139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$W$2))*AI139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$X$2))*AI139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$Y$2))),\nIF(AND(Y139>0,AI139<6%),1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y139>0,\nIF(((VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AE$2))*AI139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AF$2))*AI139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AG$2))*AI139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AH$2))*AI139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AE$2))*AI139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AF$2))*AI139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AG$2))*AI139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AH$2))*AI139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D139,2)=\"Tk\",\nIF('9   Trucks'!$Z139<0,\nIF(((VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$U$2))*AJ139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$V$2))*AJ139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$W$2))*AJ139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$X$2))*AJ139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$U$2))*AJ139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$V$2))*AJ139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$W$2))*AJ139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$X$2))*AJ139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$Y$2))),\nIF(AND(Z139>0,AJ139<6%),1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z139>0,\nIF(((VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AE$2))*AJ139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AF$2))*AJ139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AG$2))*AJ139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AH$2))*AJ139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AE$2))*AJ139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AF$2))*AJ139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AG$2))*AJ139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AH$2))*AJ139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D139,2)=\"Tk\",\nIF('9   Trucks'!$AA139<0,\nIF(((VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$U$2))*AK139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$V$2))*AK139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$W$2))*AK139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$X$2))*AK139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$U$2))*AK139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$V$2))*AK139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$W$2))*AK139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$X$2))*AK139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$Y$2))),\nIF(AND(AA139>0,AK139<6%),1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA139>0,\nIF(((VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AE$2))*AK139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AF$2))*AK139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AG$2))*AK139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AH$2))*AK139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AE$2))*AK139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AF$2))*AK139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AG$2))*AK139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AH$2))*AK139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D139,2)=\"Tk\",'9   Trucks'!$AR139>0),1/('9   Trucks'!$AR139*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D139,2)=\"Tk\",'9   Trucks'!$AS139>0),1/('9   Trucks'!$AS139*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D139,2)=\"Tk\",'9   Trucks'!$AT139>0),1/('9   Trucks'!$AT139*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D139,2)=\"Tk\",'9   Trucks'!$AU139>0),1/('9   Trucks'!$AU139*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D139,2)=\"Tk\",'9   Trucks'!$AV139>0),1/('9   Trucks'!$AV139*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D139,2)=\"Tk\",'9   Trucks'!$AW139>0),1/('9   Trucks'!$AW139*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D140,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D140,2)=\"Tk\",IF(K140=0,0,'18 Truck Optimization'!BB140),0)","v":0},{"$f":"IF(AND(B140=\"D\",OR(LEFT(J140,2)=\"Sh\",LEFT(J140,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B140=\"D\",LEFT(J140,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L140>0,AQ140*T140*'9   Trucks'!$N140*M140/L140,0)","v":0},{"$f":"IF(AND(B140=\"D\",OR(LEFT(J140,2)=\"Sh\",LEFT(J140,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B140=\"D\",LEFT(J140,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D140,2)=\"Tk\",VLOOKUP(D140,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",VLOOKUP(D140,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(TRUNC(R140/'9   Trucks'!$N140)<TRUNC(S140/'9   Trucks'!$N140),TRUNC(S140/'9   Trucks'!$N140),TRUNC(R140/'9   Trucks'!$N140)),\n0)","v":0},0,{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A140,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A140,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A140,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A140,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A140,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A140,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A140,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A140,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A140,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A140,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A140,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A140,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nVLOOKUP(D140,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T140*\nIF(AND(B140=\"D\",OR(LEFT(J140,2)=\"Sh\",LEFT(J140,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B140=\"D\",LEFT(J140,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nVLOOKUP(D140,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nVLOOKUP(D140,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nVLOOKUP(D140,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF('9   Trucks'!$Y140>0,\nIF(((VLOOKUP(D140,Equipment[],Equipment!$P$2))*AF140^4 + (VLOOKUP(D140,Equipment[],Equipment!$Q$2))*AF140^3 + (VLOOKUP(D140,Equipment[],Equipment!$R$2))*AF140^2+(VLOOKUP(D140,Equipment[],Equipment!$S$2))*AF140+ (VLOOKUP(D140,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D140,Equipment[],Equipment!$P$2))*AF140^4 + (VLOOKUP(D140,Equipment[],Equipment!$Q$2))*AF140^3 + (VLOOKUP(D140,Equipment[],Equipment!$R$2))*AF140^2+(VLOOKUP(D140,Equipment[],Equipment!$S$2))*AF140+ (VLOOKUP(D140,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y140<0,\nIF(((VLOOKUP(D140,Equipment[],Equipment!$Z$2))*AF140^4 + (VLOOKUP(D140,Equipment[],Equipment!$AA$2))*AF140^3 + (VLOOKUP(D140,Equipment[],Equipment!$AB$2))*AF140^2+(VLOOKUP(D140,Equipment[],Equipment!$AC$2))*AF140+ (VLOOKUP(D140,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D140,Equipment[],Equipment!$Z$2))*AF140^4 + (VLOOKUP(D140,Equipment[],Equipment!$AA$2))*AF140^3 + (VLOOKUP(D140,Equipment[],Equipment!$AB$2))*AF140^2+(VLOOKUP(D140,Equipment[],Equipment!$AC$2))*AF140+ (VLOOKUP(D140,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF('9   Trucks'!$Z140>0,\nIF(((VLOOKUP(D140,Equipment[],Equipment!$P$2))*AG140^4 + (VLOOKUP(D140,Equipment[],Equipment!$Q$2))*AG140^3 + (VLOOKUP(D140,Equipment[],Equipment!$R$2))*AG140^2+(VLOOKUP(D140,Equipment[],Equipment!$S$2))*AG140+ (VLOOKUP(D140,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D140,Equipment[],Equipment!$P$2))*AG140^4 + (VLOOKUP(D140,Equipment[],Equipment!$Q$2))*AG140^3 + (VLOOKUP(D140,Equipment[],Equipment!$R$2))*AG140^2+(VLOOKUP(D140,Equipment[],Equipment!$S$2))*AG140+ (VLOOKUP(D140,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z140<0,\nIF(((VLOOKUP(D140,Equipment[],Equipment!$Z$2))*AG140^4 + (VLOOKUP(D140,Equipment[],Equipment!$AA$2))*AG140^3 + (VLOOKUP(D140,Equipment[],Equipment!$AB$2))*AG140^2+(VLOOKUP(D140,Equipment[],Equipment!$AC$2))*AG140+ (VLOOKUP(D140,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D140,Equipment[],Equipment!$Z$2))*AG140^4 + (VLOOKUP(D140,Equipment[],Equipment!$AA$2))*AG140^3 + (VLOOKUP(D140,Equipment[],Equipment!$AB$2))*AG140^2+(VLOOKUP(D140,Equipment[],Equipment!$AC$2))*AG140+ (VLOOKUP(D140,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF('9   Trucks'!$AA140>0,\nIF(((VLOOKUP(D140,Equipment[],Equipment!$P$2))*AH140^4 + (VLOOKUP(D140,Equipment[],Equipment!$Q$2))*AH140^3 + (VLOOKUP(D140,Equipment[],Equipment!$R$2))*AH140^2+(VLOOKUP(D140,Equipment[],Equipment!$S$2))*AH140+ (VLOOKUP(D140,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D140,Equipment[],Equipment!$P$2))*AH140^4 + (VLOOKUP(D140,Equipment[],Equipment!$Q$2))*AH140^3 + (VLOOKUP(D140,Equipment[],Equipment!$R$2))*AH140^2+(VLOOKUP(D140,Equipment[],Equipment!$S$2))*AH140+ (VLOOKUP(D140,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA140<0,\nIF(((VLOOKUP(D140,Equipment[],Equipment!$Z$2))*AH140^4 + (VLOOKUP(D140,Equipment[],Equipment!$AA$2))*AH140^3 + (VLOOKUP(D140,Equipment[],Equipment!$AB$2))*AH140^2+(VLOOKUP(D140,Equipment[],Equipment!$AC$2))*AH140+ (VLOOKUP(D140,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D140,Equipment[],Equipment!$Z$2))*AH140^4 + (VLOOKUP(D140,Equipment[],Equipment!$AA$2))*AH140^3 + (VLOOKUP(D140,Equipment[],Equipment!$AB$2))*AH140^2+(VLOOKUP(D140,Equipment[],Equipment!$AC$2))*AH140+ (VLOOKUP(D140,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D140,2)=\"Tk\",\nIF('9   Trucks'!$Y140<0,\nIF(((VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$U$2))*AI140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$V$2))*AI140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$W$2))*AI140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$X$2))*AI140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$U$2))*AI140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$V$2))*AI140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$W$2))*AI140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$X$2))*AI140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$Y$2))),\nIF(AND(Y140>0,AI140<6%),1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y140>0,\nIF(((VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AE$2))*AI140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AF$2))*AI140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AG$2))*AI140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AH$2))*AI140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AE$2))*AI140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AF$2))*AI140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AG$2))*AI140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AH$2))*AI140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D140,2)=\"Tk\",\nIF('9   Trucks'!$Z140<0,\nIF(((VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$U$2))*AJ140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$V$2))*AJ140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$W$2))*AJ140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$X$2))*AJ140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$U$2))*AJ140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$V$2))*AJ140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$W$2))*AJ140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$X$2))*AJ140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$Y$2))),\nIF(AND(Z140>0,AJ140<6%),1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z140>0,\nIF(((VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AE$2))*AJ140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AF$2))*AJ140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AG$2))*AJ140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AH$2))*AJ140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AE$2))*AJ140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AF$2))*AJ140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AG$2))*AJ140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AH$2))*AJ140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D140,2)=\"Tk\",\nIF('9   Trucks'!$AA140<0,\nIF(((VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$U$2))*AK140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$V$2))*AK140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$W$2))*AK140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$X$2))*AK140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$U$2))*AK140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$V$2))*AK140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$W$2))*AK140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$X$2))*AK140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$Y$2))),\nIF(AND(AA140>0,AK140<6%),1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA140>0,\nIF(((VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AE$2))*AK140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AF$2))*AK140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AG$2))*AK140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AH$2))*AK140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AE$2))*AK140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AF$2))*AK140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AG$2))*AK140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AH$2))*AK140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D140,2)=\"Tk\",'9   Trucks'!$AR140>0),1/('9   Trucks'!$AR140*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D140,2)=\"Tk\",'9   Trucks'!$AS140>0),1/('9   Trucks'!$AS140*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D140,2)=\"Tk\",'9   Trucks'!$AT140>0),1/('9   Trucks'!$AT140*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D140,2)=\"Tk\",'9   Trucks'!$AU140>0),1/('9   Trucks'!$AU140*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D140,2)=\"Tk\",'9   Trucks'!$AV140>0),1/('9   Trucks'!$AV140*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D140,2)=\"Tk\",'9   Trucks'!$AW140>0),1/('9   Trucks'!$AW140*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D141,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D141,2)=\"Tk\",IF(K141=0,0,'18 Truck Optimization'!BB141),0)","v":0},{"$f":"IF(AND(B141=\"D\",OR(LEFT(J141,2)=\"Sh\",LEFT(J141,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B141=\"D\",LEFT(J141,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L141>0,AQ141*T141*'9   Trucks'!$N141*M141/L141,0)","v":0},{"$f":"IF(AND(B141=\"D\",OR(LEFT(J141,2)=\"Sh\",LEFT(J141,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B141=\"D\",LEFT(J141,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D141,2)=\"Tk\",VLOOKUP(D141,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",VLOOKUP(D141,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(TRUNC(R141/'9   Trucks'!$N141)<TRUNC(S141/'9   Trucks'!$N141),TRUNC(S141/'9   Trucks'!$N141),TRUNC(R141/'9   Trucks'!$N141)),\n0)","v":0},0,{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A141,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A141,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A141,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A141,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A141,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A141,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A141,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A141,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A141,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A141,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A141,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A141,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nVLOOKUP(D141,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T141*\nIF(AND(B141=\"D\",OR(LEFT(J141,2)=\"Sh\",LEFT(J141,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B141=\"D\",LEFT(J141,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nVLOOKUP(D141,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nVLOOKUP(D141,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nVLOOKUP(D141,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF('9   Trucks'!$Y141>0,\nIF(((VLOOKUP(D141,Equipment[],Equipment!$P$2))*AF141^4 + (VLOOKUP(D141,Equipment[],Equipment!$Q$2))*AF141^3 + (VLOOKUP(D141,Equipment[],Equipment!$R$2))*AF141^2+(VLOOKUP(D141,Equipment[],Equipment!$S$2))*AF141+ (VLOOKUP(D141,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D141,Equipment[],Equipment!$P$2))*AF141^4 + (VLOOKUP(D141,Equipment[],Equipment!$Q$2))*AF141^3 + (VLOOKUP(D141,Equipment[],Equipment!$R$2))*AF141^2+(VLOOKUP(D141,Equipment[],Equipment!$S$2))*AF141+ (VLOOKUP(D141,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y141<0,\nIF(((VLOOKUP(D141,Equipment[],Equipment!$Z$2))*AF141^4 + (VLOOKUP(D141,Equipment[],Equipment!$AA$2))*AF141^3 + (VLOOKUP(D141,Equipment[],Equipment!$AB$2))*AF141^2+(VLOOKUP(D141,Equipment[],Equipment!$AC$2))*AF141+ (VLOOKUP(D141,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D141,Equipment[],Equipment!$Z$2))*AF141^4 + (VLOOKUP(D141,Equipment[],Equipment!$AA$2))*AF141^3 + (VLOOKUP(D141,Equipment[],Equipment!$AB$2))*AF141^2+(VLOOKUP(D141,Equipment[],Equipment!$AC$2))*AF141+ (VLOOKUP(D141,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF('9   Trucks'!$Z141>0,\nIF(((VLOOKUP(D141,Equipment[],Equipment!$P$2))*AG141^4 + (VLOOKUP(D141,Equipment[],Equipment!$Q$2))*AG141^3 + (VLOOKUP(D141,Equipment[],Equipment!$R$2))*AG141^2+(VLOOKUP(D141,Equipment[],Equipment!$S$2))*AG141+ (VLOOKUP(D141,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D141,Equipment[],Equipment!$P$2))*AG141^4 + (VLOOKUP(D141,Equipment[],Equipment!$Q$2))*AG141^3 + (VLOOKUP(D141,Equipment[],Equipment!$R$2))*AG141^2+(VLOOKUP(D141,Equipment[],Equipment!$S$2))*AG141+ (VLOOKUP(D141,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z141<0,\nIF(((VLOOKUP(D141,Equipment[],Equipment!$Z$2))*AG141^4 + (VLOOKUP(D141,Equipment[],Equipment!$AA$2))*AG141^3 + (VLOOKUP(D141,Equipment[],Equipment!$AB$2))*AG141^2+(VLOOKUP(D141,Equipment[],Equipment!$AC$2))*AG141+ (VLOOKUP(D141,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D141,Equipment[],Equipment!$Z$2))*AG141^4 + (VLOOKUP(D141,Equipment[],Equipment!$AA$2))*AG141^3 + (VLOOKUP(D141,Equipment[],Equipment!$AB$2))*AG141^2+(VLOOKUP(D141,Equipment[],Equipment!$AC$2))*AG141+ (VLOOKUP(D141,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF('9   Trucks'!$AA141>0,\nIF(((VLOOKUP(D141,Equipment[],Equipment!$P$2))*AH141^4 + (VLOOKUP(D141,Equipment[],Equipment!$Q$2))*AH141^3 + (VLOOKUP(D141,Equipment[],Equipment!$R$2))*AH141^2+(VLOOKUP(D141,Equipment[],Equipment!$S$2))*AH141+ (VLOOKUP(D141,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D141,Equipment[],Equipment!$P$2))*AH141^4 + (VLOOKUP(D141,Equipment[],Equipment!$Q$2))*AH141^3 + (VLOOKUP(D141,Equipment[],Equipment!$R$2))*AH141^2+(VLOOKUP(D141,Equipment[],Equipment!$S$2))*AH141+ (VLOOKUP(D141,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA141<0,\nIF(((VLOOKUP(D141,Equipment[],Equipment!$Z$2))*AH141^4 + (VLOOKUP(D141,Equipment[],Equipment!$AA$2))*AH141^3 + (VLOOKUP(D141,Equipment[],Equipment!$AB$2))*AH141^2+(VLOOKUP(D141,Equipment[],Equipment!$AC$2))*AH141+ (VLOOKUP(D141,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D141,Equipment[],Equipment!$Z$2))*AH141^4 + (VLOOKUP(D141,Equipment[],Equipment!$AA$2))*AH141^3 + (VLOOKUP(D141,Equipment[],Equipment!$AB$2))*AH141^2+(VLOOKUP(D141,Equipment[],Equipment!$AC$2))*AH141+ (VLOOKUP(D141,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D141,2)=\"Tk\",\nIF('9   Trucks'!$Y141<0,\nIF(((VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$U$2))*AI141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$V$2))*AI141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$W$2))*AI141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$X$2))*AI141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$U$2))*AI141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$V$2))*AI141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$W$2))*AI141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$X$2))*AI141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$Y$2))),\nIF(AND(Y141>0,AI141<6%),1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y141>0,\nIF(((VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AE$2))*AI141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AF$2))*AI141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AG$2))*AI141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AH$2))*AI141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AE$2))*AI141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AF$2))*AI141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AG$2))*AI141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AH$2))*AI141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D141,2)=\"Tk\",\nIF('9   Trucks'!$Z141<0,\nIF(((VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$U$2))*AJ141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$V$2))*AJ141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$W$2))*AJ141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$X$2))*AJ141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$U$2))*AJ141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$V$2))*AJ141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$W$2))*AJ141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$X$2))*AJ141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$Y$2))),\nIF(AND(Z141>0,AJ141<6%),1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z141>0,\nIF(((VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AE$2))*AJ141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AF$2))*AJ141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AG$2))*AJ141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AH$2))*AJ141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AE$2))*AJ141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AF$2))*AJ141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AG$2))*AJ141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AH$2))*AJ141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D141,2)=\"Tk\",\nIF('9   Trucks'!$AA141<0,\nIF(((VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$U$2))*AK141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$V$2))*AK141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$W$2))*AK141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$X$2))*AK141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$U$2))*AK141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$V$2))*AK141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$W$2))*AK141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$X$2))*AK141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$Y$2))),\nIF(AND(AA141>0,AK141<6%),1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA141>0,\nIF(((VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AE$2))*AK141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AF$2))*AK141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AG$2))*AK141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AH$2))*AK141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AE$2))*AK141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AF$2))*AK141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AG$2))*AK141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AH$2))*AK141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D141,2)=\"Tk\",'9   Trucks'!$AR141>0),1/('9   Trucks'!$AR141*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D141,2)=\"Tk\",'9   Trucks'!$AS141>0),1/('9   Trucks'!$AS141*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D141,2)=\"Tk\",'9   Trucks'!$AT141>0),1/('9   Trucks'!$AT141*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D141,2)=\"Tk\",'9   Trucks'!$AU141>0),1/('9   Trucks'!$AU141*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D141,2)=\"Tk\",'9   Trucks'!$AV141>0),1/('9   Trucks'!$AV141*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D141,2)=\"Tk\",'9   Trucks'!$AW141>0),1/('9   Trucks'!$AW141*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D142,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D142,2)=\"Tk\",IF(K142=0,0,'18 Truck Optimization'!BB142),0)","v":0},{"$f":"IF(AND(B142=\"D\",OR(LEFT(J142,2)=\"Sh\",LEFT(J142,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B142=\"D\",LEFT(J142,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L142>0,AQ142*T142*'9   Trucks'!$N142*M142/L142,0)","v":0},{"$f":"IF(AND(B142=\"D\",OR(LEFT(J142,2)=\"Sh\",LEFT(J142,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B142=\"D\",LEFT(J142,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D142,2)=\"Tk\",VLOOKUP(D142,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",VLOOKUP(D142,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(TRUNC(R142/'9   Trucks'!$N142)<TRUNC(S142/'9   Trucks'!$N142),TRUNC(S142/'9   Trucks'!$N142),TRUNC(R142/'9   Trucks'!$N142)),\n0)","v":0},0,{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A142,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A142,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A142,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A142,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A142,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A142,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A142,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A142,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A142,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A142,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A142,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A142,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nVLOOKUP(D142,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T142*\nIF(AND(B142=\"D\",OR(LEFT(J142,2)=\"Sh\",LEFT(J142,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B142=\"D\",LEFT(J142,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nVLOOKUP(D142,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nVLOOKUP(D142,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nVLOOKUP(D142,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF('9   Trucks'!$Y142>0,\nIF(((VLOOKUP(D142,Equipment[],Equipment!$P$2))*AF142^4 + (VLOOKUP(D142,Equipment[],Equipment!$Q$2))*AF142^3 + (VLOOKUP(D142,Equipment[],Equipment!$R$2))*AF142^2+(VLOOKUP(D142,Equipment[],Equipment!$S$2))*AF142+ (VLOOKUP(D142,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D142,Equipment[],Equipment!$P$2))*AF142^4 + (VLOOKUP(D142,Equipment[],Equipment!$Q$2))*AF142^3 + (VLOOKUP(D142,Equipment[],Equipment!$R$2))*AF142^2+(VLOOKUP(D142,Equipment[],Equipment!$S$2))*AF142+ (VLOOKUP(D142,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y142<0,\nIF(((VLOOKUP(D142,Equipment[],Equipment!$Z$2))*AF142^4 + (VLOOKUP(D142,Equipment[],Equipment!$AA$2))*AF142^3 + (VLOOKUP(D142,Equipment[],Equipment!$AB$2))*AF142^2+(VLOOKUP(D142,Equipment[],Equipment!$AC$2))*AF142+ (VLOOKUP(D142,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D142,Equipment[],Equipment!$Z$2))*AF142^4 + (VLOOKUP(D142,Equipment[],Equipment!$AA$2))*AF142^3 + (VLOOKUP(D142,Equipment[],Equipment!$AB$2))*AF142^2+(VLOOKUP(D142,Equipment[],Equipment!$AC$2))*AF142+ (VLOOKUP(D142,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF('9   Trucks'!$Z142>0,\nIF(((VLOOKUP(D142,Equipment[],Equipment!$P$2))*AG142^4 + (VLOOKUP(D142,Equipment[],Equipment!$Q$2))*AG142^3 + (VLOOKUP(D142,Equipment[],Equipment!$R$2))*AG142^2+(VLOOKUP(D142,Equipment[],Equipment!$S$2))*AG142+ (VLOOKUP(D142,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D142,Equipment[],Equipment!$P$2))*AG142^4 + (VLOOKUP(D142,Equipment[],Equipment!$Q$2))*AG142^3 + (VLOOKUP(D142,Equipment[],Equipment!$R$2))*AG142^2+(VLOOKUP(D142,Equipment[],Equipment!$S$2))*AG142+ (VLOOKUP(D142,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z142<0,\nIF(((VLOOKUP(D142,Equipment[],Equipment!$Z$2))*AG142^4 + (VLOOKUP(D142,Equipment[],Equipment!$AA$2))*AG142^3 + (VLOOKUP(D142,Equipment[],Equipment!$AB$2))*AG142^2+(VLOOKUP(D142,Equipment[],Equipment!$AC$2))*AG142+ (VLOOKUP(D142,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D142,Equipment[],Equipment!$Z$2))*AG142^4 + (VLOOKUP(D142,Equipment[],Equipment!$AA$2))*AG142^3 + (VLOOKUP(D142,Equipment[],Equipment!$AB$2))*AG142^2+(VLOOKUP(D142,Equipment[],Equipment!$AC$2))*AG142+ (VLOOKUP(D142,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF('9   Trucks'!$AA142>0,\nIF(((VLOOKUP(D142,Equipment[],Equipment!$P$2))*AH142^4 + (VLOOKUP(D142,Equipment[],Equipment!$Q$2))*AH142^3 + (VLOOKUP(D142,Equipment[],Equipment!$R$2))*AH142^2+(VLOOKUP(D142,Equipment[],Equipment!$S$2))*AH142+ (VLOOKUP(D142,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D142,Equipment[],Equipment!$P$2))*AH142^4 + (VLOOKUP(D142,Equipment[],Equipment!$Q$2))*AH142^3 + (VLOOKUP(D142,Equipment[],Equipment!$R$2))*AH142^2+(VLOOKUP(D142,Equipment[],Equipment!$S$2))*AH142+ (VLOOKUP(D142,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA142<0,\nIF(((VLOOKUP(D142,Equipment[],Equipment!$Z$2))*AH142^4 + (VLOOKUP(D142,Equipment[],Equipment!$AA$2))*AH142^3 + (VLOOKUP(D142,Equipment[],Equipment!$AB$2))*AH142^2+(VLOOKUP(D142,Equipment[],Equipment!$AC$2))*AH142+ (VLOOKUP(D142,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D142,Equipment[],Equipment!$Z$2))*AH142^4 + (VLOOKUP(D142,Equipment[],Equipment!$AA$2))*AH142^3 + (VLOOKUP(D142,Equipment[],Equipment!$AB$2))*AH142^2+(VLOOKUP(D142,Equipment[],Equipment!$AC$2))*AH142+ (VLOOKUP(D142,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D142,2)=\"Tk\",\nIF('9   Trucks'!$Y142<0,\nIF(((VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$U$2))*AI142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$V$2))*AI142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$W$2))*AI142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$X$2))*AI142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$U$2))*AI142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$V$2))*AI142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$W$2))*AI142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$X$2))*AI142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$Y$2))),\nIF(AND(Y142>0,AI142<6%),1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y142>0,\nIF(((VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AE$2))*AI142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AF$2))*AI142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AG$2))*AI142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AH$2))*AI142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AE$2))*AI142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AF$2))*AI142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AG$2))*AI142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AH$2))*AI142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D142,2)=\"Tk\",\nIF('9   Trucks'!$Z142<0,\nIF(((VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$U$2))*AJ142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$V$2))*AJ142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$W$2))*AJ142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$X$2))*AJ142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$U$2))*AJ142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$V$2))*AJ142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$W$2))*AJ142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$X$2))*AJ142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$Y$2))),\nIF(AND(Z142>0,AJ142<6%),1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z142>0,\nIF(((VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AE$2))*AJ142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AF$2))*AJ142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AG$2))*AJ142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AH$2))*AJ142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AE$2))*AJ142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AF$2))*AJ142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AG$2))*AJ142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AH$2))*AJ142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D142,2)=\"Tk\",\nIF('9   Trucks'!$AA142<0,\nIF(((VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$U$2))*AK142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$V$2))*AK142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$W$2))*AK142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$X$2))*AK142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$U$2))*AK142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$V$2))*AK142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$W$2))*AK142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$X$2))*AK142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$Y$2))),\nIF(AND(AA142>0,AK142<6%),1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA142>0,\nIF(((VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AE$2))*AK142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AF$2))*AK142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AG$2))*AK142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AH$2))*AK142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AE$2))*AK142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AF$2))*AK142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AG$2))*AK142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AH$2))*AK142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D142,2)=\"Tk\",'9   Trucks'!$AR142>0),1/('9   Trucks'!$AR142*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D142,2)=\"Tk\",'9   Trucks'!$AS142>0),1/('9   Trucks'!$AS142*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D142,2)=\"Tk\",'9   Trucks'!$AT142>0),1/('9   Trucks'!$AT142*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D142,2)=\"Tk\",'9   Trucks'!$AU142>0),1/('9   Trucks'!$AU142*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D142,2)=\"Tk\",'9   Trucks'!$AV142>0),1/('9   Trucks'!$AV142*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D142,2)=\"Tk\",'9   Trucks'!$AW142>0),1/('9   Trucks'!$AW142*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D143,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D143,2)=\"Tk\",IF(K143=0,0,'18 Truck Optimization'!BB143),0)","v":0},{"$f":"IF(AND(B143=\"D\",OR(LEFT(J143,2)=\"Sh\",LEFT(J143,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B143=\"D\",LEFT(J143,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L143>0,AQ143*T143*'9   Trucks'!$N143*M143/L143,0)","v":0},{"$f":"IF(AND(B143=\"D\",OR(LEFT(J143,2)=\"Sh\",LEFT(J143,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B143=\"D\",LEFT(J143,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D143,2)=\"Tk\",VLOOKUP(D143,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",VLOOKUP(D143,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(TRUNC(R143/'9   Trucks'!$N143)<TRUNC(S143/'9   Trucks'!$N143),TRUNC(S143/'9   Trucks'!$N143),TRUNC(R143/'9   Trucks'!$N143)),\n0)","v":0},0,{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A143,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A143,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A143,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A143,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A143,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A143,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A143,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A143,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A143,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A143,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A143,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A143,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nVLOOKUP(D143,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T143*\nIF(AND(B143=\"D\",OR(LEFT(J143,2)=\"Sh\",LEFT(J143,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B143=\"D\",LEFT(J143,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nVLOOKUP(D143,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nVLOOKUP(D143,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nVLOOKUP(D143,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF('9   Trucks'!$Y143>0,\nIF(((VLOOKUP(D143,Equipment[],Equipment!$P$2))*AF143^4 + (VLOOKUP(D143,Equipment[],Equipment!$Q$2))*AF143^3 + (VLOOKUP(D143,Equipment[],Equipment!$R$2))*AF143^2+(VLOOKUP(D143,Equipment[],Equipment!$S$2))*AF143+ (VLOOKUP(D143,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D143,Equipment[],Equipment!$P$2))*AF143^4 + (VLOOKUP(D143,Equipment[],Equipment!$Q$2))*AF143^3 + (VLOOKUP(D143,Equipment[],Equipment!$R$2))*AF143^2+(VLOOKUP(D143,Equipment[],Equipment!$S$2))*AF143+ (VLOOKUP(D143,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y143<0,\nIF(((VLOOKUP(D143,Equipment[],Equipment!$Z$2))*AF143^4 + (VLOOKUP(D143,Equipment[],Equipment!$AA$2))*AF143^3 + (VLOOKUP(D143,Equipment[],Equipment!$AB$2))*AF143^2+(VLOOKUP(D143,Equipment[],Equipment!$AC$2))*AF143+ (VLOOKUP(D143,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D143,Equipment[],Equipment!$Z$2))*AF143^4 + (VLOOKUP(D143,Equipment[],Equipment!$AA$2))*AF143^3 + (VLOOKUP(D143,Equipment[],Equipment!$AB$2))*AF143^2+(VLOOKUP(D143,Equipment[],Equipment!$AC$2))*AF143+ (VLOOKUP(D143,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF('9   Trucks'!$Z143>0,\nIF(((VLOOKUP(D143,Equipment[],Equipment!$P$2))*AG143^4 + (VLOOKUP(D143,Equipment[],Equipment!$Q$2))*AG143^3 + (VLOOKUP(D143,Equipment[],Equipment!$R$2))*AG143^2+(VLOOKUP(D143,Equipment[],Equipment!$S$2))*AG143+ (VLOOKUP(D143,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D143,Equipment[],Equipment!$P$2))*AG143^4 + (VLOOKUP(D143,Equipment[],Equipment!$Q$2))*AG143^3 + (VLOOKUP(D143,Equipment[],Equipment!$R$2))*AG143^2+(VLOOKUP(D143,Equipment[],Equipment!$S$2))*AG143+ (VLOOKUP(D143,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z143<0,\nIF(((VLOOKUP(D143,Equipment[],Equipment!$Z$2))*AG143^4 + (VLOOKUP(D143,Equipment[],Equipment!$AA$2))*AG143^3 + (VLOOKUP(D143,Equipment[],Equipment!$AB$2))*AG143^2+(VLOOKUP(D143,Equipment[],Equipment!$AC$2))*AG143+ (VLOOKUP(D143,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D143,Equipment[],Equipment!$Z$2))*AG143^4 + (VLOOKUP(D143,Equipment[],Equipment!$AA$2))*AG143^3 + (VLOOKUP(D143,Equipment[],Equipment!$AB$2))*AG143^2+(VLOOKUP(D143,Equipment[],Equipment!$AC$2))*AG143+ (VLOOKUP(D143,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF('9   Trucks'!$AA143>0,\nIF(((VLOOKUP(D143,Equipment[],Equipment!$P$2))*AH143^4 + (VLOOKUP(D143,Equipment[],Equipment!$Q$2))*AH143^3 + (VLOOKUP(D143,Equipment[],Equipment!$R$2))*AH143^2+(VLOOKUP(D143,Equipment[],Equipment!$S$2))*AH143+ (VLOOKUP(D143,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D143,Equipment[],Equipment!$P$2))*AH143^4 + (VLOOKUP(D143,Equipment[],Equipment!$Q$2))*AH143^3 + (VLOOKUP(D143,Equipment[],Equipment!$R$2))*AH143^2+(VLOOKUP(D143,Equipment[],Equipment!$S$2))*AH143+ (VLOOKUP(D143,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA143<0,\nIF(((VLOOKUP(D143,Equipment[],Equipment!$Z$2))*AH143^4 + (VLOOKUP(D143,Equipment[],Equipment!$AA$2))*AH143^3 + (VLOOKUP(D143,Equipment[],Equipment!$AB$2))*AH143^2+(VLOOKUP(D143,Equipment[],Equipment!$AC$2))*AH143+ (VLOOKUP(D143,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D143,Equipment[],Equipment!$Z$2))*AH143^4 + (VLOOKUP(D143,Equipment[],Equipment!$AA$2))*AH143^3 + (VLOOKUP(D143,Equipment[],Equipment!$AB$2))*AH143^2+(VLOOKUP(D143,Equipment[],Equipment!$AC$2))*AH143+ (VLOOKUP(D143,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D143,2)=\"Tk\",\nIF('9   Trucks'!$Y143<0,\nIF(((VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$U$2))*AI143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$V$2))*AI143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$W$2))*AI143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$X$2))*AI143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$U$2))*AI143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$V$2))*AI143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$W$2))*AI143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$X$2))*AI143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$Y$2))),\nIF(AND(Y143>0,AI143<6%),1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y143>0,\nIF(((VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AE$2))*AI143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AF$2))*AI143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AG$2))*AI143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AH$2))*AI143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AE$2))*AI143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AF$2))*AI143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AG$2))*AI143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AH$2))*AI143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D143,2)=\"Tk\",\nIF('9   Trucks'!$Z143<0,\nIF(((VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$U$2))*AJ143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$V$2))*AJ143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$W$2))*AJ143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$X$2))*AJ143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$U$2))*AJ143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$V$2))*AJ143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$W$2))*AJ143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$X$2))*AJ143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$Y$2))),\nIF(AND(Z143>0,AJ143<6%),1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z143>0,\nIF(((VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AE$2))*AJ143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AF$2))*AJ143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AG$2))*AJ143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AH$2))*AJ143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AE$2))*AJ143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AF$2))*AJ143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AG$2))*AJ143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AH$2))*AJ143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D143,2)=\"Tk\",\nIF('9   Trucks'!$AA143<0,\nIF(((VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$U$2))*AK143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$V$2))*AK143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$W$2))*AK143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$X$2))*AK143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$U$2))*AK143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$V$2))*AK143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$W$2))*AK143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$X$2))*AK143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$Y$2))),\nIF(AND(AA143>0,AK143<6%),1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA143>0,\nIF(((VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AE$2))*AK143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AF$2))*AK143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AG$2))*AK143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AH$2))*AK143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AE$2))*AK143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AF$2))*AK143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AG$2))*AK143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AH$2))*AK143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D143,2)=\"Tk\",'9   Trucks'!$AR143>0),1/('9   Trucks'!$AR143*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D143,2)=\"Tk\",'9   Trucks'!$AS143>0),1/('9   Trucks'!$AS143*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D143,2)=\"Tk\",'9   Trucks'!$AT143>0),1/('9   Trucks'!$AT143*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D143,2)=\"Tk\",'9   Trucks'!$AU143>0),1/('9   Trucks'!$AU143*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D143,2)=\"Tk\",'9   Trucks'!$AV143>0),1/('9   Trucks'!$AV143*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D143,2)=\"Tk\",'9   Trucks'!$AW143>0),1/('9   Trucks'!$AW143*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D144,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"SUM(AL144:AP144)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",IF(K144=0,0,'18 Truck Optimization'!BB144),0)","v":0},{"$f":"IF(AND(B144=\"D\",OR(LEFT(J144,2)=\"Sh\",LEFT(J144,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B144=\"D\",LEFT(J144,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L144>0,AQ144*T144*'9   Trucks'!$N144*M144/L144,0)","v":0},{"$f":"IF(AND(B144=\"D\",OR(LEFT(J144,2)=\"Sh\",LEFT(J144,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B144=\"D\",LEFT(J144,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(OR(K144=0,O144=0),0,IF(K144/O144<P144,P144,K144/O144))","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",VLOOKUP(D144,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",VLOOKUP(D144,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(TRUNC(R144/'9   Trucks'!$N144)<TRUNC(S144/'9   Trucks'!$N144),TRUNC(S144/'9   Trucks'!$N144),TRUNC(R144/'9   Trucks'!$N144)),\n0)","v":0},{"$f":"SUM(V144:X144)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A144,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A144,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A144,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A144,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A144,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A144,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A144,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A144,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A144,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A144,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A144,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A144,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nVLOOKUP(D144,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V144*0.3048","v":0},{"$f":"W144*0.3048","v":0},{"$f":"X144*0.3048","v":0},{"$f":"IF(Y144>=$AB144,\nY144+$AB144,\nABS(Y144+$AB144)\n)","v":0},{"$f":"IF(Z144>=$AB144,\nZ144+$AB144,\nABS(Z144+$AB144)\n)","v":0},{"$f":"IF(AA144>=$AB144,\nAA144+$AB144,\nABS(AA144+$AB144)\n)","v":0},{"$f":"IF(-Y144>=$AB144,\n-Y144+$AB144,\nABS(-Y144+$AB144)\n)","v":0},{"$f":"IF(-Z144>=$AB144,\n-Z144+$AB144,\nABS(-Z144+$AB144)\n)","v":0},{"$f":"IF(-AA144>=$AB144,\n-AA144+$AB144,\nABS(-AA144+$AB144)\n)","v":0},{"$f":"(AR144*AC144+AS144*AD144+AE144*AT144)","v":0},{"$f":"(AU144*AC144+AV144*AD144+AE144*AW144)","v":0},{"$f":"T144*\nIF(AND(B144=\"D\",OR(LEFT(J144,2)=\"Sh\",LEFT(J144,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B144=\"D\",LEFT(J144,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nVLOOKUP(D144,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nVLOOKUP(D144,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nVLOOKUP(D144,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF('9   Trucks'!$Y144>0,\nIF(((VLOOKUP(D144,Equipment[],Equipment!$P$2))*AF144^4 + (VLOOKUP(D144,Equipment[],Equipment!$Q$2))*AF144^3 + (VLOOKUP(D144,Equipment[],Equipment!$R$2))*AF144^2+(VLOOKUP(D144,Equipment[],Equipment!$S$2))*AF144+ (VLOOKUP(D144,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D144,Equipment[],Equipment!$P$2))*AF144^4 + (VLOOKUP(D144,Equipment[],Equipment!$Q$2))*AF144^3 + (VLOOKUP(D144,Equipment[],Equipment!$R$2))*AF144^2+(VLOOKUP(D144,Equipment[],Equipment!$S$2))*AF144+ (VLOOKUP(D144,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y144<0,\nIF(((VLOOKUP(D144,Equipment[],Equipment!$Z$2))*AF144^4 + (VLOOKUP(D144,Equipment[],Equipment!$AA$2))*AF144^3 + (VLOOKUP(D144,Equipment[],Equipment!$AB$2))*AF144^2+(VLOOKUP(D144,Equipment[],Equipment!$AC$2))*AF144+ (VLOOKUP(D144,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D144,Equipment[],Equipment!$Z$2))*AF144^4 + (VLOOKUP(D144,Equipment[],Equipment!$AA$2))*AF144^3 + (VLOOKUP(D144,Equipment[],Equipment!$AB$2))*AF144^2+(VLOOKUP(D144,Equipment[],Equipment!$AC$2))*AF144+ (VLOOKUP(D144,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF('9   Trucks'!$Z144>0,\nIF(((VLOOKUP(D144,Equipment[],Equipment!$P$2))*AG144^4 + (VLOOKUP(D144,Equipment[],Equipment!$Q$2))*AG144^3 + (VLOOKUP(D144,Equipment[],Equipment!$R$2))*AG144^2+(VLOOKUP(D144,Equipment[],Equipment!$S$2))*AG144+ (VLOOKUP(D144,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D144,Equipment[],Equipment!$P$2))*AG144^4 + (VLOOKUP(D144,Equipment[],Equipment!$Q$2))*AG144^3 + (VLOOKUP(D144,Equipment[],Equipment!$R$2))*AG144^2+(VLOOKUP(D144,Equipment[],Equipment!$S$2))*AG144+ (VLOOKUP(D144,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z144<0,\nIF(((VLOOKUP(D144,Equipment[],Equipment!$Z$2))*AG144^4 + (VLOOKUP(D144,Equipment[],Equipment!$AA$2))*AG144^3 + (VLOOKUP(D144,Equipment[],Equipment!$AB$2))*AG144^2+(VLOOKUP(D144,Equipment[],Equipment!$AC$2))*AG144+ (VLOOKUP(D144,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D144,Equipment[],Equipment!$Z$2))*AG144^4 + (VLOOKUP(D144,Equipment[],Equipment!$AA$2))*AG144^3 + (VLOOKUP(D144,Equipment[],Equipment!$AB$2))*AG144^2+(VLOOKUP(D144,Equipment[],Equipment!$AC$2))*AG144+ (VLOOKUP(D144,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF('9   Trucks'!$AA144>0,\nIF(((VLOOKUP(D144,Equipment[],Equipment!$P$2))*AH144^4 + (VLOOKUP(D144,Equipment[],Equipment!$Q$2))*AH144^3 + (VLOOKUP(D144,Equipment[],Equipment!$R$2))*AH144^2+(VLOOKUP(D144,Equipment[],Equipment!$S$2))*AH144+ (VLOOKUP(D144,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D144,Equipment[],Equipment!$P$2))*AH144^4 + (VLOOKUP(D144,Equipment[],Equipment!$Q$2))*AH144^3 + (VLOOKUP(D144,Equipment[],Equipment!$R$2))*AH144^2+(VLOOKUP(D144,Equipment[],Equipment!$S$2))*AH144+ (VLOOKUP(D144,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA144<0,\nIF(((VLOOKUP(D144,Equipment[],Equipment!$Z$2))*AH144^4 + (VLOOKUP(D144,Equipment[],Equipment!$AA$2))*AH144^3 + (VLOOKUP(D144,Equipment[],Equipment!$AB$2))*AH144^2+(VLOOKUP(D144,Equipment[],Equipment!$AC$2))*AH144+ (VLOOKUP(D144,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D144,Equipment[],Equipment!$Z$2))*AH144^4 + (VLOOKUP(D144,Equipment[],Equipment!$AA$2))*AH144^3 + (VLOOKUP(D144,Equipment[],Equipment!$AB$2))*AH144^2+(VLOOKUP(D144,Equipment[],Equipment!$AC$2))*AH144+ (VLOOKUP(D144,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D144,2)=\"Tk\",\nIF('9   Trucks'!$Y144<0,\nIF(((VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$U$2))*AI144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$V$2))*AI144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$W$2))*AI144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$X$2))*AI144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$U$2))*AI144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$V$2))*AI144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$W$2))*AI144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$X$2))*AI144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$Y$2))),\nIF(AND(Y144>0,AI144<6%),1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y144>0,\nIF(((VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AE$2))*AI144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AF$2))*AI144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AG$2))*AI144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AH$2))*AI144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AE$2))*AI144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AF$2))*AI144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AG$2))*AI144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AH$2))*AI144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D144,2)=\"Tk\",\nIF('9   Trucks'!$Z144<0,\nIF(((VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$U$2))*AJ144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$V$2))*AJ144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$W$2))*AJ144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$X$2))*AJ144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$U$2))*AJ144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$V$2))*AJ144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$W$2))*AJ144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$X$2))*AJ144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$Y$2))),\nIF(AND(Z144>0,AJ144<6%),1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z144>0,\nIF(((VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AE$2))*AJ144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AF$2))*AJ144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AG$2))*AJ144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AH$2))*AJ144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AE$2))*AJ144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AF$2))*AJ144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AG$2))*AJ144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AH$2))*AJ144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D144,2)=\"Tk\",\nIF('9   Trucks'!$AA144<0,\nIF(((VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$U$2))*AK144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$V$2))*AK144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$W$2))*AK144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$X$2))*AK144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$U$2))*AK144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$V$2))*AK144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$W$2))*AK144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$X$2))*AK144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$Y$2))),\nIF(AND(AA144>0,AK144<6%),1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA144>0,\nIF(((VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AE$2))*AK144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AF$2))*AK144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AG$2))*AK144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AH$2))*AK144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AE$2))*AK144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AF$2))*AK144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AG$2))*AK144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AH$2))*AK144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D144,2)=\"Tk\",'9   Trucks'!$AR144>0),1/('9   Trucks'!$AR144*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D144,2)=\"Tk\",'9   Trucks'!$AS144>0),1/('9   Trucks'!$AS144*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D144,2)=\"Tk\",'9   Trucks'!$AT144>0),1/('9   Trucks'!$AT144*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D144,2)=\"Tk\",'9   Trucks'!$AU144>0),1/('9   Trucks'!$AU144*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D144,2)=\"Tk\",'9   Trucks'!$AV144>0),1/('9   Trucks'!$AV144*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D144,2)=\"Tk\",'9   Trucks'!$AW144>0),1/('9   Trucks'!$AW144*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D145,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D145,2)=\"Tk\",IF(K145=0,0,'18 Truck Optimization'!BB145),0)","v":0},{"$f":"IF(AND(B145=\"D\",OR(LEFT(J145,2)=\"Sh\",LEFT(J145,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B145=\"D\",LEFT(J145,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L145>0,AQ145*T145*'9   Trucks'!$N145*M145/L145,0)","v":0},{"$f":"IF(AND(B145=\"D\",OR(LEFT(J145,2)=\"Sh\",LEFT(J145,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B145=\"D\",LEFT(J145,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D145,2)=\"Tk\",VLOOKUP(D145,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",VLOOKUP(D145,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(TRUNC(R145/'9   Trucks'!$N145)<TRUNC(S145/'9   Trucks'!$N145),TRUNC(S145/'9   Trucks'!$N145),TRUNC(R145/'9   Trucks'!$N145)),\n0)","v":0},0,{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A145,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A145,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A145,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A145,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A145,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A145,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A145,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A145,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A145,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A145,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A145,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A145,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nVLOOKUP(D145,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T145*\nIF(AND(B145=\"D\",OR(LEFT(J145,2)=\"Sh\",LEFT(J145,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B145=\"D\",LEFT(J145,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nVLOOKUP(D145,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nVLOOKUP(D145,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nVLOOKUP(D145,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF('9   Trucks'!$Y145>0,\nIF(((VLOOKUP(D145,Equipment[],Equipment!$P$2))*AF145^4 + (VLOOKUP(D145,Equipment[],Equipment!$Q$2))*AF145^3 + (VLOOKUP(D145,Equipment[],Equipment!$R$2))*AF145^2+(VLOOKUP(D145,Equipment[],Equipment!$S$2))*AF145+ (VLOOKUP(D145,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D145,Equipment[],Equipment!$P$2))*AF145^4 + (VLOOKUP(D145,Equipment[],Equipment!$Q$2))*AF145^3 + (VLOOKUP(D145,Equipment[],Equipment!$R$2))*AF145^2+(VLOOKUP(D145,Equipment[],Equipment!$S$2))*AF145+ (VLOOKUP(D145,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y145<0,\nIF(((VLOOKUP(D145,Equipment[],Equipment!$Z$2))*AF145^4 + (VLOOKUP(D145,Equipment[],Equipment!$AA$2))*AF145^3 + (VLOOKUP(D145,Equipment[],Equipment!$AB$2))*AF145^2+(VLOOKUP(D145,Equipment[],Equipment!$AC$2))*AF145+ (VLOOKUP(D145,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D145,Equipment[],Equipment!$Z$2))*AF145^4 + (VLOOKUP(D145,Equipment[],Equipment!$AA$2))*AF145^3 + (VLOOKUP(D145,Equipment[],Equipment!$AB$2))*AF145^2+(VLOOKUP(D145,Equipment[],Equipment!$AC$2))*AF145+ (VLOOKUP(D145,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF('9   Trucks'!$Z145>0,\nIF(((VLOOKUP(D145,Equipment[],Equipment!$P$2))*AG145^4 + (VLOOKUP(D145,Equipment[],Equipment!$Q$2))*AG145^3 + (VLOOKUP(D145,Equipment[],Equipment!$R$2))*AG145^2+(VLOOKUP(D145,Equipment[],Equipment!$S$2))*AG145+ (VLOOKUP(D145,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D145,Equipment[],Equipment!$P$2))*AG145^4 + (VLOOKUP(D145,Equipment[],Equipment!$Q$2))*AG145^3 + (VLOOKUP(D145,Equipment[],Equipment!$R$2))*AG145^2+(VLOOKUP(D145,Equipment[],Equipment!$S$2))*AG145+ (VLOOKUP(D145,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z145<0,\nIF(((VLOOKUP(D145,Equipment[],Equipment!$Z$2))*AG145^4 + (VLOOKUP(D145,Equipment[],Equipment!$AA$2))*AG145^3 + (VLOOKUP(D145,Equipment[],Equipment!$AB$2))*AG145^2+(VLOOKUP(D145,Equipment[],Equipment!$AC$2))*AG145+ (VLOOKUP(D145,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D145,Equipment[],Equipment!$Z$2))*AG145^4 + (VLOOKUP(D145,Equipment[],Equipment!$AA$2))*AG145^3 + (VLOOKUP(D145,Equipment[],Equipment!$AB$2))*AG145^2+(VLOOKUP(D145,Equipment[],Equipment!$AC$2))*AG145+ (VLOOKUP(D145,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF('9   Trucks'!$AA145>0,\nIF(((VLOOKUP(D145,Equipment[],Equipment!$P$2))*AH145^4 + (VLOOKUP(D145,Equipment[],Equipment!$Q$2))*AH145^3 + (VLOOKUP(D145,Equipment[],Equipment!$R$2))*AH145^2+(VLOOKUP(D145,Equipment[],Equipment!$S$2))*AH145+ (VLOOKUP(D145,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D145,Equipment[],Equipment!$P$2))*AH145^4 + (VLOOKUP(D145,Equipment[],Equipment!$Q$2))*AH145^3 + (VLOOKUP(D145,Equipment[],Equipment!$R$2))*AH145^2+(VLOOKUP(D145,Equipment[],Equipment!$S$2))*AH145+ (VLOOKUP(D145,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA145<0,\nIF(((VLOOKUP(D145,Equipment[],Equipment!$Z$2))*AH145^4 + (VLOOKUP(D145,Equipment[],Equipment!$AA$2))*AH145^3 + (VLOOKUP(D145,Equipment[],Equipment!$AB$2))*AH145^2+(VLOOKUP(D145,Equipment[],Equipment!$AC$2))*AH145+ (VLOOKUP(D145,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D145,Equipment[],Equipment!$Z$2))*AH145^4 + (VLOOKUP(D145,Equipment[],Equipment!$AA$2))*AH145^3 + (VLOOKUP(D145,Equipment[],Equipment!$AB$2))*AH145^2+(VLOOKUP(D145,Equipment[],Equipment!$AC$2))*AH145+ (VLOOKUP(D145,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D145,2)=\"Tk\",\nIF('9   Trucks'!$Y145<0,\nIF(((VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$U$2))*AI145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$V$2))*AI145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$W$2))*AI145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$X$2))*AI145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$U$2))*AI145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$V$2))*AI145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$W$2))*AI145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$X$2))*AI145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$Y$2))),\nIF(AND(Y145>0,AI145<6%),1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y145>0,\nIF(((VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AE$2))*AI145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AF$2))*AI145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AG$2))*AI145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AH$2))*AI145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AE$2))*AI145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AF$2))*AI145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AG$2))*AI145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AH$2))*AI145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D145,2)=\"Tk\",\nIF('9   Trucks'!$Z145<0,\nIF(((VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$U$2))*AJ145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$V$2))*AJ145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$W$2))*AJ145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$X$2))*AJ145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$U$2))*AJ145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$V$2))*AJ145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$W$2))*AJ145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$X$2))*AJ145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$Y$2))),\nIF(AND(Z145>0,AJ145<6%),1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z145>0,\nIF(((VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AE$2))*AJ145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AF$2))*AJ145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AG$2))*AJ145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AH$2))*AJ145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AE$2))*AJ145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AF$2))*AJ145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AG$2))*AJ145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AH$2))*AJ145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D145,2)=\"Tk\",\nIF('9   Trucks'!$AA145<0,\nIF(((VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$U$2))*AK145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$V$2))*AK145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$W$2))*AK145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$X$2))*AK145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$U$2))*AK145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$V$2))*AK145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$W$2))*AK145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$X$2))*AK145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$Y$2))),\nIF(AND(AA145>0,AK145<6%),1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA145>0,\nIF(((VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AE$2))*AK145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AF$2))*AK145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AG$2))*AK145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AH$2))*AK145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AE$2))*AK145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AF$2))*AK145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AG$2))*AK145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AH$2))*AK145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D145,2)=\"Tk\",'9   Trucks'!$AR145>0),1/('9   Trucks'!$AR145*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D145,2)=\"Tk\",'9   Trucks'!$AS145>0),1/('9   Trucks'!$AS145*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D145,2)=\"Tk\",'9   Trucks'!$AT145>0),1/('9   Trucks'!$AT145*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D145,2)=\"Tk\",'9   Trucks'!$AU145>0),1/('9   Trucks'!$AU145*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D145,2)=\"Tk\",'9   Trucks'!$AV145>0),1/('9   Trucks'!$AV145*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D145,2)=\"Tk\",'9   Trucks'!$AW145>0),1/('9   Trucks'!$AW145*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D146,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D146,2)=\"Tk\",IF(K146=0,0,'18 Truck Optimization'!BB146),0)","v":0},{"$f":"IF(AND(B146=\"D\",OR(LEFT(J146,2)=\"Sh\",LEFT(J146,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B146=\"D\",LEFT(J146,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L146>0,AQ146*T146*'9   Trucks'!$N146*M146/L146,0)","v":0},{"$f":"IF(AND(B146=\"D\",OR(LEFT(J146,2)=\"Sh\",LEFT(J146,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B146=\"D\",LEFT(J146,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D146,2)=\"Tk\",VLOOKUP(D146,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",VLOOKUP(D146,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(TRUNC(R146/'9   Trucks'!$N146)<TRUNC(S146/'9   Trucks'!$N146),TRUNC(S146/'9   Trucks'!$N146),TRUNC(R146/'9   Trucks'!$N146)),\n0)","v":0},0,{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A146,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A146,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A146,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A146,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A146,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A146,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A146,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A146,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A146,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A146,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A146,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A146,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nVLOOKUP(D146,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T146*\nIF(AND(B146=\"D\",OR(LEFT(J146,2)=\"Sh\",LEFT(J146,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B146=\"D\",LEFT(J146,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nVLOOKUP(D146,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nVLOOKUP(D146,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nVLOOKUP(D146,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF('9   Trucks'!$Y146>0,\nIF(((VLOOKUP(D146,Equipment[],Equipment!$P$2))*AF146^4 + (VLOOKUP(D146,Equipment[],Equipment!$Q$2))*AF146^3 + (VLOOKUP(D146,Equipment[],Equipment!$R$2))*AF146^2+(VLOOKUP(D146,Equipment[],Equipment!$S$2))*AF146+ (VLOOKUP(D146,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D146,Equipment[],Equipment!$P$2))*AF146^4 + (VLOOKUP(D146,Equipment[],Equipment!$Q$2))*AF146^3 + (VLOOKUP(D146,Equipment[],Equipment!$R$2))*AF146^2+(VLOOKUP(D146,Equipment[],Equipment!$S$2))*AF146+ (VLOOKUP(D146,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y146<0,\nIF(((VLOOKUP(D146,Equipment[],Equipment!$Z$2))*AF146^4 + (VLOOKUP(D146,Equipment[],Equipment!$AA$2))*AF146^3 + (VLOOKUP(D146,Equipment[],Equipment!$AB$2))*AF146^2+(VLOOKUP(D146,Equipment[],Equipment!$AC$2))*AF146+ (VLOOKUP(D146,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D146,Equipment[],Equipment!$Z$2))*AF146^4 + (VLOOKUP(D146,Equipment[],Equipment!$AA$2))*AF146^3 + (VLOOKUP(D146,Equipment[],Equipment!$AB$2))*AF146^2+(VLOOKUP(D146,Equipment[],Equipment!$AC$2))*AF146+ (VLOOKUP(D146,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF('9   Trucks'!$Z146>0,\nIF(((VLOOKUP(D146,Equipment[],Equipment!$P$2))*AG146^4 + (VLOOKUP(D146,Equipment[],Equipment!$Q$2))*AG146^3 + (VLOOKUP(D146,Equipment[],Equipment!$R$2))*AG146^2+(VLOOKUP(D146,Equipment[],Equipment!$S$2))*AG146+ (VLOOKUP(D146,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D146,Equipment[],Equipment!$P$2))*AG146^4 + (VLOOKUP(D146,Equipment[],Equipment!$Q$2))*AG146^3 + (VLOOKUP(D146,Equipment[],Equipment!$R$2))*AG146^2+(VLOOKUP(D146,Equipment[],Equipment!$S$2))*AG146+ (VLOOKUP(D146,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z146<0,\nIF(((VLOOKUP(D146,Equipment[],Equipment!$Z$2))*AG146^4 + (VLOOKUP(D146,Equipment[],Equipment!$AA$2))*AG146^3 + (VLOOKUP(D146,Equipment[],Equipment!$AB$2))*AG146^2+(VLOOKUP(D146,Equipment[],Equipment!$AC$2))*AG146+ (VLOOKUP(D146,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D146,Equipment[],Equipment!$Z$2))*AG146^4 + (VLOOKUP(D146,Equipment[],Equipment!$AA$2))*AG146^3 + (VLOOKUP(D146,Equipment[],Equipment!$AB$2))*AG146^2+(VLOOKUP(D146,Equipment[],Equipment!$AC$2))*AG146+ (VLOOKUP(D146,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF('9   Trucks'!$AA146>0,\nIF(((VLOOKUP(D146,Equipment[],Equipment!$P$2))*AH146^4 + (VLOOKUP(D146,Equipment[],Equipment!$Q$2))*AH146^3 + (VLOOKUP(D146,Equipment[],Equipment!$R$2))*AH146^2+(VLOOKUP(D146,Equipment[],Equipment!$S$2))*AH146+ (VLOOKUP(D146,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D146,Equipment[],Equipment!$P$2))*AH146^4 + (VLOOKUP(D146,Equipment[],Equipment!$Q$2))*AH146^3 + (VLOOKUP(D146,Equipment[],Equipment!$R$2))*AH146^2+(VLOOKUP(D146,Equipment[],Equipment!$S$2))*AH146+ (VLOOKUP(D146,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA146<0,\nIF(((VLOOKUP(D146,Equipment[],Equipment!$Z$2))*AH146^4 + (VLOOKUP(D146,Equipment[],Equipment!$AA$2))*AH146^3 + (VLOOKUP(D146,Equipment[],Equipment!$AB$2))*AH146^2+(VLOOKUP(D146,Equipment[],Equipment!$AC$2))*AH146+ (VLOOKUP(D146,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D146,Equipment[],Equipment!$Z$2))*AH146^4 + (VLOOKUP(D146,Equipment[],Equipment!$AA$2))*AH146^3 + (VLOOKUP(D146,Equipment[],Equipment!$AB$2))*AH146^2+(VLOOKUP(D146,Equipment[],Equipment!$AC$2))*AH146+ (VLOOKUP(D146,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D146,2)=\"Tk\",\nIF('9   Trucks'!$Y146<0,\nIF(((VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$U$2))*AI146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$V$2))*AI146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$W$2))*AI146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$X$2))*AI146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$U$2))*AI146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$V$2))*AI146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$W$2))*AI146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$X$2))*AI146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$Y$2))),\nIF(AND(Y146>0,AI146<6%),1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y146>0,\nIF(((VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AE$2))*AI146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AF$2))*AI146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AG$2))*AI146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AH$2))*AI146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AE$2))*AI146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AF$2))*AI146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AG$2))*AI146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AH$2))*AI146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D146,2)=\"Tk\",\nIF('9   Trucks'!$Z146<0,\nIF(((VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$U$2))*AJ146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$V$2))*AJ146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$W$2))*AJ146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$X$2))*AJ146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$U$2))*AJ146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$V$2))*AJ146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$W$2))*AJ146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$X$2))*AJ146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$Y$2))),\nIF(AND(Z146>0,AJ146<6%),1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z146>0,\nIF(((VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AE$2))*AJ146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AF$2))*AJ146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AG$2))*AJ146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AH$2))*AJ146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AE$2))*AJ146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AF$2))*AJ146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AG$2))*AJ146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AH$2))*AJ146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D146,2)=\"Tk\",\nIF('9   Trucks'!$AA146<0,\nIF(((VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$U$2))*AK146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$V$2))*AK146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$W$2))*AK146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$X$2))*AK146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$U$2))*AK146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$V$2))*AK146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$W$2))*AK146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$X$2))*AK146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$Y$2))),\nIF(AND(AA146>0,AK146<6%),1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA146>0,\nIF(((VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AE$2))*AK146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AF$2))*AK146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AG$2))*AK146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AH$2))*AK146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AE$2))*AK146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AF$2))*AK146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AG$2))*AK146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AH$2))*AK146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D146,2)=\"Tk\",'9   Trucks'!$AR146>0),1/('9   Trucks'!$AR146*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D146,2)=\"Tk\",'9   Trucks'!$AS146>0),1/('9   Trucks'!$AS146*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D146,2)=\"Tk\",'9   Trucks'!$AT146>0),1/('9   Trucks'!$AT146*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D146,2)=\"Tk\",'9   Trucks'!$AU146>0),1/('9   Trucks'!$AU146*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D146,2)=\"Tk\",'9   Trucks'!$AV146>0),1/('9   Trucks'!$AV146*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D146,2)=\"Tk\",'9   Trucks'!$AW146>0),1/('9   Trucks'!$AW146*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D147,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D147,2)=\"Tk\",IF(K147=0,0,'18 Truck Optimization'!BB147),0)","v":0},{"$f":"IF(AND(B147=\"D\",OR(LEFT(J147,2)=\"Sh\",LEFT(J147,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B147=\"D\",LEFT(J147,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L147>0,AQ147*T147*'9   Trucks'!$N147*M147/L147,0)","v":0},{"$f":"IF(AND(B147=\"D\",OR(LEFT(J147,2)=\"Sh\",LEFT(J147,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B147=\"D\",LEFT(J147,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D147,2)=\"Tk\",VLOOKUP(D147,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",VLOOKUP(D147,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(TRUNC(R147/'9   Trucks'!$N147)<TRUNC(S147/'9   Trucks'!$N147),TRUNC(S147/'9   Trucks'!$N147),TRUNC(R147/'9   Trucks'!$N147)),\n0)","v":0},0,{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A147,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A147,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A147,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A147,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A147,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A147,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A147,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A147,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A147,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A147,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A147,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A147,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nVLOOKUP(D147,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T147*\nIF(AND(B147=\"D\",OR(LEFT(J147,2)=\"Sh\",LEFT(J147,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B147=\"D\",LEFT(J147,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nVLOOKUP(D147,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nVLOOKUP(D147,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nVLOOKUP(D147,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF('9   Trucks'!$Y147>0,\nIF(((VLOOKUP(D147,Equipment[],Equipment!$P$2))*AF147^4 + (VLOOKUP(D147,Equipment[],Equipment!$Q$2))*AF147^3 + (VLOOKUP(D147,Equipment[],Equipment!$R$2))*AF147^2+(VLOOKUP(D147,Equipment[],Equipment!$S$2))*AF147+ (VLOOKUP(D147,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D147,Equipment[],Equipment!$P$2))*AF147^4 + (VLOOKUP(D147,Equipment[],Equipment!$Q$2))*AF147^3 + (VLOOKUP(D147,Equipment[],Equipment!$R$2))*AF147^2+(VLOOKUP(D147,Equipment[],Equipment!$S$2))*AF147+ (VLOOKUP(D147,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y147<0,\nIF(((VLOOKUP(D147,Equipment[],Equipment!$Z$2))*AF147^4 + (VLOOKUP(D147,Equipment[],Equipment!$AA$2))*AF147^3 + (VLOOKUP(D147,Equipment[],Equipment!$AB$2))*AF147^2+(VLOOKUP(D147,Equipment[],Equipment!$AC$2))*AF147+ (VLOOKUP(D147,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D147,Equipment[],Equipment!$Z$2))*AF147^4 + (VLOOKUP(D147,Equipment[],Equipment!$AA$2))*AF147^3 + (VLOOKUP(D147,Equipment[],Equipment!$AB$2))*AF147^2+(VLOOKUP(D147,Equipment[],Equipment!$AC$2))*AF147+ (VLOOKUP(D147,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF('9   Trucks'!$Z147>0,\nIF(((VLOOKUP(D147,Equipment[],Equipment!$P$2))*AG147^4 + (VLOOKUP(D147,Equipment[],Equipment!$Q$2))*AG147^3 + (VLOOKUP(D147,Equipment[],Equipment!$R$2))*AG147^2+(VLOOKUP(D147,Equipment[],Equipment!$S$2))*AG147+ (VLOOKUP(D147,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D147,Equipment[],Equipment!$P$2))*AG147^4 + (VLOOKUP(D147,Equipment[],Equipment!$Q$2))*AG147^3 + (VLOOKUP(D147,Equipment[],Equipment!$R$2))*AG147^2+(VLOOKUP(D147,Equipment[],Equipment!$S$2))*AG147+ (VLOOKUP(D147,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z147<0,\nIF(((VLOOKUP(D147,Equipment[],Equipment!$Z$2))*AG147^4 + (VLOOKUP(D147,Equipment[],Equipment!$AA$2))*AG147^3 + (VLOOKUP(D147,Equipment[],Equipment!$AB$2))*AG147^2+(VLOOKUP(D147,Equipment[],Equipment!$AC$2))*AG147+ (VLOOKUP(D147,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D147,Equipment[],Equipment!$Z$2))*AG147^4 + (VLOOKUP(D147,Equipment[],Equipment!$AA$2))*AG147^3 + (VLOOKUP(D147,Equipment[],Equipment!$AB$2))*AG147^2+(VLOOKUP(D147,Equipment[],Equipment!$AC$2))*AG147+ (VLOOKUP(D147,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF('9   Trucks'!$AA147>0,\nIF(((VLOOKUP(D147,Equipment[],Equipment!$P$2))*AH147^4 + (VLOOKUP(D147,Equipment[],Equipment!$Q$2))*AH147^3 + (VLOOKUP(D147,Equipment[],Equipment!$R$2))*AH147^2+(VLOOKUP(D147,Equipment[],Equipment!$S$2))*AH147+ (VLOOKUP(D147,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D147,Equipment[],Equipment!$P$2))*AH147^4 + (VLOOKUP(D147,Equipment[],Equipment!$Q$2))*AH147^3 + (VLOOKUP(D147,Equipment[],Equipment!$R$2))*AH147^2+(VLOOKUP(D147,Equipment[],Equipment!$S$2))*AH147+ (VLOOKUP(D147,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA147<0,\nIF(((VLOOKUP(D147,Equipment[],Equipment!$Z$2))*AH147^4 + (VLOOKUP(D147,Equipment[],Equipment!$AA$2))*AH147^3 + (VLOOKUP(D147,Equipment[],Equipment!$AB$2))*AH147^2+(VLOOKUP(D147,Equipment[],Equipment!$AC$2))*AH147+ (VLOOKUP(D147,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D147,Equipment[],Equipment!$Z$2))*AH147^4 + (VLOOKUP(D147,Equipment[],Equipment!$AA$2))*AH147^3 + (VLOOKUP(D147,Equipment[],Equipment!$AB$2))*AH147^2+(VLOOKUP(D147,Equipment[],Equipment!$AC$2))*AH147+ (VLOOKUP(D147,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D147,2)=\"Tk\",\nIF('9   Trucks'!$Y147<0,\nIF(((VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$U$2))*AI147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$V$2))*AI147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$W$2))*AI147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$X$2))*AI147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$U$2))*AI147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$V$2))*AI147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$W$2))*AI147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$X$2))*AI147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$Y$2))),\nIF(AND(Y147>0,AI147<6%),1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y147>0,\nIF(((VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AE$2))*AI147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AF$2))*AI147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AG$2))*AI147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AH$2))*AI147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AE$2))*AI147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AF$2))*AI147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AG$2))*AI147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AH$2))*AI147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D147,2)=\"Tk\",\nIF('9   Trucks'!$Z147<0,\nIF(((VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$U$2))*AJ147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$V$2))*AJ147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$W$2))*AJ147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$X$2))*AJ147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$U$2))*AJ147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$V$2))*AJ147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$W$2))*AJ147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$X$2))*AJ147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$Y$2))),\nIF(AND(Z147>0,AJ147<6%),1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z147>0,\nIF(((VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AE$2))*AJ147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AF$2))*AJ147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AG$2))*AJ147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AH$2))*AJ147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AE$2))*AJ147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AF$2))*AJ147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AG$2))*AJ147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AH$2))*AJ147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D147,2)=\"Tk\",\nIF('9   Trucks'!$AA147<0,\nIF(((VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$U$2))*AK147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$V$2))*AK147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$W$2))*AK147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$X$2))*AK147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$U$2))*AK147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$V$2))*AK147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$W$2))*AK147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$X$2))*AK147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$Y$2))),\nIF(AND(AA147>0,AK147<6%),1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA147>0,\nIF(((VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AE$2))*AK147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AF$2))*AK147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AG$2))*AK147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AH$2))*AK147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AE$2))*AK147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AF$2))*AK147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AG$2))*AK147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AH$2))*AK147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D147,2)=\"Tk\",'9   Trucks'!$AR147>0),1/('9   Trucks'!$AR147*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D147,2)=\"Tk\",'9   Trucks'!$AS147>0),1/('9   Trucks'!$AS147*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D147,2)=\"Tk\",'9   Trucks'!$AT147>0),1/('9   Trucks'!$AT147*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D147,2)=\"Tk\",'9   Trucks'!$AU147>0),1/('9   Trucks'!$AU147*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D147,2)=\"Tk\",'9   Trucks'!$AV147>0),1/('9   Trucks'!$AV147*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D147,2)=\"Tk\",'9   Trucks'!$AW147>0),1/('9   Trucks'!$AW147*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D148,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D148,2)=\"Tk\",IF(K148=0,0,'18 Truck Optimization'!BB148),0)","v":0},{"$f":"IF(AND(B148=\"D\",OR(LEFT(J148,2)=\"Sh\",LEFT(J148,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B148=\"D\",LEFT(J148,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L148>0,AQ148*T148*'9   Trucks'!$N148*M148/L148,0)","v":0},{"$f":"IF(AND(B148=\"D\",OR(LEFT(J148,2)=\"Sh\",LEFT(J148,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B148=\"D\",LEFT(J148,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D148,2)=\"Tk\",VLOOKUP(D148,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",VLOOKUP(D148,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(TRUNC(R148/'9   Trucks'!$N148)<TRUNC(S148/'9   Trucks'!$N148),TRUNC(S148/'9   Trucks'!$N148),TRUNC(R148/'9   Trucks'!$N148)),\n0)","v":0},0,{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A148,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A148,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A148,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A148,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A148,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A148,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A148,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A148,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A148,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A148,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A148,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A148,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nVLOOKUP(D148,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T148*\nIF(AND(B148=\"D\",OR(LEFT(J148,2)=\"Sh\",LEFT(J148,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B148=\"D\",LEFT(J148,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nVLOOKUP(D148,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nVLOOKUP(D148,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nVLOOKUP(D148,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF('9   Trucks'!$Y148>0,\nIF(((VLOOKUP(D148,Equipment[],Equipment!$P$2))*AF148^4 + (VLOOKUP(D148,Equipment[],Equipment!$Q$2))*AF148^3 + (VLOOKUP(D148,Equipment[],Equipment!$R$2))*AF148^2+(VLOOKUP(D148,Equipment[],Equipment!$S$2))*AF148+ (VLOOKUP(D148,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D148,Equipment[],Equipment!$P$2))*AF148^4 + (VLOOKUP(D148,Equipment[],Equipment!$Q$2))*AF148^3 + (VLOOKUP(D148,Equipment[],Equipment!$R$2))*AF148^2+(VLOOKUP(D148,Equipment[],Equipment!$S$2))*AF148+ (VLOOKUP(D148,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y148<0,\nIF(((VLOOKUP(D148,Equipment[],Equipment!$Z$2))*AF148^4 + (VLOOKUP(D148,Equipment[],Equipment!$AA$2))*AF148^3 + (VLOOKUP(D148,Equipment[],Equipment!$AB$2))*AF148^2+(VLOOKUP(D148,Equipment[],Equipment!$AC$2))*AF148+ (VLOOKUP(D148,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D148,Equipment[],Equipment!$Z$2))*AF148^4 + (VLOOKUP(D148,Equipment[],Equipment!$AA$2))*AF148^3 + (VLOOKUP(D148,Equipment[],Equipment!$AB$2))*AF148^2+(VLOOKUP(D148,Equipment[],Equipment!$AC$2))*AF148+ (VLOOKUP(D148,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF('9   Trucks'!$Z148>0,\nIF(((VLOOKUP(D148,Equipment[],Equipment!$P$2))*AG148^4 + (VLOOKUP(D148,Equipment[],Equipment!$Q$2))*AG148^3 + (VLOOKUP(D148,Equipment[],Equipment!$R$2))*AG148^2+(VLOOKUP(D148,Equipment[],Equipment!$S$2))*AG148+ (VLOOKUP(D148,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D148,Equipment[],Equipment!$P$2))*AG148^4 + (VLOOKUP(D148,Equipment[],Equipment!$Q$2))*AG148^3 + (VLOOKUP(D148,Equipment[],Equipment!$R$2))*AG148^2+(VLOOKUP(D148,Equipment[],Equipment!$S$2))*AG148+ (VLOOKUP(D148,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z148<0,\nIF(((VLOOKUP(D148,Equipment[],Equipment!$Z$2))*AG148^4 + (VLOOKUP(D148,Equipment[],Equipment!$AA$2))*AG148^3 + (VLOOKUP(D148,Equipment[],Equipment!$AB$2))*AG148^2+(VLOOKUP(D148,Equipment[],Equipment!$AC$2))*AG148+ (VLOOKUP(D148,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D148,Equipment[],Equipment!$Z$2))*AG148^4 + (VLOOKUP(D148,Equipment[],Equipment!$AA$2))*AG148^3 + (VLOOKUP(D148,Equipment[],Equipment!$AB$2))*AG148^2+(VLOOKUP(D148,Equipment[],Equipment!$AC$2))*AG148+ (VLOOKUP(D148,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF('9   Trucks'!$AA148>0,\nIF(((VLOOKUP(D148,Equipment[],Equipment!$P$2))*AH148^4 + (VLOOKUP(D148,Equipment[],Equipment!$Q$2))*AH148^3 + (VLOOKUP(D148,Equipment[],Equipment!$R$2))*AH148^2+(VLOOKUP(D148,Equipment[],Equipment!$S$2))*AH148+ (VLOOKUP(D148,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D148,Equipment[],Equipment!$P$2))*AH148^4 + (VLOOKUP(D148,Equipment[],Equipment!$Q$2))*AH148^3 + (VLOOKUP(D148,Equipment[],Equipment!$R$2))*AH148^2+(VLOOKUP(D148,Equipment[],Equipment!$S$2))*AH148+ (VLOOKUP(D148,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA148<0,\nIF(((VLOOKUP(D148,Equipment[],Equipment!$Z$2))*AH148^4 + (VLOOKUP(D148,Equipment[],Equipment!$AA$2))*AH148^3 + (VLOOKUP(D148,Equipment[],Equipment!$AB$2))*AH148^2+(VLOOKUP(D148,Equipment[],Equipment!$AC$2))*AH148+ (VLOOKUP(D148,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D148,Equipment[],Equipment!$Z$2))*AH148^4 + (VLOOKUP(D148,Equipment[],Equipment!$AA$2))*AH148^3 + (VLOOKUP(D148,Equipment[],Equipment!$AB$2))*AH148^2+(VLOOKUP(D148,Equipment[],Equipment!$AC$2))*AH148+ (VLOOKUP(D148,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D148,2)=\"Tk\",\nIF('9   Trucks'!$Y148<0,\nIF(((VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$U$2))*AI148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$V$2))*AI148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$W$2))*AI148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$X$2))*AI148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$U$2))*AI148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$V$2))*AI148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$W$2))*AI148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$X$2))*AI148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$Y$2))),\nIF(AND(Y148>0,AI148<6%),1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y148>0,\nIF(((VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AE$2))*AI148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AF$2))*AI148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AG$2))*AI148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AH$2))*AI148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AE$2))*AI148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AF$2))*AI148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AG$2))*AI148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AH$2))*AI148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D148,2)=\"Tk\",\nIF('9   Trucks'!$Z148<0,\nIF(((VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$U$2))*AJ148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$V$2))*AJ148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$W$2))*AJ148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$X$2))*AJ148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$U$2))*AJ148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$V$2))*AJ148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$W$2))*AJ148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$X$2))*AJ148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$Y$2))),\nIF(AND(Z148>0,AJ148<6%),1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z148>0,\nIF(((VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AE$2))*AJ148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AF$2))*AJ148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AG$2))*AJ148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AH$2))*AJ148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AE$2))*AJ148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AF$2))*AJ148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AG$2))*AJ148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AH$2))*AJ148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D148,2)=\"Tk\",\nIF('9   Trucks'!$AA148<0,\nIF(((VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$U$2))*AK148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$V$2))*AK148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$W$2))*AK148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$X$2))*AK148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$U$2))*AK148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$V$2))*AK148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$W$2))*AK148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$X$2))*AK148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$Y$2))),\nIF(AND(AA148>0,AK148<6%),1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA148>0,\nIF(((VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AE$2))*AK148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AF$2))*AK148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AG$2))*AK148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AH$2))*AK148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AE$2))*AK148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AF$2))*AK148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AG$2))*AK148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AH$2))*AK148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D148,2)=\"Tk\",'9   Trucks'!$AR148>0),1/('9   Trucks'!$AR148*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D148,2)=\"Tk\",'9   Trucks'!$AS148>0),1/('9   Trucks'!$AS148*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D148,2)=\"Tk\",'9   Trucks'!$AT148>0),1/('9   Trucks'!$AT148*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D148,2)=\"Tk\",'9   Trucks'!$AU148>0),1/('9   Trucks'!$AU148*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D148,2)=\"Tk\",'9   Trucks'!$AV148>0),1/('9   Trucks'!$AV148*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D148,2)=\"Tk\",'9   Trucks'!$AW148>0),1/('9   Trucks'!$AW148*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D149,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D149,2)=\"Tk\",IF(K149=0,0,'18 Truck Optimization'!BB149),0)","v":0},{"$f":"IF(AND(B149=\"D\",OR(LEFT(J149,2)=\"Sh\",LEFT(J149,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B149=\"D\",LEFT(J149,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L149>0,AQ149*T149*'9   Trucks'!$N149*M149/L149,0)","v":0},{"$f":"IF(AND(B149=\"D\",OR(LEFT(J149,2)=\"Sh\",LEFT(J149,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B149=\"D\",LEFT(J149,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D149,2)=\"Tk\",VLOOKUP(D149,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",VLOOKUP(D149,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(TRUNC(R149/'9   Trucks'!$N149)<TRUNC(S149/'9   Trucks'!$N149),TRUNC(S149/'9   Trucks'!$N149),TRUNC(R149/'9   Trucks'!$N149)),\n0)","v":0},0,{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A149,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A149,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A149,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A149,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A149,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A149,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A149,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A149,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A149,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A149,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A149,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A149,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nVLOOKUP(D149,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T149*\nIF(AND(B149=\"D\",OR(LEFT(J149,2)=\"Sh\",LEFT(J149,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B149=\"D\",LEFT(J149,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nVLOOKUP(D149,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nVLOOKUP(D149,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nVLOOKUP(D149,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF('9   Trucks'!$Y149>0,\nIF(((VLOOKUP(D149,Equipment[],Equipment!$P$2))*AF149^4 + (VLOOKUP(D149,Equipment[],Equipment!$Q$2))*AF149^3 + (VLOOKUP(D149,Equipment[],Equipment!$R$2))*AF149^2+(VLOOKUP(D149,Equipment[],Equipment!$S$2))*AF149+ (VLOOKUP(D149,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D149,Equipment[],Equipment!$P$2))*AF149^4 + (VLOOKUP(D149,Equipment[],Equipment!$Q$2))*AF149^3 + (VLOOKUP(D149,Equipment[],Equipment!$R$2))*AF149^2+(VLOOKUP(D149,Equipment[],Equipment!$S$2))*AF149+ (VLOOKUP(D149,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y149<0,\nIF(((VLOOKUP(D149,Equipment[],Equipment!$Z$2))*AF149^4 + (VLOOKUP(D149,Equipment[],Equipment!$AA$2))*AF149^3 + (VLOOKUP(D149,Equipment[],Equipment!$AB$2))*AF149^2+(VLOOKUP(D149,Equipment[],Equipment!$AC$2))*AF149+ (VLOOKUP(D149,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D149,Equipment[],Equipment!$Z$2))*AF149^4 + (VLOOKUP(D149,Equipment[],Equipment!$AA$2))*AF149^3 + (VLOOKUP(D149,Equipment[],Equipment!$AB$2))*AF149^2+(VLOOKUP(D149,Equipment[],Equipment!$AC$2))*AF149+ (VLOOKUP(D149,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF('9   Trucks'!$Z149>0,\nIF(((VLOOKUP(D149,Equipment[],Equipment!$P$2))*AG149^4 + (VLOOKUP(D149,Equipment[],Equipment!$Q$2))*AG149^3 + (VLOOKUP(D149,Equipment[],Equipment!$R$2))*AG149^2+(VLOOKUP(D149,Equipment[],Equipment!$S$2))*AG149+ (VLOOKUP(D149,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D149,Equipment[],Equipment!$P$2))*AG149^4 + (VLOOKUP(D149,Equipment[],Equipment!$Q$2))*AG149^3 + (VLOOKUP(D149,Equipment[],Equipment!$R$2))*AG149^2+(VLOOKUP(D149,Equipment[],Equipment!$S$2))*AG149+ (VLOOKUP(D149,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z149<0,\nIF(((VLOOKUP(D149,Equipment[],Equipment!$Z$2))*AG149^4 + (VLOOKUP(D149,Equipment[],Equipment!$AA$2))*AG149^3 + (VLOOKUP(D149,Equipment[],Equipment!$AB$2))*AG149^2+(VLOOKUP(D149,Equipment[],Equipment!$AC$2))*AG149+ (VLOOKUP(D149,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D149,Equipment[],Equipment!$Z$2))*AG149^4 + (VLOOKUP(D149,Equipment[],Equipment!$AA$2))*AG149^3 + (VLOOKUP(D149,Equipment[],Equipment!$AB$2))*AG149^2+(VLOOKUP(D149,Equipment[],Equipment!$AC$2))*AG149+ (VLOOKUP(D149,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF('9   Trucks'!$AA149>0,\nIF(((VLOOKUP(D149,Equipment[],Equipment!$P$2))*AH149^4 + (VLOOKUP(D149,Equipment[],Equipment!$Q$2))*AH149^3 + (VLOOKUP(D149,Equipment[],Equipment!$R$2))*AH149^2+(VLOOKUP(D149,Equipment[],Equipment!$S$2))*AH149+ (VLOOKUP(D149,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D149,Equipment[],Equipment!$P$2))*AH149^4 + (VLOOKUP(D149,Equipment[],Equipment!$Q$2))*AH149^3 + (VLOOKUP(D149,Equipment[],Equipment!$R$2))*AH149^2+(VLOOKUP(D149,Equipment[],Equipment!$S$2))*AH149+ (VLOOKUP(D149,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA149<0,\nIF(((VLOOKUP(D149,Equipment[],Equipment!$Z$2))*AH149^4 + (VLOOKUP(D149,Equipment[],Equipment!$AA$2))*AH149^3 + (VLOOKUP(D149,Equipment[],Equipment!$AB$2))*AH149^2+(VLOOKUP(D149,Equipment[],Equipment!$AC$2))*AH149+ (VLOOKUP(D149,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D149,Equipment[],Equipment!$Z$2))*AH149^4 + (VLOOKUP(D149,Equipment[],Equipment!$AA$2))*AH149^3 + (VLOOKUP(D149,Equipment[],Equipment!$AB$2))*AH149^2+(VLOOKUP(D149,Equipment[],Equipment!$AC$2))*AH149+ (VLOOKUP(D149,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D149,2)=\"Tk\",\nIF('9   Trucks'!$Y149<0,\nIF(((VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$U$2))*AI149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$V$2))*AI149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$W$2))*AI149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$X$2))*AI149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$U$2))*AI149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$V$2))*AI149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$W$2))*AI149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$X$2))*AI149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$Y$2))),\nIF(AND(Y149>0,AI149<6%),1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y149>0,\nIF(((VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AE$2))*AI149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AF$2))*AI149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AG$2))*AI149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AH$2))*AI149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AE$2))*AI149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AF$2))*AI149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AG$2))*AI149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AH$2))*AI149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D149,2)=\"Tk\",\nIF('9   Trucks'!$Z149<0,\nIF(((VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$U$2))*AJ149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$V$2))*AJ149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$W$2))*AJ149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$X$2))*AJ149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$U$2))*AJ149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$V$2))*AJ149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$W$2))*AJ149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$X$2))*AJ149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$Y$2))),\nIF(AND(Z149>0,AJ149<6%),1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z149>0,\nIF(((VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AE$2))*AJ149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AF$2))*AJ149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AG$2))*AJ149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AH$2))*AJ149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AE$2))*AJ149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AF$2))*AJ149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AG$2))*AJ149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AH$2))*AJ149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D149,2)=\"Tk\",\nIF('9   Trucks'!$AA149<0,\nIF(((VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$U$2))*AK149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$V$2))*AK149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$W$2))*AK149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$X$2))*AK149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$U$2))*AK149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$V$2))*AK149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$W$2))*AK149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$X$2))*AK149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$Y$2))),\nIF(AND(AA149>0,AK149<6%),1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA149>0,\nIF(((VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AE$2))*AK149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AF$2))*AK149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AG$2))*AK149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AH$2))*AK149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AE$2))*AK149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AF$2))*AK149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AG$2))*AK149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AH$2))*AK149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D149,2)=\"Tk\",'9   Trucks'!$AR149>0),1/('9   Trucks'!$AR149*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D149,2)=\"Tk\",'9   Trucks'!$AS149>0),1/('9   Trucks'!$AS149*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D149,2)=\"Tk\",'9   Trucks'!$AT149>0),1/('9   Trucks'!$AT149*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D149,2)=\"Tk\",'9   Trucks'!$AU149>0),1/('9   Trucks'!$AU149*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D149,2)=\"Tk\",'9   Trucks'!$AV149>0),1/('9   Trucks'!$AV149*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D149,2)=\"Tk\",'9   Trucks'!$AW149>0),1/('9   Trucks'!$AW149*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D150,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D150,2)=\"Tk\",IF(K150=0,0,'18 Truck Optimization'!BB150),0)","v":0},{"$f":"IF(AND(B150=\"D\",OR(LEFT(J150,2)=\"Sh\",LEFT(J150,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B150=\"D\",LEFT(J150,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L150>0,AQ150*T150*'9   Trucks'!$N150*M150/L150,0)","v":0},{"$f":"IF(AND(B150=\"D\",OR(LEFT(J150,2)=\"Sh\",LEFT(J150,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B150=\"D\",LEFT(J150,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D150,2)=\"Tk\",VLOOKUP(D150,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",VLOOKUP(D150,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(TRUNC(R150/'9   Trucks'!$N150)<TRUNC(S150/'9   Trucks'!$N150),TRUNC(S150/'9   Trucks'!$N150),TRUNC(R150/'9   Trucks'!$N150)),\n0)","v":0},0,{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A150,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A150,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A150,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A150,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A150,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A150,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A150,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A150,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A150,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A150,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A150,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A150,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nVLOOKUP(D150,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T150*\nIF(AND(B150=\"D\",OR(LEFT(J150,2)=\"Sh\",LEFT(J150,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B150=\"D\",LEFT(J150,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nVLOOKUP(D150,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nVLOOKUP(D150,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nVLOOKUP(D150,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF('9   Trucks'!$Y150>0,\nIF(((VLOOKUP(D150,Equipment[],Equipment!$P$2))*AF150^4 + (VLOOKUP(D150,Equipment[],Equipment!$Q$2))*AF150^3 + (VLOOKUP(D150,Equipment[],Equipment!$R$2))*AF150^2+(VLOOKUP(D150,Equipment[],Equipment!$S$2))*AF150+ (VLOOKUP(D150,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D150,Equipment[],Equipment!$P$2))*AF150^4 + (VLOOKUP(D150,Equipment[],Equipment!$Q$2))*AF150^3 + (VLOOKUP(D150,Equipment[],Equipment!$R$2))*AF150^2+(VLOOKUP(D150,Equipment[],Equipment!$S$2))*AF150+ (VLOOKUP(D150,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y150<0,\nIF(((VLOOKUP(D150,Equipment[],Equipment!$Z$2))*AF150^4 + (VLOOKUP(D150,Equipment[],Equipment!$AA$2))*AF150^3 + (VLOOKUP(D150,Equipment[],Equipment!$AB$2))*AF150^2+(VLOOKUP(D150,Equipment[],Equipment!$AC$2))*AF150+ (VLOOKUP(D150,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D150,Equipment[],Equipment!$Z$2))*AF150^4 + (VLOOKUP(D150,Equipment[],Equipment!$AA$2))*AF150^3 + (VLOOKUP(D150,Equipment[],Equipment!$AB$2))*AF150^2+(VLOOKUP(D150,Equipment[],Equipment!$AC$2))*AF150+ (VLOOKUP(D150,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF('9   Trucks'!$Z150>0,\nIF(((VLOOKUP(D150,Equipment[],Equipment!$P$2))*AG150^4 + (VLOOKUP(D150,Equipment[],Equipment!$Q$2))*AG150^3 + (VLOOKUP(D150,Equipment[],Equipment!$R$2))*AG150^2+(VLOOKUP(D150,Equipment[],Equipment!$S$2))*AG150+ (VLOOKUP(D150,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D150,Equipment[],Equipment!$P$2))*AG150^4 + (VLOOKUP(D150,Equipment[],Equipment!$Q$2))*AG150^3 + (VLOOKUP(D150,Equipment[],Equipment!$R$2))*AG150^2+(VLOOKUP(D150,Equipment[],Equipment!$S$2))*AG150+ (VLOOKUP(D150,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z150<0,\nIF(((VLOOKUP(D150,Equipment[],Equipment!$Z$2))*AG150^4 + (VLOOKUP(D150,Equipment[],Equipment!$AA$2))*AG150^3 + (VLOOKUP(D150,Equipment[],Equipment!$AB$2))*AG150^2+(VLOOKUP(D150,Equipment[],Equipment!$AC$2))*AG150+ (VLOOKUP(D150,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D150,Equipment[],Equipment!$Z$2))*AG150^4 + (VLOOKUP(D150,Equipment[],Equipment!$AA$2))*AG150^3 + (VLOOKUP(D150,Equipment[],Equipment!$AB$2))*AG150^2+(VLOOKUP(D150,Equipment[],Equipment!$AC$2))*AG150+ (VLOOKUP(D150,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF('9   Trucks'!$AA150>0,\nIF(((VLOOKUP(D150,Equipment[],Equipment!$P$2))*AH150^4 + (VLOOKUP(D150,Equipment[],Equipment!$Q$2))*AH150^3 + (VLOOKUP(D150,Equipment[],Equipment!$R$2))*AH150^2+(VLOOKUP(D150,Equipment[],Equipment!$S$2))*AH150+ (VLOOKUP(D150,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D150,Equipment[],Equipment!$P$2))*AH150^4 + (VLOOKUP(D150,Equipment[],Equipment!$Q$2))*AH150^3 + (VLOOKUP(D150,Equipment[],Equipment!$R$2))*AH150^2+(VLOOKUP(D150,Equipment[],Equipment!$S$2))*AH150+ (VLOOKUP(D150,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA150<0,\nIF(((VLOOKUP(D150,Equipment[],Equipment!$Z$2))*AH150^4 + (VLOOKUP(D150,Equipment[],Equipment!$AA$2))*AH150^3 + (VLOOKUP(D150,Equipment[],Equipment!$AB$2))*AH150^2+(VLOOKUP(D150,Equipment[],Equipment!$AC$2))*AH150+ (VLOOKUP(D150,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D150,Equipment[],Equipment!$Z$2))*AH150^4 + (VLOOKUP(D150,Equipment[],Equipment!$AA$2))*AH150^3 + (VLOOKUP(D150,Equipment[],Equipment!$AB$2))*AH150^2+(VLOOKUP(D150,Equipment[],Equipment!$AC$2))*AH150+ (VLOOKUP(D150,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D150,2)=\"Tk\",\nIF('9   Trucks'!$Y150<0,\nIF(((VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$U$2))*AI150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$V$2))*AI150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$W$2))*AI150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$X$2))*AI150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$U$2))*AI150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$V$2))*AI150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$W$2))*AI150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$X$2))*AI150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$Y$2))),\nIF(AND(Y150>0,AI150<6%),1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y150>0,\nIF(((VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AE$2))*AI150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AF$2))*AI150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AG$2))*AI150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AH$2))*AI150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AE$2))*AI150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AF$2))*AI150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AG$2))*AI150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AH$2))*AI150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D150,2)=\"Tk\",\nIF('9   Trucks'!$Z150<0,\nIF(((VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$U$2))*AJ150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$V$2))*AJ150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$W$2))*AJ150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$X$2))*AJ150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$U$2))*AJ150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$V$2))*AJ150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$W$2))*AJ150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$X$2))*AJ150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$Y$2))),\nIF(AND(Z150>0,AJ150<6%),1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z150>0,\nIF(((VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AE$2))*AJ150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AF$2))*AJ150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AG$2))*AJ150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AH$2))*AJ150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AE$2))*AJ150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AF$2))*AJ150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AG$2))*AJ150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AH$2))*AJ150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D150,2)=\"Tk\",\nIF('9   Trucks'!$AA150<0,\nIF(((VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$U$2))*AK150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$V$2))*AK150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$W$2))*AK150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$X$2))*AK150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$U$2))*AK150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$V$2))*AK150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$W$2))*AK150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$X$2))*AK150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$Y$2))),\nIF(AND(AA150>0,AK150<6%),1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA150>0,\nIF(((VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AE$2))*AK150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AF$2))*AK150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AG$2))*AK150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AH$2))*AK150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AE$2))*AK150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AF$2))*AK150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AG$2))*AK150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AH$2))*AK150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D150,2)=\"Tk\",'9   Trucks'!$AR150>0),1/('9   Trucks'!$AR150*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D150,2)=\"Tk\",'9   Trucks'!$AS150>0),1/('9   Trucks'!$AS150*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D150,2)=\"Tk\",'9   Trucks'!$AT150>0),1/('9   Trucks'!$AT150*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D150,2)=\"Tk\",'9   Trucks'!$AU150>0),1/('9   Trucks'!$AU150*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D150,2)=\"Tk\",'9   Trucks'!$AV150>0),1/('9   Trucks'!$AV150*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D150,2)=\"Tk\",'9   Trucks'!$AW150>0),1/('9   Trucks'!$AW150*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D151,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D151,2)=\"Tk\",IF(K151=0,0,'18 Truck Optimization'!BB151),0)","v":0},{"$f":"IF(AND(B151=\"D\",OR(LEFT(J151,2)=\"Sh\",LEFT(J151,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B151=\"D\",LEFT(J151,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L151>0,AQ151*T151*'9   Trucks'!$N151*M151/L151,0)","v":0},{"$f":"IF(AND(B151=\"D\",OR(LEFT(J151,2)=\"Sh\",LEFT(J151,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B151=\"D\",LEFT(J151,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D151,2)=\"Tk\",VLOOKUP(D151,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",VLOOKUP(D151,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(TRUNC(R151/'9   Trucks'!$N151)<TRUNC(S151/'9   Trucks'!$N151),TRUNC(S151/'9   Trucks'!$N151),TRUNC(R151/'9   Trucks'!$N151)),\n0)","v":0},0,{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A151,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A151,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A151,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A151,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A151,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A151,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A151,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A151,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A151,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A151,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A151,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A151,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nVLOOKUP(D151,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T151*\nIF(AND(B151=\"D\",OR(LEFT(J151,2)=\"Sh\",LEFT(J151,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B151=\"D\",LEFT(J151,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nVLOOKUP(D151,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nVLOOKUP(D151,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nVLOOKUP(D151,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF('9   Trucks'!$Y151>0,\nIF(((VLOOKUP(D151,Equipment[],Equipment!$P$2))*AF151^4 + (VLOOKUP(D151,Equipment[],Equipment!$Q$2))*AF151^3 + (VLOOKUP(D151,Equipment[],Equipment!$R$2))*AF151^2+(VLOOKUP(D151,Equipment[],Equipment!$S$2))*AF151+ (VLOOKUP(D151,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D151,Equipment[],Equipment!$P$2))*AF151^4 + (VLOOKUP(D151,Equipment[],Equipment!$Q$2))*AF151^3 + (VLOOKUP(D151,Equipment[],Equipment!$R$2))*AF151^2+(VLOOKUP(D151,Equipment[],Equipment!$S$2))*AF151+ (VLOOKUP(D151,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y151<0,\nIF(((VLOOKUP(D151,Equipment[],Equipment!$Z$2))*AF151^4 + (VLOOKUP(D151,Equipment[],Equipment!$AA$2))*AF151^3 + (VLOOKUP(D151,Equipment[],Equipment!$AB$2))*AF151^2+(VLOOKUP(D151,Equipment[],Equipment!$AC$2))*AF151+ (VLOOKUP(D151,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D151,Equipment[],Equipment!$Z$2))*AF151^4 + (VLOOKUP(D151,Equipment[],Equipment!$AA$2))*AF151^3 + (VLOOKUP(D151,Equipment[],Equipment!$AB$2))*AF151^2+(VLOOKUP(D151,Equipment[],Equipment!$AC$2))*AF151+ (VLOOKUP(D151,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF('9   Trucks'!$Z151>0,\nIF(((VLOOKUP(D151,Equipment[],Equipment!$P$2))*AG151^4 + (VLOOKUP(D151,Equipment[],Equipment!$Q$2))*AG151^3 + (VLOOKUP(D151,Equipment[],Equipment!$R$2))*AG151^2+(VLOOKUP(D151,Equipment[],Equipment!$S$2))*AG151+ (VLOOKUP(D151,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D151,Equipment[],Equipment!$P$2))*AG151^4 + (VLOOKUP(D151,Equipment[],Equipment!$Q$2))*AG151^3 + (VLOOKUP(D151,Equipment[],Equipment!$R$2))*AG151^2+(VLOOKUP(D151,Equipment[],Equipment!$S$2))*AG151+ (VLOOKUP(D151,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z151<0,\nIF(((VLOOKUP(D151,Equipment[],Equipment!$Z$2))*AG151^4 + (VLOOKUP(D151,Equipment[],Equipment!$AA$2))*AG151^3 + (VLOOKUP(D151,Equipment[],Equipment!$AB$2))*AG151^2+(VLOOKUP(D151,Equipment[],Equipment!$AC$2))*AG151+ (VLOOKUP(D151,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D151,Equipment[],Equipment!$Z$2))*AG151^4 + (VLOOKUP(D151,Equipment[],Equipment!$AA$2))*AG151^3 + (VLOOKUP(D151,Equipment[],Equipment!$AB$2))*AG151^2+(VLOOKUP(D151,Equipment[],Equipment!$AC$2))*AG151+ (VLOOKUP(D151,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF('9   Trucks'!$AA151>0,\nIF(((VLOOKUP(D151,Equipment[],Equipment!$P$2))*AH151^4 + (VLOOKUP(D151,Equipment[],Equipment!$Q$2))*AH151^3 + (VLOOKUP(D151,Equipment[],Equipment!$R$2))*AH151^2+(VLOOKUP(D151,Equipment[],Equipment!$S$2))*AH151+ (VLOOKUP(D151,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D151,Equipment[],Equipment!$P$2))*AH151^4 + (VLOOKUP(D151,Equipment[],Equipment!$Q$2))*AH151^3 + (VLOOKUP(D151,Equipment[],Equipment!$R$2))*AH151^2+(VLOOKUP(D151,Equipment[],Equipment!$S$2))*AH151+ (VLOOKUP(D151,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA151<0,\nIF(((VLOOKUP(D151,Equipment[],Equipment!$Z$2))*AH151^4 + (VLOOKUP(D151,Equipment[],Equipment!$AA$2))*AH151^3 + (VLOOKUP(D151,Equipment[],Equipment!$AB$2))*AH151^2+(VLOOKUP(D151,Equipment[],Equipment!$AC$2))*AH151+ (VLOOKUP(D151,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D151,Equipment[],Equipment!$Z$2))*AH151^4 + (VLOOKUP(D151,Equipment[],Equipment!$AA$2))*AH151^3 + (VLOOKUP(D151,Equipment[],Equipment!$AB$2))*AH151^2+(VLOOKUP(D151,Equipment[],Equipment!$AC$2))*AH151+ (VLOOKUP(D151,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D151,2)=\"Tk\",\nIF('9   Trucks'!$Y151<0,\nIF(((VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$U$2))*AI151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$V$2))*AI151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$W$2))*AI151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$X$2))*AI151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$U$2))*AI151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$V$2))*AI151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$W$2))*AI151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$X$2))*AI151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$Y$2))),\nIF(AND(Y151>0,AI151<6%),1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y151>0,\nIF(((VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AE$2))*AI151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AF$2))*AI151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AG$2))*AI151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AH$2))*AI151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AE$2))*AI151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AF$2))*AI151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AG$2))*AI151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AH$2))*AI151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D151,2)=\"Tk\",\nIF('9   Trucks'!$Z151<0,\nIF(((VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$U$2))*AJ151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$V$2))*AJ151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$W$2))*AJ151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$X$2))*AJ151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$U$2))*AJ151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$V$2))*AJ151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$W$2))*AJ151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$X$2))*AJ151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$Y$2))),\nIF(AND(Z151>0,AJ151<6%),1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z151>0,\nIF(((VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AE$2))*AJ151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AF$2))*AJ151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AG$2))*AJ151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AH$2))*AJ151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AE$2))*AJ151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AF$2))*AJ151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AG$2))*AJ151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AH$2))*AJ151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D151,2)=\"Tk\",\nIF('9   Trucks'!$AA151<0,\nIF(((VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$U$2))*AK151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$V$2))*AK151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$W$2))*AK151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$X$2))*AK151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$U$2))*AK151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$V$2))*AK151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$W$2))*AK151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$X$2))*AK151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$Y$2))),\nIF(AND(AA151>0,AK151<6%),1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA151>0,\nIF(((VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AE$2))*AK151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AF$2))*AK151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AG$2))*AK151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AH$2))*AK151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AE$2))*AK151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AF$2))*AK151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AG$2))*AK151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AH$2))*AK151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D151,2)=\"Tk\",'9   Trucks'!$AR151>0),1/('9   Trucks'!$AR151*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D151,2)=\"Tk\",'9   Trucks'!$AS151>0),1/('9   Trucks'!$AS151*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D151,2)=\"Tk\",'9   Trucks'!$AT151>0),1/('9   Trucks'!$AT151*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D151,2)=\"Tk\",'9   Trucks'!$AU151>0),1/('9   Trucks'!$AU151*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D151,2)=\"Tk\",'9   Trucks'!$AV151>0),1/('9   Trucks'!$AV151*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D151,2)=\"Tk\",'9   Trucks'!$AW151>0),1/('9   Trucks'!$AW151*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D152,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D152,2)=\"Tk\",IF(K152=0,0,'18 Truck Optimization'!BB152),0)","v":0},{"$f":"IF(AND(B152=\"D\",OR(LEFT(J152,2)=\"Sh\",LEFT(J152,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B152=\"D\",LEFT(J152,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L152>0,AQ152*T152*'9   Trucks'!$N152*M152/L152,0)","v":0},{"$f":"IF(AND(B152=\"D\",OR(LEFT(J152,2)=\"Sh\",LEFT(J152,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B152=\"D\",LEFT(J152,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D152,2)=\"Tk\",VLOOKUP(D152,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",VLOOKUP(D152,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(TRUNC(R152/'9   Trucks'!$N152)<TRUNC(S152/'9   Trucks'!$N152),TRUNC(S152/'9   Trucks'!$N152),TRUNC(R152/'9   Trucks'!$N152)),\n0)","v":0},0,{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A152,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A152,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A152,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A152,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A152,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A152,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A152,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A152,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A152,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A152,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A152,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A152,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nVLOOKUP(D152,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T152*\nIF(AND(B152=\"D\",OR(LEFT(J152,2)=\"Sh\",LEFT(J152,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B152=\"D\",LEFT(J152,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nVLOOKUP(D152,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nVLOOKUP(D152,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nVLOOKUP(D152,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF('9   Trucks'!$Y152>0,\nIF(((VLOOKUP(D152,Equipment[],Equipment!$P$2))*AF152^4 + (VLOOKUP(D152,Equipment[],Equipment!$Q$2))*AF152^3 + (VLOOKUP(D152,Equipment[],Equipment!$R$2))*AF152^2+(VLOOKUP(D152,Equipment[],Equipment!$S$2))*AF152+ (VLOOKUP(D152,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D152,Equipment[],Equipment!$P$2))*AF152^4 + (VLOOKUP(D152,Equipment[],Equipment!$Q$2))*AF152^3 + (VLOOKUP(D152,Equipment[],Equipment!$R$2))*AF152^2+(VLOOKUP(D152,Equipment[],Equipment!$S$2))*AF152+ (VLOOKUP(D152,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y152<0,\nIF(((VLOOKUP(D152,Equipment[],Equipment!$Z$2))*AF152^4 + (VLOOKUP(D152,Equipment[],Equipment!$AA$2))*AF152^3 + (VLOOKUP(D152,Equipment[],Equipment!$AB$2))*AF152^2+(VLOOKUP(D152,Equipment[],Equipment!$AC$2))*AF152+ (VLOOKUP(D152,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D152,Equipment[],Equipment!$Z$2))*AF152^4 + (VLOOKUP(D152,Equipment[],Equipment!$AA$2))*AF152^3 + (VLOOKUP(D152,Equipment[],Equipment!$AB$2))*AF152^2+(VLOOKUP(D152,Equipment[],Equipment!$AC$2))*AF152+ (VLOOKUP(D152,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF('9   Trucks'!$Z152>0,\nIF(((VLOOKUP(D152,Equipment[],Equipment!$P$2))*AG152^4 + (VLOOKUP(D152,Equipment[],Equipment!$Q$2))*AG152^3 + (VLOOKUP(D152,Equipment[],Equipment!$R$2))*AG152^2+(VLOOKUP(D152,Equipment[],Equipment!$S$2))*AG152+ (VLOOKUP(D152,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D152,Equipment[],Equipment!$P$2))*AG152^4 + (VLOOKUP(D152,Equipment[],Equipment!$Q$2))*AG152^3 + (VLOOKUP(D152,Equipment[],Equipment!$R$2))*AG152^2+(VLOOKUP(D152,Equipment[],Equipment!$S$2))*AG152+ (VLOOKUP(D152,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z152<0,\nIF(((VLOOKUP(D152,Equipment[],Equipment!$Z$2))*AG152^4 + (VLOOKUP(D152,Equipment[],Equipment!$AA$2))*AG152^3 + (VLOOKUP(D152,Equipment[],Equipment!$AB$2))*AG152^2+(VLOOKUP(D152,Equipment[],Equipment!$AC$2))*AG152+ (VLOOKUP(D152,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D152,Equipment[],Equipment!$Z$2))*AG152^4 + (VLOOKUP(D152,Equipment[],Equipment!$AA$2))*AG152^3 + (VLOOKUP(D152,Equipment[],Equipment!$AB$2))*AG152^2+(VLOOKUP(D152,Equipment[],Equipment!$AC$2))*AG152+ (VLOOKUP(D152,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF('9   Trucks'!$AA152>0,\nIF(((VLOOKUP(D152,Equipment[],Equipment!$P$2))*AH152^4 + (VLOOKUP(D152,Equipment[],Equipment!$Q$2))*AH152^3 + (VLOOKUP(D152,Equipment[],Equipment!$R$2))*AH152^2+(VLOOKUP(D152,Equipment[],Equipment!$S$2))*AH152+ (VLOOKUP(D152,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D152,Equipment[],Equipment!$P$2))*AH152^4 + (VLOOKUP(D152,Equipment[],Equipment!$Q$2))*AH152^3 + (VLOOKUP(D152,Equipment[],Equipment!$R$2))*AH152^2+(VLOOKUP(D152,Equipment[],Equipment!$S$2))*AH152+ (VLOOKUP(D152,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA152<0,\nIF(((VLOOKUP(D152,Equipment[],Equipment!$Z$2))*AH152^4 + (VLOOKUP(D152,Equipment[],Equipment!$AA$2))*AH152^3 + (VLOOKUP(D152,Equipment[],Equipment!$AB$2))*AH152^2+(VLOOKUP(D152,Equipment[],Equipment!$AC$2))*AH152+ (VLOOKUP(D152,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D152,Equipment[],Equipment!$Z$2))*AH152^4 + (VLOOKUP(D152,Equipment[],Equipment!$AA$2))*AH152^3 + (VLOOKUP(D152,Equipment[],Equipment!$AB$2))*AH152^2+(VLOOKUP(D152,Equipment[],Equipment!$AC$2))*AH152+ (VLOOKUP(D152,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D152,2)=\"Tk\",\nIF('9   Trucks'!$Y152<0,\nIF(((VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$U$2))*AI152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$V$2))*AI152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$W$2))*AI152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$X$2))*AI152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$U$2))*AI152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$V$2))*AI152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$W$2))*AI152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$X$2))*AI152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$Y$2))),\nIF(AND(Y152>0,AI152<6%),1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y152>0,\nIF(((VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AE$2))*AI152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AF$2))*AI152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AG$2))*AI152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AH$2))*AI152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AE$2))*AI152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AF$2))*AI152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AG$2))*AI152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AH$2))*AI152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D152,2)=\"Tk\",\nIF('9   Trucks'!$Z152<0,\nIF(((VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$U$2))*AJ152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$V$2))*AJ152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$W$2))*AJ152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$X$2))*AJ152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$U$2))*AJ152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$V$2))*AJ152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$W$2))*AJ152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$X$2))*AJ152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$Y$2))),\nIF(AND(Z152>0,AJ152<6%),1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z152>0,\nIF(((VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AE$2))*AJ152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AF$2))*AJ152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AG$2))*AJ152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AH$2))*AJ152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AE$2))*AJ152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AF$2))*AJ152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AG$2))*AJ152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AH$2))*AJ152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D152,2)=\"Tk\",\nIF('9   Trucks'!$AA152<0,\nIF(((VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$U$2))*AK152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$V$2))*AK152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$W$2))*AK152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$X$2))*AK152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$U$2))*AK152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$V$2))*AK152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$W$2))*AK152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$X$2))*AK152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$Y$2))),\nIF(AND(AA152>0,AK152<6%),1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA152>0,\nIF(((VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AE$2))*AK152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AF$2))*AK152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AG$2))*AK152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AH$2))*AK152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AE$2))*AK152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AF$2))*AK152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AG$2))*AK152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AH$2))*AK152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D152,2)=\"Tk\",'9   Trucks'!$AR152>0),1/('9   Trucks'!$AR152*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D152,2)=\"Tk\",'9   Trucks'!$AS152>0),1/('9   Trucks'!$AS152*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D152,2)=\"Tk\",'9   Trucks'!$AT152>0),1/('9   Trucks'!$AT152*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D152,2)=\"Tk\",'9   Trucks'!$AU152>0),1/('9   Trucks'!$AU152*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D152,2)=\"Tk\",'9   Trucks'!$AV152>0),1/('9   Trucks'!$AV152*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D152,2)=\"Tk\",'9   Trucks'!$AW152>0),1/('9   Trucks'!$AW152*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D153,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D153,2)=\"Tk\",IF(K153=0,0,'18 Truck Optimization'!BB153),0)","v":0},{"$f":"IF(AND(B153=\"D\",OR(LEFT(J153,2)=\"Sh\",LEFT(J153,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B153=\"D\",LEFT(J153,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L153>0,AQ153*T153*'9   Trucks'!$N153*M153/L153,0)","v":0},{"$f":"IF(AND(B153=\"D\",OR(LEFT(J153,2)=\"Sh\",LEFT(J153,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B153=\"D\",LEFT(J153,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D153,2)=\"Tk\",VLOOKUP(D153,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",VLOOKUP(D153,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(TRUNC(R153/'9   Trucks'!$N153)<TRUNC(S153/'9   Trucks'!$N153),TRUNC(S153/'9   Trucks'!$N153),TRUNC(R153/'9   Trucks'!$N153)),\n0)","v":0},0,{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A153,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A153,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A153,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A153,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A153,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A153,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A153,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A153,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A153,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A153,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A153,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A153,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nVLOOKUP(D153,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*\nIF(AND(B153=\"D\",OR(LEFT(J153,2)=\"Sh\",LEFT(J153,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B153=\"D\",LEFT(J153,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nVLOOKUP(D153,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nVLOOKUP(D153,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nVLOOKUP(D153,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF('9   Trucks'!$Y153>0,\nIF(((VLOOKUP(D153,Equipment[],Equipment!$P$2))*AF153^4 + (VLOOKUP(D153,Equipment[],Equipment!$Q$2))*AF153^3 + (VLOOKUP(D153,Equipment[],Equipment!$R$2))*AF153^2+(VLOOKUP(D153,Equipment[],Equipment!$S$2))*AF153+ (VLOOKUP(D153,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D153,Equipment[],Equipment!$P$2))*AF153^4 + (VLOOKUP(D153,Equipment[],Equipment!$Q$2))*AF153^3 + (VLOOKUP(D153,Equipment[],Equipment!$R$2))*AF153^2+(VLOOKUP(D153,Equipment[],Equipment!$S$2))*AF153+ (VLOOKUP(D153,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y153<0,\nIF(((VLOOKUP(D153,Equipment[],Equipment!$Z$2))*AF153^4 + (VLOOKUP(D153,Equipment[],Equipment!$AA$2))*AF153^3 + (VLOOKUP(D153,Equipment[],Equipment!$AB$2))*AF153^2+(VLOOKUP(D153,Equipment[],Equipment!$AC$2))*AF153+ (VLOOKUP(D153,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D153,Equipment[],Equipment!$Z$2))*AF153^4 + (VLOOKUP(D153,Equipment[],Equipment!$AA$2))*AF153^3 + (VLOOKUP(D153,Equipment[],Equipment!$AB$2))*AF153^2+(VLOOKUP(D153,Equipment[],Equipment!$AC$2))*AF153+ (VLOOKUP(D153,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF('9   Trucks'!$Z153>0,\nIF(((VLOOKUP(D153,Equipment[],Equipment!$P$2))*AG153^4 + (VLOOKUP(D153,Equipment[],Equipment!$Q$2))*AG153^3 + (VLOOKUP(D153,Equipment[],Equipment!$R$2))*AG153^2+(VLOOKUP(D153,Equipment[],Equipment!$S$2))*AG153+ (VLOOKUP(D153,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D153,Equipment[],Equipment!$P$2))*AG153^4 + (VLOOKUP(D153,Equipment[],Equipment!$Q$2))*AG153^3 + (VLOOKUP(D153,Equipment[],Equipment!$R$2))*AG153^2+(VLOOKUP(D153,Equipment[],Equipment!$S$2))*AG153+ (VLOOKUP(D153,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z153<0,\nIF(((VLOOKUP(D153,Equipment[],Equipment!$Z$2))*AG153^4 + (VLOOKUP(D153,Equipment[],Equipment!$AA$2))*AG153^3 + (VLOOKUP(D153,Equipment[],Equipment!$AB$2))*AG153^2+(VLOOKUP(D153,Equipment[],Equipment!$AC$2))*AG153+ (VLOOKUP(D153,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D153,Equipment[],Equipment!$Z$2))*AG153^4 + (VLOOKUP(D153,Equipment[],Equipment!$AA$2))*AG153^3 + (VLOOKUP(D153,Equipment[],Equipment!$AB$2))*AG153^2+(VLOOKUP(D153,Equipment[],Equipment!$AC$2))*AG153+ (VLOOKUP(D153,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF('9   Trucks'!$AA153>0,\nIF(((VLOOKUP(D153,Equipment[],Equipment!$P$2))*AH153^4 + (VLOOKUP(D153,Equipment[],Equipment!$Q$2))*AH153^3 + (VLOOKUP(D153,Equipment[],Equipment!$R$2))*AH153^2+(VLOOKUP(D153,Equipment[],Equipment!$S$2))*AH153+ (VLOOKUP(D153,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D153,Equipment[],Equipment!$P$2))*AH153^4 + (VLOOKUP(D153,Equipment[],Equipment!$Q$2))*AH153^3 + (VLOOKUP(D153,Equipment[],Equipment!$R$2))*AH153^2+(VLOOKUP(D153,Equipment[],Equipment!$S$2))*AH153+ (VLOOKUP(D153,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA153<0,\nIF(((VLOOKUP(D153,Equipment[],Equipment!$Z$2))*AH153^4 + (VLOOKUP(D153,Equipment[],Equipment!$AA$2))*AH153^3 + (VLOOKUP(D153,Equipment[],Equipment!$AB$2))*AH153^2+(VLOOKUP(D153,Equipment[],Equipment!$AC$2))*AH153+ (VLOOKUP(D153,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D153,Equipment[],Equipment!$Z$2))*AH153^4 + (VLOOKUP(D153,Equipment[],Equipment!$AA$2))*AH153^3 + (VLOOKUP(D153,Equipment[],Equipment!$AB$2))*AH153^2+(VLOOKUP(D153,Equipment[],Equipment!$AC$2))*AH153+ (VLOOKUP(D153,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D153,2)=\"Tk\",\nIF('9   Trucks'!$Y153<0,\nIF(((VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$U$2))*AI153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$V$2))*AI153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$W$2))*AI153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$X$2))*AI153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$U$2))*AI153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$V$2))*AI153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$W$2))*AI153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$X$2))*AI153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$Y$2))),\nIF(AND(Y153>0,AI153<6%),1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y153>0,\nIF(((VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AE$2))*AI153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AF$2))*AI153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AG$2))*AI153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AH$2))*AI153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AE$2))*AI153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AF$2))*AI153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AG$2))*AI153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AH$2))*AI153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D153,2)=\"Tk\",\nIF('9   Trucks'!$Z153<0,\nIF(((VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$U$2))*AJ153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$V$2))*AJ153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$W$2))*AJ153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$X$2))*AJ153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$U$2))*AJ153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$V$2))*AJ153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$W$2))*AJ153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$X$2))*AJ153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$Y$2))),\nIF(AND(Z153>0,AJ153<6%),1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z153>0,\nIF(((VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AE$2))*AJ153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AF$2))*AJ153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AG$2))*AJ153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AH$2))*AJ153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AE$2))*AJ153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AF$2))*AJ153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AG$2))*AJ153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AH$2))*AJ153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D153,2)=\"Tk\",\nIF('9   Trucks'!$AA153<0,\nIF(((VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$U$2))*AK153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$V$2))*AK153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$W$2))*AK153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$X$2))*AK153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$U$2))*AK153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$V$2))*AK153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$W$2))*AK153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$X$2))*AK153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$Y$2))),\nIF(AND(AA153>0,AK153<6%),1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA153>0,\nIF(((VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AE$2))*AK153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AF$2))*AK153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AG$2))*AK153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AH$2))*AK153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AE$2))*AK153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AF$2))*AK153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AG$2))*AK153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AH$2))*AK153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D153,2)=\"Tk\",'9   Trucks'!$AR153>0),1/('9   Trucks'!$AR153*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D153,2)=\"Tk\",'9   Trucks'!$AS153>0),1/('9   Trucks'!$AS153*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D153,2)=\"Tk\",'9   Trucks'!$AT153>0),1/('9   Trucks'!$AT153*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D153,2)=\"Tk\",'9   Trucks'!$AU153>0),1/('9   Trucks'!$AU153*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D153,2)=\"Tk\",'9   Trucks'!$AV153>0),1/('9   Trucks'!$AV153*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D153,2)=\"Tk\",'9   Trucks'!$AW153>0),1/('9   Trucks'!$AW153*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D154,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D154,2)=\"Tk\",IF(K154=0,0,'18 Truck Optimization'!BB154),0)","v":0},{"$f":"IF(AND(B154=\"D\",OR(LEFT(J154,2)=\"Sh\",LEFT(J154,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B154=\"D\",LEFT(J154,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L154>0,AQ154*T154*'9   Trucks'!$N154*M154/L154,0)","v":0},{"$f":"IF(AND(B154=\"D\",OR(LEFT(J154,2)=\"Sh\",LEFT(J154,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B154=\"D\",LEFT(J154,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D154,2)=\"Tk\",VLOOKUP(D154,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",VLOOKUP(D154,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(TRUNC(R154/'9   Trucks'!$N154)<TRUNC(S154/'9   Trucks'!$N154),TRUNC(S154/'9   Trucks'!$N154),TRUNC(R154/'9   Trucks'!$N154)),\n0)","v":0},0,{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A154,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A154,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A154,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A154,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A154,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A154,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A154,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A154,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A154,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A154,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A154,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A154,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nVLOOKUP(D154,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T154*\nIF(AND(B154=\"D\",OR(LEFT(J154,2)=\"Sh\",LEFT(J154,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B154=\"D\",LEFT(J154,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nVLOOKUP(D154,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nVLOOKUP(D154,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nVLOOKUP(D154,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF('9   Trucks'!$Y154>0,\nIF(((VLOOKUP(D154,Equipment[],Equipment!$P$2))*AF154^4 + (VLOOKUP(D154,Equipment[],Equipment!$Q$2))*AF154^3 + (VLOOKUP(D154,Equipment[],Equipment!$R$2))*AF154^2+(VLOOKUP(D154,Equipment[],Equipment!$S$2))*AF154+ (VLOOKUP(D154,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D154,Equipment[],Equipment!$P$2))*AF154^4 + (VLOOKUP(D154,Equipment[],Equipment!$Q$2))*AF154^3 + (VLOOKUP(D154,Equipment[],Equipment!$R$2))*AF154^2+(VLOOKUP(D154,Equipment[],Equipment!$S$2))*AF154+ (VLOOKUP(D154,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y154<0,\nIF(((VLOOKUP(D154,Equipment[],Equipment!$Z$2))*AF154^4 + (VLOOKUP(D154,Equipment[],Equipment!$AA$2))*AF154^3 + (VLOOKUP(D154,Equipment[],Equipment!$AB$2))*AF154^2+(VLOOKUP(D154,Equipment[],Equipment!$AC$2))*AF154+ (VLOOKUP(D154,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D154,Equipment[],Equipment!$Z$2))*AF154^4 + (VLOOKUP(D154,Equipment[],Equipment!$AA$2))*AF154^3 + (VLOOKUP(D154,Equipment[],Equipment!$AB$2))*AF154^2+(VLOOKUP(D154,Equipment[],Equipment!$AC$2))*AF154+ (VLOOKUP(D154,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF('9   Trucks'!$Z154>0,\nIF(((VLOOKUP(D154,Equipment[],Equipment!$P$2))*AG154^4 + (VLOOKUP(D154,Equipment[],Equipment!$Q$2))*AG154^3 + (VLOOKUP(D154,Equipment[],Equipment!$R$2))*AG154^2+(VLOOKUP(D154,Equipment[],Equipment!$S$2))*AG154+ (VLOOKUP(D154,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D154,Equipment[],Equipment!$P$2))*AG154^4 + (VLOOKUP(D154,Equipment[],Equipment!$Q$2))*AG154^3 + (VLOOKUP(D154,Equipment[],Equipment!$R$2))*AG154^2+(VLOOKUP(D154,Equipment[],Equipment!$S$2))*AG154+ (VLOOKUP(D154,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z154<0,\nIF(((VLOOKUP(D154,Equipment[],Equipment!$Z$2))*AG154^4 + (VLOOKUP(D154,Equipment[],Equipment!$AA$2))*AG154^3 + (VLOOKUP(D154,Equipment[],Equipment!$AB$2))*AG154^2+(VLOOKUP(D154,Equipment[],Equipment!$AC$2))*AG154+ (VLOOKUP(D154,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D154,Equipment[],Equipment!$Z$2))*AG154^4 + (VLOOKUP(D154,Equipment[],Equipment!$AA$2))*AG154^3 + (VLOOKUP(D154,Equipment[],Equipment!$AB$2))*AG154^2+(VLOOKUP(D154,Equipment[],Equipment!$AC$2))*AG154+ (VLOOKUP(D154,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF('9   Trucks'!$AA154>0,\nIF(((VLOOKUP(D154,Equipment[],Equipment!$P$2))*AH154^4 + (VLOOKUP(D154,Equipment[],Equipment!$Q$2))*AH154^3 + (VLOOKUP(D154,Equipment[],Equipment!$R$2))*AH154^2+(VLOOKUP(D154,Equipment[],Equipment!$S$2))*AH154+ (VLOOKUP(D154,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D154,Equipment[],Equipment!$P$2))*AH154^4 + (VLOOKUP(D154,Equipment[],Equipment!$Q$2))*AH154^3 + (VLOOKUP(D154,Equipment[],Equipment!$R$2))*AH154^2+(VLOOKUP(D154,Equipment[],Equipment!$S$2))*AH154+ (VLOOKUP(D154,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA154<0,\nIF(((VLOOKUP(D154,Equipment[],Equipment!$Z$2))*AH154^4 + (VLOOKUP(D154,Equipment[],Equipment!$AA$2))*AH154^3 + (VLOOKUP(D154,Equipment[],Equipment!$AB$2))*AH154^2+(VLOOKUP(D154,Equipment[],Equipment!$AC$2))*AH154+ (VLOOKUP(D154,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D154,Equipment[],Equipment!$Z$2))*AH154^4 + (VLOOKUP(D154,Equipment[],Equipment!$AA$2))*AH154^3 + (VLOOKUP(D154,Equipment[],Equipment!$AB$2))*AH154^2+(VLOOKUP(D154,Equipment[],Equipment!$AC$2))*AH154+ (VLOOKUP(D154,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D154,2)=\"Tk\",\nIF('9   Trucks'!$Y154<0,\nIF(((VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$U$2))*AI154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$V$2))*AI154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$W$2))*AI154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$X$2))*AI154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$U$2))*AI154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$V$2))*AI154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$W$2))*AI154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$X$2))*AI154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$Y$2))),\nIF(AND(Y154>0,AI154<6%),1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y154>0,\nIF(((VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AE$2))*AI154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AF$2))*AI154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AG$2))*AI154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AH$2))*AI154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AE$2))*AI154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AF$2))*AI154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AG$2))*AI154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AH$2))*AI154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D154,2)=\"Tk\",\nIF('9   Trucks'!$Z154<0,\nIF(((VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$U$2))*AJ154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$V$2))*AJ154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$W$2))*AJ154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$X$2))*AJ154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$U$2))*AJ154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$V$2))*AJ154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$W$2))*AJ154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$X$2))*AJ154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$Y$2))),\nIF(AND(Z154>0,AJ154<6%),1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z154>0,\nIF(((VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AE$2))*AJ154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AF$2))*AJ154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AG$2))*AJ154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AH$2))*AJ154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AE$2))*AJ154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AF$2))*AJ154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AG$2))*AJ154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AH$2))*AJ154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D154,2)=\"Tk\",\nIF('9   Trucks'!$AA154<0,\nIF(((VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$U$2))*AK154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$V$2))*AK154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$W$2))*AK154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$X$2))*AK154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$U$2))*AK154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$V$2))*AK154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$W$2))*AK154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$X$2))*AK154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$Y$2))),\nIF(AND(AA154>0,AK154<6%),1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA154>0,\nIF(((VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AE$2))*AK154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AF$2))*AK154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AG$2))*AK154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AH$2))*AK154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AE$2))*AK154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AF$2))*AK154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AG$2))*AK154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AH$2))*AK154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D154,2)=\"Tk\",'9   Trucks'!$AR154>0),1/('9   Trucks'!$AR154*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D154,2)=\"Tk\",'9   Trucks'!$AS154>0),1/('9   Trucks'!$AS154*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D154,2)=\"Tk\",'9   Trucks'!$AT154>0),1/('9   Trucks'!$AT154*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D154,2)=\"Tk\",'9   Trucks'!$AU154>0),1/('9   Trucks'!$AU154*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D154,2)=\"Tk\",'9   Trucks'!$AV154>0),1/('9   Trucks'!$AV154*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D154,2)=\"Tk\",'9   Trucks'!$AW154>0),1/('9   Trucks'!$AW154*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D155,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D155,2)=\"Tk\",IF(K155=0,0,'18 Truck Optimization'!BB155),0)","v":0},{"$f":"IF(AND(B155=\"D\",OR(LEFT(J155,2)=\"Sh\",LEFT(J155,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B155=\"D\",LEFT(J155,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L155>0,AQ155*T155*'9   Trucks'!$N155*M155/L155,0)","v":0},{"$f":"IF(AND(B155=\"D\",OR(LEFT(J155,2)=\"Sh\",LEFT(J155,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B155=\"D\",LEFT(J155,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D155,2)=\"Tk\",VLOOKUP(D155,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",VLOOKUP(D155,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(TRUNC(R155/'9   Trucks'!$N155)<TRUNC(S155/'9   Trucks'!$N155),TRUNC(S155/'9   Trucks'!$N155),TRUNC(R155/'9   Trucks'!$N155)),\n0)","v":0},0,{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A155,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A155,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A155,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A155,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A155,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A155,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A155,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A155,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A155,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A155,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A155,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A155,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nVLOOKUP(D155,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T155*\nIF(AND(B155=\"D\",OR(LEFT(J155,2)=\"Sh\",LEFT(J155,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B155=\"D\",LEFT(J155,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nVLOOKUP(D155,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nVLOOKUP(D155,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nVLOOKUP(D155,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF('9   Trucks'!$Y155>0,\nIF(((VLOOKUP(D155,Equipment[],Equipment!$P$2))*AF155^4 + (VLOOKUP(D155,Equipment[],Equipment!$Q$2))*AF155^3 + (VLOOKUP(D155,Equipment[],Equipment!$R$2))*AF155^2+(VLOOKUP(D155,Equipment[],Equipment!$S$2))*AF155+ (VLOOKUP(D155,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D155,Equipment[],Equipment!$P$2))*AF155^4 + (VLOOKUP(D155,Equipment[],Equipment!$Q$2))*AF155^3 + (VLOOKUP(D155,Equipment[],Equipment!$R$2))*AF155^2+(VLOOKUP(D155,Equipment[],Equipment!$S$2))*AF155+ (VLOOKUP(D155,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y155<0,\nIF(((VLOOKUP(D155,Equipment[],Equipment!$Z$2))*AF155^4 + (VLOOKUP(D155,Equipment[],Equipment!$AA$2))*AF155^3 + (VLOOKUP(D155,Equipment[],Equipment!$AB$2))*AF155^2+(VLOOKUP(D155,Equipment[],Equipment!$AC$2))*AF155+ (VLOOKUP(D155,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D155,Equipment[],Equipment!$Z$2))*AF155^4 + (VLOOKUP(D155,Equipment[],Equipment!$AA$2))*AF155^3 + (VLOOKUP(D155,Equipment[],Equipment!$AB$2))*AF155^2+(VLOOKUP(D155,Equipment[],Equipment!$AC$2))*AF155+ (VLOOKUP(D155,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF('9   Trucks'!$Z155>0,\nIF(((VLOOKUP(D155,Equipment[],Equipment!$P$2))*AG155^4 + (VLOOKUP(D155,Equipment[],Equipment!$Q$2))*AG155^3 + (VLOOKUP(D155,Equipment[],Equipment!$R$2))*AG155^2+(VLOOKUP(D155,Equipment[],Equipment!$S$2))*AG155+ (VLOOKUP(D155,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D155,Equipment[],Equipment!$P$2))*AG155^4 + (VLOOKUP(D155,Equipment[],Equipment!$Q$2))*AG155^3 + (VLOOKUP(D155,Equipment[],Equipment!$R$2))*AG155^2+(VLOOKUP(D155,Equipment[],Equipment!$S$2))*AG155+ (VLOOKUP(D155,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z155<0,\nIF(((VLOOKUP(D155,Equipment[],Equipment!$Z$2))*AG155^4 + (VLOOKUP(D155,Equipment[],Equipment!$AA$2))*AG155^3 + (VLOOKUP(D155,Equipment[],Equipment!$AB$2))*AG155^2+(VLOOKUP(D155,Equipment[],Equipment!$AC$2))*AG155+ (VLOOKUP(D155,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D155,Equipment[],Equipment!$Z$2))*AG155^4 + (VLOOKUP(D155,Equipment[],Equipment!$AA$2))*AG155^3 + (VLOOKUP(D155,Equipment[],Equipment!$AB$2))*AG155^2+(VLOOKUP(D155,Equipment[],Equipment!$AC$2))*AG155+ (VLOOKUP(D155,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF('9   Trucks'!$AA155>0,\nIF(((VLOOKUP(D155,Equipment[],Equipment!$P$2))*AH155^4 + (VLOOKUP(D155,Equipment[],Equipment!$Q$2))*AH155^3 + (VLOOKUP(D155,Equipment[],Equipment!$R$2))*AH155^2+(VLOOKUP(D155,Equipment[],Equipment!$S$2))*AH155+ (VLOOKUP(D155,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D155,Equipment[],Equipment!$P$2))*AH155^4 + (VLOOKUP(D155,Equipment[],Equipment!$Q$2))*AH155^3 + (VLOOKUP(D155,Equipment[],Equipment!$R$2))*AH155^2+(VLOOKUP(D155,Equipment[],Equipment!$S$2))*AH155+ (VLOOKUP(D155,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA155<0,\nIF(((VLOOKUP(D155,Equipment[],Equipment!$Z$2))*AH155^4 + (VLOOKUP(D155,Equipment[],Equipment!$AA$2))*AH155^3 + (VLOOKUP(D155,Equipment[],Equipment!$AB$2))*AH155^2+(VLOOKUP(D155,Equipment[],Equipment!$AC$2))*AH155+ (VLOOKUP(D155,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D155,Equipment[],Equipment!$Z$2))*AH155^4 + (VLOOKUP(D155,Equipment[],Equipment!$AA$2))*AH155^3 + (VLOOKUP(D155,Equipment[],Equipment!$AB$2))*AH155^2+(VLOOKUP(D155,Equipment[],Equipment!$AC$2))*AH155+ (VLOOKUP(D155,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D155,2)=\"Tk\",\nIF('9   Trucks'!$Y155<0,\nIF(((VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$U$2))*AI155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$V$2))*AI155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$W$2))*AI155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$X$2))*AI155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$U$2))*AI155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$V$2))*AI155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$W$2))*AI155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$X$2))*AI155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$Y$2))),\nIF(AND(Y155>0,AI155<6%),1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y155>0,\nIF(((VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AE$2))*AI155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AF$2))*AI155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AG$2))*AI155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AH$2))*AI155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AE$2))*AI155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AF$2))*AI155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AG$2))*AI155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AH$2))*AI155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D155,2)=\"Tk\",\nIF('9   Trucks'!$Z155<0,\nIF(((VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$U$2))*AJ155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$V$2))*AJ155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$W$2))*AJ155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$X$2))*AJ155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$U$2))*AJ155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$V$2))*AJ155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$W$2))*AJ155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$X$2))*AJ155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$Y$2))),\nIF(AND(Z155>0,AJ155<6%),1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z155>0,\nIF(((VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AE$2))*AJ155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AF$2))*AJ155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AG$2))*AJ155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AH$2))*AJ155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AE$2))*AJ155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AF$2))*AJ155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AG$2))*AJ155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AH$2))*AJ155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D155,2)=\"Tk\",\nIF('9   Trucks'!$AA155<0,\nIF(((VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$U$2))*AK155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$V$2))*AK155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$W$2))*AK155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$X$2))*AK155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$U$2))*AK155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$V$2))*AK155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$W$2))*AK155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$X$2))*AK155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$Y$2))),\nIF(AND(AA155>0,AK155<6%),1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA155>0,\nIF(((VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AE$2))*AK155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AF$2))*AK155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AG$2))*AK155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AH$2))*AK155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AE$2))*AK155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AF$2))*AK155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AG$2))*AK155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AH$2))*AK155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D155,2)=\"Tk\",'9   Trucks'!$AR155>0),1/('9   Trucks'!$AR155*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D155,2)=\"Tk\",'9   Trucks'!$AS155>0),1/('9   Trucks'!$AS155*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D155,2)=\"Tk\",'9   Trucks'!$AT155>0),1/('9   Trucks'!$AT155*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D155,2)=\"Tk\",'9   Trucks'!$AU155>0),1/('9   Trucks'!$AU155*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D155,2)=\"Tk\",'9   Trucks'!$AV155>0),1/('9   Trucks'!$AV155*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D155,2)=\"Tk\",'9   Trucks'!$AW155>0),1/('9   Trucks'!$AW155*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D156,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D156,2)=\"Tk\",IF(K156=0,0,'18 Truck Optimization'!BB156),0)","v":0},{"$f":"IF(AND(B156=\"D\",OR(LEFT(J156,2)=\"Sh\",LEFT(J156,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B156=\"D\",LEFT(J156,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L156>0,AQ156*T156*'9   Trucks'!$N156*M156/L156,0)","v":0},{"$f":"IF(AND(B156=\"D\",OR(LEFT(J156,2)=\"Sh\",LEFT(J156,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B156=\"D\",LEFT(J156,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D156,2)=\"Tk\",VLOOKUP(D156,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",VLOOKUP(D156,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(TRUNC(R156/'9   Trucks'!$N156)<TRUNC(S156/'9   Trucks'!$N156),TRUNC(S156/'9   Trucks'!$N156),TRUNC(R156/'9   Trucks'!$N156)),\n0)","v":0},0,{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A156,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A156,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A156,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A156,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A156,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A156,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A156,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A156,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A156,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A156,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A156,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A156,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nVLOOKUP(D156,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T156*\nIF(AND(B156=\"D\",OR(LEFT(J156,2)=\"Sh\",LEFT(J156,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B156=\"D\",LEFT(J156,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nVLOOKUP(D156,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nVLOOKUP(D156,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nVLOOKUP(D156,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF('9   Trucks'!$Y156>0,\nIF(((VLOOKUP(D156,Equipment[],Equipment!$P$2))*AF156^4 + (VLOOKUP(D156,Equipment[],Equipment!$Q$2))*AF156^3 + (VLOOKUP(D156,Equipment[],Equipment!$R$2))*AF156^2+(VLOOKUP(D156,Equipment[],Equipment!$S$2))*AF156+ (VLOOKUP(D156,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D156,Equipment[],Equipment!$P$2))*AF156^4 + (VLOOKUP(D156,Equipment[],Equipment!$Q$2))*AF156^3 + (VLOOKUP(D156,Equipment[],Equipment!$R$2))*AF156^2+(VLOOKUP(D156,Equipment[],Equipment!$S$2))*AF156+ (VLOOKUP(D156,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y156<0,\nIF(((VLOOKUP(D156,Equipment[],Equipment!$Z$2))*AF156^4 + (VLOOKUP(D156,Equipment[],Equipment!$AA$2))*AF156^3 + (VLOOKUP(D156,Equipment[],Equipment!$AB$2))*AF156^2+(VLOOKUP(D156,Equipment[],Equipment!$AC$2))*AF156+ (VLOOKUP(D156,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D156,Equipment[],Equipment!$Z$2))*AF156^4 + (VLOOKUP(D156,Equipment[],Equipment!$AA$2))*AF156^3 + (VLOOKUP(D156,Equipment[],Equipment!$AB$2))*AF156^2+(VLOOKUP(D156,Equipment[],Equipment!$AC$2))*AF156+ (VLOOKUP(D156,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF('9   Trucks'!$Z156>0,\nIF(((VLOOKUP(D156,Equipment[],Equipment!$P$2))*AG156^4 + (VLOOKUP(D156,Equipment[],Equipment!$Q$2))*AG156^3 + (VLOOKUP(D156,Equipment[],Equipment!$R$2))*AG156^2+(VLOOKUP(D156,Equipment[],Equipment!$S$2))*AG156+ (VLOOKUP(D156,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D156,Equipment[],Equipment!$P$2))*AG156^4 + (VLOOKUP(D156,Equipment[],Equipment!$Q$2))*AG156^3 + (VLOOKUP(D156,Equipment[],Equipment!$R$2))*AG156^2+(VLOOKUP(D156,Equipment[],Equipment!$S$2))*AG156+ (VLOOKUP(D156,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z156<0,\nIF(((VLOOKUP(D156,Equipment[],Equipment!$Z$2))*AG156^4 + (VLOOKUP(D156,Equipment[],Equipment!$AA$2))*AG156^3 + (VLOOKUP(D156,Equipment[],Equipment!$AB$2))*AG156^2+(VLOOKUP(D156,Equipment[],Equipment!$AC$2))*AG156+ (VLOOKUP(D156,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D156,Equipment[],Equipment!$Z$2))*AG156^4 + (VLOOKUP(D156,Equipment[],Equipment!$AA$2))*AG156^3 + (VLOOKUP(D156,Equipment[],Equipment!$AB$2))*AG156^2+(VLOOKUP(D156,Equipment[],Equipment!$AC$2))*AG156+ (VLOOKUP(D156,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF('9   Trucks'!$AA156>0,\nIF(((VLOOKUP(D156,Equipment[],Equipment!$P$2))*AH156^4 + (VLOOKUP(D156,Equipment[],Equipment!$Q$2))*AH156^3 + (VLOOKUP(D156,Equipment[],Equipment!$R$2))*AH156^2+(VLOOKUP(D156,Equipment[],Equipment!$S$2))*AH156+ (VLOOKUP(D156,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D156,Equipment[],Equipment!$P$2))*AH156^4 + (VLOOKUP(D156,Equipment[],Equipment!$Q$2))*AH156^3 + (VLOOKUP(D156,Equipment[],Equipment!$R$2))*AH156^2+(VLOOKUP(D156,Equipment[],Equipment!$S$2))*AH156+ (VLOOKUP(D156,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA156<0,\nIF(((VLOOKUP(D156,Equipment[],Equipment!$Z$2))*AH156^4 + (VLOOKUP(D156,Equipment[],Equipment!$AA$2))*AH156^3 + (VLOOKUP(D156,Equipment[],Equipment!$AB$2))*AH156^2+(VLOOKUP(D156,Equipment[],Equipment!$AC$2))*AH156+ (VLOOKUP(D156,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D156,Equipment[],Equipment!$Z$2))*AH156^4 + (VLOOKUP(D156,Equipment[],Equipment!$AA$2))*AH156^3 + (VLOOKUP(D156,Equipment[],Equipment!$AB$2))*AH156^2+(VLOOKUP(D156,Equipment[],Equipment!$AC$2))*AH156+ (VLOOKUP(D156,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D156,2)=\"Tk\",\nIF('9   Trucks'!$Y156<0,\nIF(((VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$U$2))*AI156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$V$2))*AI156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$W$2))*AI156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$X$2))*AI156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$U$2))*AI156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$V$2))*AI156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$W$2))*AI156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$X$2))*AI156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$Y$2))),\nIF(AND(Y156>0,AI156<6%),1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y156>0,\nIF(((VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AE$2))*AI156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AF$2))*AI156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AG$2))*AI156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AH$2))*AI156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AE$2))*AI156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AF$2))*AI156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AG$2))*AI156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AH$2))*AI156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D156,2)=\"Tk\",\nIF('9   Trucks'!$Z156<0,\nIF(((VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$U$2))*AJ156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$V$2))*AJ156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$W$2))*AJ156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$X$2))*AJ156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$U$2))*AJ156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$V$2))*AJ156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$W$2))*AJ156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$X$2))*AJ156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$Y$2))),\nIF(AND(Z156>0,AJ156<6%),1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z156>0,\nIF(((VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AE$2))*AJ156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AF$2))*AJ156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AG$2))*AJ156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AH$2))*AJ156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AE$2))*AJ156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AF$2))*AJ156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AG$2))*AJ156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AH$2))*AJ156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D156,2)=\"Tk\",\nIF('9   Trucks'!$AA156<0,\nIF(((VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$U$2))*AK156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$V$2))*AK156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$W$2))*AK156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$X$2))*AK156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$U$2))*AK156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$V$2))*AK156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$W$2))*AK156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$X$2))*AK156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$Y$2))),\nIF(AND(AA156>0,AK156<6%),1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA156>0,\nIF(((VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AE$2))*AK156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AF$2))*AK156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AG$2))*AK156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AH$2))*AK156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AE$2))*AK156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AF$2))*AK156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AG$2))*AK156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AH$2))*AK156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D156,2)=\"Tk\",'9   Trucks'!$AR156>0),1/('9   Trucks'!$AR156*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D156,2)=\"Tk\",'9   Trucks'!$AS156>0),1/('9   Trucks'!$AS156*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D156,2)=\"Tk\",'9   Trucks'!$AT156>0),1/('9   Trucks'!$AT156*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D156,2)=\"Tk\",'9   Trucks'!$AU156>0),1/('9   Trucks'!$AU156*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D156,2)=\"Tk\",'9   Trucks'!$AV156>0),1/('9   Trucks'!$AV156*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D156,2)=\"Tk\",'9   Trucks'!$AW156>0),1/('9   Trucks'!$AW156*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D157,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D157,2)=\"Tk\",IF(K157=0,0,'18 Truck Optimization'!BB157),0)","v":0},{"$f":"IF(AND(B157=\"D\",OR(LEFT(J157,2)=\"Sh\",LEFT(J157,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B157=\"D\",LEFT(J157,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L157>0,AQ157*T157*'9   Trucks'!$N157*M157/L157,0)","v":0},{"$f":"IF(AND(B157=\"D\",OR(LEFT(J157,2)=\"Sh\",LEFT(J157,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B157=\"D\",LEFT(J157,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D157,2)=\"Tk\",VLOOKUP(D157,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",VLOOKUP(D157,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(TRUNC(R157/'9   Trucks'!$N157)<TRUNC(S157/'9   Trucks'!$N157),TRUNC(S157/'9   Trucks'!$N157),TRUNC(R157/'9   Trucks'!$N157)),\n0)","v":0},0,{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A157,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A157,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A157,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A157,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A157,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A157,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A157,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A157,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A157,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A157,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A157,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A157,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nVLOOKUP(D157,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T157*\nIF(AND(B157=\"D\",OR(LEFT(J157,2)=\"Sh\",LEFT(J157,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B157=\"D\",LEFT(J157,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nVLOOKUP(D157,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nVLOOKUP(D157,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nVLOOKUP(D157,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF('9   Trucks'!$Y157>0,\nIF(((VLOOKUP(D157,Equipment[],Equipment!$P$2))*AF157^4 + (VLOOKUP(D157,Equipment[],Equipment!$Q$2))*AF157^3 + (VLOOKUP(D157,Equipment[],Equipment!$R$2))*AF157^2+(VLOOKUP(D157,Equipment[],Equipment!$S$2))*AF157+ (VLOOKUP(D157,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D157,Equipment[],Equipment!$P$2))*AF157^4 + (VLOOKUP(D157,Equipment[],Equipment!$Q$2))*AF157^3 + (VLOOKUP(D157,Equipment[],Equipment!$R$2))*AF157^2+(VLOOKUP(D157,Equipment[],Equipment!$S$2))*AF157+ (VLOOKUP(D157,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y157<0,\nIF(((VLOOKUP(D157,Equipment[],Equipment!$Z$2))*AF157^4 + (VLOOKUP(D157,Equipment[],Equipment!$AA$2))*AF157^3 + (VLOOKUP(D157,Equipment[],Equipment!$AB$2))*AF157^2+(VLOOKUP(D157,Equipment[],Equipment!$AC$2))*AF157+ (VLOOKUP(D157,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D157,Equipment[],Equipment!$Z$2))*AF157^4 + (VLOOKUP(D157,Equipment[],Equipment!$AA$2))*AF157^3 + (VLOOKUP(D157,Equipment[],Equipment!$AB$2))*AF157^2+(VLOOKUP(D157,Equipment[],Equipment!$AC$2))*AF157+ (VLOOKUP(D157,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF('9   Trucks'!$Z157>0,\nIF(((VLOOKUP(D157,Equipment[],Equipment!$P$2))*AG157^4 + (VLOOKUP(D157,Equipment[],Equipment!$Q$2))*AG157^3 + (VLOOKUP(D157,Equipment[],Equipment!$R$2))*AG157^2+(VLOOKUP(D157,Equipment[],Equipment!$S$2))*AG157+ (VLOOKUP(D157,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D157,Equipment[],Equipment!$P$2))*AG157^4 + (VLOOKUP(D157,Equipment[],Equipment!$Q$2))*AG157^3 + (VLOOKUP(D157,Equipment[],Equipment!$R$2))*AG157^2+(VLOOKUP(D157,Equipment[],Equipment!$S$2))*AG157+ (VLOOKUP(D157,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z157<0,\nIF(((VLOOKUP(D157,Equipment[],Equipment!$Z$2))*AG157^4 + (VLOOKUP(D157,Equipment[],Equipment!$AA$2))*AG157^3 + (VLOOKUP(D157,Equipment[],Equipment!$AB$2))*AG157^2+(VLOOKUP(D157,Equipment[],Equipment!$AC$2))*AG157+ (VLOOKUP(D157,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D157,Equipment[],Equipment!$Z$2))*AG157^4 + (VLOOKUP(D157,Equipment[],Equipment!$AA$2))*AG157^3 + (VLOOKUP(D157,Equipment[],Equipment!$AB$2))*AG157^2+(VLOOKUP(D157,Equipment[],Equipment!$AC$2))*AG157+ (VLOOKUP(D157,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF('9   Trucks'!$AA157>0,\nIF(((VLOOKUP(D157,Equipment[],Equipment!$P$2))*AH157^4 + (VLOOKUP(D157,Equipment[],Equipment!$Q$2))*AH157^3 + (VLOOKUP(D157,Equipment[],Equipment!$R$2))*AH157^2+(VLOOKUP(D157,Equipment[],Equipment!$S$2))*AH157+ (VLOOKUP(D157,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D157,Equipment[],Equipment!$P$2))*AH157^4 + (VLOOKUP(D157,Equipment[],Equipment!$Q$2))*AH157^3 + (VLOOKUP(D157,Equipment[],Equipment!$R$2))*AH157^2+(VLOOKUP(D157,Equipment[],Equipment!$S$2))*AH157+ (VLOOKUP(D157,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA157<0,\nIF(((VLOOKUP(D157,Equipment[],Equipment!$Z$2))*AH157^4 + (VLOOKUP(D157,Equipment[],Equipment!$AA$2))*AH157^3 + (VLOOKUP(D157,Equipment[],Equipment!$AB$2))*AH157^2+(VLOOKUP(D157,Equipment[],Equipment!$AC$2))*AH157+ (VLOOKUP(D157,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D157,Equipment[],Equipment!$Z$2))*AH157^4 + (VLOOKUP(D157,Equipment[],Equipment!$AA$2))*AH157^3 + (VLOOKUP(D157,Equipment[],Equipment!$AB$2))*AH157^2+(VLOOKUP(D157,Equipment[],Equipment!$AC$2))*AH157+ (VLOOKUP(D157,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D157,2)=\"Tk\",\nIF('9   Trucks'!$Y157<0,\nIF(((VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$U$2))*AI157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$V$2))*AI157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$W$2))*AI157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$X$2))*AI157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$U$2))*AI157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$V$2))*AI157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$W$2))*AI157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$X$2))*AI157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$Y$2))),\nIF(AND(Y157>0,AI157<6%),1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y157>0,\nIF(((VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AE$2))*AI157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AF$2))*AI157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AG$2))*AI157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AH$2))*AI157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AE$2))*AI157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AF$2))*AI157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AG$2))*AI157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AH$2))*AI157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D157,2)=\"Tk\",\nIF('9   Trucks'!$Z157<0,\nIF(((VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$U$2))*AJ157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$V$2))*AJ157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$W$2))*AJ157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$X$2))*AJ157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$U$2))*AJ157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$V$2))*AJ157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$W$2))*AJ157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$X$2))*AJ157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$Y$2))),\nIF(AND(Z157>0,AJ157<6%),1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z157>0,\nIF(((VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AE$2))*AJ157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AF$2))*AJ157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AG$2))*AJ157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AH$2))*AJ157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AE$2))*AJ157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AF$2))*AJ157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AG$2))*AJ157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AH$2))*AJ157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D157,2)=\"Tk\",\nIF('9   Trucks'!$AA157<0,\nIF(((VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$U$2))*AK157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$V$2))*AK157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$W$2))*AK157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$X$2))*AK157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$U$2))*AK157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$V$2))*AK157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$W$2))*AK157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$X$2))*AK157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$Y$2))),\nIF(AND(AA157>0,AK157<6%),1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA157>0,\nIF(((VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AE$2))*AK157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AF$2))*AK157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AG$2))*AK157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AH$2))*AK157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AE$2))*AK157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AF$2))*AK157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AG$2))*AK157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AH$2))*AK157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D157,2)=\"Tk\",'9   Trucks'!$AR157>0),1/('9   Trucks'!$AR157*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D157,2)=\"Tk\",'9   Trucks'!$AS157>0),1/('9   Trucks'!$AS157*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D157,2)=\"Tk\",'9   Trucks'!$AT157>0),1/('9   Trucks'!$AT157*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D157,2)=\"Tk\",'9   Trucks'!$AU157>0),1/('9   Trucks'!$AU157*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D157,2)=\"Tk\",'9   Trucks'!$AV157>0),1/('9   Trucks'!$AV157*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D157,2)=\"Tk\",'9   Trucks'!$AW157>0),1/('9   Trucks'!$AW157*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D158,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D158,2)=\"Tk\",IF(K158=0,0,'18 Truck Optimization'!BB158),0)","v":0},{"$f":"IF(AND(B158=\"D\",OR(LEFT(J158,2)=\"Sh\",LEFT(J158,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B158=\"D\",LEFT(J158,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L158>0,AQ158*T158*'9   Trucks'!$N158*M158/L158,0)","v":0},{"$f":"IF(AND(B158=\"D\",OR(LEFT(J158,2)=\"Sh\",LEFT(J158,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B158=\"D\",LEFT(J158,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D158,2)=\"Tk\",VLOOKUP(D158,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",VLOOKUP(D158,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(TRUNC(R158/'9   Trucks'!$N158)<TRUNC(S158/'9   Trucks'!$N158),TRUNC(S158/'9   Trucks'!$N158),TRUNC(R158/'9   Trucks'!$N158)),\n0)","v":0},0,{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A158,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A158,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A158,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A158,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A158,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A158,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A158,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A158,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A158,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A158,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A158,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A158,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nVLOOKUP(D158,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T158*\nIF(AND(B158=\"D\",OR(LEFT(J158,2)=\"Sh\",LEFT(J158,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B158=\"D\",LEFT(J158,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nVLOOKUP(D158,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nVLOOKUP(D158,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nVLOOKUP(D158,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF('9   Trucks'!$Y158>0,\nIF(((VLOOKUP(D158,Equipment[],Equipment!$P$2))*AF158^4 + (VLOOKUP(D158,Equipment[],Equipment!$Q$2))*AF158^3 + (VLOOKUP(D158,Equipment[],Equipment!$R$2))*AF158^2+(VLOOKUP(D158,Equipment[],Equipment!$S$2))*AF158+ (VLOOKUP(D158,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D158,Equipment[],Equipment!$P$2))*AF158^4 + (VLOOKUP(D158,Equipment[],Equipment!$Q$2))*AF158^3 + (VLOOKUP(D158,Equipment[],Equipment!$R$2))*AF158^2+(VLOOKUP(D158,Equipment[],Equipment!$S$2))*AF158+ (VLOOKUP(D158,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y158<0,\nIF(((VLOOKUP(D158,Equipment[],Equipment!$Z$2))*AF158^4 + (VLOOKUP(D158,Equipment[],Equipment!$AA$2))*AF158^3 + (VLOOKUP(D158,Equipment[],Equipment!$AB$2))*AF158^2+(VLOOKUP(D158,Equipment[],Equipment!$AC$2))*AF158+ (VLOOKUP(D158,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D158,Equipment[],Equipment!$Z$2))*AF158^4 + (VLOOKUP(D158,Equipment[],Equipment!$AA$2))*AF158^3 + (VLOOKUP(D158,Equipment[],Equipment!$AB$2))*AF158^2+(VLOOKUP(D158,Equipment[],Equipment!$AC$2))*AF158+ (VLOOKUP(D158,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF('9   Trucks'!$Z158>0,\nIF(((VLOOKUP(D158,Equipment[],Equipment!$P$2))*AG158^4 + (VLOOKUP(D158,Equipment[],Equipment!$Q$2))*AG158^3 + (VLOOKUP(D158,Equipment[],Equipment!$R$2))*AG158^2+(VLOOKUP(D158,Equipment[],Equipment!$S$2))*AG158+ (VLOOKUP(D158,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D158,Equipment[],Equipment!$P$2))*AG158^4 + (VLOOKUP(D158,Equipment[],Equipment!$Q$2))*AG158^3 + (VLOOKUP(D158,Equipment[],Equipment!$R$2))*AG158^2+(VLOOKUP(D158,Equipment[],Equipment!$S$2))*AG158+ (VLOOKUP(D158,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z158<0,\nIF(((VLOOKUP(D158,Equipment[],Equipment!$Z$2))*AG158^4 + (VLOOKUP(D158,Equipment[],Equipment!$AA$2))*AG158^3 + (VLOOKUP(D158,Equipment[],Equipment!$AB$2))*AG158^2+(VLOOKUP(D158,Equipment[],Equipment!$AC$2))*AG158+ (VLOOKUP(D158,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D158,Equipment[],Equipment!$Z$2))*AG158^4 + (VLOOKUP(D158,Equipment[],Equipment!$AA$2))*AG158^3 + (VLOOKUP(D158,Equipment[],Equipment!$AB$2))*AG158^2+(VLOOKUP(D158,Equipment[],Equipment!$AC$2))*AG158+ (VLOOKUP(D158,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF('9   Trucks'!$AA158>0,\nIF(((VLOOKUP(D158,Equipment[],Equipment!$P$2))*AH158^4 + (VLOOKUP(D158,Equipment[],Equipment!$Q$2))*AH158^3 + (VLOOKUP(D158,Equipment[],Equipment!$R$2))*AH158^2+(VLOOKUP(D158,Equipment[],Equipment!$S$2))*AH158+ (VLOOKUP(D158,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D158,Equipment[],Equipment!$P$2))*AH158^4 + (VLOOKUP(D158,Equipment[],Equipment!$Q$2))*AH158^3 + (VLOOKUP(D158,Equipment[],Equipment!$R$2))*AH158^2+(VLOOKUP(D158,Equipment[],Equipment!$S$2))*AH158+ (VLOOKUP(D158,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA158<0,\nIF(((VLOOKUP(D158,Equipment[],Equipment!$Z$2))*AH158^4 + (VLOOKUP(D158,Equipment[],Equipment!$AA$2))*AH158^3 + (VLOOKUP(D158,Equipment[],Equipment!$AB$2))*AH158^2+(VLOOKUP(D158,Equipment[],Equipment!$AC$2))*AH158+ (VLOOKUP(D158,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D158,Equipment[],Equipment!$Z$2))*AH158^4 + (VLOOKUP(D158,Equipment[],Equipment!$AA$2))*AH158^3 + (VLOOKUP(D158,Equipment[],Equipment!$AB$2))*AH158^2+(VLOOKUP(D158,Equipment[],Equipment!$AC$2))*AH158+ (VLOOKUP(D158,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D158,2)=\"Tk\",\nIF('9   Trucks'!$Y158<0,\nIF(((VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$U$2))*AI158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$V$2))*AI158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$W$2))*AI158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$X$2))*AI158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$U$2))*AI158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$V$2))*AI158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$W$2))*AI158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$X$2))*AI158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$Y$2))),\nIF(AND(Y158>0,AI158<6%),1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y158>0,\nIF(((VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AE$2))*AI158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AF$2))*AI158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AG$2))*AI158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AH$2))*AI158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AE$2))*AI158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AF$2))*AI158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AG$2))*AI158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AH$2))*AI158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D158,2)=\"Tk\",\nIF('9   Trucks'!$Z158<0,\nIF(((VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$U$2))*AJ158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$V$2))*AJ158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$W$2))*AJ158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$X$2))*AJ158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$U$2))*AJ158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$V$2))*AJ158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$W$2))*AJ158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$X$2))*AJ158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$Y$2))),\nIF(AND(Z158>0,AJ158<6%),1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z158>0,\nIF(((VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AE$2))*AJ158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AF$2))*AJ158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AG$2))*AJ158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AH$2))*AJ158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AE$2))*AJ158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AF$2))*AJ158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AG$2))*AJ158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AH$2))*AJ158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D158,2)=\"Tk\",\nIF('9   Trucks'!$AA158<0,\nIF(((VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$U$2))*AK158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$V$2))*AK158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$W$2))*AK158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$X$2))*AK158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$U$2))*AK158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$V$2))*AK158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$W$2))*AK158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$X$2))*AK158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$Y$2))),\nIF(AND(AA158>0,AK158<6%),1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA158>0,\nIF(((VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AE$2))*AK158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AF$2))*AK158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AG$2))*AK158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AH$2))*AK158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AE$2))*AK158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AF$2))*AK158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AG$2))*AK158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AH$2))*AK158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D158,2)=\"Tk\",'9   Trucks'!$AR158>0),1/('9   Trucks'!$AR158*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D158,2)=\"Tk\",'9   Trucks'!$AS158>0),1/('9   Trucks'!$AS158*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D158,2)=\"Tk\",'9   Trucks'!$AT158>0),1/('9   Trucks'!$AT158*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D158,2)=\"Tk\",'9   Trucks'!$AU158>0),1/('9   Trucks'!$AU158*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D158,2)=\"Tk\",'9   Trucks'!$AV158>0),1/('9   Trucks'!$AV158*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D158,2)=\"Tk\",'9   Trucks'!$AW158>0),1/('9   Trucks'!$AW158*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D159,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D159,2)=\"Tk\",IF(K159=0,0,'18 Truck Optimization'!BB159),0)","v":0},{"$f":"IF(AND(B159=\"D\",OR(LEFT(J159,2)=\"Sh\",LEFT(J159,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B159=\"D\",LEFT(J159,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L159>0,AQ159*T159*'9   Trucks'!$N159*M159/L159,0)","v":0},{"$f":"IF(AND(B159=\"D\",OR(LEFT(J159,2)=\"Sh\",LEFT(J159,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B159=\"D\",LEFT(J159,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D159,2)=\"Tk\",VLOOKUP(D159,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",VLOOKUP(D159,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(TRUNC(R159/'9   Trucks'!$N159)<TRUNC(S159/'9   Trucks'!$N159),TRUNC(S159/'9   Trucks'!$N159),TRUNC(R159/'9   Trucks'!$N159)),\n0)","v":0},0,{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A159,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A159,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A159,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A159,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A159,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A159,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A159,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A159,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A159,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A159,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A159,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A159,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nVLOOKUP(D159,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T159*\nIF(AND(B159=\"D\",OR(LEFT(J159,2)=\"Sh\",LEFT(J159,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B159=\"D\",LEFT(J159,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nVLOOKUP(D159,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nVLOOKUP(D159,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nVLOOKUP(D159,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF('9   Trucks'!$Y159>0,\nIF(((VLOOKUP(D159,Equipment[],Equipment!$P$2))*AF159^4 + (VLOOKUP(D159,Equipment[],Equipment!$Q$2))*AF159^3 + (VLOOKUP(D159,Equipment[],Equipment!$R$2))*AF159^2+(VLOOKUP(D159,Equipment[],Equipment!$S$2))*AF159+ (VLOOKUP(D159,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D159,Equipment[],Equipment!$P$2))*AF159^4 + (VLOOKUP(D159,Equipment[],Equipment!$Q$2))*AF159^3 + (VLOOKUP(D159,Equipment[],Equipment!$R$2))*AF159^2+(VLOOKUP(D159,Equipment[],Equipment!$S$2))*AF159+ (VLOOKUP(D159,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y159<0,\nIF(((VLOOKUP(D159,Equipment[],Equipment!$Z$2))*AF159^4 + (VLOOKUP(D159,Equipment[],Equipment!$AA$2))*AF159^3 + (VLOOKUP(D159,Equipment[],Equipment!$AB$2))*AF159^2+(VLOOKUP(D159,Equipment[],Equipment!$AC$2))*AF159+ (VLOOKUP(D159,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D159,Equipment[],Equipment!$Z$2))*AF159^4 + (VLOOKUP(D159,Equipment[],Equipment!$AA$2))*AF159^3 + (VLOOKUP(D159,Equipment[],Equipment!$AB$2))*AF159^2+(VLOOKUP(D159,Equipment[],Equipment!$AC$2))*AF159+ (VLOOKUP(D159,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF('9   Trucks'!$Z159>0,\nIF(((VLOOKUP(D159,Equipment[],Equipment!$P$2))*AG159^4 + (VLOOKUP(D159,Equipment[],Equipment!$Q$2))*AG159^3 + (VLOOKUP(D159,Equipment[],Equipment!$R$2))*AG159^2+(VLOOKUP(D159,Equipment[],Equipment!$S$2))*AG159+ (VLOOKUP(D159,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D159,Equipment[],Equipment!$P$2))*AG159^4 + (VLOOKUP(D159,Equipment[],Equipment!$Q$2))*AG159^3 + (VLOOKUP(D159,Equipment[],Equipment!$R$2))*AG159^2+(VLOOKUP(D159,Equipment[],Equipment!$S$2))*AG159+ (VLOOKUP(D159,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z159<0,\nIF(((VLOOKUP(D159,Equipment[],Equipment!$Z$2))*AG159^4 + (VLOOKUP(D159,Equipment[],Equipment!$AA$2))*AG159^3 + (VLOOKUP(D159,Equipment[],Equipment!$AB$2))*AG159^2+(VLOOKUP(D159,Equipment[],Equipment!$AC$2))*AG159+ (VLOOKUP(D159,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D159,Equipment[],Equipment!$Z$2))*AG159^4 + (VLOOKUP(D159,Equipment[],Equipment!$AA$2))*AG159^3 + (VLOOKUP(D159,Equipment[],Equipment!$AB$2))*AG159^2+(VLOOKUP(D159,Equipment[],Equipment!$AC$2))*AG159+ (VLOOKUP(D159,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF('9   Trucks'!$AA159>0,\nIF(((VLOOKUP(D159,Equipment[],Equipment!$P$2))*AH159^4 + (VLOOKUP(D159,Equipment[],Equipment!$Q$2))*AH159^3 + (VLOOKUP(D159,Equipment[],Equipment!$R$2))*AH159^2+(VLOOKUP(D159,Equipment[],Equipment!$S$2))*AH159+ (VLOOKUP(D159,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D159,Equipment[],Equipment!$P$2))*AH159^4 + (VLOOKUP(D159,Equipment[],Equipment!$Q$2))*AH159^3 + (VLOOKUP(D159,Equipment[],Equipment!$R$2))*AH159^2+(VLOOKUP(D159,Equipment[],Equipment!$S$2))*AH159+ (VLOOKUP(D159,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA159<0,\nIF(((VLOOKUP(D159,Equipment[],Equipment!$Z$2))*AH159^4 + (VLOOKUP(D159,Equipment[],Equipment!$AA$2))*AH159^3 + (VLOOKUP(D159,Equipment[],Equipment!$AB$2))*AH159^2+(VLOOKUP(D159,Equipment[],Equipment!$AC$2))*AH159+ (VLOOKUP(D159,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D159,Equipment[],Equipment!$Z$2))*AH159^4 + (VLOOKUP(D159,Equipment[],Equipment!$AA$2))*AH159^3 + (VLOOKUP(D159,Equipment[],Equipment!$AB$2))*AH159^2+(VLOOKUP(D159,Equipment[],Equipment!$AC$2))*AH159+ (VLOOKUP(D159,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D159,2)=\"Tk\",\nIF('9   Trucks'!$Y159<0,\nIF(((VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$U$2))*AI159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$V$2))*AI159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$W$2))*AI159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$X$2))*AI159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$U$2))*AI159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$V$2))*AI159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$W$2))*AI159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$X$2))*AI159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$Y$2))),\nIF(AND(Y159>0,AI159<6%),1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y159>0,\nIF(((VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AE$2))*AI159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AF$2))*AI159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AG$2))*AI159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AH$2))*AI159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AE$2))*AI159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AF$2))*AI159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AG$2))*AI159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AH$2))*AI159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D159,2)=\"Tk\",\nIF('9   Trucks'!$Z159<0,\nIF(((VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$U$2))*AJ159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$V$2))*AJ159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$W$2))*AJ159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$X$2))*AJ159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$U$2))*AJ159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$V$2))*AJ159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$W$2))*AJ159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$X$2))*AJ159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$Y$2))),\nIF(AND(Z159>0,AJ159<6%),1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z159>0,\nIF(((VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AE$2))*AJ159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AF$2))*AJ159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AG$2))*AJ159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AH$2))*AJ159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AE$2))*AJ159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AF$2))*AJ159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AG$2))*AJ159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AH$2))*AJ159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D159,2)=\"Tk\",\nIF('9   Trucks'!$AA159<0,\nIF(((VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$U$2))*AK159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$V$2))*AK159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$W$2))*AK159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$X$2))*AK159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$U$2))*AK159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$V$2))*AK159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$W$2))*AK159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$X$2))*AK159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$Y$2))),\nIF(AND(AA159>0,AK159<6%),1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA159>0,\nIF(((VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AE$2))*AK159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AF$2))*AK159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AG$2))*AK159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AH$2))*AK159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AE$2))*AK159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AF$2))*AK159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AG$2))*AK159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AH$2))*AK159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D159,2)=\"Tk\",'9   Trucks'!$AR159>0),1/('9   Trucks'!$AR159*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D159,2)=\"Tk\",'9   Trucks'!$AS159>0),1/('9   Trucks'!$AS159*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D159,2)=\"Tk\",'9   Trucks'!$AT159>0),1/('9   Trucks'!$AT159*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D159,2)=\"Tk\",'9   Trucks'!$AU159>0),1/('9   Trucks'!$AU159*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D159,2)=\"Tk\",'9   Trucks'!$AV159>0),1/('9   Trucks'!$AV159*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D159,2)=\"Tk\",'9   Trucks'!$AW159>0),1/('9   Trucks'!$AW159*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D160,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D160,2)=\"Tk\",IF(K160=0,0,'18 Truck Optimization'!BB160),0)","v":0},{"$f":"IF(AND(B160=\"D\",OR(LEFT(J160,2)=\"Sh\",LEFT(J160,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B160=\"D\",LEFT(J160,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L160>0,AQ160*T160*'9   Trucks'!$N160*M160/L160,0)","v":0},{"$f":"IF(AND(B160=\"D\",OR(LEFT(J160,2)=\"Sh\",LEFT(J160,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B160=\"D\",LEFT(J160,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D160,2)=\"Tk\",VLOOKUP(D160,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",VLOOKUP(D160,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(TRUNC(R160/'9   Trucks'!$N160)<TRUNC(S160/'9   Trucks'!$N160),TRUNC(S160/'9   Trucks'!$N160),TRUNC(R160/'9   Trucks'!$N160)),\n0)","v":0},0,{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A160,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A160,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A160,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A160,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A160,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A160,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A160,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A160,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A160,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A160,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A160,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A160,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nVLOOKUP(D160,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T160*\nIF(AND(B160=\"D\",OR(LEFT(J160,2)=\"Sh\",LEFT(J160,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B160=\"D\",LEFT(J160,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nVLOOKUP(D160,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nVLOOKUP(D160,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nVLOOKUP(D160,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF('9   Trucks'!$Y160>0,\nIF(((VLOOKUP(D160,Equipment[],Equipment!$P$2))*AF160^4 + (VLOOKUP(D160,Equipment[],Equipment!$Q$2))*AF160^3 + (VLOOKUP(D160,Equipment[],Equipment!$R$2))*AF160^2+(VLOOKUP(D160,Equipment[],Equipment!$S$2))*AF160+ (VLOOKUP(D160,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D160,Equipment[],Equipment!$P$2))*AF160^4 + (VLOOKUP(D160,Equipment[],Equipment!$Q$2))*AF160^3 + (VLOOKUP(D160,Equipment[],Equipment!$R$2))*AF160^2+(VLOOKUP(D160,Equipment[],Equipment!$S$2))*AF160+ (VLOOKUP(D160,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y160<0,\nIF(((VLOOKUP(D160,Equipment[],Equipment!$Z$2))*AF160^4 + (VLOOKUP(D160,Equipment[],Equipment!$AA$2))*AF160^3 + (VLOOKUP(D160,Equipment[],Equipment!$AB$2))*AF160^2+(VLOOKUP(D160,Equipment[],Equipment!$AC$2))*AF160+ (VLOOKUP(D160,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D160,Equipment[],Equipment!$Z$2))*AF160^4 + (VLOOKUP(D160,Equipment[],Equipment!$AA$2))*AF160^3 + (VLOOKUP(D160,Equipment[],Equipment!$AB$2))*AF160^2+(VLOOKUP(D160,Equipment[],Equipment!$AC$2))*AF160+ (VLOOKUP(D160,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF('9   Trucks'!$Z160>0,\nIF(((VLOOKUP(D160,Equipment[],Equipment!$P$2))*AG160^4 + (VLOOKUP(D160,Equipment[],Equipment!$Q$2))*AG160^3 + (VLOOKUP(D160,Equipment[],Equipment!$R$2))*AG160^2+(VLOOKUP(D160,Equipment[],Equipment!$S$2))*AG160+ (VLOOKUP(D160,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D160,Equipment[],Equipment!$P$2))*AG160^4 + (VLOOKUP(D160,Equipment[],Equipment!$Q$2))*AG160^3 + (VLOOKUP(D160,Equipment[],Equipment!$R$2))*AG160^2+(VLOOKUP(D160,Equipment[],Equipment!$S$2))*AG160+ (VLOOKUP(D160,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z160<0,\nIF(((VLOOKUP(D160,Equipment[],Equipment!$Z$2))*AG160^4 + (VLOOKUP(D160,Equipment[],Equipment!$AA$2))*AG160^3 + (VLOOKUP(D160,Equipment[],Equipment!$AB$2))*AG160^2+(VLOOKUP(D160,Equipment[],Equipment!$AC$2))*AG160+ (VLOOKUP(D160,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D160,Equipment[],Equipment!$Z$2))*AG160^4 + (VLOOKUP(D160,Equipment[],Equipment!$AA$2))*AG160^3 + (VLOOKUP(D160,Equipment[],Equipment!$AB$2))*AG160^2+(VLOOKUP(D160,Equipment[],Equipment!$AC$2))*AG160+ (VLOOKUP(D160,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF('9   Trucks'!$AA160>0,\nIF(((VLOOKUP(D160,Equipment[],Equipment!$P$2))*AH160^4 + (VLOOKUP(D160,Equipment[],Equipment!$Q$2))*AH160^3 + (VLOOKUP(D160,Equipment[],Equipment!$R$2))*AH160^2+(VLOOKUP(D160,Equipment[],Equipment!$S$2))*AH160+ (VLOOKUP(D160,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D160,Equipment[],Equipment!$P$2))*AH160^4 + (VLOOKUP(D160,Equipment[],Equipment!$Q$2))*AH160^3 + (VLOOKUP(D160,Equipment[],Equipment!$R$2))*AH160^2+(VLOOKUP(D160,Equipment[],Equipment!$S$2))*AH160+ (VLOOKUP(D160,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA160<0,\nIF(((VLOOKUP(D160,Equipment[],Equipment!$Z$2))*AH160^4 + (VLOOKUP(D160,Equipment[],Equipment!$AA$2))*AH160^3 + (VLOOKUP(D160,Equipment[],Equipment!$AB$2))*AH160^2+(VLOOKUP(D160,Equipment[],Equipment!$AC$2))*AH160+ (VLOOKUP(D160,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D160,Equipment[],Equipment!$Z$2))*AH160^4 + (VLOOKUP(D160,Equipment[],Equipment!$AA$2))*AH160^3 + (VLOOKUP(D160,Equipment[],Equipment!$AB$2))*AH160^2+(VLOOKUP(D160,Equipment[],Equipment!$AC$2))*AH160+ (VLOOKUP(D160,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D160,2)=\"Tk\",\nIF('9   Trucks'!$Y160<0,\nIF(((VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$U$2))*AI160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$V$2))*AI160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$W$2))*AI160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$X$2))*AI160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$U$2))*AI160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$V$2))*AI160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$W$2))*AI160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$X$2))*AI160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$Y$2))),\nIF(AND(Y160>0,AI160<6%),1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y160>0,\nIF(((VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AE$2))*AI160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AF$2))*AI160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AG$2))*AI160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AH$2))*AI160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AE$2))*AI160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AF$2))*AI160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AG$2))*AI160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AH$2))*AI160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D160,2)=\"Tk\",\nIF('9   Trucks'!$Z160<0,\nIF(((VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$U$2))*AJ160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$V$2))*AJ160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$W$2))*AJ160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$X$2))*AJ160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$U$2))*AJ160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$V$2))*AJ160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$W$2))*AJ160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$X$2))*AJ160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$Y$2))),\nIF(AND(Z160>0,AJ160<6%),1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z160>0,\nIF(((VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AE$2))*AJ160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AF$2))*AJ160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AG$2))*AJ160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AH$2))*AJ160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AE$2))*AJ160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AF$2))*AJ160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AG$2))*AJ160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AH$2))*AJ160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D160,2)=\"Tk\",\nIF('9   Trucks'!$AA160<0,\nIF(((VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$U$2))*AK160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$V$2))*AK160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$W$2))*AK160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$X$2))*AK160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$U$2))*AK160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$V$2))*AK160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$W$2))*AK160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$X$2))*AK160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$Y$2))),\nIF(AND(AA160>0,AK160<6%),1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA160>0,\nIF(((VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AE$2))*AK160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AF$2))*AK160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AG$2))*AK160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AH$2))*AK160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AE$2))*AK160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AF$2))*AK160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AG$2))*AK160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AH$2))*AK160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D160,2)=\"Tk\",'9   Trucks'!$AR160>0),1/('9   Trucks'!$AR160*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D160,2)=\"Tk\",'9   Trucks'!$AS160>0),1/('9   Trucks'!$AS160*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D160,2)=\"Tk\",'9   Trucks'!$AT160>0),1/('9   Trucks'!$AT160*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D160,2)=\"Tk\",'9   Trucks'!$AU160>0),1/('9   Trucks'!$AU160*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D160,2)=\"Tk\",'9   Trucks'!$AV160>0),1/('9   Trucks'!$AV160*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D160,2)=\"Tk\",'9   Trucks'!$AW160>0),1/('9   Trucks'!$AW160*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D161,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D161,2)=\"Tk\",IF(K161=0,0,'18 Truck Optimization'!BB161),0)","v":0},{"$f":"IF(AND(B161=\"D\",OR(LEFT(J161,2)=\"Sh\",LEFT(J161,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B161=\"D\",LEFT(J161,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L161>0,AQ161*T161*'9   Trucks'!$N161*M161/L161,0)","v":0},{"$f":"IF(AND(B161=\"D\",OR(LEFT(J161,2)=\"Sh\",LEFT(J161,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B161=\"D\",LEFT(J161,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D161,2)=\"Tk\",VLOOKUP(D161,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",VLOOKUP(D161,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(TRUNC(R161/'9   Trucks'!$N161)<TRUNC(S161/'9   Trucks'!$N161),TRUNC(S161/'9   Trucks'!$N161),TRUNC(R161/'9   Trucks'!$N161)),\n0)","v":0},0,{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A161,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A161,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A161,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A161,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A161,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A161,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A161,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A161,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A161,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A161,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A161,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A161,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nVLOOKUP(D161,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T161*\nIF(AND(B161=\"D\",OR(LEFT(J161,2)=\"Sh\",LEFT(J161,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B161=\"D\",LEFT(J161,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nVLOOKUP(D161,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nVLOOKUP(D161,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nVLOOKUP(D161,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF('9   Trucks'!$Y161>0,\nIF(((VLOOKUP(D161,Equipment[],Equipment!$P$2))*AF161^4 + (VLOOKUP(D161,Equipment[],Equipment!$Q$2))*AF161^3 + (VLOOKUP(D161,Equipment[],Equipment!$R$2))*AF161^2+(VLOOKUP(D161,Equipment[],Equipment!$S$2))*AF161+ (VLOOKUP(D161,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D161,Equipment[],Equipment!$P$2))*AF161^4 + (VLOOKUP(D161,Equipment[],Equipment!$Q$2))*AF161^3 + (VLOOKUP(D161,Equipment[],Equipment!$R$2))*AF161^2+(VLOOKUP(D161,Equipment[],Equipment!$S$2))*AF161+ (VLOOKUP(D161,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y161<0,\nIF(((VLOOKUP(D161,Equipment[],Equipment!$Z$2))*AF161^4 + (VLOOKUP(D161,Equipment[],Equipment!$AA$2))*AF161^3 + (VLOOKUP(D161,Equipment[],Equipment!$AB$2))*AF161^2+(VLOOKUP(D161,Equipment[],Equipment!$AC$2))*AF161+ (VLOOKUP(D161,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D161,Equipment[],Equipment!$Z$2))*AF161^4 + (VLOOKUP(D161,Equipment[],Equipment!$AA$2))*AF161^3 + (VLOOKUP(D161,Equipment[],Equipment!$AB$2))*AF161^2+(VLOOKUP(D161,Equipment[],Equipment!$AC$2))*AF161+ (VLOOKUP(D161,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF('9   Trucks'!$Z161>0,\nIF(((VLOOKUP(D161,Equipment[],Equipment!$P$2))*AG161^4 + (VLOOKUP(D161,Equipment[],Equipment!$Q$2))*AG161^3 + (VLOOKUP(D161,Equipment[],Equipment!$R$2))*AG161^2+(VLOOKUP(D161,Equipment[],Equipment!$S$2))*AG161+ (VLOOKUP(D161,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D161,Equipment[],Equipment!$P$2))*AG161^4 + (VLOOKUP(D161,Equipment[],Equipment!$Q$2))*AG161^3 + (VLOOKUP(D161,Equipment[],Equipment!$R$2))*AG161^2+(VLOOKUP(D161,Equipment[],Equipment!$S$2))*AG161+ (VLOOKUP(D161,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z161<0,\nIF(((VLOOKUP(D161,Equipment[],Equipment!$Z$2))*AG161^4 + (VLOOKUP(D161,Equipment[],Equipment!$AA$2))*AG161^3 + (VLOOKUP(D161,Equipment[],Equipment!$AB$2))*AG161^2+(VLOOKUP(D161,Equipment[],Equipment!$AC$2))*AG161+ (VLOOKUP(D161,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D161,Equipment[],Equipment!$Z$2))*AG161^4 + (VLOOKUP(D161,Equipment[],Equipment!$AA$2))*AG161^3 + (VLOOKUP(D161,Equipment[],Equipment!$AB$2))*AG161^2+(VLOOKUP(D161,Equipment[],Equipment!$AC$2))*AG161+ (VLOOKUP(D161,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF('9   Trucks'!$AA161>0,\nIF(((VLOOKUP(D161,Equipment[],Equipment!$P$2))*AH161^4 + (VLOOKUP(D161,Equipment[],Equipment!$Q$2))*AH161^3 + (VLOOKUP(D161,Equipment[],Equipment!$R$2))*AH161^2+(VLOOKUP(D161,Equipment[],Equipment!$S$2))*AH161+ (VLOOKUP(D161,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D161,Equipment[],Equipment!$P$2))*AH161^4 + (VLOOKUP(D161,Equipment[],Equipment!$Q$2))*AH161^3 + (VLOOKUP(D161,Equipment[],Equipment!$R$2))*AH161^2+(VLOOKUP(D161,Equipment[],Equipment!$S$2))*AH161+ (VLOOKUP(D161,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA161<0,\nIF(((VLOOKUP(D161,Equipment[],Equipment!$Z$2))*AH161^4 + (VLOOKUP(D161,Equipment[],Equipment!$AA$2))*AH161^3 + (VLOOKUP(D161,Equipment[],Equipment!$AB$2))*AH161^2+(VLOOKUP(D161,Equipment[],Equipment!$AC$2))*AH161+ (VLOOKUP(D161,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D161,Equipment[],Equipment!$Z$2))*AH161^4 + (VLOOKUP(D161,Equipment[],Equipment!$AA$2))*AH161^3 + (VLOOKUP(D161,Equipment[],Equipment!$AB$2))*AH161^2+(VLOOKUP(D161,Equipment[],Equipment!$AC$2))*AH161+ (VLOOKUP(D161,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D161,2)=\"Tk\",\nIF('9   Trucks'!$Y161<0,\nIF(((VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$U$2))*AI161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$V$2))*AI161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$W$2))*AI161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$X$2))*AI161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$U$2))*AI161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$V$2))*AI161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$W$2))*AI161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$X$2))*AI161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$Y$2))),\nIF(AND(Y161>0,AI161<6%),1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y161>0,\nIF(((VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AE$2))*AI161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AF$2))*AI161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AG$2))*AI161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AH$2))*AI161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AE$2))*AI161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AF$2))*AI161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AG$2))*AI161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AH$2))*AI161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D161,2)=\"Tk\",\nIF('9   Trucks'!$Z161<0,\nIF(((VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$U$2))*AJ161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$V$2))*AJ161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$W$2))*AJ161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$X$2))*AJ161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$U$2))*AJ161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$V$2))*AJ161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$W$2))*AJ161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$X$2))*AJ161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$Y$2))),\nIF(AND(Z161>0,AJ161<6%),1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z161>0,\nIF(((VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AE$2))*AJ161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AF$2))*AJ161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AG$2))*AJ161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AH$2))*AJ161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AE$2))*AJ161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AF$2))*AJ161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AG$2))*AJ161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AH$2))*AJ161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D161,2)=\"Tk\",\nIF('9   Trucks'!$AA161<0,\nIF(((VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$U$2))*AK161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$V$2))*AK161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$W$2))*AK161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$X$2))*AK161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$U$2))*AK161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$V$2))*AK161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$W$2))*AK161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$X$2))*AK161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$Y$2))),\nIF(AND(AA161>0,AK161<6%),1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA161>0,\nIF(((VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AE$2))*AK161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AF$2))*AK161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AG$2))*AK161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AH$2))*AK161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AE$2))*AK161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AF$2))*AK161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AG$2))*AK161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AH$2))*AK161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D161,2)=\"Tk\",'9   Trucks'!$AR161>0),1/('9   Trucks'!$AR161*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D161,2)=\"Tk\",'9   Trucks'!$AS161>0),1/('9   Trucks'!$AS161*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D161,2)=\"Tk\",'9   Trucks'!$AT161>0),1/('9   Trucks'!$AT161*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D161,2)=\"Tk\",'9   Trucks'!$AU161>0),1/('9   Trucks'!$AU161*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D161,2)=\"Tk\",'9   Trucks'!$AV161>0),1/('9   Trucks'!$AV161*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D161,2)=\"Tk\",'9   Trucks'!$AW161>0),1/('9   Trucks'!$AW161*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D162,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D162,2)=\"Tk\",IF(K162=0,0,'18 Truck Optimization'!BB162),0)","v":0},{"$f":"IF(AND(B162=\"D\",OR(LEFT(J162,2)=\"Sh\",LEFT(J162,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B162=\"D\",LEFT(J162,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L162>0,AQ162*T162*'9   Trucks'!$N162*M162/L162,0)","v":0},{"$f":"IF(AND(B162=\"D\",OR(LEFT(J162,2)=\"Sh\",LEFT(J162,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B162=\"D\",LEFT(J162,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D162,2)=\"Tk\",VLOOKUP(D162,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",VLOOKUP(D162,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(TRUNC(R162/'9   Trucks'!$N162)<TRUNC(S162/'9   Trucks'!$N162),TRUNC(S162/'9   Trucks'!$N162),TRUNC(R162/'9   Trucks'!$N162)),\n0)","v":0},0,{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A162,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A162,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A162,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A162,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A162,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A162,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A162,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A162,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A162,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A162,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A162,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A162,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nVLOOKUP(D162,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T162*\nIF(AND(B162=\"D\",OR(LEFT(J162,2)=\"Sh\",LEFT(J162,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B162=\"D\",LEFT(J162,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nVLOOKUP(D162,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nVLOOKUP(D162,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nVLOOKUP(D162,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF('9   Trucks'!$Y162>0,\nIF(((VLOOKUP(D162,Equipment[],Equipment!$P$2))*AF162^4 + (VLOOKUP(D162,Equipment[],Equipment!$Q$2))*AF162^3 + (VLOOKUP(D162,Equipment[],Equipment!$R$2))*AF162^2+(VLOOKUP(D162,Equipment[],Equipment!$S$2))*AF162+ (VLOOKUP(D162,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D162,Equipment[],Equipment!$P$2))*AF162^4 + (VLOOKUP(D162,Equipment[],Equipment!$Q$2))*AF162^3 + (VLOOKUP(D162,Equipment[],Equipment!$R$2))*AF162^2+(VLOOKUP(D162,Equipment[],Equipment!$S$2))*AF162+ (VLOOKUP(D162,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y162<0,\nIF(((VLOOKUP(D162,Equipment[],Equipment!$Z$2))*AF162^4 + (VLOOKUP(D162,Equipment[],Equipment!$AA$2))*AF162^3 + (VLOOKUP(D162,Equipment[],Equipment!$AB$2))*AF162^2+(VLOOKUP(D162,Equipment[],Equipment!$AC$2))*AF162+ (VLOOKUP(D162,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D162,Equipment[],Equipment!$Z$2))*AF162^4 + (VLOOKUP(D162,Equipment[],Equipment!$AA$2))*AF162^3 + (VLOOKUP(D162,Equipment[],Equipment!$AB$2))*AF162^2+(VLOOKUP(D162,Equipment[],Equipment!$AC$2))*AF162+ (VLOOKUP(D162,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF('9   Trucks'!$Z162>0,\nIF(((VLOOKUP(D162,Equipment[],Equipment!$P$2))*AG162^4 + (VLOOKUP(D162,Equipment[],Equipment!$Q$2))*AG162^3 + (VLOOKUP(D162,Equipment[],Equipment!$R$2))*AG162^2+(VLOOKUP(D162,Equipment[],Equipment!$S$2))*AG162+ (VLOOKUP(D162,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D162,Equipment[],Equipment!$P$2))*AG162^4 + (VLOOKUP(D162,Equipment[],Equipment!$Q$2))*AG162^3 + (VLOOKUP(D162,Equipment[],Equipment!$R$2))*AG162^2+(VLOOKUP(D162,Equipment[],Equipment!$S$2))*AG162+ (VLOOKUP(D162,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z162<0,\nIF(((VLOOKUP(D162,Equipment[],Equipment!$Z$2))*AG162^4 + (VLOOKUP(D162,Equipment[],Equipment!$AA$2))*AG162^3 + (VLOOKUP(D162,Equipment[],Equipment!$AB$2))*AG162^2+(VLOOKUP(D162,Equipment[],Equipment!$AC$2))*AG162+ (VLOOKUP(D162,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D162,Equipment[],Equipment!$Z$2))*AG162^4 + (VLOOKUP(D162,Equipment[],Equipment!$AA$2))*AG162^3 + (VLOOKUP(D162,Equipment[],Equipment!$AB$2))*AG162^2+(VLOOKUP(D162,Equipment[],Equipment!$AC$2))*AG162+ (VLOOKUP(D162,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF('9   Trucks'!$AA162>0,\nIF(((VLOOKUP(D162,Equipment[],Equipment!$P$2))*AH162^4 + (VLOOKUP(D162,Equipment[],Equipment!$Q$2))*AH162^3 + (VLOOKUP(D162,Equipment[],Equipment!$R$2))*AH162^2+(VLOOKUP(D162,Equipment[],Equipment!$S$2))*AH162+ (VLOOKUP(D162,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D162,Equipment[],Equipment!$P$2))*AH162^4 + (VLOOKUP(D162,Equipment[],Equipment!$Q$2))*AH162^3 + (VLOOKUP(D162,Equipment[],Equipment!$R$2))*AH162^2+(VLOOKUP(D162,Equipment[],Equipment!$S$2))*AH162+ (VLOOKUP(D162,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA162<0,\nIF(((VLOOKUP(D162,Equipment[],Equipment!$Z$2))*AH162^4 + (VLOOKUP(D162,Equipment[],Equipment!$AA$2))*AH162^3 + (VLOOKUP(D162,Equipment[],Equipment!$AB$2))*AH162^2+(VLOOKUP(D162,Equipment[],Equipment!$AC$2))*AH162+ (VLOOKUP(D162,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D162,Equipment[],Equipment!$Z$2))*AH162^4 + (VLOOKUP(D162,Equipment[],Equipment!$AA$2))*AH162^3 + (VLOOKUP(D162,Equipment[],Equipment!$AB$2))*AH162^2+(VLOOKUP(D162,Equipment[],Equipment!$AC$2))*AH162+ (VLOOKUP(D162,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D162,2)=\"Tk\",\nIF('9   Trucks'!$Y162<0,\nIF(((VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$U$2))*AI162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$V$2))*AI162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$W$2))*AI162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$X$2))*AI162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$U$2))*AI162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$V$2))*AI162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$W$2))*AI162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$X$2))*AI162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$Y$2))),\nIF(AND(Y162>0,AI162<6%),1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y162>0,\nIF(((VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AE$2))*AI162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AF$2))*AI162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AG$2))*AI162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AH$2))*AI162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AE$2))*AI162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AF$2))*AI162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AG$2))*AI162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AH$2))*AI162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D162,2)=\"Tk\",\nIF('9   Trucks'!$Z162<0,\nIF(((VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$U$2))*AJ162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$V$2))*AJ162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$W$2))*AJ162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$X$2))*AJ162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$U$2))*AJ162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$V$2))*AJ162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$W$2))*AJ162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$X$2))*AJ162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$Y$2))),\nIF(AND(Z162>0,AJ162<6%),1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z162>0,\nIF(((VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AE$2))*AJ162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AF$2))*AJ162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AG$2))*AJ162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AH$2))*AJ162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AE$2))*AJ162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AF$2))*AJ162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AG$2))*AJ162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AH$2))*AJ162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D162,2)=\"Tk\",\nIF('9   Trucks'!$AA162<0,\nIF(((VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$U$2))*AK162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$V$2))*AK162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$W$2))*AK162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$X$2))*AK162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$U$2))*AK162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$V$2))*AK162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$W$2))*AK162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$X$2))*AK162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$Y$2))),\nIF(AND(AA162>0,AK162<6%),1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA162>0,\nIF(((VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AE$2))*AK162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AF$2))*AK162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AG$2))*AK162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AH$2))*AK162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AE$2))*AK162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AF$2))*AK162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AG$2))*AK162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AH$2))*AK162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D162,2)=\"Tk\",'9   Trucks'!$AR162>0),1/('9   Trucks'!$AR162*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D162,2)=\"Tk\",'9   Trucks'!$AS162>0),1/('9   Trucks'!$AS162*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D162,2)=\"Tk\",'9   Trucks'!$AT162>0),1/('9   Trucks'!$AT162*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D162,2)=\"Tk\",'9   Trucks'!$AU162>0),1/('9   Trucks'!$AU162*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D162,2)=\"Tk\",'9   Trucks'!$AV162>0),1/('9   Trucks'!$AV162*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D162,2)=\"Tk\",'9   Trucks'!$AW162>0),1/('9   Trucks'!$AW162*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D163,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D163,2)=\"Tk\",IF(K163=0,0,'18 Truck Optimization'!BB163),0)","v":0},{"$f":"IF(AND(B163=\"D\",OR(LEFT(J163,2)=\"Sh\",LEFT(J163,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B163=\"D\",LEFT(J163,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L163>0,AQ163*T163*'9   Trucks'!$N163*M163/L163,0)","v":0},{"$f":"IF(AND(B163=\"D\",OR(LEFT(J163,2)=\"Sh\",LEFT(J163,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B163=\"D\",LEFT(J163,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D163,2)=\"Tk\",VLOOKUP(D163,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",VLOOKUP(D163,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(TRUNC(R163/'9   Trucks'!$N163)<TRUNC(S163/'9   Trucks'!$N163),TRUNC(S163/'9   Trucks'!$N163),TRUNC(R163/'9   Trucks'!$N163)),\n0)","v":0},0,{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A163,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A163,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A163,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A163,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A163,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A163,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A163,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A163,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A163,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A163,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A163,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A163,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nVLOOKUP(D163,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T163*\nIF(AND(B163=\"D\",OR(LEFT(J163,2)=\"Sh\",LEFT(J163,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B163=\"D\",LEFT(J163,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nVLOOKUP(D163,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nVLOOKUP(D163,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nVLOOKUP(D163,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF('9   Trucks'!$Y163>0,\nIF(((VLOOKUP(D163,Equipment[],Equipment!$P$2))*AF163^4 + (VLOOKUP(D163,Equipment[],Equipment!$Q$2))*AF163^3 + (VLOOKUP(D163,Equipment[],Equipment!$R$2))*AF163^2+(VLOOKUP(D163,Equipment[],Equipment!$S$2))*AF163+ (VLOOKUP(D163,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D163,Equipment[],Equipment!$P$2))*AF163^4 + (VLOOKUP(D163,Equipment[],Equipment!$Q$2))*AF163^3 + (VLOOKUP(D163,Equipment[],Equipment!$R$2))*AF163^2+(VLOOKUP(D163,Equipment[],Equipment!$S$2))*AF163+ (VLOOKUP(D163,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y163<0,\nIF(((VLOOKUP(D163,Equipment[],Equipment!$Z$2))*AF163^4 + (VLOOKUP(D163,Equipment[],Equipment!$AA$2))*AF163^3 + (VLOOKUP(D163,Equipment[],Equipment!$AB$2))*AF163^2+(VLOOKUP(D163,Equipment[],Equipment!$AC$2))*AF163+ (VLOOKUP(D163,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D163,Equipment[],Equipment!$Z$2))*AF163^4 + (VLOOKUP(D163,Equipment[],Equipment!$AA$2))*AF163^3 + (VLOOKUP(D163,Equipment[],Equipment!$AB$2))*AF163^2+(VLOOKUP(D163,Equipment[],Equipment!$AC$2))*AF163+ (VLOOKUP(D163,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF('9   Trucks'!$Z163>0,\nIF(((VLOOKUP(D163,Equipment[],Equipment!$P$2))*AG163^4 + (VLOOKUP(D163,Equipment[],Equipment!$Q$2))*AG163^3 + (VLOOKUP(D163,Equipment[],Equipment!$R$2))*AG163^2+(VLOOKUP(D163,Equipment[],Equipment!$S$2))*AG163+ (VLOOKUP(D163,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D163,Equipment[],Equipment!$P$2))*AG163^4 + (VLOOKUP(D163,Equipment[],Equipment!$Q$2))*AG163^3 + (VLOOKUP(D163,Equipment[],Equipment!$R$2))*AG163^2+(VLOOKUP(D163,Equipment[],Equipment!$S$2))*AG163+ (VLOOKUP(D163,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z163<0,\nIF(((VLOOKUP(D163,Equipment[],Equipment!$Z$2))*AG163^4 + (VLOOKUP(D163,Equipment[],Equipment!$AA$2))*AG163^3 + (VLOOKUP(D163,Equipment[],Equipment!$AB$2))*AG163^2+(VLOOKUP(D163,Equipment[],Equipment!$AC$2))*AG163+ (VLOOKUP(D163,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D163,Equipment[],Equipment!$Z$2))*AG163^4 + (VLOOKUP(D163,Equipment[],Equipment!$AA$2))*AG163^3 + (VLOOKUP(D163,Equipment[],Equipment!$AB$2))*AG163^2+(VLOOKUP(D163,Equipment[],Equipment!$AC$2))*AG163+ (VLOOKUP(D163,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF('9   Trucks'!$AA163>0,\nIF(((VLOOKUP(D163,Equipment[],Equipment!$P$2))*AH163^4 + (VLOOKUP(D163,Equipment[],Equipment!$Q$2))*AH163^3 + (VLOOKUP(D163,Equipment[],Equipment!$R$2))*AH163^2+(VLOOKUP(D163,Equipment[],Equipment!$S$2))*AH163+ (VLOOKUP(D163,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D163,Equipment[],Equipment!$P$2))*AH163^4 + (VLOOKUP(D163,Equipment[],Equipment!$Q$2))*AH163^3 + (VLOOKUP(D163,Equipment[],Equipment!$R$2))*AH163^2+(VLOOKUP(D163,Equipment[],Equipment!$S$2))*AH163+ (VLOOKUP(D163,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA163<0,\nIF(((VLOOKUP(D163,Equipment[],Equipment!$Z$2))*AH163^4 + (VLOOKUP(D163,Equipment[],Equipment!$AA$2))*AH163^3 + (VLOOKUP(D163,Equipment[],Equipment!$AB$2))*AH163^2+(VLOOKUP(D163,Equipment[],Equipment!$AC$2))*AH163+ (VLOOKUP(D163,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D163,Equipment[],Equipment!$Z$2))*AH163^4 + (VLOOKUP(D163,Equipment[],Equipment!$AA$2))*AH163^3 + (VLOOKUP(D163,Equipment[],Equipment!$AB$2))*AH163^2+(VLOOKUP(D163,Equipment[],Equipment!$AC$2))*AH163+ (VLOOKUP(D163,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D163,2)=\"Tk\",\nIF('9   Trucks'!$Y163<0,\nIF(((VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$U$2))*AI163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$V$2))*AI163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$W$2))*AI163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$X$2))*AI163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$U$2))*AI163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$V$2))*AI163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$W$2))*AI163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$X$2))*AI163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$Y$2))),\nIF(AND(Y163>0,AI163<6%),1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y163>0,\nIF(((VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AE$2))*AI163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AF$2))*AI163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AG$2))*AI163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AH$2))*AI163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AE$2))*AI163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AF$2))*AI163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AG$2))*AI163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AH$2))*AI163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D163,2)=\"Tk\",\nIF('9   Trucks'!$Z163<0,\nIF(((VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$U$2))*AJ163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$V$2))*AJ163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$W$2))*AJ163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$X$2))*AJ163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$U$2))*AJ163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$V$2))*AJ163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$W$2))*AJ163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$X$2))*AJ163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$Y$2))),\nIF(AND(Z163>0,AJ163<6%),1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z163>0,\nIF(((VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AE$2))*AJ163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AF$2))*AJ163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AG$2))*AJ163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AH$2))*AJ163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AE$2))*AJ163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AF$2))*AJ163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AG$2))*AJ163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AH$2))*AJ163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D163,2)=\"Tk\",\nIF('9   Trucks'!$AA163<0,\nIF(((VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$U$2))*AK163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$V$2))*AK163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$W$2))*AK163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$X$2))*AK163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$U$2))*AK163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$V$2))*AK163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$W$2))*AK163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$X$2))*AK163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$Y$2))),\nIF(AND(AA163>0,AK163<6%),1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA163>0,\nIF(((VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AE$2))*AK163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AF$2))*AK163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AG$2))*AK163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AH$2))*AK163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AE$2))*AK163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AF$2))*AK163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AG$2))*AK163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AH$2))*AK163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D163,2)=\"Tk\",'9   Trucks'!$AR163>0),1/('9   Trucks'!$AR163*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D163,2)=\"Tk\",'9   Trucks'!$AS163>0),1/('9   Trucks'!$AS163*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D163,2)=\"Tk\",'9   Trucks'!$AT163>0),1/('9   Trucks'!$AT163*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D163,2)=\"Tk\",'9   Trucks'!$AU163>0),1/('9   Trucks'!$AU163*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D163,2)=\"Tk\",'9   Trucks'!$AV163>0),1/('9   Trucks'!$AV163*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D163,2)=\"Tk\",'9   Trucks'!$AW163>0),1/('9   Trucks'!$AW163*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D164,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D164,2)=\"Tk\",IF(K164=0,0,'18 Truck Optimization'!BB164),0)","v":0},{"$f":"IF(AND(B164=\"D\",OR(LEFT(J164,2)=\"Sh\",LEFT(J164,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B164=\"D\",LEFT(J164,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L164>0,AQ164*T164*'9   Trucks'!$N164*M164/L164,0)","v":0},{"$f":"IF(AND(B164=\"D\",OR(LEFT(J164,2)=\"Sh\",LEFT(J164,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B164=\"D\",LEFT(J164,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D164,2)=\"Tk\",VLOOKUP(D164,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",VLOOKUP(D164,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(TRUNC(R164/'9   Trucks'!$N164)<TRUNC(S164/'9   Trucks'!$N164),TRUNC(S164/'9   Trucks'!$N164),TRUNC(R164/'9   Trucks'!$N164)),\n0)","v":0},0,{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A164,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A164,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A164,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A164,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A164,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A164,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A164,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A164,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A164,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A164,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A164,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A164,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nVLOOKUP(D164,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T164*\nIF(AND(B164=\"D\",OR(LEFT(J164,2)=\"Sh\",LEFT(J164,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B164=\"D\",LEFT(J164,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nVLOOKUP(D164,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nVLOOKUP(D164,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nVLOOKUP(D164,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF('9   Trucks'!$Y164>0,\nIF(((VLOOKUP(D164,Equipment[],Equipment!$P$2))*AF164^4 + (VLOOKUP(D164,Equipment[],Equipment!$Q$2))*AF164^3 + (VLOOKUP(D164,Equipment[],Equipment!$R$2))*AF164^2+(VLOOKUP(D164,Equipment[],Equipment!$S$2))*AF164+ (VLOOKUP(D164,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D164,Equipment[],Equipment!$P$2))*AF164^4 + (VLOOKUP(D164,Equipment[],Equipment!$Q$2))*AF164^3 + (VLOOKUP(D164,Equipment[],Equipment!$R$2))*AF164^2+(VLOOKUP(D164,Equipment[],Equipment!$S$2))*AF164+ (VLOOKUP(D164,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y164<0,\nIF(((VLOOKUP(D164,Equipment[],Equipment!$Z$2))*AF164^4 + (VLOOKUP(D164,Equipment[],Equipment!$AA$2))*AF164^3 + (VLOOKUP(D164,Equipment[],Equipment!$AB$2))*AF164^2+(VLOOKUP(D164,Equipment[],Equipment!$AC$2))*AF164+ (VLOOKUP(D164,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D164,Equipment[],Equipment!$Z$2))*AF164^4 + (VLOOKUP(D164,Equipment[],Equipment!$AA$2))*AF164^3 + (VLOOKUP(D164,Equipment[],Equipment!$AB$2))*AF164^2+(VLOOKUP(D164,Equipment[],Equipment!$AC$2))*AF164+ (VLOOKUP(D164,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF('9   Trucks'!$Z164>0,\nIF(((VLOOKUP(D164,Equipment[],Equipment!$P$2))*AG164^4 + (VLOOKUP(D164,Equipment[],Equipment!$Q$2))*AG164^3 + (VLOOKUP(D164,Equipment[],Equipment!$R$2))*AG164^2+(VLOOKUP(D164,Equipment[],Equipment!$S$2))*AG164+ (VLOOKUP(D164,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D164,Equipment[],Equipment!$P$2))*AG164^4 + (VLOOKUP(D164,Equipment[],Equipment!$Q$2))*AG164^3 + (VLOOKUP(D164,Equipment[],Equipment!$R$2))*AG164^2+(VLOOKUP(D164,Equipment[],Equipment!$S$2))*AG164+ (VLOOKUP(D164,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z164<0,\nIF(((VLOOKUP(D164,Equipment[],Equipment!$Z$2))*AG164^4 + (VLOOKUP(D164,Equipment[],Equipment!$AA$2))*AG164^3 + (VLOOKUP(D164,Equipment[],Equipment!$AB$2))*AG164^2+(VLOOKUP(D164,Equipment[],Equipment!$AC$2))*AG164+ (VLOOKUP(D164,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D164,Equipment[],Equipment!$Z$2))*AG164^4 + (VLOOKUP(D164,Equipment[],Equipment!$AA$2))*AG164^3 + (VLOOKUP(D164,Equipment[],Equipment!$AB$2))*AG164^2+(VLOOKUP(D164,Equipment[],Equipment!$AC$2))*AG164+ (VLOOKUP(D164,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF('9   Trucks'!$AA164>0,\nIF(((VLOOKUP(D164,Equipment[],Equipment!$P$2))*AH164^4 + (VLOOKUP(D164,Equipment[],Equipment!$Q$2))*AH164^3 + (VLOOKUP(D164,Equipment[],Equipment!$R$2))*AH164^2+(VLOOKUP(D164,Equipment[],Equipment!$S$2))*AH164+ (VLOOKUP(D164,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D164,Equipment[],Equipment!$P$2))*AH164^4 + (VLOOKUP(D164,Equipment[],Equipment!$Q$2))*AH164^3 + (VLOOKUP(D164,Equipment[],Equipment!$R$2))*AH164^2+(VLOOKUP(D164,Equipment[],Equipment!$S$2))*AH164+ (VLOOKUP(D164,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA164<0,\nIF(((VLOOKUP(D164,Equipment[],Equipment!$Z$2))*AH164^4 + (VLOOKUP(D164,Equipment[],Equipment!$AA$2))*AH164^3 + (VLOOKUP(D164,Equipment[],Equipment!$AB$2))*AH164^2+(VLOOKUP(D164,Equipment[],Equipment!$AC$2))*AH164+ (VLOOKUP(D164,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D164,Equipment[],Equipment!$Z$2))*AH164^4 + (VLOOKUP(D164,Equipment[],Equipment!$AA$2))*AH164^3 + (VLOOKUP(D164,Equipment[],Equipment!$AB$2))*AH164^2+(VLOOKUP(D164,Equipment[],Equipment!$AC$2))*AH164+ (VLOOKUP(D164,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D164,2)=\"Tk\",\nIF('9   Trucks'!$Y164<0,\nIF(((VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$U$2))*AI164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$V$2))*AI164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$W$2))*AI164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$X$2))*AI164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$U$2))*AI164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$V$2))*AI164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$W$2))*AI164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$X$2))*AI164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$Y$2))),\nIF(AND(Y164>0,AI164<6%),1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y164>0,\nIF(((VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AE$2))*AI164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AF$2))*AI164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AG$2))*AI164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AH$2))*AI164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AE$2))*AI164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AF$2))*AI164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AG$2))*AI164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AH$2))*AI164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D164,2)=\"Tk\",\nIF('9   Trucks'!$Z164<0,\nIF(((VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$U$2))*AJ164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$V$2))*AJ164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$W$2))*AJ164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$X$2))*AJ164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$U$2))*AJ164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$V$2))*AJ164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$W$2))*AJ164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$X$2))*AJ164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$Y$2))),\nIF(AND(Z164>0,AJ164<6%),1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z164>0,\nIF(((VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AE$2))*AJ164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AF$2))*AJ164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AG$2))*AJ164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AH$2))*AJ164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AE$2))*AJ164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AF$2))*AJ164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AG$2))*AJ164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AH$2))*AJ164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D164,2)=\"Tk\",\nIF('9   Trucks'!$AA164<0,\nIF(((VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$U$2))*AK164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$V$2))*AK164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$W$2))*AK164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$X$2))*AK164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$U$2))*AK164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$V$2))*AK164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$W$2))*AK164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$X$2))*AK164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$Y$2))),\nIF(AND(AA164>0,AK164<6%),1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA164>0,\nIF(((VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AE$2))*AK164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AF$2))*AK164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AG$2))*AK164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AH$2))*AK164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AE$2))*AK164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AF$2))*AK164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AG$2))*AK164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AH$2))*AK164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D164,2)=\"Tk\",'9   Trucks'!$AR164>0),1/('9   Trucks'!$AR164*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D164,2)=\"Tk\",'9   Trucks'!$AS164>0),1/('9   Trucks'!$AS164*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D164,2)=\"Tk\",'9   Trucks'!$AT164>0),1/('9   Trucks'!$AT164*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D164,2)=\"Tk\",'9   Trucks'!$AU164>0),1/('9   Trucks'!$AU164*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D164,2)=\"Tk\",'9   Trucks'!$AV164>0),1/('9   Trucks'!$AV164*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D164,2)=\"Tk\",'9   Trucks'!$AW164>0),1/('9   Trucks'!$AW164*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D165,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D165,2)=\"Tk\",IF(K165=0,0,'18 Truck Optimization'!BB165),0)","v":0},{"$f":"IF(AND(B165=\"D\",OR(LEFT(J165,2)=\"Sh\",LEFT(J165,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B165=\"D\",LEFT(J165,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L165>0,AQ165*T165*'9   Trucks'!$N165*M165/L165,0)","v":0},{"$f":"IF(AND(B165=\"D\",OR(LEFT(J165,2)=\"Sh\",LEFT(J165,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B165=\"D\",LEFT(J165,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D165,2)=\"Tk\",VLOOKUP(D165,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",VLOOKUP(D165,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(TRUNC(R165/'9   Trucks'!$N165)<TRUNC(S165/'9   Trucks'!$N165),TRUNC(S165/'9   Trucks'!$N165),TRUNC(R165/'9   Trucks'!$N165)),\n0)","v":0},0,{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A165,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A165,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A165,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A165,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A165,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A165,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A165,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A165,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A165,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A165,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A165,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A165,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nVLOOKUP(D165,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T165*\nIF(AND(B165=\"D\",OR(LEFT(J165,2)=\"Sh\",LEFT(J165,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B165=\"D\",LEFT(J165,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nVLOOKUP(D165,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nVLOOKUP(D165,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nVLOOKUP(D165,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF('9   Trucks'!$Y165>0,\nIF(((VLOOKUP(D165,Equipment[],Equipment!$P$2))*AF165^4 + (VLOOKUP(D165,Equipment[],Equipment!$Q$2))*AF165^3 + (VLOOKUP(D165,Equipment[],Equipment!$R$2))*AF165^2+(VLOOKUP(D165,Equipment[],Equipment!$S$2))*AF165+ (VLOOKUP(D165,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D165,Equipment[],Equipment!$P$2))*AF165^4 + (VLOOKUP(D165,Equipment[],Equipment!$Q$2))*AF165^3 + (VLOOKUP(D165,Equipment[],Equipment!$R$2))*AF165^2+(VLOOKUP(D165,Equipment[],Equipment!$S$2))*AF165+ (VLOOKUP(D165,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y165<0,\nIF(((VLOOKUP(D165,Equipment[],Equipment!$Z$2))*AF165^4 + (VLOOKUP(D165,Equipment[],Equipment!$AA$2))*AF165^3 + (VLOOKUP(D165,Equipment[],Equipment!$AB$2))*AF165^2+(VLOOKUP(D165,Equipment[],Equipment!$AC$2))*AF165+ (VLOOKUP(D165,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D165,Equipment[],Equipment!$Z$2))*AF165^4 + (VLOOKUP(D165,Equipment[],Equipment!$AA$2))*AF165^3 + (VLOOKUP(D165,Equipment[],Equipment!$AB$2))*AF165^2+(VLOOKUP(D165,Equipment[],Equipment!$AC$2))*AF165+ (VLOOKUP(D165,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF('9   Trucks'!$Z165>0,\nIF(((VLOOKUP(D165,Equipment[],Equipment!$P$2))*AG165^4 + (VLOOKUP(D165,Equipment[],Equipment!$Q$2))*AG165^3 + (VLOOKUP(D165,Equipment[],Equipment!$R$2))*AG165^2+(VLOOKUP(D165,Equipment[],Equipment!$S$2))*AG165+ (VLOOKUP(D165,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D165,Equipment[],Equipment!$P$2))*AG165^4 + (VLOOKUP(D165,Equipment[],Equipment!$Q$2))*AG165^3 + (VLOOKUP(D165,Equipment[],Equipment!$R$2))*AG165^2+(VLOOKUP(D165,Equipment[],Equipment!$S$2))*AG165+ (VLOOKUP(D165,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z165<0,\nIF(((VLOOKUP(D165,Equipment[],Equipment!$Z$2))*AG165^4 + (VLOOKUP(D165,Equipment[],Equipment!$AA$2))*AG165^3 + (VLOOKUP(D165,Equipment[],Equipment!$AB$2))*AG165^2+(VLOOKUP(D165,Equipment[],Equipment!$AC$2))*AG165+ (VLOOKUP(D165,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D165,Equipment[],Equipment!$Z$2))*AG165^4 + (VLOOKUP(D165,Equipment[],Equipment!$AA$2))*AG165^3 + (VLOOKUP(D165,Equipment[],Equipment!$AB$2))*AG165^2+(VLOOKUP(D165,Equipment[],Equipment!$AC$2))*AG165+ (VLOOKUP(D165,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF('9   Trucks'!$AA165>0,\nIF(((VLOOKUP(D165,Equipment[],Equipment!$P$2))*AH165^4 + (VLOOKUP(D165,Equipment[],Equipment!$Q$2))*AH165^3 + (VLOOKUP(D165,Equipment[],Equipment!$R$2))*AH165^2+(VLOOKUP(D165,Equipment[],Equipment!$S$2))*AH165+ (VLOOKUP(D165,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D165,Equipment[],Equipment!$P$2))*AH165^4 + (VLOOKUP(D165,Equipment[],Equipment!$Q$2))*AH165^3 + (VLOOKUP(D165,Equipment[],Equipment!$R$2))*AH165^2+(VLOOKUP(D165,Equipment[],Equipment!$S$2))*AH165+ (VLOOKUP(D165,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA165<0,\nIF(((VLOOKUP(D165,Equipment[],Equipment!$Z$2))*AH165^4 + (VLOOKUP(D165,Equipment[],Equipment!$AA$2))*AH165^3 + (VLOOKUP(D165,Equipment[],Equipment!$AB$2))*AH165^2+(VLOOKUP(D165,Equipment[],Equipment!$AC$2))*AH165+ (VLOOKUP(D165,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D165,Equipment[],Equipment!$Z$2))*AH165^4 + (VLOOKUP(D165,Equipment[],Equipment!$AA$2))*AH165^3 + (VLOOKUP(D165,Equipment[],Equipment!$AB$2))*AH165^2+(VLOOKUP(D165,Equipment[],Equipment!$AC$2))*AH165+ (VLOOKUP(D165,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D165,2)=\"Tk\",\nIF('9   Trucks'!$Y165<0,\nIF(((VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$U$2))*AI165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$V$2))*AI165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$W$2))*AI165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$X$2))*AI165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$U$2))*AI165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$V$2))*AI165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$W$2))*AI165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$X$2))*AI165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$Y$2))),\nIF(AND(Y165>0,AI165<6%),1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y165>0,\nIF(((VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AE$2))*AI165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AF$2))*AI165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AG$2))*AI165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AH$2))*AI165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AE$2))*AI165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AF$2))*AI165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AG$2))*AI165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AH$2))*AI165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D165,2)=\"Tk\",\nIF('9   Trucks'!$Z165<0,\nIF(((VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$U$2))*AJ165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$V$2))*AJ165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$W$2))*AJ165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$X$2))*AJ165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$U$2))*AJ165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$V$2))*AJ165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$W$2))*AJ165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$X$2))*AJ165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$Y$2))),\nIF(AND(Z165>0,AJ165<6%),1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z165>0,\nIF(((VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AE$2))*AJ165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AF$2))*AJ165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AG$2))*AJ165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AH$2))*AJ165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AE$2))*AJ165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AF$2))*AJ165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AG$2))*AJ165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AH$2))*AJ165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D165,2)=\"Tk\",\nIF('9   Trucks'!$AA165<0,\nIF(((VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$U$2))*AK165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$V$2))*AK165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$W$2))*AK165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$X$2))*AK165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$U$2))*AK165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$V$2))*AK165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$W$2))*AK165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$X$2))*AK165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$Y$2))),\nIF(AND(AA165>0,AK165<6%),1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA165>0,\nIF(((VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AE$2))*AK165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AF$2))*AK165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AG$2))*AK165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AH$2))*AK165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AE$2))*AK165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AF$2))*AK165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AG$2))*AK165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AH$2))*AK165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D165,2)=\"Tk\",'9   Trucks'!$AR165>0),1/('9   Trucks'!$AR165*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D165,2)=\"Tk\",'9   Trucks'!$AS165>0),1/('9   Trucks'!$AS165*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D165,2)=\"Tk\",'9   Trucks'!$AT165>0),1/('9   Trucks'!$AT165*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D165,2)=\"Tk\",'9   Trucks'!$AU165>0),1/('9   Trucks'!$AU165*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D165,2)=\"Tk\",'9   Trucks'!$AV165>0),1/('9   Trucks'!$AV165*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D165,2)=\"Tk\",'9   Trucks'!$AW165>0),1/('9   Trucks'!$AW165*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D166,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D166,2)=\"Tk\",IF(K166=0,0,'18 Truck Optimization'!BB166),0)","v":0},{"$f":"IF(AND(B166=\"D\",OR(LEFT(J166,2)=\"Sh\",LEFT(J166,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B166=\"D\",LEFT(J166,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L166>0,AQ166*T166*'9   Trucks'!$N166*M166/L166,0)","v":0},{"$f":"IF(AND(B166=\"D\",OR(LEFT(J166,2)=\"Sh\",LEFT(J166,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B166=\"D\",LEFT(J166,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D166,2)=\"Tk\",VLOOKUP(D166,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",VLOOKUP(D166,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(TRUNC(R166/'9   Trucks'!$N166)<TRUNC(S166/'9   Trucks'!$N166),TRUNC(S166/'9   Trucks'!$N166),TRUNC(R166/'9   Trucks'!$N166)),\n0)","v":0},0,{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A166,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A166,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A166,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A166,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A166,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A166,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A166,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A166,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A166,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A166,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A166,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A166,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nVLOOKUP(D166,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T166*\nIF(AND(B166=\"D\",OR(LEFT(J166,2)=\"Sh\",LEFT(J166,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B166=\"D\",LEFT(J166,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nVLOOKUP(D166,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nVLOOKUP(D166,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nVLOOKUP(D166,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF('9   Trucks'!$Y166>0,\nIF(((VLOOKUP(D166,Equipment[],Equipment!$P$2))*AF166^4 + (VLOOKUP(D166,Equipment[],Equipment!$Q$2))*AF166^3 + (VLOOKUP(D166,Equipment[],Equipment!$R$2))*AF166^2+(VLOOKUP(D166,Equipment[],Equipment!$S$2))*AF166+ (VLOOKUP(D166,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D166,Equipment[],Equipment!$P$2))*AF166^4 + (VLOOKUP(D166,Equipment[],Equipment!$Q$2))*AF166^3 + (VLOOKUP(D166,Equipment[],Equipment!$R$2))*AF166^2+(VLOOKUP(D166,Equipment[],Equipment!$S$2))*AF166+ (VLOOKUP(D166,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y166<0,\nIF(((VLOOKUP(D166,Equipment[],Equipment!$Z$2))*AF166^4 + (VLOOKUP(D166,Equipment[],Equipment!$AA$2))*AF166^3 + (VLOOKUP(D166,Equipment[],Equipment!$AB$2))*AF166^2+(VLOOKUP(D166,Equipment[],Equipment!$AC$2))*AF166+ (VLOOKUP(D166,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D166,Equipment[],Equipment!$Z$2))*AF166^4 + (VLOOKUP(D166,Equipment[],Equipment!$AA$2))*AF166^3 + (VLOOKUP(D166,Equipment[],Equipment!$AB$2))*AF166^2+(VLOOKUP(D166,Equipment[],Equipment!$AC$2))*AF166+ (VLOOKUP(D166,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF('9   Trucks'!$Z166>0,\nIF(((VLOOKUP(D166,Equipment[],Equipment!$P$2))*AG166^4 + (VLOOKUP(D166,Equipment[],Equipment!$Q$2))*AG166^3 + (VLOOKUP(D166,Equipment[],Equipment!$R$2))*AG166^2+(VLOOKUP(D166,Equipment[],Equipment!$S$2))*AG166+ (VLOOKUP(D166,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D166,Equipment[],Equipment!$P$2))*AG166^4 + (VLOOKUP(D166,Equipment[],Equipment!$Q$2))*AG166^3 + (VLOOKUP(D166,Equipment[],Equipment!$R$2))*AG166^2+(VLOOKUP(D166,Equipment[],Equipment!$S$2))*AG166+ (VLOOKUP(D166,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z166<0,\nIF(((VLOOKUP(D166,Equipment[],Equipment!$Z$2))*AG166^4 + (VLOOKUP(D166,Equipment[],Equipment!$AA$2))*AG166^3 + (VLOOKUP(D166,Equipment[],Equipment!$AB$2))*AG166^2+(VLOOKUP(D166,Equipment[],Equipment!$AC$2))*AG166+ (VLOOKUP(D166,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D166,Equipment[],Equipment!$Z$2))*AG166^4 + (VLOOKUP(D166,Equipment[],Equipment!$AA$2))*AG166^3 + (VLOOKUP(D166,Equipment[],Equipment!$AB$2))*AG166^2+(VLOOKUP(D166,Equipment[],Equipment!$AC$2))*AG166+ (VLOOKUP(D166,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF('9   Trucks'!$AA166>0,\nIF(((VLOOKUP(D166,Equipment[],Equipment!$P$2))*AH166^4 + (VLOOKUP(D166,Equipment[],Equipment!$Q$2))*AH166^3 + (VLOOKUP(D166,Equipment[],Equipment!$R$2))*AH166^2+(VLOOKUP(D166,Equipment[],Equipment!$S$2))*AH166+ (VLOOKUP(D166,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D166,Equipment[],Equipment!$P$2))*AH166^4 + (VLOOKUP(D166,Equipment[],Equipment!$Q$2))*AH166^3 + (VLOOKUP(D166,Equipment[],Equipment!$R$2))*AH166^2+(VLOOKUP(D166,Equipment[],Equipment!$S$2))*AH166+ (VLOOKUP(D166,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA166<0,\nIF(((VLOOKUP(D166,Equipment[],Equipment!$Z$2))*AH166^4 + (VLOOKUP(D166,Equipment[],Equipment!$AA$2))*AH166^3 + (VLOOKUP(D166,Equipment[],Equipment!$AB$2))*AH166^2+(VLOOKUP(D166,Equipment[],Equipment!$AC$2))*AH166+ (VLOOKUP(D166,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D166,Equipment[],Equipment!$Z$2))*AH166^4 + (VLOOKUP(D166,Equipment[],Equipment!$AA$2))*AH166^3 + (VLOOKUP(D166,Equipment[],Equipment!$AB$2))*AH166^2+(VLOOKUP(D166,Equipment[],Equipment!$AC$2))*AH166+ (VLOOKUP(D166,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D166,2)=\"Tk\",\nIF('9   Trucks'!$Y166<0,\nIF(((VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$U$2))*AI166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$V$2))*AI166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$W$2))*AI166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$X$2))*AI166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$U$2))*AI166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$V$2))*AI166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$W$2))*AI166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$X$2))*AI166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$Y$2))),\nIF(AND(Y166>0,AI166<6%),1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y166>0,\nIF(((VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AE$2))*AI166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AF$2))*AI166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AG$2))*AI166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AH$2))*AI166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AE$2))*AI166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AF$2))*AI166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AG$2))*AI166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AH$2))*AI166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D166,2)=\"Tk\",\nIF('9   Trucks'!$Z166<0,\nIF(((VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$U$2))*AJ166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$V$2))*AJ166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$W$2))*AJ166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$X$2))*AJ166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$U$2))*AJ166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$V$2))*AJ166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$W$2))*AJ166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$X$2))*AJ166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$Y$2))),\nIF(AND(Z166>0,AJ166<6%),1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z166>0,\nIF(((VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AE$2))*AJ166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AF$2))*AJ166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AG$2))*AJ166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AH$2))*AJ166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AE$2))*AJ166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AF$2))*AJ166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AG$2))*AJ166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AH$2))*AJ166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D166,2)=\"Tk\",\nIF('9   Trucks'!$AA166<0,\nIF(((VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$U$2))*AK166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$V$2))*AK166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$W$2))*AK166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$X$2))*AK166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$U$2))*AK166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$V$2))*AK166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$W$2))*AK166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$X$2))*AK166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$Y$2))),\nIF(AND(AA166>0,AK166<6%),1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA166>0,\nIF(((VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AE$2))*AK166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AF$2))*AK166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AG$2))*AK166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AH$2))*AK166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AE$2))*AK166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AF$2))*AK166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AG$2))*AK166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AH$2))*AK166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D166,2)=\"Tk\",'9   Trucks'!$AR166>0),1/('9   Trucks'!$AR166*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D166,2)=\"Tk\",'9   Trucks'!$AS166>0),1/('9   Trucks'!$AS166*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D166,2)=\"Tk\",'9   Trucks'!$AT166>0),1/('9   Trucks'!$AT166*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D166,2)=\"Tk\",'9   Trucks'!$AU166>0),1/('9   Trucks'!$AU166*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D166,2)=\"Tk\",'9   Trucks'!$AV166>0),1/('9   Trucks'!$AV166*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D166,2)=\"Tk\",'9   Trucks'!$AW166>0),1/('9   Trucks'!$AW166*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D167,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D167,2)=\"Tk\",IF(K167=0,0,'18 Truck Optimization'!BB167),0)","v":0},{"$f":"IF(AND(B167=\"D\",OR(LEFT(J167,2)=\"Sh\",LEFT(J167,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B167=\"D\",LEFT(J167,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L167>0,AQ167*T167*'9   Trucks'!$N167*M167/L167,0)","v":0},{"$f":"IF(AND(B167=\"D\",OR(LEFT(J167,2)=\"Sh\",LEFT(J167,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B167=\"D\",LEFT(J167,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D167,2)=\"Tk\",VLOOKUP(D167,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",VLOOKUP(D167,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(TRUNC(R167/'9   Trucks'!$N167)<TRUNC(S167/'9   Trucks'!$N167),TRUNC(S167/'9   Trucks'!$N167),TRUNC(R167/'9   Trucks'!$N167)),\n0)","v":0},0,{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A167,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A167,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A167,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A167,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A167,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A167,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A167,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A167,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A167,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A167,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A167,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A167,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nVLOOKUP(D167,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T167*\nIF(AND(B167=\"D\",OR(LEFT(J167,2)=\"Sh\",LEFT(J167,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B167=\"D\",LEFT(J167,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nVLOOKUP(D167,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nVLOOKUP(D167,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nVLOOKUP(D167,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF('9   Trucks'!$Y167>0,\nIF(((VLOOKUP(D167,Equipment[],Equipment!$P$2))*AF167^4 + (VLOOKUP(D167,Equipment[],Equipment!$Q$2))*AF167^3 + (VLOOKUP(D167,Equipment[],Equipment!$R$2))*AF167^2+(VLOOKUP(D167,Equipment[],Equipment!$S$2))*AF167+ (VLOOKUP(D167,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D167,Equipment[],Equipment!$P$2))*AF167^4 + (VLOOKUP(D167,Equipment[],Equipment!$Q$2))*AF167^3 + (VLOOKUP(D167,Equipment[],Equipment!$R$2))*AF167^2+(VLOOKUP(D167,Equipment[],Equipment!$S$2))*AF167+ (VLOOKUP(D167,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y167<0,\nIF(((VLOOKUP(D167,Equipment[],Equipment!$Z$2))*AF167^4 + (VLOOKUP(D167,Equipment[],Equipment!$AA$2))*AF167^3 + (VLOOKUP(D167,Equipment[],Equipment!$AB$2))*AF167^2+(VLOOKUP(D167,Equipment[],Equipment!$AC$2))*AF167+ (VLOOKUP(D167,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D167,Equipment[],Equipment!$Z$2))*AF167^4 + (VLOOKUP(D167,Equipment[],Equipment!$AA$2))*AF167^3 + (VLOOKUP(D167,Equipment[],Equipment!$AB$2))*AF167^2+(VLOOKUP(D167,Equipment[],Equipment!$AC$2))*AF167+ (VLOOKUP(D167,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF('9   Trucks'!$Z167>0,\nIF(((VLOOKUP(D167,Equipment[],Equipment!$P$2))*AG167^4 + (VLOOKUP(D167,Equipment[],Equipment!$Q$2))*AG167^3 + (VLOOKUP(D167,Equipment[],Equipment!$R$2))*AG167^2+(VLOOKUP(D167,Equipment[],Equipment!$S$2))*AG167+ (VLOOKUP(D167,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D167,Equipment[],Equipment!$P$2))*AG167^4 + (VLOOKUP(D167,Equipment[],Equipment!$Q$2))*AG167^3 + (VLOOKUP(D167,Equipment[],Equipment!$R$2))*AG167^2+(VLOOKUP(D167,Equipment[],Equipment!$S$2))*AG167+ (VLOOKUP(D167,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z167<0,\nIF(((VLOOKUP(D167,Equipment[],Equipment!$Z$2))*AG167^4 + (VLOOKUP(D167,Equipment[],Equipment!$AA$2))*AG167^3 + (VLOOKUP(D167,Equipment[],Equipment!$AB$2))*AG167^2+(VLOOKUP(D167,Equipment[],Equipment!$AC$2))*AG167+ (VLOOKUP(D167,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D167,Equipment[],Equipment!$Z$2))*AG167^4 + (VLOOKUP(D167,Equipment[],Equipment!$AA$2))*AG167^3 + (VLOOKUP(D167,Equipment[],Equipment!$AB$2))*AG167^2+(VLOOKUP(D167,Equipment[],Equipment!$AC$2))*AG167+ (VLOOKUP(D167,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF('9   Trucks'!$AA167>0,\nIF(((VLOOKUP(D167,Equipment[],Equipment!$P$2))*AH167^4 + (VLOOKUP(D167,Equipment[],Equipment!$Q$2))*AH167^3 + (VLOOKUP(D167,Equipment[],Equipment!$R$2))*AH167^2+(VLOOKUP(D167,Equipment[],Equipment!$S$2))*AH167+ (VLOOKUP(D167,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D167,Equipment[],Equipment!$P$2))*AH167^4 + (VLOOKUP(D167,Equipment[],Equipment!$Q$2))*AH167^3 + (VLOOKUP(D167,Equipment[],Equipment!$R$2))*AH167^2+(VLOOKUP(D167,Equipment[],Equipment!$S$2))*AH167+ (VLOOKUP(D167,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA167<0,\nIF(((VLOOKUP(D167,Equipment[],Equipment!$Z$2))*AH167^4 + (VLOOKUP(D167,Equipment[],Equipment!$AA$2))*AH167^3 + (VLOOKUP(D167,Equipment[],Equipment!$AB$2))*AH167^2+(VLOOKUP(D167,Equipment[],Equipment!$AC$2))*AH167+ (VLOOKUP(D167,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D167,Equipment[],Equipment!$Z$2))*AH167^4 + (VLOOKUP(D167,Equipment[],Equipment!$AA$2))*AH167^3 + (VLOOKUP(D167,Equipment[],Equipment!$AB$2))*AH167^2+(VLOOKUP(D167,Equipment[],Equipment!$AC$2))*AH167+ (VLOOKUP(D167,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D167,2)=\"Tk\",\nIF('9   Trucks'!$Y167<0,\nIF(((VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$U$2))*AI167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$V$2))*AI167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$W$2))*AI167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$X$2))*AI167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$U$2))*AI167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$V$2))*AI167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$W$2))*AI167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$X$2))*AI167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$Y$2))),\nIF(AND(Y167>0,AI167<6%),1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y167>0,\nIF(((VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AE$2))*AI167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AF$2))*AI167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AG$2))*AI167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AH$2))*AI167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AE$2))*AI167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AF$2))*AI167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AG$2))*AI167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AH$2))*AI167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D167,2)=\"Tk\",\nIF('9   Trucks'!$Z167<0,\nIF(((VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$U$2))*AJ167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$V$2))*AJ167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$W$2))*AJ167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$X$2))*AJ167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$U$2))*AJ167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$V$2))*AJ167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$W$2))*AJ167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$X$2))*AJ167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$Y$2))),\nIF(AND(Z167>0,AJ167<6%),1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z167>0,\nIF(((VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AE$2))*AJ167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AF$2))*AJ167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AG$2))*AJ167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AH$2))*AJ167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AE$2))*AJ167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AF$2))*AJ167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AG$2))*AJ167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AH$2))*AJ167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D167,2)=\"Tk\",\nIF('9   Trucks'!$AA167<0,\nIF(((VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$U$2))*AK167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$V$2))*AK167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$W$2))*AK167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$X$2))*AK167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$U$2))*AK167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$V$2))*AK167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$W$2))*AK167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$X$2))*AK167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$Y$2))),\nIF(AND(AA167>0,AK167<6%),1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA167>0,\nIF(((VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AE$2))*AK167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AF$2))*AK167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AG$2))*AK167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AH$2))*AK167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AE$2))*AK167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AF$2))*AK167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AG$2))*AK167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AH$2))*AK167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D167,2)=\"Tk\",'9   Trucks'!$AR167>0),1/('9   Trucks'!$AR167*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D167,2)=\"Tk\",'9   Trucks'!$AS167>0),1/('9   Trucks'!$AS167*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D167,2)=\"Tk\",'9   Trucks'!$AT167>0),1/('9   Trucks'!$AT167*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D167,2)=\"Tk\",'9   Trucks'!$AU167>0),1/('9   Trucks'!$AU167*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D167,2)=\"Tk\",'9   Trucks'!$AV167>0),1/('9   Trucks'!$AV167*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D167,2)=\"Tk\",'9   Trucks'!$AW167>0),1/('9   Trucks'!$AW167*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D168,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D168,2)=\"Tk\",IF(K168=0,0,'18 Truck Optimization'!BB168),0)","v":0},{"$f":"IF(AND(B168=\"D\",OR(LEFT(J168,2)=\"Sh\",LEFT(J168,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B168=\"D\",LEFT(J168,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L168>0,AQ168*T168*'9   Trucks'!$N168*M168/L168,0)","v":0},{"$f":"IF(AND(B168=\"D\",OR(LEFT(J168,2)=\"Sh\",LEFT(J168,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B168=\"D\",LEFT(J168,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D168,2)=\"Tk\",VLOOKUP(D168,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",VLOOKUP(D168,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(TRUNC(R168/'9   Trucks'!$N168)<TRUNC(S168/'9   Trucks'!$N168),TRUNC(S168/'9   Trucks'!$N168),TRUNC(R168/'9   Trucks'!$N168)),\n0)","v":0},0,{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A168,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A168,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A168,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A168,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A168,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A168,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A168,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A168,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A168,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A168,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A168,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A168,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nVLOOKUP(D168,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T168*\nIF(AND(B168=\"D\",OR(LEFT(J168,2)=\"Sh\",LEFT(J168,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B168=\"D\",LEFT(J168,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nVLOOKUP(D168,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nVLOOKUP(D168,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nVLOOKUP(D168,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF('9   Trucks'!$Y168>0,\nIF(((VLOOKUP(D168,Equipment[],Equipment!$P$2))*AF168^4 + (VLOOKUP(D168,Equipment[],Equipment!$Q$2))*AF168^3 + (VLOOKUP(D168,Equipment[],Equipment!$R$2))*AF168^2+(VLOOKUP(D168,Equipment[],Equipment!$S$2))*AF168+ (VLOOKUP(D168,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D168,Equipment[],Equipment!$P$2))*AF168^4 + (VLOOKUP(D168,Equipment[],Equipment!$Q$2))*AF168^3 + (VLOOKUP(D168,Equipment[],Equipment!$R$2))*AF168^2+(VLOOKUP(D168,Equipment[],Equipment!$S$2))*AF168+ (VLOOKUP(D168,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y168<0,\nIF(((VLOOKUP(D168,Equipment[],Equipment!$Z$2))*AF168^4 + (VLOOKUP(D168,Equipment[],Equipment!$AA$2))*AF168^3 + (VLOOKUP(D168,Equipment[],Equipment!$AB$2))*AF168^2+(VLOOKUP(D168,Equipment[],Equipment!$AC$2))*AF168+ (VLOOKUP(D168,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D168,Equipment[],Equipment!$Z$2))*AF168^4 + (VLOOKUP(D168,Equipment[],Equipment!$AA$2))*AF168^3 + (VLOOKUP(D168,Equipment[],Equipment!$AB$2))*AF168^2+(VLOOKUP(D168,Equipment[],Equipment!$AC$2))*AF168+ (VLOOKUP(D168,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF('9   Trucks'!$Z168>0,\nIF(((VLOOKUP(D168,Equipment[],Equipment!$P$2))*AG168^4 + (VLOOKUP(D168,Equipment[],Equipment!$Q$2))*AG168^3 + (VLOOKUP(D168,Equipment[],Equipment!$R$2))*AG168^2+(VLOOKUP(D168,Equipment[],Equipment!$S$2))*AG168+ (VLOOKUP(D168,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D168,Equipment[],Equipment!$P$2))*AG168^4 + (VLOOKUP(D168,Equipment[],Equipment!$Q$2))*AG168^3 + (VLOOKUP(D168,Equipment[],Equipment!$R$2))*AG168^2+(VLOOKUP(D168,Equipment[],Equipment!$S$2))*AG168+ (VLOOKUP(D168,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z168<0,\nIF(((VLOOKUP(D168,Equipment[],Equipment!$Z$2))*AG168^4 + (VLOOKUP(D168,Equipment[],Equipment!$AA$2))*AG168^3 + (VLOOKUP(D168,Equipment[],Equipment!$AB$2))*AG168^2+(VLOOKUP(D168,Equipment[],Equipment!$AC$2))*AG168+ (VLOOKUP(D168,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D168,Equipment[],Equipment!$Z$2))*AG168^4 + (VLOOKUP(D168,Equipment[],Equipment!$AA$2))*AG168^3 + (VLOOKUP(D168,Equipment[],Equipment!$AB$2))*AG168^2+(VLOOKUP(D168,Equipment[],Equipment!$AC$2))*AG168+ (VLOOKUP(D168,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF('9   Trucks'!$AA168>0,\nIF(((VLOOKUP(D168,Equipment[],Equipment!$P$2))*AH168^4 + (VLOOKUP(D168,Equipment[],Equipment!$Q$2))*AH168^3 + (VLOOKUP(D168,Equipment[],Equipment!$R$2))*AH168^2+(VLOOKUP(D168,Equipment[],Equipment!$S$2))*AH168+ (VLOOKUP(D168,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D168,Equipment[],Equipment!$P$2))*AH168^4 + (VLOOKUP(D168,Equipment[],Equipment!$Q$2))*AH168^3 + (VLOOKUP(D168,Equipment[],Equipment!$R$2))*AH168^2+(VLOOKUP(D168,Equipment[],Equipment!$S$2))*AH168+ (VLOOKUP(D168,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA168<0,\nIF(((VLOOKUP(D168,Equipment[],Equipment!$Z$2))*AH168^4 + (VLOOKUP(D168,Equipment[],Equipment!$AA$2))*AH168^3 + (VLOOKUP(D168,Equipment[],Equipment!$AB$2))*AH168^2+(VLOOKUP(D168,Equipment[],Equipment!$AC$2))*AH168+ (VLOOKUP(D168,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D168,Equipment[],Equipment!$Z$2))*AH168^4 + (VLOOKUP(D168,Equipment[],Equipment!$AA$2))*AH168^3 + (VLOOKUP(D168,Equipment[],Equipment!$AB$2))*AH168^2+(VLOOKUP(D168,Equipment[],Equipment!$AC$2))*AH168+ (VLOOKUP(D168,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D168,2)=\"Tk\",\nIF('9   Trucks'!$Y168<0,\nIF(((VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$U$2))*AI168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$V$2))*AI168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$W$2))*AI168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$X$2))*AI168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$U$2))*AI168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$V$2))*AI168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$W$2))*AI168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$X$2))*AI168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$Y$2))),\nIF(AND(Y168>0,AI168<6%),1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y168>0,\nIF(((VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AE$2))*AI168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AF$2))*AI168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AG$2))*AI168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AH$2))*AI168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AE$2))*AI168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AF$2))*AI168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AG$2))*AI168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AH$2))*AI168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D168,2)=\"Tk\",\nIF('9   Trucks'!$Z168<0,\nIF(((VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$U$2))*AJ168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$V$2))*AJ168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$W$2))*AJ168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$X$2))*AJ168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$U$2))*AJ168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$V$2))*AJ168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$W$2))*AJ168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$X$2))*AJ168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$Y$2))),\nIF(AND(Z168>0,AJ168<6%),1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z168>0,\nIF(((VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AE$2))*AJ168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AF$2))*AJ168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AG$2))*AJ168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AH$2))*AJ168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AE$2))*AJ168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AF$2))*AJ168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AG$2))*AJ168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AH$2))*AJ168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D168,2)=\"Tk\",\nIF('9   Trucks'!$AA168<0,\nIF(((VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$U$2))*AK168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$V$2))*AK168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$W$2))*AK168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$X$2))*AK168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$U$2))*AK168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$V$2))*AK168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$W$2))*AK168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$X$2))*AK168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$Y$2))),\nIF(AND(AA168>0,AK168<6%),1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA168>0,\nIF(((VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AE$2))*AK168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AF$2))*AK168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AG$2))*AK168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AH$2))*AK168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AE$2))*AK168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AF$2))*AK168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AG$2))*AK168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AH$2))*AK168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D168,2)=\"Tk\",'9   Trucks'!$AR168>0),1/('9   Trucks'!$AR168*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D168,2)=\"Tk\",'9   Trucks'!$AS168>0),1/('9   Trucks'!$AS168*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D168,2)=\"Tk\",'9   Trucks'!$AT168>0),1/('9   Trucks'!$AT168*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D168,2)=\"Tk\",'9   Trucks'!$AU168>0),1/('9   Trucks'!$AU168*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D168,2)=\"Tk\",'9   Trucks'!$AV168>0),1/('9   Trucks'!$AV168*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D168,2)=\"Tk\",'9   Trucks'!$AW168>0),1/('9   Trucks'!$AW168*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D169,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D169,2)=\"Tk\",IF(K169=0,0,'18 Truck Optimization'!BB169),0)","v":0},{"$f":"IF(AND(B169=\"D\",OR(LEFT(J169,2)=\"Sh\",LEFT(J169,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B169=\"D\",LEFT(J169,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L169>0,AQ169*T169*'9   Trucks'!$N169*M169/L169,0)","v":0},{"$f":"IF(AND(B169=\"D\",OR(LEFT(J169,2)=\"Sh\",LEFT(J169,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B169=\"D\",LEFT(J169,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D169,2)=\"Tk\",VLOOKUP(D169,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",VLOOKUP(D169,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(TRUNC(R169/'9   Trucks'!$N169)<TRUNC(S169/'9   Trucks'!$N169),TRUNC(S169/'9   Trucks'!$N169),TRUNC(R169/'9   Trucks'!$N169)),\n0)","v":0},0,{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A169,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A169,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A169,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A169,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A169,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A169,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A169,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A169,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A169,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A169,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A169,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A169,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nVLOOKUP(D169,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T169*\nIF(AND(B169=\"D\",OR(LEFT(J169,2)=\"Sh\",LEFT(J169,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B169=\"D\",LEFT(J169,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nVLOOKUP(D169,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nVLOOKUP(D169,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nVLOOKUP(D169,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF('9   Trucks'!$Y169>0,\nIF(((VLOOKUP(D169,Equipment[],Equipment!$P$2))*AF169^4 + (VLOOKUP(D169,Equipment[],Equipment!$Q$2))*AF169^3 + (VLOOKUP(D169,Equipment[],Equipment!$R$2))*AF169^2+(VLOOKUP(D169,Equipment[],Equipment!$S$2))*AF169+ (VLOOKUP(D169,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D169,Equipment[],Equipment!$P$2))*AF169^4 + (VLOOKUP(D169,Equipment[],Equipment!$Q$2))*AF169^3 + (VLOOKUP(D169,Equipment[],Equipment!$R$2))*AF169^2+(VLOOKUP(D169,Equipment[],Equipment!$S$2))*AF169+ (VLOOKUP(D169,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y169<0,\nIF(((VLOOKUP(D169,Equipment[],Equipment!$Z$2))*AF169^4 + (VLOOKUP(D169,Equipment[],Equipment!$AA$2))*AF169^3 + (VLOOKUP(D169,Equipment[],Equipment!$AB$2))*AF169^2+(VLOOKUP(D169,Equipment[],Equipment!$AC$2))*AF169+ (VLOOKUP(D169,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D169,Equipment[],Equipment!$Z$2))*AF169^4 + (VLOOKUP(D169,Equipment[],Equipment!$AA$2))*AF169^3 + (VLOOKUP(D169,Equipment[],Equipment!$AB$2))*AF169^2+(VLOOKUP(D169,Equipment[],Equipment!$AC$2))*AF169+ (VLOOKUP(D169,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF('9   Trucks'!$Z169>0,\nIF(((VLOOKUP(D169,Equipment[],Equipment!$P$2))*AG169^4 + (VLOOKUP(D169,Equipment[],Equipment!$Q$2))*AG169^3 + (VLOOKUP(D169,Equipment[],Equipment!$R$2))*AG169^2+(VLOOKUP(D169,Equipment[],Equipment!$S$2))*AG169+ (VLOOKUP(D169,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D169,Equipment[],Equipment!$P$2))*AG169^4 + (VLOOKUP(D169,Equipment[],Equipment!$Q$2))*AG169^3 + (VLOOKUP(D169,Equipment[],Equipment!$R$2))*AG169^2+(VLOOKUP(D169,Equipment[],Equipment!$S$2))*AG169+ (VLOOKUP(D169,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z169<0,\nIF(((VLOOKUP(D169,Equipment[],Equipment!$Z$2))*AG169^4 + (VLOOKUP(D169,Equipment[],Equipment!$AA$2))*AG169^3 + (VLOOKUP(D169,Equipment[],Equipment!$AB$2))*AG169^2+(VLOOKUP(D169,Equipment[],Equipment!$AC$2))*AG169+ (VLOOKUP(D169,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D169,Equipment[],Equipment!$Z$2))*AG169^4 + (VLOOKUP(D169,Equipment[],Equipment!$AA$2))*AG169^3 + (VLOOKUP(D169,Equipment[],Equipment!$AB$2))*AG169^2+(VLOOKUP(D169,Equipment[],Equipment!$AC$2))*AG169+ (VLOOKUP(D169,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF('9   Trucks'!$AA169>0,\nIF(((VLOOKUP(D169,Equipment[],Equipment!$P$2))*AH169^4 + (VLOOKUP(D169,Equipment[],Equipment!$Q$2))*AH169^3 + (VLOOKUP(D169,Equipment[],Equipment!$R$2))*AH169^2+(VLOOKUP(D169,Equipment[],Equipment!$S$2))*AH169+ (VLOOKUP(D169,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D169,Equipment[],Equipment!$P$2))*AH169^4 + (VLOOKUP(D169,Equipment[],Equipment!$Q$2))*AH169^3 + (VLOOKUP(D169,Equipment[],Equipment!$R$2))*AH169^2+(VLOOKUP(D169,Equipment[],Equipment!$S$2))*AH169+ (VLOOKUP(D169,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA169<0,\nIF(((VLOOKUP(D169,Equipment[],Equipment!$Z$2))*AH169^4 + (VLOOKUP(D169,Equipment[],Equipment!$AA$2))*AH169^3 + (VLOOKUP(D169,Equipment[],Equipment!$AB$2))*AH169^2+(VLOOKUP(D169,Equipment[],Equipment!$AC$2))*AH169+ (VLOOKUP(D169,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D169,Equipment[],Equipment!$Z$2))*AH169^4 + (VLOOKUP(D169,Equipment[],Equipment!$AA$2))*AH169^3 + (VLOOKUP(D169,Equipment[],Equipment!$AB$2))*AH169^2+(VLOOKUP(D169,Equipment[],Equipment!$AC$2))*AH169+ (VLOOKUP(D169,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D169,2)=\"Tk\",\nIF('9   Trucks'!$Y169<0,\nIF(((VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$U$2))*AI169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$V$2))*AI169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$W$2))*AI169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$X$2))*AI169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$U$2))*AI169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$V$2))*AI169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$W$2))*AI169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$X$2))*AI169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$Y$2))),\nIF(AND(Y169>0,AI169<6%),1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y169>0,\nIF(((VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AE$2))*AI169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AF$2))*AI169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AG$2))*AI169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AH$2))*AI169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AE$2))*AI169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AF$2))*AI169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AG$2))*AI169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AH$2))*AI169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D169,2)=\"Tk\",\nIF('9   Trucks'!$Z169<0,\nIF(((VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$U$2))*AJ169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$V$2))*AJ169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$W$2))*AJ169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$X$2))*AJ169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$U$2))*AJ169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$V$2))*AJ169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$W$2))*AJ169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$X$2))*AJ169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$Y$2))),\nIF(AND(Z169>0,AJ169<6%),1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z169>0,\nIF(((VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AE$2))*AJ169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AF$2))*AJ169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AG$2))*AJ169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AH$2))*AJ169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AE$2))*AJ169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AF$2))*AJ169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AG$2))*AJ169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AH$2))*AJ169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D169,2)=\"Tk\",\nIF('9   Trucks'!$AA169<0,\nIF(((VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$U$2))*AK169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$V$2))*AK169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$W$2))*AK169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$X$2))*AK169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$U$2))*AK169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$V$2))*AK169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$W$2))*AK169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$X$2))*AK169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$Y$2))),\nIF(AND(AA169>0,AK169<6%),1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA169>0,\nIF(((VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AE$2))*AK169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AF$2))*AK169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AG$2))*AK169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AH$2))*AK169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AE$2))*AK169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AF$2))*AK169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AG$2))*AK169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AH$2))*AK169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D169,2)=\"Tk\",'9   Trucks'!$AR169>0),1/('9   Trucks'!$AR169*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D169,2)=\"Tk\",'9   Trucks'!$AS169>0),1/('9   Trucks'!$AS169*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D169,2)=\"Tk\",'9   Trucks'!$AT169>0),1/('9   Trucks'!$AT169*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D169,2)=\"Tk\",'9   Trucks'!$AU169>0),1/('9   Trucks'!$AU169*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D169,2)=\"Tk\",'9   Trucks'!$AV169>0),1/('9   Trucks'!$AV169*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D169,2)=\"Tk\",'9   Trucks'!$AW169>0),1/('9   Trucks'!$AW169*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D170,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D170,2)=\"Tk\",IF(K170=0,0,'18 Truck Optimization'!BB170),0)","v":0},{"$f":"IF(AND(B170=\"D\",OR(LEFT(J170,2)=\"Sh\",LEFT(J170,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B170=\"D\",LEFT(J170,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L170>0,AQ170*T170*'9   Trucks'!$N170*M170/L170,0)","v":0},{"$f":"IF(AND(B170=\"D\",OR(LEFT(J170,2)=\"Sh\",LEFT(J170,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B170=\"D\",LEFT(J170,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D170,2)=\"Tk\",VLOOKUP(D170,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",VLOOKUP(D170,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(TRUNC(R170/'9   Trucks'!$N170)<TRUNC(S170/'9   Trucks'!$N170),TRUNC(S170/'9   Trucks'!$N170),TRUNC(R170/'9   Trucks'!$N170)),\n0)","v":0},0,{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A170,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A170,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A170,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A170,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A170,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A170,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A170,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A170,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A170,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A170,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A170,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A170,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nVLOOKUP(D170,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T170*\nIF(AND(B170=\"D\",OR(LEFT(J170,2)=\"Sh\",LEFT(J170,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B170=\"D\",LEFT(J170,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nVLOOKUP(D170,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nVLOOKUP(D170,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nVLOOKUP(D170,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF('9   Trucks'!$Y170>0,\nIF(((VLOOKUP(D170,Equipment[],Equipment!$P$2))*AF170^4 + (VLOOKUP(D170,Equipment[],Equipment!$Q$2))*AF170^3 + (VLOOKUP(D170,Equipment[],Equipment!$R$2))*AF170^2+(VLOOKUP(D170,Equipment[],Equipment!$S$2))*AF170+ (VLOOKUP(D170,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D170,Equipment[],Equipment!$P$2))*AF170^4 + (VLOOKUP(D170,Equipment[],Equipment!$Q$2))*AF170^3 + (VLOOKUP(D170,Equipment[],Equipment!$R$2))*AF170^2+(VLOOKUP(D170,Equipment[],Equipment!$S$2))*AF170+ (VLOOKUP(D170,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y170<0,\nIF(((VLOOKUP(D170,Equipment[],Equipment!$Z$2))*AF170^4 + (VLOOKUP(D170,Equipment[],Equipment!$AA$2))*AF170^3 + (VLOOKUP(D170,Equipment[],Equipment!$AB$2))*AF170^2+(VLOOKUP(D170,Equipment[],Equipment!$AC$2))*AF170+ (VLOOKUP(D170,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D170,Equipment[],Equipment!$Z$2))*AF170^4 + (VLOOKUP(D170,Equipment[],Equipment!$AA$2))*AF170^3 + (VLOOKUP(D170,Equipment[],Equipment!$AB$2))*AF170^2+(VLOOKUP(D170,Equipment[],Equipment!$AC$2))*AF170+ (VLOOKUP(D170,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF('9   Trucks'!$Z170>0,\nIF(((VLOOKUP(D170,Equipment[],Equipment!$P$2))*AG170^4 + (VLOOKUP(D170,Equipment[],Equipment!$Q$2))*AG170^3 + (VLOOKUP(D170,Equipment[],Equipment!$R$2))*AG170^2+(VLOOKUP(D170,Equipment[],Equipment!$S$2))*AG170+ (VLOOKUP(D170,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D170,Equipment[],Equipment!$P$2))*AG170^4 + (VLOOKUP(D170,Equipment[],Equipment!$Q$2))*AG170^3 + (VLOOKUP(D170,Equipment[],Equipment!$R$2))*AG170^2+(VLOOKUP(D170,Equipment[],Equipment!$S$2))*AG170+ (VLOOKUP(D170,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z170<0,\nIF(((VLOOKUP(D170,Equipment[],Equipment!$Z$2))*AG170^4 + (VLOOKUP(D170,Equipment[],Equipment!$AA$2))*AG170^3 + (VLOOKUP(D170,Equipment[],Equipment!$AB$2))*AG170^2+(VLOOKUP(D170,Equipment[],Equipment!$AC$2))*AG170+ (VLOOKUP(D170,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D170,Equipment[],Equipment!$Z$2))*AG170^4 + (VLOOKUP(D170,Equipment[],Equipment!$AA$2))*AG170^3 + (VLOOKUP(D170,Equipment[],Equipment!$AB$2))*AG170^2+(VLOOKUP(D170,Equipment[],Equipment!$AC$2))*AG170+ (VLOOKUP(D170,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF('9   Trucks'!$AA170>0,\nIF(((VLOOKUP(D170,Equipment[],Equipment!$P$2))*AH170^4 + (VLOOKUP(D170,Equipment[],Equipment!$Q$2))*AH170^3 + (VLOOKUP(D170,Equipment[],Equipment!$R$2))*AH170^2+(VLOOKUP(D170,Equipment[],Equipment!$S$2))*AH170+ (VLOOKUP(D170,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D170,Equipment[],Equipment!$P$2))*AH170^4 + (VLOOKUP(D170,Equipment[],Equipment!$Q$2))*AH170^3 + (VLOOKUP(D170,Equipment[],Equipment!$R$2))*AH170^2+(VLOOKUP(D170,Equipment[],Equipment!$S$2))*AH170+ (VLOOKUP(D170,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA170<0,\nIF(((VLOOKUP(D170,Equipment[],Equipment!$Z$2))*AH170^4 + (VLOOKUP(D170,Equipment[],Equipment!$AA$2))*AH170^3 + (VLOOKUP(D170,Equipment[],Equipment!$AB$2))*AH170^2+(VLOOKUP(D170,Equipment[],Equipment!$AC$2))*AH170+ (VLOOKUP(D170,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D170,Equipment[],Equipment!$Z$2))*AH170^4 + (VLOOKUP(D170,Equipment[],Equipment!$AA$2))*AH170^3 + (VLOOKUP(D170,Equipment[],Equipment!$AB$2))*AH170^2+(VLOOKUP(D170,Equipment[],Equipment!$AC$2))*AH170+ (VLOOKUP(D170,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D170,2)=\"Tk\",\nIF('9   Trucks'!$Y170<0,\nIF(((VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$U$2))*AI170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$V$2))*AI170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$W$2))*AI170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$X$2))*AI170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$U$2))*AI170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$V$2))*AI170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$W$2))*AI170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$X$2))*AI170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$Y$2))),\nIF(AND(Y170>0,AI170<6%),1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y170>0,\nIF(((VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AE$2))*AI170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AF$2))*AI170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AG$2))*AI170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AH$2))*AI170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AE$2))*AI170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AF$2))*AI170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AG$2))*AI170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AH$2))*AI170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D170,2)=\"Tk\",\nIF('9   Trucks'!$Z170<0,\nIF(((VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$U$2))*AJ170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$V$2))*AJ170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$W$2))*AJ170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$X$2))*AJ170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$U$2))*AJ170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$V$2))*AJ170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$W$2))*AJ170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$X$2))*AJ170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$Y$2))),\nIF(AND(Z170>0,AJ170<6%),1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z170>0,\nIF(((VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AE$2))*AJ170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AF$2))*AJ170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AG$2))*AJ170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AH$2))*AJ170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AE$2))*AJ170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AF$2))*AJ170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AG$2))*AJ170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AH$2))*AJ170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D170,2)=\"Tk\",\nIF('9   Trucks'!$AA170<0,\nIF(((VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$U$2))*AK170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$V$2))*AK170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$W$2))*AK170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$X$2))*AK170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$U$2))*AK170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$V$2))*AK170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$W$2))*AK170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$X$2))*AK170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$Y$2))),\nIF(AND(AA170>0,AK170<6%),1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA170>0,\nIF(((VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AE$2))*AK170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AF$2))*AK170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AG$2))*AK170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AH$2))*AK170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AE$2))*AK170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AF$2))*AK170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AG$2))*AK170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AH$2))*AK170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D170,2)=\"Tk\",'9   Trucks'!$AR170>0),1/('9   Trucks'!$AR170*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D170,2)=\"Tk\",'9   Trucks'!$AS170>0),1/('9   Trucks'!$AS170*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D170,2)=\"Tk\",'9   Trucks'!$AT170>0),1/('9   Trucks'!$AT170*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D170,2)=\"Tk\",'9   Trucks'!$AU170>0),1/('9   Trucks'!$AU170*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D170,2)=\"Tk\",'9   Trucks'!$AV170>0),1/('9   Trucks'!$AV170*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D170,2)=\"Tk\",'9   Trucks'!$AW170>0),1/('9   Trucks'!$AW170*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D171,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D171,2)=\"Tk\",IF(K171=0,0,'18 Truck Optimization'!BB171),0)","v":0},{"$f":"IF(AND(B171=\"D\",OR(LEFT(J171,2)=\"Sh\",LEFT(J171,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B171=\"D\",LEFT(J171,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L171>0,AQ171*T171*'9   Trucks'!$N171*M171/L171,0)","v":0},{"$f":"IF(AND(B171=\"D\",OR(LEFT(J171,2)=\"Sh\",LEFT(J171,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B171=\"D\",LEFT(J171,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D171,2)=\"Tk\",VLOOKUP(D171,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",VLOOKUP(D171,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(TRUNC(R171/'9   Trucks'!$N171)<TRUNC(S171/'9   Trucks'!$N171),TRUNC(S171/'9   Trucks'!$N171),TRUNC(R171/'9   Trucks'!$N171)),\n0)","v":0},0,{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A171,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A171,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A171,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A171,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A171,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A171,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A171,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A171,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A171,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A171,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A171,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A171,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nVLOOKUP(D171,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T171*\nIF(AND(B171=\"D\",OR(LEFT(J171,2)=\"Sh\",LEFT(J171,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B171=\"D\",LEFT(J171,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nVLOOKUP(D171,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nVLOOKUP(D171,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nVLOOKUP(D171,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF('9   Trucks'!$Y171>0,\nIF(((VLOOKUP(D171,Equipment[],Equipment!$P$2))*AF171^4 + (VLOOKUP(D171,Equipment[],Equipment!$Q$2))*AF171^3 + (VLOOKUP(D171,Equipment[],Equipment!$R$2))*AF171^2+(VLOOKUP(D171,Equipment[],Equipment!$S$2))*AF171+ (VLOOKUP(D171,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D171,Equipment[],Equipment!$P$2))*AF171^4 + (VLOOKUP(D171,Equipment[],Equipment!$Q$2))*AF171^3 + (VLOOKUP(D171,Equipment[],Equipment!$R$2))*AF171^2+(VLOOKUP(D171,Equipment[],Equipment!$S$2))*AF171+ (VLOOKUP(D171,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y171<0,\nIF(((VLOOKUP(D171,Equipment[],Equipment!$Z$2))*AF171^4 + (VLOOKUP(D171,Equipment[],Equipment!$AA$2))*AF171^3 + (VLOOKUP(D171,Equipment[],Equipment!$AB$2))*AF171^2+(VLOOKUP(D171,Equipment[],Equipment!$AC$2))*AF171+ (VLOOKUP(D171,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D171,Equipment[],Equipment!$Z$2))*AF171^4 + (VLOOKUP(D171,Equipment[],Equipment!$AA$2))*AF171^3 + (VLOOKUP(D171,Equipment[],Equipment!$AB$2))*AF171^2+(VLOOKUP(D171,Equipment[],Equipment!$AC$2))*AF171+ (VLOOKUP(D171,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF('9   Trucks'!$Z171>0,\nIF(((VLOOKUP(D171,Equipment[],Equipment!$P$2))*AG171^4 + (VLOOKUP(D171,Equipment[],Equipment!$Q$2))*AG171^3 + (VLOOKUP(D171,Equipment[],Equipment!$R$2))*AG171^2+(VLOOKUP(D171,Equipment[],Equipment!$S$2))*AG171+ (VLOOKUP(D171,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D171,Equipment[],Equipment!$P$2))*AG171^4 + (VLOOKUP(D171,Equipment[],Equipment!$Q$2))*AG171^3 + (VLOOKUP(D171,Equipment[],Equipment!$R$2))*AG171^2+(VLOOKUP(D171,Equipment[],Equipment!$S$2))*AG171+ (VLOOKUP(D171,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z171<0,\nIF(((VLOOKUP(D171,Equipment[],Equipment!$Z$2))*AG171^4 + (VLOOKUP(D171,Equipment[],Equipment!$AA$2))*AG171^3 + (VLOOKUP(D171,Equipment[],Equipment!$AB$2))*AG171^2+(VLOOKUP(D171,Equipment[],Equipment!$AC$2))*AG171+ (VLOOKUP(D171,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D171,Equipment[],Equipment!$Z$2))*AG171^4 + (VLOOKUP(D171,Equipment[],Equipment!$AA$2))*AG171^3 + (VLOOKUP(D171,Equipment[],Equipment!$AB$2))*AG171^2+(VLOOKUP(D171,Equipment[],Equipment!$AC$2))*AG171+ (VLOOKUP(D171,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF('9   Trucks'!$AA171>0,\nIF(((VLOOKUP(D171,Equipment[],Equipment!$P$2))*AH171^4 + (VLOOKUP(D171,Equipment[],Equipment!$Q$2))*AH171^3 + (VLOOKUP(D171,Equipment[],Equipment!$R$2))*AH171^2+(VLOOKUP(D171,Equipment[],Equipment!$S$2))*AH171+ (VLOOKUP(D171,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D171,Equipment[],Equipment!$P$2))*AH171^4 + (VLOOKUP(D171,Equipment[],Equipment!$Q$2))*AH171^3 + (VLOOKUP(D171,Equipment[],Equipment!$R$2))*AH171^2+(VLOOKUP(D171,Equipment[],Equipment!$S$2))*AH171+ (VLOOKUP(D171,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA171<0,\nIF(((VLOOKUP(D171,Equipment[],Equipment!$Z$2))*AH171^4 + (VLOOKUP(D171,Equipment[],Equipment!$AA$2))*AH171^3 + (VLOOKUP(D171,Equipment[],Equipment!$AB$2))*AH171^2+(VLOOKUP(D171,Equipment[],Equipment!$AC$2))*AH171+ (VLOOKUP(D171,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D171,Equipment[],Equipment!$Z$2))*AH171^4 + (VLOOKUP(D171,Equipment[],Equipment!$AA$2))*AH171^3 + (VLOOKUP(D171,Equipment[],Equipment!$AB$2))*AH171^2+(VLOOKUP(D171,Equipment[],Equipment!$AC$2))*AH171+ (VLOOKUP(D171,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D171,2)=\"Tk\",\nIF('9   Trucks'!$Y171<0,\nIF(((VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$U$2))*AI171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$V$2))*AI171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$W$2))*AI171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$X$2))*AI171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$U$2))*AI171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$V$2))*AI171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$W$2))*AI171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$X$2))*AI171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$Y$2))),\nIF(AND(Y171>0,AI171<6%),1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y171>0,\nIF(((VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AE$2))*AI171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AF$2))*AI171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AG$2))*AI171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AH$2))*AI171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AE$2))*AI171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AF$2))*AI171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AG$2))*AI171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AH$2))*AI171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D171,2)=\"Tk\",\nIF('9   Trucks'!$Z171<0,\nIF(((VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$U$2))*AJ171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$V$2))*AJ171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$W$2))*AJ171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$X$2))*AJ171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$U$2))*AJ171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$V$2))*AJ171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$W$2))*AJ171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$X$2))*AJ171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$Y$2))),\nIF(AND(Z171>0,AJ171<6%),1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z171>0,\nIF(((VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AE$2))*AJ171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AF$2))*AJ171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AG$2))*AJ171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AH$2))*AJ171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AE$2))*AJ171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AF$2))*AJ171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AG$2))*AJ171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AH$2))*AJ171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D171,2)=\"Tk\",\nIF('9   Trucks'!$AA171<0,\nIF(((VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$U$2))*AK171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$V$2))*AK171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$W$2))*AK171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$X$2))*AK171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$U$2))*AK171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$V$2))*AK171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$W$2))*AK171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$X$2))*AK171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$Y$2))),\nIF(AND(AA171>0,AK171<6%),1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA171>0,\nIF(((VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AE$2))*AK171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AF$2))*AK171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AG$2))*AK171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AH$2))*AK171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AE$2))*AK171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AF$2))*AK171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AG$2))*AK171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AH$2))*AK171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D171,2)=\"Tk\",'9   Trucks'!$AR171>0),1/('9   Trucks'!$AR171*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D171,2)=\"Tk\",'9   Trucks'!$AS171>0),1/('9   Trucks'!$AS171*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D171,2)=\"Tk\",'9   Trucks'!$AT171>0),1/('9   Trucks'!$AT171*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D171,2)=\"Tk\",'9   Trucks'!$AU171>0),1/('9   Trucks'!$AU171*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D171,2)=\"Tk\",'9   Trucks'!$AV171>0),1/('9   Trucks'!$AV171*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D171,2)=\"Tk\",'9   Trucks'!$AW171>0),1/('9   Trucks'!$AW171*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D172,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D172,2)=\"Tk\",IF(K172=0,0,'18 Truck Optimization'!BB172),0)","v":0},{"$f":"IF(AND(B172=\"D\",OR(LEFT(J172,2)=\"Sh\",LEFT(J172,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B172=\"D\",LEFT(J172,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L172>0,AQ172*T172*'9   Trucks'!$N172*M172/L172,0)","v":0},{"$f":"IF(AND(B172=\"D\",OR(LEFT(J172,2)=\"Sh\",LEFT(J172,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B172=\"D\",LEFT(J172,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D172,2)=\"Tk\",VLOOKUP(D172,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",VLOOKUP(D172,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(TRUNC(R172/'9   Trucks'!$N172)<TRUNC(S172/'9   Trucks'!$N172),TRUNC(S172/'9   Trucks'!$N172),TRUNC(R172/'9   Trucks'!$N172)),\n0)","v":0},0,{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A172,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A172,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A172,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A172,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A172,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A172,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A172,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A172,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A172,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A172,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A172,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A172,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nVLOOKUP(D172,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T172*\nIF(AND(B172=\"D\",OR(LEFT(J172,2)=\"Sh\",LEFT(J172,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B172=\"D\",LEFT(J172,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nVLOOKUP(D172,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nVLOOKUP(D172,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nVLOOKUP(D172,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF('9   Trucks'!$Y172>0,\nIF(((VLOOKUP(D172,Equipment[],Equipment!$P$2))*AF172^4 + (VLOOKUP(D172,Equipment[],Equipment!$Q$2))*AF172^3 + (VLOOKUP(D172,Equipment[],Equipment!$R$2))*AF172^2+(VLOOKUP(D172,Equipment[],Equipment!$S$2))*AF172+ (VLOOKUP(D172,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D172,Equipment[],Equipment!$P$2))*AF172^4 + (VLOOKUP(D172,Equipment[],Equipment!$Q$2))*AF172^3 + (VLOOKUP(D172,Equipment[],Equipment!$R$2))*AF172^2+(VLOOKUP(D172,Equipment[],Equipment!$S$2))*AF172+ (VLOOKUP(D172,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y172<0,\nIF(((VLOOKUP(D172,Equipment[],Equipment!$Z$2))*AF172^4 + (VLOOKUP(D172,Equipment[],Equipment!$AA$2))*AF172^3 + (VLOOKUP(D172,Equipment[],Equipment!$AB$2))*AF172^2+(VLOOKUP(D172,Equipment[],Equipment!$AC$2))*AF172+ (VLOOKUP(D172,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D172,Equipment[],Equipment!$Z$2))*AF172^4 + (VLOOKUP(D172,Equipment[],Equipment!$AA$2))*AF172^3 + (VLOOKUP(D172,Equipment[],Equipment!$AB$2))*AF172^2+(VLOOKUP(D172,Equipment[],Equipment!$AC$2))*AF172+ (VLOOKUP(D172,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF('9   Trucks'!$Z172>0,\nIF(((VLOOKUP(D172,Equipment[],Equipment!$P$2))*AG172^4 + (VLOOKUP(D172,Equipment[],Equipment!$Q$2))*AG172^3 + (VLOOKUP(D172,Equipment[],Equipment!$R$2))*AG172^2+(VLOOKUP(D172,Equipment[],Equipment!$S$2))*AG172+ (VLOOKUP(D172,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D172,Equipment[],Equipment!$P$2))*AG172^4 + (VLOOKUP(D172,Equipment[],Equipment!$Q$2))*AG172^3 + (VLOOKUP(D172,Equipment[],Equipment!$R$2))*AG172^2+(VLOOKUP(D172,Equipment[],Equipment!$S$2))*AG172+ (VLOOKUP(D172,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z172<0,\nIF(((VLOOKUP(D172,Equipment[],Equipment!$Z$2))*AG172^4 + (VLOOKUP(D172,Equipment[],Equipment!$AA$2))*AG172^3 + (VLOOKUP(D172,Equipment[],Equipment!$AB$2))*AG172^2+(VLOOKUP(D172,Equipment[],Equipment!$AC$2))*AG172+ (VLOOKUP(D172,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D172,Equipment[],Equipment!$Z$2))*AG172^4 + (VLOOKUP(D172,Equipment[],Equipment!$AA$2))*AG172^3 + (VLOOKUP(D172,Equipment[],Equipment!$AB$2))*AG172^2+(VLOOKUP(D172,Equipment[],Equipment!$AC$2))*AG172+ (VLOOKUP(D172,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF('9   Trucks'!$AA172>0,\nIF(((VLOOKUP(D172,Equipment[],Equipment!$P$2))*AH172^4 + (VLOOKUP(D172,Equipment[],Equipment!$Q$2))*AH172^3 + (VLOOKUP(D172,Equipment[],Equipment!$R$2))*AH172^2+(VLOOKUP(D172,Equipment[],Equipment!$S$2))*AH172+ (VLOOKUP(D172,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D172,Equipment[],Equipment!$P$2))*AH172^4 + (VLOOKUP(D172,Equipment[],Equipment!$Q$2))*AH172^3 + (VLOOKUP(D172,Equipment[],Equipment!$R$2))*AH172^2+(VLOOKUP(D172,Equipment[],Equipment!$S$2))*AH172+ (VLOOKUP(D172,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA172<0,\nIF(((VLOOKUP(D172,Equipment[],Equipment!$Z$2))*AH172^4 + (VLOOKUP(D172,Equipment[],Equipment!$AA$2))*AH172^3 + (VLOOKUP(D172,Equipment[],Equipment!$AB$2))*AH172^2+(VLOOKUP(D172,Equipment[],Equipment!$AC$2))*AH172+ (VLOOKUP(D172,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D172,Equipment[],Equipment!$Z$2))*AH172^4 + (VLOOKUP(D172,Equipment[],Equipment!$AA$2))*AH172^3 + (VLOOKUP(D172,Equipment[],Equipment!$AB$2))*AH172^2+(VLOOKUP(D172,Equipment[],Equipment!$AC$2))*AH172+ (VLOOKUP(D172,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D172,2)=\"Tk\",\nIF('9   Trucks'!$Y172<0,\nIF(((VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$U$2))*AI172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$V$2))*AI172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$W$2))*AI172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$X$2))*AI172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$U$2))*AI172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$V$2))*AI172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$W$2))*AI172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$X$2))*AI172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$Y$2))),\nIF(AND(Y172>0,AI172<6%),1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y172>0,\nIF(((VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AE$2))*AI172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AF$2))*AI172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AG$2))*AI172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AH$2))*AI172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AE$2))*AI172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AF$2))*AI172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AG$2))*AI172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AH$2))*AI172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D172,2)=\"Tk\",\nIF('9   Trucks'!$Z172<0,\nIF(((VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$U$2))*AJ172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$V$2))*AJ172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$W$2))*AJ172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$X$2))*AJ172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$U$2))*AJ172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$V$2))*AJ172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$W$2))*AJ172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$X$2))*AJ172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$Y$2))),\nIF(AND(Z172>0,AJ172<6%),1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z172>0,\nIF(((VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AE$2))*AJ172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AF$2))*AJ172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AG$2))*AJ172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AH$2))*AJ172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AE$2))*AJ172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AF$2))*AJ172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AG$2))*AJ172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AH$2))*AJ172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D172,2)=\"Tk\",\nIF('9   Trucks'!$AA172<0,\nIF(((VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$U$2))*AK172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$V$2))*AK172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$W$2))*AK172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$X$2))*AK172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$U$2))*AK172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$V$2))*AK172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$W$2))*AK172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$X$2))*AK172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$Y$2))),\nIF(AND(AA172>0,AK172<6%),1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA172>0,\nIF(((VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AE$2))*AK172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AF$2))*AK172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AG$2))*AK172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AH$2))*AK172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AE$2))*AK172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AF$2))*AK172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AG$2))*AK172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AH$2))*AK172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D172,2)=\"Tk\",'9   Trucks'!$AR172>0),1/('9   Trucks'!$AR172*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D172,2)=\"Tk\",'9   Trucks'!$AS172>0),1/('9   Trucks'!$AS172*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D172,2)=\"Tk\",'9   Trucks'!$AT172>0),1/('9   Trucks'!$AT172*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D172,2)=\"Tk\",'9   Trucks'!$AU172>0),1/('9   Trucks'!$AU172*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D172,2)=\"Tk\",'9   Trucks'!$AV172>0),1/('9   Trucks'!$AV172*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D172,2)=\"Tk\",'9   Trucks'!$AW172>0),1/('9   Trucks'!$AW172*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D173,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D173,2)=\"Tk\",IF(K173=0,0,'18 Truck Optimization'!BB173),0)","v":0},{"$f":"IF(AND(B173=\"D\",OR(LEFT(J173,2)=\"Sh\",LEFT(J173,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B173=\"D\",LEFT(J173,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L173>0,AQ173*T173*'9   Trucks'!$N173*M173/L173,0)","v":0},{"$f":"IF(AND(B173=\"D\",OR(LEFT(J173,2)=\"Sh\",LEFT(J173,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B173=\"D\",LEFT(J173,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D173,2)=\"Tk\",VLOOKUP(D173,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",VLOOKUP(D173,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(TRUNC(R173/'9   Trucks'!$N173)<TRUNC(S173/'9   Trucks'!$N173),TRUNC(S173/'9   Trucks'!$N173),TRUNC(R173/'9   Trucks'!$N173)),\n0)","v":0},0,{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A173,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A173,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A173,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A173,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A173,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A173,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A173,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A173,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A173,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A173,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A173,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A173,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nVLOOKUP(D173,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T173*\nIF(AND(B173=\"D\",OR(LEFT(J173,2)=\"Sh\",LEFT(J173,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B173=\"D\",LEFT(J173,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nVLOOKUP(D173,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nVLOOKUP(D173,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nVLOOKUP(D173,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF('9   Trucks'!$Y173>0,\nIF(((VLOOKUP(D173,Equipment[],Equipment!$P$2))*AF173^4 + (VLOOKUP(D173,Equipment[],Equipment!$Q$2))*AF173^3 + (VLOOKUP(D173,Equipment[],Equipment!$R$2))*AF173^2+(VLOOKUP(D173,Equipment[],Equipment!$S$2))*AF173+ (VLOOKUP(D173,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D173,Equipment[],Equipment!$P$2))*AF173^4 + (VLOOKUP(D173,Equipment[],Equipment!$Q$2))*AF173^3 + (VLOOKUP(D173,Equipment[],Equipment!$R$2))*AF173^2+(VLOOKUP(D173,Equipment[],Equipment!$S$2))*AF173+ (VLOOKUP(D173,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y173<0,\nIF(((VLOOKUP(D173,Equipment[],Equipment!$Z$2))*AF173^4 + (VLOOKUP(D173,Equipment[],Equipment!$AA$2))*AF173^3 + (VLOOKUP(D173,Equipment[],Equipment!$AB$2))*AF173^2+(VLOOKUP(D173,Equipment[],Equipment!$AC$2))*AF173+ (VLOOKUP(D173,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D173,Equipment[],Equipment!$Z$2))*AF173^4 + (VLOOKUP(D173,Equipment[],Equipment!$AA$2))*AF173^3 + (VLOOKUP(D173,Equipment[],Equipment!$AB$2))*AF173^2+(VLOOKUP(D173,Equipment[],Equipment!$AC$2))*AF173+ (VLOOKUP(D173,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF('9   Trucks'!$Z173>0,\nIF(((VLOOKUP(D173,Equipment[],Equipment!$P$2))*AG173^4 + (VLOOKUP(D173,Equipment[],Equipment!$Q$2))*AG173^3 + (VLOOKUP(D173,Equipment[],Equipment!$R$2))*AG173^2+(VLOOKUP(D173,Equipment[],Equipment!$S$2))*AG173+ (VLOOKUP(D173,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D173,Equipment[],Equipment!$P$2))*AG173^4 + (VLOOKUP(D173,Equipment[],Equipment!$Q$2))*AG173^3 + (VLOOKUP(D173,Equipment[],Equipment!$R$2))*AG173^2+(VLOOKUP(D173,Equipment[],Equipment!$S$2))*AG173+ (VLOOKUP(D173,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z173<0,\nIF(((VLOOKUP(D173,Equipment[],Equipment!$Z$2))*AG173^4 + (VLOOKUP(D173,Equipment[],Equipment!$AA$2))*AG173^3 + (VLOOKUP(D173,Equipment[],Equipment!$AB$2))*AG173^2+(VLOOKUP(D173,Equipment[],Equipment!$AC$2))*AG173+ (VLOOKUP(D173,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D173,Equipment[],Equipment!$Z$2))*AG173^4 + (VLOOKUP(D173,Equipment[],Equipment!$AA$2))*AG173^3 + (VLOOKUP(D173,Equipment[],Equipment!$AB$2))*AG173^2+(VLOOKUP(D173,Equipment[],Equipment!$AC$2))*AG173+ (VLOOKUP(D173,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF('9   Trucks'!$AA173>0,\nIF(((VLOOKUP(D173,Equipment[],Equipment!$P$2))*AH173^4 + (VLOOKUP(D173,Equipment[],Equipment!$Q$2))*AH173^3 + (VLOOKUP(D173,Equipment[],Equipment!$R$2))*AH173^2+(VLOOKUP(D173,Equipment[],Equipment!$S$2))*AH173+ (VLOOKUP(D173,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D173,Equipment[],Equipment!$P$2))*AH173^4 + (VLOOKUP(D173,Equipment[],Equipment!$Q$2))*AH173^3 + (VLOOKUP(D173,Equipment[],Equipment!$R$2))*AH173^2+(VLOOKUP(D173,Equipment[],Equipment!$S$2))*AH173+ (VLOOKUP(D173,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA173<0,\nIF(((VLOOKUP(D173,Equipment[],Equipment!$Z$2))*AH173^4 + (VLOOKUP(D173,Equipment[],Equipment!$AA$2))*AH173^3 + (VLOOKUP(D173,Equipment[],Equipment!$AB$2))*AH173^2+(VLOOKUP(D173,Equipment[],Equipment!$AC$2))*AH173+ (VLOOKUP(D173,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D173,Equipment[],Equipment!$Z$2))*AH173^4 + (VLOOKUP(D173,Equipment[],Equipment!$AA$2))*AH173^3 + (VLOOKUP(D173,Equipment[],Equipment!$AB$2))*AH173^2+(VLOOKUP(D173,Equipment[],Equipment!$AC$2))*AH173+ (VLOOKUP(D173,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D173,2)=\"Tk\",\nIF('9   Trucks'!$Y173<0,\nIF(((VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$U$2))*AI173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$V$2))*AI173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$W$2))*AI173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$X$2))*AI173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$U$2))*AI173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$V$2))*AI173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$W$2))*AI173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$X$2))*AI173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$Y$2))),\nIF(AND(Y173>0,AI173<6%),1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y173>0,\nIF(((VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AE$2))*AI173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AF$2))*AI173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AG$2))*AI173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AH$2))*AI173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AE$2))*AI173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AF$2))*AI173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AG$2))*AI173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AH$2))*AI173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D173,2)=\"Tk\",\nIF('9   Trucks'!$Z173<0,\nIF(((VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$U$2))*AJ173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$V$2))*AJ173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$W$2))*AJ173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$X$2))*AJ173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$U$2))*AJ173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$V$2))*AJ173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$W$2))*AJ173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$X$2))*AJ173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$Y$2))),\nIF(AND(Z173>0,AJ173<6%),1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z173>0,\nIF(((VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AE$2))*AJ173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AF$2))*AJ173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AG$2))*AJ173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AH$2))*AJ173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AE$2))*AJ173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AF$2))*AJ173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AG$2))*AJ173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AH$2))*AJ173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D173,2)=\"Tk\",\nIF('9   Trucks'!$AA173<0,\nIF(((VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$U$2))*AK173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$V$2))*AK173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$W$2))*AK173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$X$2))*AK173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$U$2))*AK173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$V$2))*AK173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$W$2))*AK173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$X$2))*AK173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$Y$2))),\nIF(AND(AA173>0,AK173<6%),1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA173>0,\nIF(((VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AE$2))*AK173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AF$2))*AK173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AG$2))*AK173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AH$2))*AK173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AE$2))*AK173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AF$2))*AK173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AG$2))*AK173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AH$2))*AK173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D173,2)=\"Tk\",'9   Trucks'!$AR173>0),1/('9   Trucks'!$AR173*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D173,2)=\"Tk\",'9   Trucks'!$AS173>0),1/('9   Trucks'!$AS173*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D173,2)=\"Tk\",'9   Trucks'!$AT173>0),1/('9   Trucks'!$AT173*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D173,2)=\"Tk\",'9   Trucks'!$AU173>0),1/('9   Trucks'!$AU173*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D173,2)=\"Tk\",'9   Trucks'!$AV173>0),1/('9   Trucks'!$AV173*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D173,2)=\"Tk\",'9   Trucks'!$AW173>0),1/('9   Trucks'!$AW173*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D174,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D174,2)=\"Tk\",IF(K174=0,0,'18 Truck Optimization'!BB174),0)","v":0},{"$f":"IF(AND(B174=\"D\",OR(LEFT(J174,2)=\"Sh\",LEFT(J174,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B174=\"D\",LEFT(J174,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L174>0,AQ174*T174*'9   Trucks'!$N174*M174/L174,0)","v":0},{"$f":"IF(AND(B174=\"D\",OR(LEFT(J174,2)=\"Sh\",LEFT(J174,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B174=\"D\",LEFT(J174,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D174,2)=\"Tk\",VLOOKUP(D174,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",VLOOKUP(D174,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(TRUNC(R174/'9   Trucks'!$N174)<TRUNC(S174/'9   Trucks'!$N174),TRUNC(S174/'9   Trucks'!$N174),TRUNC(R174/'9   Trucks'!$N174)),\n0)","v":0},0,{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A174,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A174,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A174,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A174,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A174,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A174,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A174,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A174,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A174,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A174,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A174,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A174,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nVLOOKUP(D174,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T174*\nIF(AND(B174=\"D\",OR(LEFT(J174,2)=\"Sh\",LEFT(J174,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B174=\"D\",LEFT(J174,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nVLOOKUP(D174,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nVLOOKUP(D174,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nVLOOKUP(D174,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF('9   Trucks'!$Y174>0,\nIF(((VLOOKUP(D174,Equipment[],Equipment!$P$2))*AF174^4 + (VLOOKUP(D174,Equipment[],Equipment!$Q$2))*AF174^3 + (VLOOKUP(D174,Equipment[],Equipment!$R$2))*AF174^2+(VLOOKUP(D174,Equipment[],Equipment!$S$2))*AF174+ (VLOOKUP(D174,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D174,Equipment[],Equipment!$P$2))*AF174^4 + (VLOOKUP(D174,Equipment[],Equipment!$Q$2))*AF174^3 + (VLOOKUP(D174,Equipment[],Equipment!$R$2))*AF174^2+(VLOOKUP(D174,Equipment[],Equipment!$S$2))*AF174+ (VLOOKUP(D174,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y174<0,\nIF(((VLOOKUP(D174,Equipment[],Equipment!$Z$2))*AF174^4 + (VLOOKUP(D174,Equipment[],Equipment!$AA$2))*AF174^3 + (VLOOKUP(D174,Equipment[],Equipment!$AB$2))*AF174^2+(VLOOKUP(D174,Equipment[],Equipment!$AC$2))*AF174+ (VLOOKUP(D174,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D174,Equipment[],Equipment!$Z$2))*AF174^4 + (VLOOKUP(D174,Equipment[],Equipment!$AA$2))*AF174^3 + (VLOOKUP(D174,Equipment[],Equipment!$AB$2))*AF174^2+(VLOOKUP(D174,Equipment[],Equipment!$AC$2))*AF174+ (VLOOKUP(D174,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF('9   Trucks'!$Z174>0,\nIF(((VLOOKUP(D174,Equipment[],Equipment!$P$2))*AG174^4 + (VLOOKUP(D174,Equipment[],Equipment!$Q$2))*AG174^3 + (VLOOKUP(D174,Equipment[],Equipment!$R$2))*AG174^2+(VLOOKUP(D174,Equipment[],Equipment!$S$2))*AG174+ (VLOOKUP(D174,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D174,Equipment[],Equipment!$P$2))*AG174^4 + (VLOOKUP(D174,Equipment[],Equipment!$Q$2))*AG174^3 + (VLOOKUP(D174,Equipment[],Equipment!$R$2))*AG174^2+(VLOOKUP(D174,Equipment[],Equipment!$S$2))*AG174+ (VLOOKUP(D174,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z174<0,\nIF(((VLOOKUP(D174,Equipment[],Equipment!$Z$2))*AG174^4 + (VLOOKUP(D174,Equipment[],Equipment!$AA$2))*AG174^3 + (VLOOKUP(D174,Equipment[],Equipment!$AB$2))*AG174^2+(VLOOKUP(D174,Equipment[],Equipment!$AC$2))*AG174+ (VLOOKUP(D174,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D174,Equipment[],Equipment!$Z$2))*AG174^4 + (VLOOKUP(D174,Equipment[],Equipment!$AA$2))*AG174^3 + (VLOOKUP(D174,Equipment[],Equipment!$AB$2))*AG174^2+(VLOOKUP(D174,Equipment[],Equipment!$AC$2))*AG174+ (VLOOKUP(D174,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF('9   Trucks'!$AA174>0,\nIF(((VLOOKUP(D174,Equipment[],Equipment!$P$2))*AH174^4 + (VLOOKUP(D174,Equipment[],Equipment!$Q$2))*AH174^3 + (VLOOKUP(D174,Equipment[],Equipment!$R$2))*AH174^2+(VLOOKUP(D174,Equipment[],Equipment!$S$2))*AH174+ (VLOOKUP(D174,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D174,Equipment[],Equipment!$P$2))*AH174^4 + (VLOOKUP(D174,Equipment[],Equipment!$Q$2))*AH174^3 + (VLOOKUP(D174,Equipment[],Equipment!$R$2))*AH174^2+(VLOOKUP(D174,Equipment[],Equipment!$S$2))*AH174+ (VLOOKUP(D174,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA174<0,\nIF(((VLOOKUP(D174,Equipment[],Equipment!$Z$2))*AH174^4 + (VLOOKUP(D174,Equipment[],Equipment!$AA$2))*AH174^3 + (VLOOKUP(D174,Equipment[],Equipment!$AB$2))*AH174^2+(VLOOKUP(D174,Equipment[],Equipment!$AC$2))*AH174+ (VLOOKUP(D174,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D174,Equipment[],Equipment!$Z$2))*AH174^4 + (VLOOKUP(D174,Equipment[],Equipment!$AA$2))*AH174^3 + (VLOOKUP(D174,Equipment[],Equipment!$AB$2))*AH174^2+(VLOOKUP(D174,Equipment[],Equipment!$AC$2))*AH174+ (VLOOKUP(D174,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D174,2)=\"Tk\",\nIF('9   Trucks'!$Y174<0,\nIF(((VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$U$2))*AI174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$V$2))*AI174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$W$2))*AI174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$X$2))*AI174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$U$2))*AI174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$V$2))*AI174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$W$2))*AI174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$X$2))*AI174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$Y$2))),\nIF(AND(Y174>0,AI174<6%),1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y174>0,\nIF(((VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AE$2))*AI174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AF$2))*AI174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AG$2))*AI174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AH$2))*AI174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AE$2))*AI174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AF$2))*AI174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AG$2))*AI174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AH$2))*AI174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D174,2)=\"Tk\",\nIF('9   Trucks'!$Z174<0,\nIF(((VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$U$2))*AJ174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$V$2))*AJ174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$W$2))*AJ174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$X$2))*AJ174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$U$2))*AJ174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$V$2))*AJ174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$W$2))*AJ174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$X$2))*AJ174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$Y$2))),\nIF(AND(Z174>0,AJ174<6%),1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z174>0,\nIF(((VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AE$2))*AJ174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AF$2))*AJ174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AG$2))*AJ174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AH$2))*AJ174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AE$2))*AJ174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AF$2))*AJ174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AG$2))*AJ174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AH$2))*AJ174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D174,2)=\"Tk\",\nIF('9   Trucks'!$AA174<0,\nIF(((VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$U$2))*AK174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$V$2))*AK174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$W$2))*AK174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$X$2))*AK174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$U$2))*AK174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$V$2))*AK174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$W$2))*AK174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$X$2))*AK174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$Y$2))),\nIF(AND(AA174>0,AK174<6%),1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA174>0,\nIF(((VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AE$2))*AK174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AF$2))*AK174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AG$2))*AK174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AH$2))*AK174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AE$2))*AK174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AF$2))*AK174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AG$2))*AK174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AH$2))*AK174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D174,2)=\"Tk\",'9   Trucks'!$AR174>0),1/('9   Trucks'!$AR174*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D174,2)=\"Tk\",'9   Trucks'!$AS174>0),1/('9   Trucks'!$AS174*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D174,2)=\"Tk\",'9   Trucks'!$AT174>0),1/('9   Trucks'!$AT174*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D174,2)=\"Tk\",'9   Trucks'!$AU174>0),1/('9   Trucks'!$AU174*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D174,2)=\"Tk\",'9   Trucks'!$AV174>0),1/('9   Trucks'!$AV174*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D174,2)=\"Tk\",'9   Trucks'!$AW174>0),1/('9   Trucks'!$AW174*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D175,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D175,2)=\"Tk\",IF(K175=0,0,'18 Truck Optimization'!BB175),0)","v":0},{"$f":"IF(AND(B175=\"D\",OR(LEFT(J175,2)=\"Sh\",LEFT(J175,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B175=\"D\",LEFT(J175,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L175>0,AQ175*T175*'9   Trucks'!$N175*M175/L175,0)","v":0},{"$f":"IF(AND(B175=\"D\",OR(LEFT(J175,2)=\"Sh\",LEFT(J175,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B175=\"D\",LEFT(J175,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D175,2)=\"Tk\",VLOOKUP(D175,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",VLOOKUP(D175,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(TRUNC(R175/'9   Trucks'!$N175)<TRUNC(S175/'9   Trucks'!$N175),TRUNC(S175/'9   Trucks'!$N175),TRUNC(R175/'9   Trucks'!$N175)),\n0)","v":0},0,{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A175,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A175,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A175,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A175,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A175,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A175,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A175,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A175,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A175,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A175,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A175,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A175,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nVLOOKUP(D175,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T175*\nIF(AND(B175=\"D\",OR(LEFT(J175,2)=\"Sh\",LEFT(J175,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B175=\"D\",LEFT(J175,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nVLOOKUP(D175,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nVLOOKUP(D175,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nVLOOKUP(D175,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF('9   Trucks'!$Y175>0,\nIF(((VLOOKUP(D175,Equipment[],Equipment!$P$2))*AF175^4 + (VLOOKUP(D175,Equipment[],Equipment!$Q$2))*AF175^3 + (VLOOKUP(D175,Equipment[],Equipment!$R$2))*AF175^2+(VLOOKUP(D175,Equipment[],Equipment!$S$2))*AF175+ (VLOOKUP(D175,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D175,Equipment[],Equipment!$P$2))*AF175^4 + (VLOOKUP(D175,Equipment[],Equipment!$Q$2))*AF175^3 + (VLOOKUP(D175,Equipment[],Equipment!$R$2))*AF175^2+(VLOOKUP(D175,Equipment[],Equipment!$S$2))*AF175+ (VLOOKUP(D175,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y175<0,\nIF(((VLOOKUP(D175,Equipment[],Equipment!$Z$2))*AF175^4 + (VLOOKUP(D175,Equipment[],Equipment!$AA$2))*AF175^3 + (VLOOKUP(D175,Equipment[],Equipment!$AB$2))*AF175^2+(VLOOKUP(D175,Equipment[],Equipment!$AC$2))*AF175+ (VLOOKUP(D175,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D175,Equipment[],Equipment!$Z$2))*AF175^4 + (VLOOKUP(D175,Equipment[],Equipment!$AA$2))*AF175^3 + (VLOOKUP(D175,Equipment[],Equipment!$AB$2))*AF175^2+(VLOOKUP(D175,Equipment[],Equipment!$AC$2))*AF175+ (VLOOKUP(D175,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF('9   Trucks'!$Z175>0,\nIF(((VLOOKUP(D175,Equipment[],Equipment!$P$2))*AG175^4 + (VLOOKUP(D175,Equipment[],Equipment!$Q$2))*AG175^3 + (VLOOKUP(D175,Equipment[],Equipment!$R$2))*AG175^2+(VLOOKUP(D175,Equipment[],Equipment!$S$2))*AG175+ (VLOOKUP(D175,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D175,Equipment[],Equipment!$P$2))*AG175^4 + (VLOOKUP(D175,Equipment[],Equipment!$Q$2))*AG175^3 + (VLOOKUP(D175,Equipment[],Equipment!$R$2))*AG175^2+(VLOOKUP(D175,Equipment[],Equipment!$S$2))*AG175+ (VLOOKUP(D175,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z175<0,\nIF(((VLOOKUP(D175,Equipment[],Equipment!$Z$2))*AG175^4 + (VLOOKUP(D175,Equipment[],Equipment!$AA$2))*AG175^3 + (VLOOKUP(D175,Equipment[],Equipment!$AB$2))*AG175^2+(VLOOKUP(D175,Equipment[],Equipment!$AC$2))*AG175+ (VLOOKUP(D175,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D175,Equipment[],Equipment!$Z$2))*AG175^4 + (VLOOKUP(D175,Equipment[],Equipment!$AA$2))*AG175^3 + (VLOOKUP(D175,Equipment[],Equipment!$AB$2))*AG175^2+(VLOOKUP(D175,Equipment[],Equipment!$AC$2))*AG175+ (VLOOKUP(D175,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF('9   Trucks'!$AA175>0,\nIF(((VLOOKUP(D175,Equipment[],Equipment!$P$2))*AH175^4 + (VLOOKUP(D175,Equipment[],Equipment!$Q$2))*AH175^3 + (VLOOKUP(D175,Equipment[],Equipment!$R$2))*AH175^2+(VLOOKUP(D175,Equipment[],Equipment!$S$2))*AH175+ (VLOOKUP(D175,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D175,Equipment[],Equipment!$P$2))*AH175^4 + (VLOOKUP(D175,Equipment[],Equipment!$Q$2))*AH175^3 + (VLOOKUP(D175,Equipment[],Equipment!$R$2))*AH175^2+(VLOOKUP(D175,Equipment[],Equipment!$S$2))*AH175+ (VLOOKUP(D175,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA175<0,\nIF(((VLOOKUP(D175,Equipment[],Equipment!$Z$2))*AH175^4 + (VLOOKUP(D175,Equipment[],Equipment!$AA$2))*AH175^3 + (VLOOKUP(D175,Equipment[],Equipment!$AB$2))*AH175^2+(VLOOKUP(D175,Equipment[],Equipment!$AC$2))*AH175+ (VLOOKUP(D175,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D175,Equipment[],Equipment!$Z$2))*AH175^4 + (VLOOKUP(D175,Equipment[],Equipment!$AA$2))*AH175^3 + (VLOOKUP(D175,Equipment[],Equipment!$AB$2))*AH175^2+(VLOOKUP(D175,Equipment[],Equipment!$AC$2))*AH175+ (VLOOKUP(D175,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D175,2)=\"Tk\",\nIF('9   Trucks'!$Y175<0,\nIF(((VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$U$2))*AI175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$V$2))*AI175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$W$2))*AI175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$X$2))*AI175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$U$2))*AI175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$V$2))*AI175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$W$2))*AI175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$X$2))*AI175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$Y$2))),\nIF(AND(Y175>0,AI175<6%),1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y175>0,\nIF(((VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AE$2))*AI175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AF$2))*AI175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AG$2))*AI175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AH$2))*AI175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AE$2))*AI175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AF$2))*AI175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AG$2))*AI175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AH$2))*AI175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D175,2)=\"Tk\",\nIF('9   Trucks'!$Z175<0,\nIF(((VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$U$2))*AJ175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$V$2))*AJ175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$W$2))*AJ175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$X$2))*AJ175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$U$2))*AJ175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$V$2))*AJ175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$W$2))*AJ175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$X$2))*AJ175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$Y$2))),\nIF(AND(Z175>0,AJ175<6%),1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z175>0,\nIF(((VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AE$2))*AJ175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AF$2))*AJ175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AG$2))*AJ175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AH$2))*AJ175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AE$2))*AJ175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AF$2))*AJ175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AG$2))*AJ175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AH$2))*AJ175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D175,2)=\"Tk\",\nIF('9   Trucks'!$AA175<0,\nIF(((VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$U$2))*AK175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$V$2))*AK175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$W$2))*AK175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$X$2))*AK175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$U$2))*AK175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$V$2))*AK175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$W$2))*AK175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$X$2))*AK175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$Y$2))),\nIF(AND(AA175>0,AK175<6%),1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA175>0,\nIF(((VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AE$2))*AK175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AF$2))*AK175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AG$2))*AK175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AH$2))*AK175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AE$2))*AK175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AF$2))*AK175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AG$2))*AK175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AH$2))*AK175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D175,2)=\"Tk\",'9   Trucks'!$AR175>0),1/('9   Trucks'!$AR175*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D175,2)=\"Tk\",'9   Trucks'!$AS175>0),1/('9   Trucks'!$AS175*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D175,2)=\"Tk\",'9   Trucks'!$AT175>0),1/('9   Trucks'!$AT175*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D175,2)=\"Tk\",'9   Trucks'!$AU175>0),1/('9   Trucks'!$AU175*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D175,2)=\"Tk\",'9   Trucks'!$AV175>0),1/('9   Trucks'!$AV175*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D175,2)=\"Tk\",'9   Trucks'!$AW175>0),1/('9   Trucks'!$AW175*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D176,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D176,2)=\"Tk\",IF(K176=0,0,'18 Truck Optimization'!BB176),0)","v":0},{"$f":"IF(AND(B176=\"D\",OR(LEFT(J176,2)=\"Sh\",LEFT(J176,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B176=\"D\",LEFT(J176,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L176>0,AQ176*T176*'9   Trucks'!$N176*M176/L176,0)","v":0},{"$f":"IF(AND(B176=\"D\",OR(LEFT(J176,2)=\"Sh\",LEFT(J176,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B176=\"D\",LEFT(J176,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D176,2)=\"Tk\",VLOOKUP(D176,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",VLOOKUP(D176,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(TRUNC(R176/'9   Trucks'!$N176)<TRUNC(S176/'9   Trucks'!$N176),TRUNC(S176/'9   Trucks'!$N176),TRUNC(R176/'9   Trucks'!$N176)),\n0)","v":0},0,{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A176,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A176,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A176,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A176,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A176,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A176,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A176,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A176,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A176,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A176,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A176,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A176,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nVLOOKUP(D176,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T176*\nIF(AND(B176=\"D\",OR(LEFT(J176,2)=\"Sh\",LEFT(J176,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B176=\"D\",LEFT(J176,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nVLOOKUP(D176,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nVLOOKUP(D176,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nVLOOKUP(D176,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF('9   Trucks'!$Y176>0,\nIF(((VLOOKUP(D176,Equipment[],Equipment!$P$2))*AF176^4 + (VLOOKUP(D176,Equipment[],Equipment!$Q$2))*AF176^3 + (VLOOKUP(D176,Equipment[],Equipment!$R$2))*AF176^2+(VLOOKUP(D176,Equipment[],Equipment!$S$2))*AF176+ (VLOOKUP(D176,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D176,Equipment[],Equipment!$P$2))*AF176^4 + (VLOOKUP(D176,Equipment[],Equipment!$Q$2))*AF176^3 + (VLOOKUP(D176,Equipment[],Equipment!$R$2))*AF176^2+(VLOOKUP(D176,Equipment[],Equipment!$S$2))*AF176+ (VLOOKUP(D176,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y176<0,\nIF(((VLOOKUP(D176,Equipment[],Equipment!$Z$2))*AF176^4 + (VLOOKUP(D176,Equipment[],Equipment!$AA$2))*AF176^3 + (VLOOKUP(D176,Equipment[],Equipment!$AB$2))*AF176^2+(VLOOKUP(D176,Equipment[],Equipment!$AC$2))*AF176+ (VLOOKUP(D176,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D176,Equipment[],Equipment!$Z$2))*AF176^4 + (VLOOKUP(D176,Equipment[],Equipment!$AA$2))*AF176^3 + (VLOOKUP(D176,Equipment[],Equipment!$AB$2))*AF176^2+(VLOOKUP(D176,Equipment[],Equipment!$AC$2))*AF176+ (VLOOKUP(D176,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF('9   Trucks'!$Z176>0,\nIF(((VLOOKUP(D176,Equipment[],Equipment!$P$2))*AG176^4 + (VLOOKUP(D176,Equipment[],Equipment!$Q$2))*AG176^3 + (VLOOKUP(D176,Equipment[],Equipment!$R$2))*AG176^2+(VLOOKUP(D176,Equipment[],Equipment!$S$2))*AG176+ (VLOOKUP(D176,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D176,Equipment[],Equipment!$P$2))*AG176^4 + (VLOOKUP(D176,Equipment[],Equipment!$Q$2))*AG176^3 + (VLOOKUP(D176,Equipment[],Equipment!$R$2))*AG176^2+(VLOOKUP(D176,Equipment[],Equipment!$S$2))*AG176+ (VLOOKUP(D176,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z176<0,\nIF(((VLOOKUP(D176,Equipment[],Equipment!$Z$2))*AG176^4 + (VLOOKUP(D176,Equipment[],Equipment!$AA$2))*AG176^3 + (VLOOKUP(D176,Equipment[],Equipment!$AB$2))*AG176^2+(VLOOKUP(D176,Equipment[],Equipment!$AC$2))*AG176+ (VLOOKUP(D176,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D176,Equipment[],Equipment!$Z$2))*AG176^4 + (VLOOKUP(D176,Equipment[],Equipment!$AA$2))*AG176^3 + (VLOOKUP(D176,Equipment[],Equipment!$AB$2))*AG176^2+(VLOOKUP(D176,Equipment[],Equipment!$AC$2))*AG176+ (VLOOKUP(D176,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF('9   Trucks'!$AA176>0,\nIF(((VLOOKUP(D176,Equipment[],Equipment!$P$2))*AH176^4 + (VLOOKUP(D176,Equipment[],Equipment!$Q$2))*AH176^3 + (VLOOKUP(D176,Equipment[],Equipment!$R$2))*AH176^2+(VLOOKUP(D176,Equipment[],Equipment!$S$2))*AH176+ (VLOOKUP(D176,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D176,Equipment[],Equipment!$P$2))*AH176^4 + (VLOOKUP(D176,Equipment[],Equipment!$Q$2))*AH176^3 + (VLOOKUP(D176,Equipment[],Equipment!$R$2))*AH176^2+(VLOOKUP(D176,Equipment[],Equipment!$S$2))*AH176+ (VLOOKUP(D176,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA176<0,\nIF(((VLOOKUP(D176,Equipment[],Equipment!$Z$2))*AH176^4 + (VLOOKUP(D176,Equipment[],Equipment!$AA$2))*AH176^3 + (VLOOKUP(D176,Equipment[],Equipment!$AB$2))*AH176^2+(VLOOKUP(D176,Equipment[],Equipment!$AC$2))*AH176+ (VLOOKUP(D176,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D176,Equipment[],Equipment!$Z$2))*AH176^4 + (VLOOKUP(D176,Equipment[],Equipment!$AA$2))*AH176^3 + (VLOOKUP(D176,Equipment[],Equipment!$AB$2))*AH176^2+(VLOOKUP(D176,Equipment[],Equipment!$AC$2))*AH176+ (VLOOKUP(D176,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D176,2)=\"Tk\",\nIF('9   Trucks'!$Y176<0,\nIF(((VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$U$2))*AI176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$V$2))*AI176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$W$2))*AI176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$X$2))*AI176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$U$2))*AI176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$V$2))*AI176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$W$2))*AI176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$X$2))*AI176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$Y$2))),\nIF(AND(Y176>0,AI176<6%),1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y176>0,\nIF(((VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AE$2))*AI176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AF$2))*AI176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AG$2))*AI176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AH$2))*AI176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AE$2))*AI176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AF$2))*AI176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AG$2))*AI176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AH$2))*AI176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D176,2)=\"Tk\",\nIF('9   Trucks'!$Z176<0,\nIF(((VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$U$2))*AJ176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$V$2))*AJ176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$W$2))*AJ176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$X$2))*AJ176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$U$2))*AJ176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$V$2))*AJ176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$W$2))*AJ176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$X$2))*AJ176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$Y$2))),\nIF(AND(Z176>0,AJ176<6%),1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z176>0,\nIF(((VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AE$2))*AJ176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AF$2))*AJ176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AG$2))*AJ176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AH$2))*AJ176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AE$2))*AJ176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AF$2))*AJ176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AG$2))*AJ176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AH$2))*AJ176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D176,2)=\"Tk\",\nIF('9   Trucks'!$AA176<0,\nIF(((VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$U$2))*AK176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$V$2))*AK176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$W$2))*AK176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$X$2))*AK176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$U$2))*AK176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$V$2))*AK176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$W$2))*AK176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$X$2))*AK176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$Y$2))),\nIF(AND(AA176>0,AK176<6%),1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA176>0,\nIF(((VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AE$2))*AK176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AF$2))*AK176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AG$2))*AK176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AH$2))*AK176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AE$2))*AK176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AF$2))*AK176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AG$2))*AK176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AH$2))*AK176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D176,2)=\"Tk\",'9   Trucks'!$AR176>0),1/('9   Trucks'!$AR176*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D176,2)=\"Tk\",'9   Trucks'!$AS176>0),1/('9   Trucks'!$AS176*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D176,2)=\"Tk\",'9   Trucks'!$AT176>0),1/('9   Trucks'!$AT176*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D176,2)=\"Tk\",'9   Trucks'!$AU176>0),1/('9   Trucks'!$AU176*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D176,2)=\"Tk\",'9   Trucks'!$AV176>0),1/('9   Trucks'!$AV176*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D176,2)=\"Tk\",'9   Trucks'!$AW176>0),1/('9   Trucks'!$AW176*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D177,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D177,2)=\"Tk\",IF(K177=0,0,'18 Truck Optimization'!BB177),0)","v":0},{"$f":"IF(AND(B177=\"D\",OR(LEFT(J177,2)=\"Sh\",LEFT(J177,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B177=\"D\",LEFT(J177,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L177>0,AQ177*T177*'9   Trucks'!$N177*M177/L177,0)","v":0},{"$f":"IF(AND(B177=\"D\",OR(LEFT(J177,2)=\"Sh\",LEFT(J177,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B177=\"D\",LEFT(J177,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D177,2)=\"Tk\",VLOOKUP(D177,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",VLOOKUP(D177,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(TRUNC(R177/'9   Trucks'!$N177)<TRUNC(S177/'9   Trucks'!$N177),TRUNC(S177/'9   Trucks'!$N177),TRUNC(R177/'9   Trucks'!$N177)),\n0)","v":0},0,{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A177,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A177,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A177,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A177,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A177,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A177,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A177,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A177,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A177,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A177,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A177,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A177,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nVLOOKUP(D177,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T177*\nIF(AND(B177=\"D\",OR(LEFT(J177,2)=\"Sh\",LEFT(J177,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B177=\"D\",LEFT(J177,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nVLOOKUP(D177,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nVLOOKUP(D177,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nVLOOKUP(D177,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF('9   Trucks'!$Y177>0,\nIF(((VLOOKUP(D177,Equipment[],Equipment!$P$2))*AF177^4 + (VLOOKUP(D177,Equipment[],Equipment!$Q$2))*AF177^3 + (VLOOKUP(D177,Equipment[],Equipment!$R$2))*AF177^2+(VLOOKUP(D177,Equipment[],Equipment!$S$2))*AF177+ (VLOOKUP(D177,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D177,Equipment[],Equipment!$P$2))*AF177^4 + (VLOOKUP(D177,Equipment[],Equipment!$Q$2))*AF177^3 + (VLOOKUP(D177,Equipment[],Equipment!$R$2))*AF177^2+(VLOOKUP(D177,Equipment[],Equipment!$S$2))*AF177+ (VLOOKUP(D177,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y177<0,\nIF(((VLOOKUP(D177,Equipment[],Equipment!$Z$2))*AF177^4 + (VLOOKUP(D177,Equipment[],Equipment!$AA$2))*AF177^3 + (VLOOKUP(D177,Equipment[],Equipment!$AB$2))*AF177^2+(VLOOKUP(D177,Equipment[],Equipment!$AC$2))*AF177+ (VLOOKUP(D177,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D177,Equipment[],Equipment!$Z$2))*AF177^4 + (VLOOKUP(D177,Equipment[],Equipment!$AA$2))*AF177^3 + (VLOOKUP(D177,Equipment[],Equipment!$AB$2))*AF177^2+(VLOOKUP(D177,Equipment[],Equipment!$AC$2))*AF177+ (VLOOKUP(D177,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF('9   Trucks'!$Z177>0,\nIF(((VLOOKUP(D177,Equipment[],Equipment!$P$2))*AG177^4 + (VLOOKUP(D177,Equipment[],Equipment!$Q$2))*AG177^3 + (VLOOKUP(D177,Equipment[],Equipment!$R$2))*AG177^2+(VLOOKUP(D177,Equipment[],Equipment!$S$2))*AG177+ (VLOOKUP(D177,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D177,Equipment[],Equipment!$P$2))*AG177^4 + (VLOOKUP(D177,Equipment[],Equipment!$Q$2))*AG177^3 + (VLOOKUP(D177,Equipment[],Equipment!$R$2))*AG177^2+(VLOOKUP(D177,Equipment[],Equipment!$S$2))*AG177+ (VLOOKUP(D177,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z177<0,\nIF(((VLOOKUP(D177,Equipment[],Equipment!$Z$2))*AG177^4 + (VLOOKUP(D177,Equipment[],Equipment!$AA$2))*AG177^3 + (VLOOKUP(D177,Equipment[],Equipment!$AB$2))*AG177^2+(VLOOKUP(D177,Equipment[],Equipment!$AC$2))*AG177+ (VLOOKUP(D177,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D177,Equipment[],Equipment!$Z$2))*AG177^4 + (VLOOKUP(D177,Equipment[],Equipment!$AA$2))*AG177^3 + (VLOOKUP(D177,Equipment[],Equipment!$AB$2))*AG177^2+(VLOOKUP(D177,Equipment[],Equipment!$AC$2))*AG177+ (VLOOKUP(D177,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF('9   Trucks'!$AA177>0,\nIF(((VLOOKUP(D177,Equipment[],Equipment!$P$2))*AH177^4 + (VLOOKUP(D177,Equipment[],Equipment!$Q$2))*AH177^3 + (VLOOKUP(D177,Equipment[],Equipment!$R$2))*AH177^2+(VLOOKUP(D177,Equipment[],Equipment!$S$2))*AH177+ (VLOOKUP(D177,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D177,Equipment[],Equipment!$P$2))*AH177^4 + (VLOOKUP(D177,Equipment[],Equipment!$Q$2))*AH177^3 + (VLOOKUP(D177,Equipment[],Equipment!$R$2))*AH177^2+(VLOOKUP(D177,Equipment[],Equipment!$S$2))*AH177+ (VLOOKUP(D177,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA177<0,\nIF(((VLOOKUP(D177,Equipment[],Equipment!$Z$2))*AH177^4 + (VLOOKUP(D177,Equipment[],Equipment!$AA$2))*AH177^3 + (VLOOKUP(D177,Equipment[],Equipment!$AB$2))*AH177^2+(VLOOKUP(D177,Equipment[],Equipment!$AC$2))*AH177+ (VLOOKUP(D177,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D177,Equipment[],Equipment!$Z$2))*AH177^4 + (VLOOKUP(D177,Equipment[],Equipment!$AA$2))*AH177^3 + (VLOOKUP(D177,Equipment[],Equipment!$AB$2))*AH177^2+(VLOOKUP(D177,Equipment[],Equipment!$AC$2))*AH177+ (VLOOKUP(D177,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D177,2)=\"Tk\",\nIF('9   Trucks'!$Y177<0,\nIF(((VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$U$2))*AI177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$V$2))*AI177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$W$2))*AI177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$X$2))*AI177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$U$2))*AI177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$V$2))*AI177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$W$2))*AI177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$X$2))*AI177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$Y$2))),\nIF(AND(Y177>0,AI177<6%),1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y177>0,\nIF(((VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AE$2))*AI177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AF$2))*AI177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AG$2))*AI177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AH$2))*AI177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AE$2))*AI177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AF$2))*AI177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AG$2))*AI177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AH$2))*AI177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D177,2)=\"Tk\",\nIF('9   Trucks'!$Z177<0,\nIF(((VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$U$2))*AJ177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$V$2))*AJ177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$W$2))*AJ177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$X$2))*AJ177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$U$2))*AJ177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$V$2))*AJ177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$W$2))*AJ177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$X$2))*AJ177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$Y$2))),\nIF(AND(Z177>0,AJ177<6%),1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z177>0,\nIF(((VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AE$2))*AJ177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AF$2))*AJ177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AG$2))*AJ177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AH$2))*AJ177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AE$2))*AJ177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AF$2))*AJ177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AG$2))*AJ177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AH$2))*AJ177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D177,2)=\"Tk\",\nIF('9   Trucks'!$AA177<0,\nIF(((VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$U$2))*AK177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$V$2))*AK177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$W$2))*AK177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$X$2))*AK177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$U$2))*AK177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$V$2))*AK177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$W$2))*AK177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$X$2))*AK177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$Y$2))),\nIF(AND(AA177>0,AK177<6%),1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA177>0,\nIF(((VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AE$2))*AK177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AF$2))*AK177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AG$2))*AK177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AH$2))*AK177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AE$2))*AK177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AF$2))*AK177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AG$2))*AK177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AH$2))*AK177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D177,2)=\"Tk\",'9   Trucks'!$AR177>0),1/('9   Trucks'!$AR177*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D177,2)=\"Tk\",'9   Trucks'!$AS177>0),1/('9   Trucks'!$AS177*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D177,2)=\"Tk\",'9   Trucks'!$AT177>0),1/('9   Trucks'!$AT177*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D177,2)=\"Tk\",'9   Trucks'!$AU177>0),1/('9   Trucks'!$AU177*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D177,2)=\"Tk\",'9   Trucks'!$AV177>0),1/('9   Trucks'!$AV177*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D177,2)=\"Tk\",'9   Trucks'!$AW177>0),1/('9   Trucks'!$AW177*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D178,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D178,2)=\"Tk\",IF(K178=0,0,'18 Truck Optimization'!BB178),0)","v":0},{"$f":"IF(AND(B178=\"D\",OR(LEFT(J178,2)=\"Sh\",LEFT(J178,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B178=\"D\",LEFT(J178,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L178>0,AQ178*T178*'9   Trucks'!$N178*M178/L178,0)","v":0},{"$f":"IF(AND(B178=\"D\",OR(LEFT(J178,2)=\"Sh\",LEFT(J178,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B178=\"D\",LEFT(J178,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D178,2)=\"Tk\",VLOOKUP(D178,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",VLOOKUP(D178,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(TRUNC(R178/'9   Trucks'!$N178)<TRUNC(S178/'9   Trucks'!$N178),TRUNC(S178/'9   Trucks'!$N178),TRUNC(R178/'9   Trucks'!$N178)),\n0)","v":0},0,{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A178,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A178,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A178,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A178,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A178,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A178,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A178,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A178,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A178,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A178,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A178,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A178,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nVLOOKUP(D178,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T178*\nIF(AND(B178=\"D\",OR(LEFT(J178,2)=\"Sh\",LEFT(J178,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B178=\"D\",LEFT(J178,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nVLOOKUP(D178,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nVLOOKUP(D178,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nVLOOKUP(D178,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF('9   Trucks'!$Y178>0,\nIF(((VLOOKUP(D178,Equipment[],Equipment!$P$2))*AF178^4 + (VLOOKUP(D178,Equipment[],Equipment!$Q$2))*AF178^3 + (VLOOKUP(D178,Equipment[],Equipment!$R$2))*AF178^2+(VLOOKUP(D178,Equipment[],Equipment!$S$2))*AF178+ (VLOOKUP(D178,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D178,Equipment[],Equipment!$P$2))*AF178^4 + (VLOOKUP(D178,Equipment[],Equipment!$Q$2))*AF178^3 + (VLOOKUP(D178,Equipment[],Equipment!$R$2))*AF178^2+(VLOOKUP(D178,Equipment[],Equipment!$S$2))*AF178+ (VLOOKUP(D178,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y178<0,\nIF(((VLOOKUP(D178,Equipment[],Equipment!$Z$2))*AF178^4 + (VLOOKUP(D178,Equipment[],Equipment!$AA$2))*AF178^3 + (VLOOKUP(D178,Equipment[],Equipment!$AB$2))*AF178^2+(VLOOKUP(D178,Equipment[],Equipment!$AC$2))*AF178+ (VLOOKUP(D178,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D178,Equipment[],Equipment!$Z$2))*AF178^4 + (VLOOKUP(D178,Equipment[],Equipment!$AA$2))*AF178^3 + (VLOOKUP(D178,Equipment[],Equipment!$AB$2))*AF178^2+(VLOOKUP(D178,Equipment[],Equipment!$AC$2))*AF178+ (VLOOKUP(D178,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF('9   Trucks'!$Z178>0,\nIF(((VLOOKUP(D178,Equipment[],Equipment!$P$2))*AG178^4 + (VLOOKUP(D178,Equipment[],Equipment!$Q$2))*AG178^3 + (VLOOKUP(D178,Equipment[],Equipment!$R$2))*AG178^2+(VLOOKUP(D178,Equipment[],Equipment!$S$2))*AG178+ (VLOOKUP(D178,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D178,Equipment[],Equipment!$P$2))*AG178^4 + (VLOOKUP(D178,Equipment[],Equipment!$Q$2))*AG178^3 + (VLOOKUP(D178,Equipment[],Equipment!$R$2))*AG178^2+(VLOOKUP(D178,Equipment[],Equipment!$S$2))*AG178+ (VLOOKUP(D178,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z178<0,\nIF(((VLOOKUP(D178,Equipment[],Equipment!$Z$2))*AG178^4 + (VLOOKUP(D178,Equipment[],Equipment!$AA$2))*AG178^3 + (VLOOKUP(D178,Equipment[],Equipment!$AB$2))*AG178^2+(VLOOKUP(D178,Equipment[],Equipment!$AC$2))*AG178+ (VLOOKUP(D178,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D178,Equipment[],Equipment!$Z$2))*AG178^4 + (VLOOKUP(D178,Equipment[],Equipment!$AA$2))*AG178^3 + (VLOOKUP(D178,Equipment[],Equipment!$AB$2))*AG178^2+(VLOOKUP(D178,Equipment[],Equipment!$AC$2))*AG178+ (VLOOKUP(D178,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF('9   Trucks'!$AA178>0,\nIF(((VLOOKUP(D178,Equipment[],Equipment!$P$2))*AH178^4 + (VLOOKUP(D178,Equipment[],Equipment!$Q$2))*AH178^3 + (VLOOKUP(D178,Equipment[],Equipment!$R$2))*AH178^2+(VLOOKUP(D178,Equipment[],Equipment!$S$2))*AH178+ (VLOOKUP(D178,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D178,Equipment[],Equipment!$P$2))*AH178^4 + (VLOOKUP(D178,Equipment[],Equipment!$Q$2))*AH178^3 + (VLOOKUP(D178,Equipment[],Equipment!$R$2))*AH178^2+(VLOOKUP(D178,Equipment[],Equipment!$S$2))*AH178+ (VLOOKUP(D178,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA178<0,\nIF(((VLOOKUP(D178,Equipment[],Equipment!$Z$2))*AH178^4 + (VLOOKUP(D178,Equipment[],Equipment!$AA$2))*AH178^3 + (VLOOKUP(D178,Equipment[],Equipment!$AB$2))*AH178^2+(VLOOKUP(D178,Equipment[],Equipment!$AC$2))*AH178+ (VLOOKUP(D178,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D178,Equipment[],Equipment!$Z$2))*AH178^4 + (VLOOKUP(D178,Equipment[],Equipment!$AA$2))*AH178^3 + (VLOOKUP(D178,Equipment[],Equipment!$AB$2))*AH178^2+(VLOOKUP(D178,Equipment[],Equipment!$AC$2))*AH178+ (VLOOKUP(D178,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D178,2)=\"Tk\",\nIF('9   Trucks'!$Y178<0,\nIF(((VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$U$2))*AI178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$V$2))*AI178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$W$2))*AI178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$X$2))*AI178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$U$2))*AI178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$V$2))*AI178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$W$2))*AI178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$X$2))*AI178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$Y$2))),\nIF(AND(Y178>0,AI178<6%),1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y178>0,\nIF(((VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AE$2))*AI178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AF$2))*AI178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AG$2))*AI178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AH$2))*AI178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AE$2))*AI178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AF$2))*AI178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AG$2))*AI178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AH$2))*AI178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D178,2)=\"Tk\",\nIF('9   Trucks'!$Z178<0,\nIF(((VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$U$2))*AJ178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$V$2))*AJ178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$W$2))*AJ178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$X$2))*AJ178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$U$2))*AJ178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$V$2))*AJ178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$W$2))*AJ178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$X$2))*AJ178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$Y$2))),\nIF(AND(Z178>0,AJ178<6%),1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z178>0,\nIF(((VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AE$2))*AJ178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AF$2))*AJ178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AG$2))*AJ178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AH$2))*AJ178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AE$2))*AJ178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AF$2))*AJ178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AG$2))*AJ178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AH$2))*AJ178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D178,2)=\"Tk\",\nIF('9   Trucks'!$AA178<0,\nIF(((VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$U$2))*AK178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$V$2))*AK178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$W$2))*AK178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$X$2))*AK178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$U$2))*AK178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$V$2))*AK178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$W$2))*AK178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$X$2))*AK178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$Y$2))),\nIF(AND(AA178>0,AK178<6%),1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA178>0,\nIF(((VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AE$2))*AK178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AF$2))*AK178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AG$2))*AK178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AH$2))*AK178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AE$2))*AK178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AF$2))*AK178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AG$2))*AK178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AH$2))*AK178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D178,2)=\"Tk\",'9   Trucks'!$AR178>0),1/('9   Trucks'!$AR178*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D178,2)=\"Tk\",'9   Trucks'!$AS178>0),1/('9   Trucks'!$AS178*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D178,2)=\"Tk\",'9   Trucks'!$AT178>0),1/('9   Trucks'!$AT178*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D178,2)=\"Tk\",'9   Trucks'!$AU178>0),1/('9   Trucks'!$AU178*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D178,2)=\"Tk\",'9   Trucks'!$AV178>0),1/('9   Trucks'!$AV178*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D178,2)=\"Tk\",'9   Trucks'!$AW178>0),1/('9   Trucks'!$AW178*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D179,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D179,2)=\"Tk\",IF(K179=0,0,'18 Truck Optimization'!BB179),0)","v":0},{"$f":"IF(AND(B179=\"D\",OR(LEFT(J179,2)=\"Sh\",LEFT(J179,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B179=\"D\",LEFT(J179,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L179>0,AQ179*T179*'9   Trucks'!$N179*M179/L179,0)","v":0},{"$f":"IF(AND(B179=\"D\",OR(LEFT(J179,2)=\"Sh\",LEFT(J179,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B179=\"D\",LEFT(J179,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D179,2)=\"Tk\",VLOOKUP(D179,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",VLOOKUP(D179,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(TRUNC(R179/'9   Trucks'!$N179)<TRUNC(S179/'9   Trucks'!$N179),TRUNC(S179/'9   Trucks'!$N179),TRUNC(R179/'9   Trucks'!$N179)),\n0)","v":0},0,{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A179,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A179,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A179,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A179,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A179,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A179,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A179,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A179,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A179,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A179,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A179,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A179,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nVLOOKUP(D179,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T179*\nIF(AND(B179=\"D\",OR(LEFT(J179,2)=\"Sh\",LEFT(J179,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B179=\"D\",LEFT(J179,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nVLOOKUP(D179,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nVLOOKUP(D179,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nVLOOKUP(D179,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF('9   Trucks'!$Y179>0,\nIF(((VLOOKUP(D179,Equipment[],Equipment!$P$2))*AF179^4 + (VLOOKUP(D179,Equipment[],Equipment!$Q$2))*AF179^3 + (VLOOKUP(D179,Equipment[],Equipment!$R$2))*AF179^2+(VLOOKUP(D179,Equipment[],Equipment!$S$2))*AF179+ (VLOOKUP(D179,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D179,Equipment[],Equipment!$P$2))*AF179^4 + (VLOOKUP(D179,Equipment[],Equipment!$Q$2))*AF179^3 + (VLOOKUP(D179,Equipment[],Equipment!$R$2))*AF179^2+(VLOOKUP(D179,Equipment[],Equipment!$S$2))*AF179+ (VLOOKUP(D179,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y179<0,\nIF(((VLOOKUP(D179,Equipment[],Equipment!$Z$2))*AF179^4 + (VLOOKUP(D179,Equipment[],Equipment!$AA$2))*AF179^3 + (VLOOKUP(D179,Equipment[],Equipment!$AB$2))*AF179^2+(VLOOKUP(D179,Equipment[],Equipment!$AC$2))*AF179+ (VLOOKUP(D179,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D179,Equipment[],Equipment!$Z$2))*AF179^4 + (VLOOKUP(D179,Equipment[],Equipment!$AA$2))*AF179^3 + (VLOOKUP(D179,Equipment[],Equipment!$AB$2))*AF179^2+(VLOOKUP(D179,Equipment[],Equipment!$AC$2))*AF179+ (VLOOKUP(D179,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF('9   Trucks'!$Z179>0,\nIF(((VLOOKUP(D179,Equipment[],Equipment!$P$2))*AG179^4 + (VLOOKUP(D179,Equipment[],Equipment!$Q$2))*AG179^3 + (VLOOKUP(D179,Equipment[],Equipment!$R$2))*AG179^2+(VLOOKUP(D179,Equipment[],Equipment!$S$2))*AG179+ (VLOOKUP(D179,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D179,Equipment[],Equipment!$P$2))*AG179^4 + (VLOOKUP(D179,Equipment[],Equipment!$Q$2))*AG179^3 + (VLOOKUP(D179,Equipment[],Equipment!$R$2))*AG179^2+(VLOOKUP(D179,Equipment[],Equipment!$S$2))*AG179+ (VLOOKUP(D179,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z179<0,\nIF(((VLOOKUP(D179,Equipment[],Equipment!$Z$2))*AG179^4 + (VLOOKUP(D179,Equipment[],Equipment!$AA$2))*AG179^3 + (VLOOKUP(D179,Equipment[],Equipment!$AB$2))*AG179^2+(VLOOKUP(D179,Equipment[],Equipment!$AC$2))*AG179+ (VLOOKUP(D179,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D179,Equipment[],Equipment!$Z$2))*AG179^4 + (VLOOKUP(D179,Equipment[],Equipment!$AA$2))*AG179^3 + (VLOOKUP(D179,Equipment[],Equipment!$AB$2))*AG179^2+(VLOOKUP(D179,Equipment[],Equipment!$AC$2))*AG179+ (VLOOKUP(D179,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF('9   Trucks'!$AA179>0,\nIF(((VLOOKUP(D179,Equipment[],Equipment!$P$2))*AH179^4 + (VLOOKUP(D179,Equipment[],Equipment!$Q$2))*AH179^3 + (VLOOKUP(D179,Equipment[],Equipment!$R$2))*AH179^2+(VLOOKUP(D179,Equipment[],Equipment!$S$2))*AH179+ (VLOOKUP(D179,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D179,Equipment[],Equipment!$P$2))*AH179^4 + (VLOOKUP(D179,Equipment[],Equipment!$Q$2))*AH179^3 + (VLOOKUP(D179,Equipment[],Equipment!$R$2))*AH179^2+(VLOOKUP(D179,Equipment[],Equipment!$S$2))*AH179+ (VLOOKUP(D179,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA179<0,\nIF(((VLOOKUP(D179,Equipment[],Equipment!$Z$2))*AH179^4 + (VLOOKUP(D179,Equipment[],Equipment!$AA$2))*AH179^3 + (VLOOKUP(D179,Equipment[],Equipment!$AB$2))*AH179^2+(VLOOKUP(D179,Equipment[],Equipment!$AC$2))*AH179+ (VLOOKUP(D179,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D179,Equipment[],Equipment!$Z$2))*AH179^4 + (VLOOKUP(D179,Equipment[],Equipment!$AA$2))*AH179^3 + (VLOOKUP(D179,Equipment[],Equipment!$AB$2))*AH179^2+(VLOOKUP(D179,Equipment[],Equipment!$AC$2))*AH179+ (VLOOKUP(D179,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D179,2)=\"Tk\",\nIF('9   Trucks'!$Y179<0,\nIF(((VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$U$2))*AI179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$V$2))*AI179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$W$2))*AI179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$X$2))*AI179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$U$2))*AI179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$V$2))*AI179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$W$2))*AI179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$X$2))*AI179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$Y$2))),\nIF(AND(Y179>0,AI179<6%),1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y179>0,\nIF(((VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AE$2))*AI179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AF$2))*AI179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AG$2))*AI179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AH$2))*AI179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AE$2))*AI179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AF$2))*AI179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AG$2))*AI179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AH$2))*AI179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D179,2)=\"Tk\",\nIF('9   Trucks'!$Z179<0,\nIF(((VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$U$2))*AJ179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$V$2))*AJ179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$W$2))*AJ179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$X$2))*AJ179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$U$2))*AJ179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$V$2))*AJ179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$W$2))*AJ179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$X$2))*AJ179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$Y$2))),\nIF(AND(Z179>0,AJ179<6%),1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z179>0,\nIF(((VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AE$2))*AJ179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AF$2))*AJ179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AG$2))*AJ179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AH$2))*AJ179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AE$2))*AJ179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AF$2))*AJ179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AG$2))*AJ179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AH$2))*AJ179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D179,2)=\"Tk\",\nIF('9   Trucks'!$AA179<0,\nIF(((VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$U$2))*AK179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$V$2))*AK179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$W$2))*AK179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$X$2))*AK179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$U$2))*AK179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$V$2))*AK179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$W$2))*AK179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$X$2))*AK179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$Y$2))),\nIF(AND(AA179>0,AK179<6%),1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA179>0,\nIF(((VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AE$2))*AK179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AF$2))*AK179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AG$2))*AK179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AH$2))*AK179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AE$2))*AK179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AF$2))*AK179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AG$2))*AK179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AH$2))*AK179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D179,2)=\"Tk\",'9   Trucks'!$AR179>0),1/('9   Trucks'!$AR179*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D179,2)=\"Tk\",'9   Trucks'!$AS179>0),1/('9   Trucks'!$AS179*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D179,2)=\"Tk\",'9   Trucks'!$AT179>0),1/('9   Trucks'!$AT179*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D179,2)=\"Tk\",'9   Trucks'!$AU179>0),1/('9   Trucks'!$AU179*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D179,2)=\"Tk\",'9   Trucks'!$AV179>0),1/('9   Trucks'!$AV179*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D179,2)=\"Tk\",'9   Trucks'!$AW179>0),1/('9   Trucks'!$AW179*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D180,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D180,2)=\"Tk\",IF(K180=0,0,'18 Truck Optimization'!BB180),0)","v":0},{"$f":"IF(AND(B180=\"D\",OR(LEFT(J180,2)=\"Sh\",LEFT(J180,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B180=\"D\",LEFT(J180,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L180>0,AQ180*T180*'9   Trucks'!$N180*M180/L180,0)","v":0},{"$f":"IF(AND(B180=\"D\",OR(LEFT(J180,2)=\"Sh\",LEFT(J180,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B180=\"D\",LEFT(J180,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D180,2)=\"Tk\",VLOOKUP(D180,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",VLOOKUP(D180,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(TRUNC(R180/'9   Trucks'!$N180)<TRUNC(S180/'9   Trucks'!$N180),TRUNC(S180/'9   Trucks'!$N180),TRUNC(R180/'9   Trucks'!$N180)),\n0)","v":0},0,{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A180,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A180,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A180,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A180,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A180,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A180,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A180,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A180,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A180,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A180,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A180,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A180,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nVLOOKUP(D180,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T180*\nIF(AND(B180=\"D\",OR(LEFT(J180,2)=\"Sh\",LEFT(J180,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B180=\"D\",LEFT(J180,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nVLOOKUP(D180,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nVLOOKUP(D180,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nVLOOKUP(D180,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF('9   Trucks'!$Y180>0,\nIF(((VLOOKUP(D180,Equipment[],Equipment!$P$2))*AF180^4 + (VLOOKUP(D180,Equipment[],Equipment!$Q$2))*AF180^3 + (VLOOKUP(D180,Equipment[],Equipment!$R$2))*AF180^2+(VLOOKUP(D180,Equipment[],Equipment!$S$2))*AF180+ (VLOOKUP(D180,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D180,Equipment[],Equipment!$P$2))*AF180^4 + (VLOOKUP(D180,Equipment[],Equipment!$Q$2))*AF180^3 + (VLOOKUP(D180,Equipment[],Equipment!$R$2))*AF180^2+(VLOOKUP(D180,Equipment[],Equipment!$S$2))*AF180+ (VLOOKUP(D180,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y180<0,\nIF(((VLOOKUP(D180,Equipment[],Equipment!$Z$2))*AF180^4 + (VLOOKUP(D180,Equipment[],Equipment!$AA$2))*AF180^3 + (VLOOKUP(D180,Equipment[],Equipment!$AB$2))*AF180^2+(VLOOKUP(D180,Equipment[],Equipment!$AC$2))*AF180+ (VLOOKUP(D180,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D180,Equipment[],Equipment!$Z$2))*AF180^4 + (VLOOKUP(D180,Equipment[],Equipment!$AA$2))*AF180^3 + (VLOOKUP(D180,Equipment[],Equipment!$AB$2))*AF180^2+(VLOOKUP(D180,Equipment[],Equipment!$AC$2))*AF180+ (VLOOKUP(D180,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF('9   Trucks'!$Z180>0,\nIF(((VLOOKUP(D180,Equipment[],Equipment!$P$2))*AG180^4 + (VLOOKUP(D180,Equipment[],Equipment!$Q$2))*AG180^3 + (VLOOKUP(D180,Equipment[],Equipment!$R$2))*AG180^2+(VLOOKUP(D180,Equipment[],Equipment!$S$2))*AG180+ (VLOOKUP(D180,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D180,Equipment[],Equipment!$P$2))*AG180^4 + (VLOOKUP(D180,Equipment[],Equipment!$Q$2))*AG180^3 + (VLOOKUP(D180,Equipment[],Equipment!$R$2))*AG180^2+(VLOOKUP(D180,Equipment[],Equipment!$S$2))*AG180+ (VLOOKUP(D180,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z180<0,\nIF(((VLOOKUP(D180,Equipment[],Equipment!$Z$2))*AG180^4 + (VLOOKUP(D180,Equipment[],Equipment!$AA$2))*AG180^3 + (VLOOKUP(D180,Equipment[],Equipment!$AB$2))*AG180^2+(VLOOKUP(D180,Equipment[],Equipment!$AC$2))*AG180+ (VLOOKUP(D180,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D180,Equipment[],Equipment!$Z$2))*AG180^4 + (VLOOKUP(D180,Equipment[],Equipment!$AA$2))*AG180^3 + (VLOOKUP(D180,Equipment[],Equipment!$AB$2))*AG180^2+(VLOOKUP(D180,Equipment[],Equipment!$AC$2))*AG180+ (VLOOKUP(D180,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF('9   Trucks'!$AA180>0,\nIF(((VLOOKUP(D180,Equipment[],Equipment!$P$2))*AH180^4 + (VLOOKUP(D180,Equipment[],Equipment!$Q$2))*AH180^3 + (VLOOKUP(D180,Equipment[],Equipment!$R$2))*AH180^2+(VLOOKUP(D180,Equipment[],Equipment!$S$2))*AH180+ (VLOOKUP(D180,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D180,Equipment[],Equipment!$P$2))*AH180^4 + (VLOOKUP(D180,Equipment[],Equipment!$Q$2))*AH180^3 + (VLOOKUP(D180,Equipment[],Equipment!$R$2))*AH180^2+(VLOOKUP(D180,Equipment[],Equipment!$S$2))*AH180+ (VLOOKUP(D180,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA180<0,\nIF(((VLOOKUP(D180,Equipment[],Equipment!$Z$2))*AH180^4 + (VLOOKUP(D180,Equipment[],Equipment!$AA$2))*AH180^3 + (VLOOKUP(D180,Equipment[],Equipment!$AB$2))*AH180^2+(VLOOKUP(D180,Equipment[],Equipment!$AC$2))*AH180+ (VLOOKUP(D180,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D180,Equipment[],Equipment!$Z$2))*AH180^4 + (VLOOKUP(D180,Equipment[],Equipment!$AA$2))*AH180^3 + (VLOOKUP(D180,Equipment[],Equipment!$AB$2))*AH180^2+(VLOOKUP(D180,Equipment[],Equipment!$AC$2))*AH180+ (VLOOKUP(D180,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D180,2)=\"Tk\",\nIF('9   Trucks'!$Y180<0,\nIF(((VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$U$2))*AI180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$V$2))*AI180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$W$2))*AI180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$X$2))*AI180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$U$2))*AI180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$V$2))*AI180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$W$2))*AI180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$X$2))*AI180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$Y$2))),\nIF(AND(Y180>0,AI180<6%),1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y180>0,\nIF(((VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AE$2))*AI180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AF$2))*AI180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AG$2))*AI180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AH$2))*AI180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AE$2))*AI180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AF$2))*AI180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AG$2))*AI180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AH$2))*AI180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D180,2)=\"Tk\",\nIF('9   Trucks'!$Z180<0,\nIF(((VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$U$2))*AJ180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$V$2))*AJ180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$W$2))*AJ180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$X$2))*AJ180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$U$2))*AJ180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$V$2))*AJ180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$W$2))*AJ180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$X$2))*AJ180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$Y$2))),\nIF(AND(Z180>0,AJ180<6%),1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z180>0,\nIF(((VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AE$2))*AJ180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AF$2))*AJ180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AG$2))*AJ180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AH$2))*AJ180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AE$2))*AJ180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AF$2))*AJ180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AG$2))*AJ180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AH$2))*AJ180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D180,2)=\"Tk\",\nIF('9   Trucks'!$AA180<0,\nIF(((VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$U$2))*AK180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$V$2))*AK180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$W$2))*AK180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$X$2))*AK180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$U$2))*AK180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$V$2))*AK180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$W$2))*AK180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$X$2))*AK180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$Y$2))),\nIF(AND(AA180>0,AK180<6%),1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA180>0,\nIF(((VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AE$2))*AK180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AF$2))*AK180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AG$2))*AK180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AH$2))*AK180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AE$2))*AK180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AF$2))*AK180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AG$2))*AK180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AH$2))*AK180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D180,2)=\"Tk\",'9   Trucks'!$AR180>0),1/('9   Trucks'!$AR180*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D180,2)=\"Tk\",'9   Trucks'!$AS180>0),1/('9   Trucks'!$AS180*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D180,2)=\"Tk\",'9   Trucks'!$AT180>0),1/('9   Trucks'!$AT180*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D180,2)=\"Tk\",'9   Trucks'!$AU180>0),1/('9   Trucks'!$AU180*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D180,2)=\"Tk\",'9   Trucks'!$AV180>0),1/('9   Trucks'!$AV180*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D180,2)=\"Tk\",'9   Trucks'!$AW180>0),1/('9   Trucks'!$AW180*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D181,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D181,2)=\"Tk\",IF(K181=0,0,'18 Truck Optimization'!BB181),0)","v":0},{"$f":"IF(AND(B181=\"D\",OR(LEFT(J181,2)=\"Sh\",LEFT(J181,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B181=\"D\",LEFT(J181,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L181>0,AQ181*T181*'9   Trucks'!$N181*M181/L181,0)","v":0},{"$f":"IF(AND(B181=\"D\",OR(LEFT(J181,2)=\"Sh\",LEFT(J181,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B181=\"D\",LEFT(J181,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D181,2)=\"Tk\",VLOOKUP(D181,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",VLOOKUP(D181,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(TRUNC(R181/'9   Trucks'!$N181)<TRUNC(S181/'9   Trucks'!$N181),TRUNC(S181/'9   Trucks'!$N181),TRUNC(R181/'9   Trucks'!$N181)),\n0)","v":0},0,{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A181,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A181,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A181,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A181,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A181,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A181,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A181,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A181,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A181,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A181,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A181,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A181,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nVLOOKUP(D181,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T181*\nIF(AND(B181=\"D\",OR(LEFT(J181,2)=\"Sh\",LEFT(J181,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B181=\"D\",LEFT(J181,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nVLOOKUP(D181,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nVLOOKUP(D181,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nVLOOKUP(D181,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF('9   Trucks'!$Y181>0,\nIF(((VLOOKUP(D181,Equipment[],Equipment!$P$2))*AF181^4 + (VLOOKUP(D181,Equipment[],Equipment!$Q$2))*AF181^3 + (VLOOKUP(D181,Equipment[],Equipment!$R$2))*AF181^2+(VLOOKUP(D181,Equipment[],Equipment!$S$2))*AF181+ (VLOOKUP(D181,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D181,Equipment[],Equipment!$P$2))*AF181^4 + (VLOOKUP(D181,Equipment[],Equipment!$Q$2))*AF181^3 + (VLOOKUP(D181,Equipment[],Equipment!$R$2))*AF181^2+(VLOOKUP(D181,Equipment[],Equipment!$S$2))*AF181+ (VLOOKUP(D181,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y181<0,\nIF(((VLOOKUP(D181,Equipment[],Equipment!$Z$2))*AF181^4 + (VLOOKUP(D181,Equipment[],Equipment!$AA$2))*AF181^3 + (VLOOKUP(D181,Equipment[],Equipment!$AB$2))*AF181^2+(VLOOKUP(D181,Equipment[],Equipment!$AC$2))*AF181+ (VLOOKUP(D181,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D181,Equipment[],Equipment!$Z$2))*AF181^4 + (VLOOKUP(D181,Equipment[],Equipment!$AA$2))*AF181^3 + (VLOOKUP(D181,Equipment[],Equipment!$AB$2))*AF181^2+(VLOOKUP(D181,Equipment[],Equipment!$AC$2))*AF181+ (VLOOKUP(D181,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF('9   Trucks'!$Z181>0,\nIF(((VLOOKUP(D181,Equipment[],Equipment!$P$2))*AG181^4 + (VLOOKUP(D181,Equipment[],Equipment!$Q$2))*AG181^3 + (VLOOKUP(D181,Equipment[],Equipment!$R$2))*AG181^2+(VLOOKUP(D181,Equipment[],Equipment!$S$2))*AG181+ (VLOOKUP(D181,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D181,Equipment[],Equipment!$P$2))*AG181^4 + (VLOOKUP(D181,Equipment[],Equipment!$Q$2))*AG181^3 + (VLOOKUP(D181,Equipment[],Equipment!$R$2))*AG181^2+(VLOOKUP(D181,Equipment[],Equipment!$S$2))*AG181+ (VLOOKUP(D181,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z181<0,\nIF(((VLOOKUP(D181,Equipment[],Equipment!$Z$2))*AG181^4 + (VLOOKUP(D181,Equipment[],Equipment!$AA$2))*AG181^3 + (VLOOKUP(D181,Equipment[],Equipment!$AB$2))*AG181^2+(VLOOKUP(D181,Equipment[],Equipment!$AC$2))*AG181+ (VLOOKUP(D181,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D181,Equipment[],Equipment!$Z$2))*AG181^4 + (VLOOKUP(D181,Equipment[],Equipment!$AA$2))*AG181^3 + (VLOOKUP(D181,Equipment[],Equipment!$AB$2))*AG181^2+(VLOOKUP(D181,Equipment[],Equipment!$AC$2))*AG181+ (VLOOKUP(D181,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF('9   Trucks'!$AA181>0,\nIF(((VLOOKUP(D181,Equipment[],Equipment!$P$2))*AH181^4 + (VLOOKUP(D181,Equipment[],Equipment!$Q$2))*AH181^3 + (VLOOKUP(D181,Equipment[],Equipment!$R$2))*AH181^2+(VLOOKUP(D181,Equipment[],Equipment!$S$2))*AH181+ (VLOOKUP(D181,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D181,Equipment[],Equipment!$P$2))*AH181^4 + (VLOOKUP(D181,Equipment[],Equipment!$Q$2))*AH181^3 + (VLOOKUP(D181,Equipment[],Equipment!$R$2))*AH181^2+(VLOOKUP(D181,Equipment[],Equipment!$S$2))*AH181+ (VLOOKUP(D181,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA181<0,\nIF(((VLOOKUP(D181,Equipment[],Equipment!$Z$2))*AH181^4 + (VLOOKUP(D181,Equipment[],Equipment!$AA$2))*AH181^3 + (VLOOKUP(D181,Equipment[],Equipment!$AB$2))*AH181^2+(VLOOKUP(D181,Equipment[],Equipment!$AC$2))*AH181+ (VLOOKUP(D181,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D181,Equipment[],Equipment!$Z$2))*AH181^4 + (VLOOKUP(D181,Equipment[],Equipment!$AA$2))*AH181^3 + (VLOOKUP(D181,Equipment[],Equipment!$AB$2))*AH181^2+(VLOOKUP(D181,Equipment[],Equipment!$AC$2))*AH181+ (VLOOKUP(D181,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D181,2)=\"Tk\",\nIF('9   Trucks'!$Y181<0,\nIF(((VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$U$2))*AI181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$V$2))*AI181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$W$2))*AI181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$X$2))*AI181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$U$2))*AI181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$V$2))*AI181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$W$2))*AI181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$X$2))*AI181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$Y$2))),\nIF(AND(Y181>0,AI181<6%),1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y181>0,\nIF(((VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AE$2))*AI181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AF$2))*AI181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AG$2))*AI181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AH$2))*AI181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AE$2))*AI181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AF$2))*AI181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AG$2))*AI181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AH$2))*AI181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D181,2)=\"Tk\",\nIF('9   Trucks'!$Z181<0,\nIF(((VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$U$2))*AJ181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$V$2))*AJ181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$W$2))*AJ181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$X$2))*AJ181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$U$2))*AJ181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$V$2))*AJ181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$W$2))*AJ181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$X$2))*AJ181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$Y$2))),\nIF(AND(Z181>0,AJ181<6%),1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z181>0,\nIF(((VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AE$2))*AJ181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AF$2))*AJ181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AG$2))*AJ181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AH$2))*AJ181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AE$2))*AJ181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AF$2))*AJ181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AG$2))*AJ181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AH$2))*AJ181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D181,2)=\"Tk\",\nIF('9   Trucks'!$AA181<0,\nIF(((VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$U$2))*AK181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$V$2))*AK181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$W$2))*AK181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$X$2))*AK181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$U$2))*AK181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$V$2))*AK181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$W$2))*AK181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$X$2))*AK181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$Y$2))),\nIF(AND(AA181>0,AK181<6%),1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA181>0,\nIF(((VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AE$2))*AK181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AF$2))*AK181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AG$2))*AK181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AH$2))*AK181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AE$2))*AK181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AF$2))*AK181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AG$2))*AK181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AH$2))*AK181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D181,2)=\"Tk\",'9   Trucks'!$AR181>0),1/('9   Trucks'!$AR181*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D181,2)=\"Tk\",'9   Trucks'!$AS181>0),1/('9   Trucks'!$AS181*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D181,2)=\"Tk\",'9   Trucks'!$AT181>0),1/('9   Trucks'!$AT181*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D181,2)=\"Tk\",'9   Trucks'!$AU181>0),1/('9   Trucks'!$AU181*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D181,2)=\"Tk\",'9   Trucks'!$AV181>0),1/('9   Trucks'!$AV181*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D181,2)=\"Tk\",'9   Trucks'!$AW181>0),1/('9   Trucks'!$AW181*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D182,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D182,2)=\"Tk\",IF(K182=0,0,'18 Truck Optimization'!BB182),0)","v":0},{"$f":"IF(AND(B182=\"D\",OR(LEFT(J182,2)=\"Sh\",LEFT(J182,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B182=\"D\",LEFT(J182,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L182>0,AQ182*T182*'9   Trucks'!$N182*M182/L182,0)","v":0},{"$f":"IF(AND(B182=\"D\",OR(LEFT(J182,2)=\"Sh\",LEFT(J182,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B182=\"D\",LEFT(J182,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D182,2)=\"Tk\",VLOOKUP(D182,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",VLOOKUP(D182,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(TRUNC(R182/'9   Trucks'!$N182)<TRUNC(S182/'9   Trucks'!$N182),TRUNC(S182/'9   Trucks'!$N182),TRUNC(R182/'9   Trucks'!$N182)),\n0)","v":0},0,{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A182,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A182,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A182,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A182,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A182,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A182,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A182,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A182,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A182,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A182,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A182,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A182,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nVLOOKUP(D182,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T182*\nIF(AND(B182=\"D\",OR(LEFT(J182,2)=\"Sh\",LEFT(J182,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B182=\"D\",LEFT(J182,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nVLOOKUP(D182,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nVLOOKUP(D182,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nVLOOKUP(D182,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF('9   Trucks'!$Y182>0,\nIF(((VLOOKUP(D182,Equipment[],Equipment!$P$2))*AF182^4 + (VLOOKUP(D182,Equipment[],Equipment!$Q$2))*AF182^3 + (VLOOKUP(D182,Equipment[],Equipment!$R$2))*AF182^2+(VLOOKUP(D182,Equipment[],Equipment!$S$2))*AF182+ (VLOOKUP(D182,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D182,Equipment[],Equipment!$P$2))*AF182^4 + (VLOOKUP(D182,Equipment[],Equipment!$Q$2))*AF182^3 + (VLOOKUP(D182,Equipment[],Equipment!$R$2))*AF182^2+(VLOOKUP(D182,Equipment[],Equipment!$S$2))*AF182+ (VLOOKUP(D182,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y182<0,\nIF(((VLOOKUP(D182,Equipment[],Equipment!$Z$2))*AF182^4 + (VLOOKUP(D182,Equipment[],Equipment!$AA$2))*AF182^3 + (VLOOKUP(D182,Equipment[],Equipment!$AB$2))*AF182^2+(VLOOKUP(D182,Equipment[],Equipment!$AC$2))*AF182+ (VLOOKUP(D182,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D182,Equipment[],Equipment!$Z$2))*AF182^4 + (VLOOKUP(D182,Equipment[],Equipment!$AA$2))*AF182^3 + (VLOOKUP(D182,Equipment[],Equipment!$AB$2))*AF182^2+(VLOOKUP(D182,Equipment[],Equipment!$AC$2))*AF182+ (VLOOKUP(D182,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF('9   Trucks'!$Z182>0,\nIF(((VLOOKUP(D182,Equipment[],Equipment!$P$2))*AG182^4 + (VLOOKUP(D182,Equipment[],Equipment!$Q$2))*AG182^3 + (VLOOKUP(D182,Equipment[],Equipment!$R$2))*AG182^2+(VLOOKUP(D182,Equipment[],Equipment!$S$2))*AG182+ (VLOOKUP(D182,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D182,Equipment[],Equipment!$P$2))*AG182^4 + (VLOOKUP(D182,Equipment[],Equipment!$Q$2))*AG182^3 + (VLOOKUP(D182,Equipment[],Equipment!$R$2))*AG182^2+(VLOOKUP(D182,Equipment[],Equipment!$S$2))*AG182+ (VLOOKUP(D182,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z182<0,\nIF(((VLOOKUP(D182,Equipment[],Equipment!$Z$2))*AG182^4 + (VLOOKUP(D182,Equipment[],Equipment!$AA$2))*AG182^3 + (VLOOKUP(D182,Equipment[],Equipment!$AB$2))*AG182^2+(VLOOKUP(D182,Equipment[],Equipment!$AC$2))*AG182+ (VLOOKUP(D182,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D182,Equipment[],Equipment!$Z$2))*AG182^4 + (VLOOKUP(D182,Equipment[],Equipment!$AA$2))*AG182^3 + (VLOOKUP(D182,Equipment[],Equipment!$AB$2))*AG182^2+(VLOOKUP(D182,Equipment[],Equipment!$AC$2))*AG182+ (VLOOKUP(D182,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF('9   Trucks'!$AA182>0,\nIF(((VLOOKUP(D182,Equipment[],Equipment!$P$2))*AH182^4 + (VLOOKUP(D182,Equipment[],Equipment!$Q$2))*AH182^3 + (VLOOKUP(D182,Equipment[],Equipment!$R$2))*AH182^2+(VLOOKUP(D182,Equipment[],Equipment!$S$2))*AH182+ (VLOOKUP(D182,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D182,Equipment[],Equipment!$P$2))*AH182^4 + (VLOOKUP(D182,Equipment[],Equipment!$Q$2))*AH182^3 + (VLOOKUP(D182,Equipment[],Equipment!$R$2))*AH182^2+(VLOOKUP(D182,Equipment[],Equipment!$S$2))*AH182+ (VLOOKUP(D182,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA182<0,\nIF(((VLOOKUP(D182,Equipment[],Equipment!$Z$2))*AH182^4 + (VLOOKUP(D182,Equipment[],Equipment!$AA$2))*AH182^3 + (VLOOKUP(D182,Equipment[],Equipment!$AB$2))*AH182^2+(VLOOKUP(D182,Equipment[],Equipment!$AC$2))*AH182+ (VLOOKUP(D182,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D182,Equipment[],Equipment!$Z$2))*AH182^4 + (VLOOKUP(D182,Equipment[],Equipment!$AA$2))*AH182^3 + (VLOOKUP(D182,Equipment[],Equipment!$AB$2))*AH182^2+(VLOOKUP(D182,Equipment[],Equipment!$AC$2))*AH182+ (VLOOKUP(D182,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D182,2)=\"Tk\",\nIF('9   Trucks'!$Y182<0,\nIF(((VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$U$2))*AI182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$V$2))*AI182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$W$2))*AI182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$X$2))*AI182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$U$2))*AI182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$V$2))*AI182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$W$2))*AI182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$X$2))*AI182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$Y$2))),\nIF(AND(Y182>0,AI182<6%),1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y182>0,\nIF(((VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AE$2))*AI182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AF$2))*AI182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AG$2))*AI182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AH$2))*AI182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AE$2))*AI182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AF$2))*AI182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AG$2))*AI182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AH$2))*AI182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D182,2)=\"Tk\",\nIF('9   Trucks'!$Z182<0,\nIF(((VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$U$2))*AJ182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$V$2))*AJ182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$W$2))*AJ182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$X$2))*AJ182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$U$2))*AJ182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$V$2))*AJ182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$W$2))*AJ182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$X$2))*AJ182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$Y$2))),\nIF(AND(Z182>0,AJ182<6%),1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z182>0,\nIF(((VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AE$2))*AJ182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AF$2))*AJ182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AG$2))*AJ182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AH$2))*AJ182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AE$2))*AJ182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AF$2))*AJ182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AG$2))*AJ182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AH$2))*AJ182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D182,2)=\"Tk\",\nIF('9   Trucks'!$AA182<0,\nIF(((VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$U$2))*AK182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$V$2))*AK182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$W$2))*AK182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$X$2))*AK182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$U$2))*AK182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$V$2))*AK182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$W$2))*AK182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$X$2))*AK182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$Y$2))),\nIF(AND(AA182>0,AK182<6%),1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA182>0,\nIF(((VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AE$2))*AK182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AF$2))*AK182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AG$2))*AK182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AH$2))*AK182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AE$2))*AK182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AF$2))*AK182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AG$2))*AK182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AH$2))*AK182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D182,2)=\"Tk\",'9   Trucks'!$AR182>0),1/('9   Trucks'!$AR182*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D182,2)=\"Tk\",'9   Trucks'!$AS182>0),1/('9   Trucks'!$AS182*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D182,2)=\"Tk\",'9   Trucks'!$AT182>0),1/('9   Trucks'!$AT182*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D182,2)=\"Tk\",'9   Trucks'!$AU182>0),1/('9   Trucks'!$AU182*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D182,2)=\"Tk\",'9   Trucks'!$AV182>0),1/('9   Trucks'!$AV182*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D182,2)=\"Tk\",'9   Trucks'!$AW182>0),1/('9   Trucks'!$AW182*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D183,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D183,2)=\"Tk\",IF(K183=0,0,'18 Truck Optimization'!BB183),0)","v":0},{"$f":"IF(AND(B183=\"D\",OR(LEFT(J183,2)=\"Sh\",LEFT(J183,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B183=\"D\",LEFT(J183,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L183>0,AQ183*T183*'9   Trucks'!$N183*M183/L183,0)","v":0},{"$f":"IF(AND(B183=\"D\",OR(LEFT(J183,2)=\"Sh\",LEFT(J183,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B183=\"D\",LEFT(J183,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D183,2)=\"Tk\",VLOOKUP(D183,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",VLOOKUP(D183,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(TRUNC(R183/'9   Trucks'!$N183)<TRUNC(S183/'9   Trucks'!$N183),TRUNC(S183/'9   Trucks'!$N183),TRUNC(R183/'9   Trucks'!$N183)),\n0)","v":0},0,{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A183,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A183,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A183,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A183,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A183,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A183,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A183,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A183,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A183,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A183,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A183,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A183,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nVLOOKUP(D183,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T183*\nIF(AND(B183=\"D\",OR(LEFT(J183,2)=\"Sh\",LEFT(J183,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B183=\"D\",LEFT(J183,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nVLOOKUP(D183,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nVLOOKUP(D183,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nVLOOKUP(D183,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF('9   Trucks'!$Y183>0,\nIF(((VLOOKUP(D183,Equipment[],Equipment!$P$2))*AF183^4 + (VLOOKUP(D183,Equipment[],Equipment!$Q$2))*AF183^3 + (VLOOKUP(D183,Equipment[],Equipment!$R$2))*AF183^2+(VLOOKUP(D183,Equipment[],Equipment!$S$2))*AF183+ (VLOOKUP(D183,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D183,Equipment[],Equipment!$P$2))*AF183^4 + (VLOOKUP(D183,Equipment[],Equipment!$Q$2))*AF183^3 + (VLOOKUP(D183,Equipment[],Equipment!$R$2))*AF183^2+(VLOOKUP(D183,Equipment[],Equipment!$S$2))*AF183+ (VLOOKUP(D183,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y183<0,\nIF(((VLOOKUP(D183,Equipment[],Equipment!$Z$2))*AF183^4 + (VLOOKUP(D183,Equipment[],Equipment!$AA$2))*AF183^3 + (VLOOKUP(D183,Equipment[],Equipment!$AB$2))*AF183^2+(VLOOKUP(D183,Equipment[],Equipment!$AC$2))*AF183+ (VLOOKUP(D183,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D183,Equipment[],Equipment!$Z$2))*AF183^4 + (VLOOKUP(D183,Equipment[],Equipment!$AA$2))*AF183^3 + (VLOOKUP(D183,Equipment[],Equipment!$AB$2))*AF183^2+(VLOOKUP(D183,Equipment[],Equipment!$AC$2))*AF183+ (VLOOKUP(D183,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF('9   Trucks'!$Z183>0,\nIF(((VLOOKUP(D183,Equipment[],Equipment!$P$2))*AG183^4 + (VLOOKUP(D183,Equipment[],Equipment!$Q$2))*AG183^3 + (VLOOKUP(D183,Equipment[],Equipment!$R$2))*AG183^2+(VLOOKUP(D183,Equipment[],Equipment!$S$2))*AG183+ (VLOOKUP(D183,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D183,Equipment[],Equipment!$P$2))*AG183^4 + (VLOOKUP(D183,Equipment[],Equipment!$Q$2))*AG183^3 + (VLOOKUP(D183,Equipment[],Equipment!$R$2))*AG183^2+(VLOOKUP(D183,Equipment[],Equipment!$S$2))*AG183+ (VLOOKUP(D183,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z183<0,\nIF(((VLOOKUP(D183,Equipment[],Equipment!$Z$2))*AG183^4 + (VLOOKUP(D183,Equipment[],Equipment!$AA$2))*AG183^3 + (VLOOKUP(D183,Equipment[],Equipment!$AB$2))*AG183^2+(VLOOKUP(D183,Equipment[],Equipment!$AC$2))*AG183+ (VLOOKUP(D183,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D183,Equipment[],Equipment!$Z$2))*AG183^4 + (VLOOKUP(D183,Equipment[],Equipment!$AA$2))*AG183^3 + (VLOOKUP(D183,Equipment[],Equipment!$AB$2))*AG183^2+(VLOOKUP(D183,Equipment[],Equipment!$AC$2))*AG183+ (VLOOKUP(D183,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF('9   Trucks'!$AA183>0,\nIF(((VLOOKUP(D183,Equipment[],Equipment!$P$2))*AH183^4 + (VLOOKUP(D183,Equipment[],Equipment!$Q$2))*AH183^3 + (VLOOKUP(D183,Equipment[],Equipment!$R$2))*AH183^2+(VLOOKUP(D183,Equipment[],Equipment!$S$2))*AH183+ (VLOOKUP(D183,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D183,Equipment[],Equipment!$P$2))*AH183^4 + (VLOOKUP(D183,Equipment[],Equipment!$Q$2))*AH183^3 + (VLOOKUP(D183,Equipment[],Equipment!$R$2))*AH183^2+(VLOOKUP(D183,Equipment[],Equipment!$S$2))*AH183+ (VLOOKUP(D183,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA183<0,\nIF(((VLOOKUP(D183,Equipment[],Equipment!$Z$2))*AH183^4 + (VLOOKUP(D183,Equipment[],Equipment!$AA$2))*AH183^3 + (VLOOKUP(D183,Equipment[],Equipment!$AB$2))*AH183^2+(VLOOKUP(D183,Equipment[],Equipment!$AC$2))*AH183+ (VLOOKUP(D183,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D183,Equipment[],Equipment!$Z$2))*AH183^4 + (VLOOKUP(D183,Equipment[],Equipment!$AA$2))*AH183^3 + (VLOOKUP(D183,Equipment[],Equipment!$AB$2))*AH183^2+(VLOOKUP(D183,Equipment[],Equipment!$AC$2))*AH183+ (VLOOKUP(D183,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D183,2)=\"Tk\",\nIF('9   Trucks'!$Y183<0,\nIF(((VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$U$2))*AI183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$V$2))*AI183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$W$2))*AI183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$X$2))*AI183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$U$2))*AI183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$V$2))*AI183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$W$2))*AI183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$X$2))*AI183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$Y$2))),\nIF(AND(Y183>0,AI183<6%),1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y183>0,\nIF(((VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AE$2))*AI183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AF$2))*AI183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AG$2))*AI183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AH$2))*AI183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AE$2))*AI183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AF$2))*AI183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AG$2))*AI183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AH$2))*AI183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D183,2)=\"Tk\",\nIF('9   Trucks'!$Z183<0,\nIF(((VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$U$2))*AJ183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$V$2))*AJ183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$W$2))*AJ183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$X$2))*AJ183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$U$2))*AJ183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$V$2))*AJ183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$W$2))*AJ183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$X$2))*AJ183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$Y$2))),\nIF(AND(Z183>0,AJ183<6%),1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z183>0,\nIF(((VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AE$2))*AJ183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AF$2))*AJ183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AG$2))*AJ183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AH$2))*AJ183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AE$2))*AJ183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AF$2))*AJ183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AG$2))*AJ183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AH$2))*AJ183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D183,2)=\"Tk\",\nIF('9   Trucks'!$AA183<0,\nIF(((VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$U$2))*AK183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$V$2))*AK183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$W$2))*AK183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$X$2))*AK183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$U$2))*AK183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$V$2))*AK183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$W$2))*AK183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$X$2))*AK183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$Y$2))),\nIF(AND(AA183>0,AK183<6%),1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA183>0,\nIF(((VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AE$2))*AK183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AF$2))*AK183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AG$2))*AK183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AH$2))*AK183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AE$2))*AK183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AF$2))*AK183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AG$2))*AK183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AH$2))*AK183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D183,2)=\"Tk\",'9   Trucks'!$AR183>0),1/('9   Trucks'!$AR183*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D183,2)=\"Tk\",'9   Trucks'!$AS183>0),1/('9   Trucks'!$AS183*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D183,2)=\"Tk\",'9   Trucks'!$AT183>0),1/('9   Trucks'!$AT183*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D183,2)=\"Tk\",'9   Trucks'!$AU183>0),1/('9   Trucks'!$AU183*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D183,2)=\"Tk\",'9   Trucks'!$AV183>0),1/('9   Trucks'!$AV183*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D183,2)=\"Tk\",'9   Trucks'!$AW183>0),1/('9   Trucks'!$AW183*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D184,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D184,2)=\"Tk\",IF(K184=0,0,'18 Truck Optimization'!BB184),0)","v":0},{"$f":"IF(AND(B184=\"D\",OR(LEFT(J184,2)=\"Sh\",LEFT(J184,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B184=\"D\",LEFT(J184,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L184>0,AQ184*T184*'9   Trucks'!$N184*M184/L184,0)","v":0},{"$f":"IF(AND(B184=\"D\",OR(LEFT(J184,2)=\"Sh\",LEFT(J184,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B184=\"D\",LEFT(J184,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D184,2)=\"Tk\",VLOOKUP(D184,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",VLOOKUP(D184,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(TRUNC(R184/'9   Trucks'!$N184)<TRUNC(S184/'9   Trucks'!$N184),TRUNC(S184/'9   Trucks'!$N184),TRUNC(R184/'9   Trucks'!$N184)),\n0)","v":0},0,{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A184,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A184,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A184,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A184,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A184,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A184,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A184,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A184,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A184,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A184,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A184,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A184,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nVLOOKUP(D184,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T184*\nIF(AND(B184=\"D\",OR(LEFT(J184,2)=\"Sh\",LEFT(J184,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B184=\"D\",LEFT(J184,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nVLOOKUP(D184,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nVLOOKUP(D184,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nVLOOKUP(D184,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF('9   Trucks'!$Y184>0,\nIF(((VLOOKUP(D184,Equipment[],Equipment!$P$2))*AF184^4 + (VLOOKUP(D184,Equipment[],Equipment!$Q$2))*AF184^3 + (VLOOKUP(D184,Equipment[],Equipment!$R$2))*AF184^2+(VLOOKUP(D184,Equipment[],Equipment!$S$2))*AF184+ (VLOOKUP(D184,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D184,Equipment[],Equipment!$P$2))*AF184^4 + (VLOOKUP(D184,Equipment[],Equipment!$Q$2))*AF184^3 + (VLOOKUP(D184,Equipment[],Equipment!$R$2))*AF184^2+(VLOOKUP(D184,Equipment[],Equipment!$S$2))*AF184+ (VLOOKUP(D184,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y184<0,\nIF(((VLOOKUP(D184,Equipment[],Equipment!$Z$2))*AF184^4 + (VLOOKUP(D184,Equipment[],Equipment!$AA$2))*AF184^3 + (VLOOKUP(D184,Equipment[],Equipment!$AB$2))*AF184^2+(VLOOKUP(D184,Equipment[],Equipment!$AC$2))*AF184+ (VLOOKUP(D184,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D184,Equipment[],Equipment!$Z$2))*AF184^4 + (VLOOKUP(D184,Equipment[],Equipment!$AA$2))*AF184^3 + (VLOOKUP(D184,Equipment[],Equipment!$AB$2))*AF184^2+(VLOOKUP(D184,Equipment[],Equipment!$AC$2))*AF184+ (VLOOKUP(D184,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF('9   Trucks'!$Z184>0,\nIF(((VLOOKUP(D184,Equipment[],Equipment!$P$2))*AG184^4 + (VLOOKUP(D184,Equipment[],Equipment!$Q$2))*AG184^3 + (VLOOKUP(D184,Equipment[],Equipment!$R$2))*AG184^2+(VLOOKUP(D184,Equipment[],Equipment!$S$2))*AG184+ (VLOOKUP(D184,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D184,Equipment[],Equipment!$P$2))*AG184^4 + (VLOOKUP(D184,Equipment[],Equipment!$Q$2))*AG184^3 + (VLOOKUP(D184,Equipment[],Equipment!$R$2))*AG184^2+(VLOOKUP(D184,Equipment[],Equipment!$S$2))*AG184+ (VLOOKUP(D184,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z184<0,\nIF(((VLOOKUP(D184,Equipment[],Equipment!$Z$2))*AG184^4 + (VLOOKUP(D184,Equipment[],Equipment!$AA$2))*AG184^3 + (VLOOKUP(D184,Equipment[],Equipment!$AB$2))*AG184^2+(VLOOKUP(D184,Equipment[],Equipment!$AC$2))*AG184+ (VLOOKUP(D184,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D184,Equipment[],Equipment!$Z$2))*AG184^4 + (VLOOKUP(D184,Equipment[],Equipment!$AA$2))*AG184^3 + (VLOOKUP(D184,Equipment[],Equipment!$AB$2))*AG184^2+(VLOOKUP(D184,Equipment[],Equipment!$AC$2))*AG184+ (VLOOKUP(D184,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF('9   Trucks'!$AA184>0,\nIF(((VLOOKUP(D184,Equipment[],Equipment!$P$2))*AH184^4 + (VLOOKUP(D184,Equipment[],Equipment!$Q$2))*AH184^3 + (VLOOKUP(D184,Equipment[],Equipment!$R$2))*AH184^2+(VLOOKUP(D184,Equipment[],Equipment!$S$2))*AH184+ (VLOOKUP(D184,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D184,Equipment[],Equipment!$P$2))*AH184^4 + (VLOOKUP(D184,Equipment[],Equipment!$Q$2))*AH184^3 + (VLOOKUP(D184,Equipment[],Equipment!$R$2))*AH184^2+(VLOOKUP(D184,Equipment[],Equipment!$S$2))*AH184+ (VLOOKUP(D184,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA184<0,\nIF(((VLOOKUP(D184,Equipment[],Equipment!$Z$2))*AH184^4 + (VLOOKUP(D184,Equipment[],Equipment!$AA$2))*AH184^3 + (VLOOKUP(D184,Equipment[],Equipment!$AB$2))*AH184^2+(VLOOKUP(D184,Equipment[],Equipment!$AC$2))*AH184+ (VLOOKUP(D184,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D184,Equipment[],Equipment!$Z$2))*AH184^4 + (VLOOKUP(D184,Equipment[],Equipment!$AA$2))*AH184^3 + (VLOOKUP(D184,Equipment[],Equipment!$AB$2))*AH184^2+(VLOOKUP(D184,Equipment[],Equipment!$AC$2))*AH184+ (VLOOKUP(D184,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D184,2)=\"Tk\",\nIF('9   Trucks'!$Y184<0,\nIF(((VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$U$2))*AI184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$V$2))*AI184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$W$2))*AI184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$X$2))*AI184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$U$2))*AI184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$V$2))*AI184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$W$2))*AI184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$X$2))*AI184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$Y$2))),\nIF(AND(Y184>0,AI184<6%),1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y184>0,\nIF(((VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AE$2))*AI184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AF$2))*AI184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AG$2))*AI184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AH$2))*AI184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AE$2))*AI184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AF$2))*AI184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AG$2))*AI184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AH$2))*AI184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D184,2)=\"Tk\",\nIF('9   Trucks'!$Z184<0,\nIF(((VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$U$2))*AJ184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$V$2))*AJ184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$W$2))*AJ184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$X$2))*AJ184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$U$2))*AJ184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$V$2))*AJ184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$W$2))*AJ184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$X$2))*AJ184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$Y$2))),\nIF(AND(Z184>0,AJ184<6%),1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z184>0,\nIF(((VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AE$2))*AJ184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AF$2))*AJ184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AG$2))*AJ184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AH$2))*AJ184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AE$2))*AJ184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AF$2))*AJ184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AG$2))*AJ184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AH$2))*AJ184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D184,2)=\"Tk\",\nIF('9   Trucks'!$AA184<0,\nIF(((VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$U$2))*AK184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$V$2))*AK184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$W$2))*AK184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$X$2))*AK184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$U$2))*AK184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$V$2))*AK184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$W$2))*AK184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$X$2))*AK184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$Y$2))),\nIF(AND(AA184>0,AK184<6%),1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA184>0,\nIF(((VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AE$2))*AK184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AF$2))*AK184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AG$2))*AK184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AH$2))*AK184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AE$2))*AK184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AF$2))*AK184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AG$2))*AK184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AH$2))*AK184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D184,2)=\"Tk\",'9   Trucks'!$AR184>0),1/('9   Trucks'!$AR184*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D184,2)=\"Tk\",'9   Trucks'!$AS184>0),1/('9   Trucks'!$AS184*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D184,2)=\"Tk\",'9   Trucks'!$AT184>0),1/('9   Trucks'!$AT184*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D184,2)=\"Tk\",'9   Trucks'!$AU184>0),1/('9   Trucks'!$AU184*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D184,2)=\"Tk\",'9   Trucks'!$AV184>0),1/('9   Trucks'!$AV184*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D184,2)=\"Tk\",'9   Trucks'!$AW184>0),1/('9   Trucks'!$AW184*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D185,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D185,2)=\"Tk\",IF(K185=0,0,'18 Truck Optimization'!BB185),0)","v":0},{"$f":"IF(AND(B185=\"D\",OR(LEFT(J185,2)=\"Sh\",LEFT(J185,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B185=\"D\",LEFT(J185,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L185>0,AQ185*T185*'9   Trucks'!$N185*M185/L185,0)","v":0},{"$f":"IF(AND(B185=\"D\",OR(LEFT(J185,2)=\"Sh\",LEFT(J185,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B185=\"D\",LEFT(J185,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D185,2)=\"Tk\",VLOOKUP(D185,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",VLOOKUP(D185,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(TRUNC(R185/'9   Trucks'!$N185)<TRUNC(S185/'9   Trucks'!$N185),TRUNC(S185/'9   Trucks'!$N185),TRUNC(R185/'9   Trucks'!$N185)),\n0)","v":0},0,{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A185,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A185,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A185,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A185,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A185,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A185,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A185,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A185,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A185,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A185,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A185,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A185,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nVLOOKUP(D185,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T185*\nIF(AND(B185=\"D\",OR(LEFT(J185,2)=\"Sh\",LEFT(J185,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B185=\"D\",LEFT(J185,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nVLOOKUP(D185,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nVLOOKUP(D185,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nVLOOKUP(D185,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF('9   Trucks'!$Y185>0,\nIF(((VLOOKUP(D185,Equipment[],Equipment!$P$2))*AF185^4 + (VLOOKUP(D185,Equipment[],Equipment!$Q$2))*AF185^3 + (VLOOKUP(D185,Equipment[],Equipment!$R$2))*AF185^2+(VLOOKUP(D185,Equipment[],Equipment!$S$2))*AF185+ (VLOOKUP(D185,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D185,Equipment[],Equipment!$P$2))*AF185^4 + (VLOOKUP(D185,Equipment[],Equipment!$Q$2))*AF185^3 + (VLOOKUP(D185,Equipment[],Equipment!$R$2))*AF185^2+(VLOOKUP(D185,Equipment[],Equipment!$S$2))*AF185+ (VLOOKUP(D185,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y185<0,\nIF(((VLOOKUP(D185,Equipment[],Equipment!$Z$2))*AF185^4 + (VLOOKUP(D185,Equipment[],Equipment!$AA$2))*AF185^3 + (VLOOKUP(D185,Equipment[],Equipment!$AB$2))*AF185^2+(VLOOKUP(D185,Equipment[],Equipment!$AC$2))*AF185+ (VLOOKUP(D185,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D185,Equipment[],Equipment!$Z$2))*AF185^4 + (VLOOKUP(D185,Equipment[],Equipment!$AA$2))*AF185^3 + (VLOOKUP(D185,Equipment[],Equipment!$AB$2))*AF185^2+(VLOOKUP(D185,Equipment[],Equipment!$AC$2))*AF185+ (VLOOKUP(D185,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF('9   Trucks'!$Z185>0,\nIF(((VLOOKUP(D185,Equipment[],Equipment!$P$2))*AG185^4 + (VLOOKUP(D185,Equipment[],Equipment!$Q$2))*AG185^3 + (VLOOKUP(D185,Equipment[],Equipment!$R$2))*AG185^2+(VLOOKUP(D185,Equipment[],Equipment!$S$2))*AG185+ (VLOOKUP(D185,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D185,Equipment[],Equipment!$P$2))*AG185^4 + (VLOOKUP(D185,Equipment[],Equipment!$Q$2))*AG185^3 + (VLOOKUP(D185,Equipment[],Equipment!$R$2))*AG185^2+(VLOOKUP(D185,Equipment[],Equipment!$S$2))*AG185+ (VLOOKUP(D185,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z185<0,\nIF(((VLOOKUP(D185,Equipment[],Equipment!$Z$2))*AG185^4 + (VLOOKUP(D185,Equipment[],Equipment!$AA$2))*AG185^3 + (VLOOKUP(D185,Equipment[],Equipment!$AB$2))*AG185^2+(VLOOKUP(D185,Equipment[],Equipment!$AC$2))*AG185+ (VLOOKUP(D185,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D185,Equipment[],Equipment!$Z$2))*AG185^4 + (VLOOKUP(D185,Equipment[],Equipment!$AA$2))*AG185^3 + (VLOOKUP(D185,Equipment[],Equipment!$AB$2))*AG185^2+(VLOOKUP(D185,Equipment[],Equipment!$AC$2))*AG185+ (VLOOKUP(D185,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF('9   Trucks'!$AA185>0,\nIF(((VLOOKUP(D185,Equipment[],Equipment!$P$2))*AH185^4 + (VLOOKUP(D185,Equipment[],Equipment!$Q$2))*AH185^3 + (VLOOKUP(D185,Equipment[],Equipment!$R$2))*AH185^2+(VLOOKUP(D185,Equipment[],Equipment!$S$2))*AH185+ (VLOOKUP(D185,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D185,Equipment[],Equipment!$P$2))*AH185^4 + (VLOOKUP(D185,Equipment[],Equipment!$Q$2))*AH185^3 + (VLOOKUP(D185,Equipment[],Equipment!$R$2))*AH185^2+(VLOOKUP(D185,Equipment[],Equipment!$S$2))*AH185+ (VLOOKUP(D185,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA185<0,\nIF(((VLOOKUP(D185,Equipment[],Equipment!$Z$2))*AH185^4 + (VLOOKUP(D185,Equipment[],Equipment!$AA$2))*AH185^3 + (VLOOKUP(D185,Equipment[],Equipment!$AB$2))*AH185^2+(VLOOKUP(D185,Equipment[],Equipment!$AC$2))*AH185+ (VLOOKUP(D185,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D185,Equipment[],Equipment!$Z$2))*AH185^4 + (VLOOKUP(D185,Equipment[],Equipment!$AA$2))*AH185^3 + (VLOOKUP(D185,Equipment[],Equipment!$AB$2))*AH185^2+(VLOOKUP(D185,Equipment[],Equipment!$AC$2))*AH185+ (VLOOKUP(D185,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D185,2)=\"Tk\",\nIF('9   Trucks'!$Y185<0,\nIF(((VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$U$2))*AI185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$V$2))*AI185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$W$2))*AI185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$X$2))*AI185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$U$2))*AI185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$V$2))*AI185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$W$2))*AI185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$X$2))*AI185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$Y$2))),\nIF(AND(Y185>0,AI185<6%),1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y185>0,\nIF(((VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AE$2))*AI185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AF$2))*AI185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AG$2))*AI185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AH$2))*AI185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AE$2))*AI185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AF$2))*AI185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AG$2))*AI185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AH$2))*AI185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D185,2)=\"Tk\",\nIF('9   Trucks'!$Z185<0,\nIF(((VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$U$2))*AJ185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$V$2))*AJ185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$W$2))*AJ185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$X$2))*AJ185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$U$2))*AJ185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$V$2))*AJ185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$W$2))*AJ185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$X$2))*AJ185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$Y$2))),\nIF(AND(Z185>0,AJ185<6%),1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z185>0,\nIF(((VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AE$2))*AJ185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AF$2))*AJ185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AG$2))*AJ185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AH$2))*AJ185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AE$2))*AJ185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AF$2))*AJ185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AG$2))*AJ185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AH$2))*AJ185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D185,2)=\"Tk\",\nIF('9   Trucks'!$AA185<0,\nIF(((VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$U$2))*AK185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$V$2))*AK185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$W$2))*AK185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$X$2))*AK185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$U$2))*AK185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$V$2))*AK185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$W$2))*AK185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$X$2))*AK185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$Y$2))),\nIF(AND(AA185>0,AK185<6%),1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA185>0,\nIF(((VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AE$2))*AK185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AF$2))*AK185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AG$2))*AK185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AH$2))*AK185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AE$2))*AK185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AF$2))*AK185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AG$2))*AK185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AH$2))*AK185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D185,2)=\"Tk\",'9   Trucks'!$AR185>0),1/('9   Trucks'!$AR185*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D185,2)=\"Tk\",'9   Trucks'!$AS185>0),1/('9   Trucks'!$AS185*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D185,2)=\"Tk\",'9   Trucks'!$AT185>0),1/('9   Trucks'!$AT185*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D185,2)=\"Tk\",'9   Trucks'!$AU185>0),1/('9   Trucks'!$AU185*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D185,2)=\"Tk\",'9   Trucks'!$AV185>0),1/('9   Trucks'!$AV185*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D185,2)=\"Tk\",'9   Trucks'!$AW185>0),1/('9   Trucks'!$AW185*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D186,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D186,2)=\"Tk\",IF(K186=0,0,'18 Truck Optimization'!BB186),0)","v":0},{"$f":"IF(AND(B186=\"D\",OR(LEFT(J186,2)=\"Sh\",LEFT(J186,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B186=\"D\",LEFT(J186,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L186>0,AQ186*T186*'9   Trucks'!$N186*M186/L186,0)","v":0},{"$f":"IF(AND(B186=\"D\",OR(LEFT(J186,2)=\"Sh\",LEFT(J186,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B186=\"D\",LEFT(J186,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D186,2)=\"Tk\",VLOOKUP(D186,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",VLOOKUP(D186,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(TRUNC(R186/'9   Trucks'!$N186)<TRUNC(S186/'9   Trucks'!$N186),TRUNC(S186/'9   Trucks'!$N186),TRUNC(R186/'9   Trucks'!$N186)),\n0)","v":0},0,{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A186,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A186,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A186,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A186,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A186,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A186,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A186,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A186,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A186,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A186,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A186,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A186,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nVLOOKUP(D186,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T186*\nIF(AND(B186=\"D\",OR(LEFT(J186,2)=\"Sh\",LEFT(J186,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B186=\"D\",LEFT(J186,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nVLOOKUP(D186,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nVLOOKUP(D186,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nVLOOKUP(D186,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF('9   Trucks'!$Y186>0,\nIF(((VLOOKUP(D186,Equipment[],Equipment!$P$2))*AF186^4 + (VLOOKUP(D186,Equipment[],Equipment!$Q$2))*AF186^3 + (VLOOKUP(D186,Equipment[],Equipment!$R$2))*AF186^2+(VLOOKUP(D186,Equipment[],Equipment!$S$2))*AF186+ (VLOOKUP(D186,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D186,Equipment[],Equipment!$P$2))*AF186^4 + (VLOOKUP(D186,Equipment[],Equipment!$Q$2))*AF186^3 + (VLOOKUP(D186,Equipment[],Equipment!$R$2))*AF186^2+(VLOOKUP(D186,Equipment[],Equipment!$S$2))*AF186+ (VLOOKUP(D186,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y186<0,\nIF(((VLOOKUP(D186,Equipment[],Equipment!$Z$2))*AF186^4 + (VLOOKUP(D186,Equipment[],Equipment!$AA$2))*AF186^3 + (VLOOKUP(D186,Equipment[],Equipment!$AB$2))*AF186^2+(VLOOKUP(D186,Equipment[],Equipment!$AC$2))*AF186+ (VLOOKUP(D186,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D186,Equipment[],Equipment!$Z$2))*AF186^4 + (VLOOKUP(D186,Equipment[],Equipment!$AA$2))*AF186^3 + (VLOOKUP(D186,Equipment[],Equipment!$AB$2))*AF186^2+(VLOOKUP(D186,Equipment[],Equipment!$AC$2))*AF186+ (VLOOKUP(D186,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF('9   Trucks'!$Z186>0,\nIF(((VLOOKUP(D186,Equipment[],Equipment!$P$2))*AG186^4 + (VLOOKUP(D186,Equipment[],Equipment!$Q$2))*AG186^3 + (VLOOKUP(D186,Equipment[],Equipment!$R$2))*AG186^2+(VLOOKUP(D186,Equipment[],Equipment!$S$2))*AG186+ (VLOOKUP(D186,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D186,Equipment[],Equipment!$P$2))*AG186^4 + (VLOOKUP(D186,Equipment[],Equipment!$Q$2))*AG186^3 + (VLOOKUP(D186,Equipment[],Equipment!$R$2))*AG186^2+(VLOOKUP(D186,Equipment[],Equipment!$S$2))*AG186+ (VLOOKUP(D186,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z186<0,\nIF(((VLOOKUP(D186,Equipment[],Equipment!$Z$2))*AG186^4 + (VLOOKUP(D186,Equipment[],Equipment!$AA$2))*AG186^3 + (VLOOKUP(D186,Equipment[],Equipment!$AB$2))*AG186^2+(VLOOKUP(D186,Equipment[],Equipment!$AC$2))*AG186+ (VLOOKUP(D186,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D186,Equipment[],Equipment!$Z$2))*AG186^4 + (VLOOKUP(D186,Equipment[],Equipment!$AA$2))*AG186^3 + (VLOOKUP(D186,Equipment[],Equipment!$AB$2))*AG186^2+(VLOOKUP(D186,Equipment[],Equipment!$AC$2))*AG186+ (VLOOKUP(D186,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF('9   Trucks'!$AA186>0,\nIF(((VLOOKUP(D186,Equipment[],Equipment!$P$2))*AH186^4 + (VLOOKUP(D186,Equipment[],Equipment!$Q$2))*AH186^3 + (VLOOKUP(D186,Equipment[],Equipment!$R$2))*AH186^2+(VLOOKUP(D186,Equipment[],Equipment!$S$2))*AH186+ (VLOOKUP(D186,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D186,Equipment[],Equipment!$P$2))*AH186^4 + (VLOOKUP(D186,Equipment[],Equipment!$Q$2))*AH186^3 + (VLOOKUP(D186,Equipment[],Equipment!$R$2))*AH186^2+(VLOOKUP(D186,Equipment[],Equipment!$S$2))*AH186+ (VLOOKUP(D186,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA186<0,\nIF(((VLOOKUP(D186,Equipment[],Equipment!$Z$2))*AH186^4 + (VLOOKUP(D186,Equipment[],Equipment!$AA$2))*AH186^3 + (VLOOKUP(D186,Equipment[],Equipment!$AB$2))*AH186^2+(VLOOKUP(D186,Equipment[],Equipment!$AC$2))*AH186+ (VLOOKUP(D186,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D186,Equipment[],Equipment!$Z$2))*AH186^4 + (VLOOKUP(D186,Equipment[],Equipment!$AA$2))*AH186^3 + (VLOOKUP(D186,Equipment[],Equipment!$AB$2))*AH186^2+(VLOOKUP(D186,Equipment[],Equipment!$AC$2))*AH186+ (VLOOKUP(D186,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D186,2)=\"Tk\",\nIF('9   Trucks'!$Y186<0,\nIF(((VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$U$2))*AI186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$V$2))*AI186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$W$2))*AI186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$X$2))*AI186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$U$2))*AI186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$V$2))*AI186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$W$2))*AI186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$X$2))*AI186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$Y$2))),\nIF(AND(Y186>0,AI186<6%),1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y186>0,\nIF(((VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AE$2))*AI186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AF$2))*AI186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AG$2))*AI186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AH$2))*AI186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AE$2))*AI186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AF$2))*AI186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AG$2))*AI186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AH$2))*AI186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D186,2)=\"Tk\",\nIF('9   Trucks'!$Z186<0,\nIF(((VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$U$2))*AJ186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$V$2))*AJ186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$W$2))*AJ186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$X$2))*AJ186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$U$2))*AJ186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$V$2))*AJ186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$W$2))*AJ186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$X$2))*AJ186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$Y$2))),\nIF(AND(Z186>0,AJ186<6%),1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z186>0,\nIF(((VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AE$2))*AJ186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AF$2))*AJ186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AG$2))*AJ186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AH$2))*AJ186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AE$2))*AJ186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AF$2))*AJ186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AG$2))*AJ186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AH$2))*AJ186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D186,2)=\"Tk\",\nIF('9   Trucks'!$AA186<0,\nIF(((VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$U$2))*AK186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$V$2))*AK186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$W$2))*AK186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$X$2))*AK186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$U$2))*AK186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$V$2))*AK186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$W$2))*AK186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$X$2))*AK186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$Y$2))),\nIF(AND(AA186>0,AK186<6%),1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA186>0,\nIF(((VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AE$2))*AK186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AF$2))*AK186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AG$2))*AK186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AH$2))*AK186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AE$2))*AK186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AF$2))*AK186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AG$2))*AK186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AH$2))*AK186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D186,2)=\"Tk\",'9   Trucks'!$AR186>0),1/('9   Trucks'!$AR186*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D186,2)=\"Tk\",'9   Trucks'!$AS186>0),1/('9   Trucks'!$AS186*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D186,2)=\"Tk\",'9   Trucks'!$AT186>0),1/('9   Trucks'!$AT186*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D186,2)=\"Tk\",'9   Trucks'!$AU186>0),1/('9   Trucks'!$AU186*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D186,2)=\"Tk\",'9   Trucks'!$AV186>0),1/('9   Trucks'!$AV186*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D186,2)=\"Tk\",'9   Trucks'!$AW186>0),1/('9   Trucks'!$AW186*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D187,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D187,2)=\"Tk\",IF(K187=0,0,'18 Truck Optimization'!BB187),0)","v":0},{"$f":"IF(AND(B187=\"D\",OR(LEFT(J187,2)=\"Sh\",LEFT(J187,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B187=\"D\",LEFT(J187,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L187>0,AQ187*T187*'9   Trucks'!$N187*M187/L187,0)","v":0},{"$f":"IF(AND(B187=\"D\",OR(LEFT(J187,2)=\"Sh\",LEFT(J187,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B187=\"D\",LEFT(J187,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D187,2)=\"Tk\",VLOOKUP(D187,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",VLOOKUP(D187,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(TRUNC(R187/'9   Trucks'!$N187)<TRUNC(S187/'9   Trucks'!$N187),TRUNC(S187/'9   Trucks'!$N187),TRUNC(R187/'9   Trucks'!$N187)),\n0)","v":0},0,{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A187,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A187,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A187,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A187,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A187,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A187,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A187,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A187,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A187,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A187,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A187,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A187,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nVLOOKUP(D187,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T187*\nIF(AND(B187=\"D\",OR(LEFT(J187,2)=\"Sh\",LEFT(J187,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B187=\"D\",LEFT(J187,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nVLOOKUP(D187,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nVLOOKUP(D187,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nVLOOKUP(D187,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF('9   Trucks'!$Y187>0,\nIF(((VLOOKUP(D187,Equipment[],Equipment!$P$2))*AF187^4 + (VLOOKUP(D187,Equipment[],Equipment!$Q$2))*AF187^3 + (VLOOKUP(D187,Equipment[],Equipment!$R$2))*AF187^2+(VLOOKUP(D187,Equipment[],Equipment!$S$2))*AF187+ (VLOOKUP(D187,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D187,Equipment[],Equipment!$P$2))*AF187^4 + (VLOOKUP(D187,Equipment[],Equipment!$Q$2))*AF187^3 + (VLOOKUP(D187,Equipment[],Equipment!$R$2))*AF187^2+(VLOOKUP(D187,Equipment[],Equipment!$S$2))*AF187+ (VLOOKUP(D187,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y187<0,\nIF(((VLOOKUP(D187,Equipment[],Equipment!$Z$2))*AF187^4 + (VLOOKUP(D187,Equipment[],Equipment!$AA$2))*AF187^3 + (VLOOKUP(D187,Equipment[],Equipment!$AB$2))*AF187^2+(VLOOKUP(D187,Equipment[],Equipment!$AC$2))*AF187+ (VLOOKUP(D187,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D187,Equipment[],Equipment!$Z$2))*AF187^4 + (VLOOKUP(D187,Equipment[],Equipment!$AA$2))*AF187^3 + (VLOOKUP(D187,Equipment[],Equipment!$AB$2))*AF187^2+(VLOOKUP(D187,Equipment[],Equipment!$AC$2))*AF187+ (VLOOKUP(D187,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF('9   Trucks'!$Z187>0,\nIF(((VLOOKUP(D187,Equipment[],Equipment!$P$2))*AG187^4 + (VLOOKUP(D187,Equipment[],Equipment!$Q$2))*AG187^3 + (VLOOKUP(D187,Equipment[],Equipment!$R$2))*AG187^2+(VLOOKUP(D187,Equipment[],Equipment!$S$2))*AG187+ (VLOOKUP(D187,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D187,Equipment[],Equipment!$P$2))*AG187^4 + (VLOOKUP(D187,Equipment[],Equipment!$Q$2))*AG187^3 + (VLOOKUP(D187,Equipment[],Equipment!$R$2))*AG187^2+(VLOOKUP(D187,Equipment[],Equipment!$S$2))*AG187+ (VLOOKUP(D187,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z187<0,\nIF(((VLOOKUP(D187,Equipment[],Equipment!$Z$2))*AG187^4 + (VLOOKUP(D187,Equipment[],Equipment!$AA$2))*AG187^3 + (VLOOKUP(D187,Equipment[],Equipment!$AB$2))*AG187^2+(VLOOKUP(D187,Equipment[],Equipment!$AC$2))*AG187+ (VLOOKUP(D187,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D187,Equipment[],Equipment!$Z$2))*AG187^4 + (VLOOKUP(D187,Equipment[],Equipment!$AA$2))*AG187^3 + (VLOOKUP(D187,Equipment[],Equipment!$AB$2))*AG187^2+(VLOOKUP(D187,Equipment[],Equipment!$AC$2))*AG187+ (VLOOKUP(D187,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF('9   Trucks'!$AA187>0,\nIF(((VLOOKUP(D187,Equipment[],Equipment!$P$2))*AH187^4 + (VLOOKUP(D187,Equipment[],Equipment!$Q$2))*AH187^3 + (VLOOKUP(D187,Equipment[],Equipment!$R$2))*AH187^2+(VLOOKUP(D187,Equipment[],Equipment!$S$2))*AH187+ (VLOOKUP(D187,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D187,Equipment[],Equipment!$P$2))*AH187^4 + (VLOOKUP(D187,Equipment[],Equipment!$Q$2))*AH187^3 + (VLOOKUP(D187,Equipment[],Equipment!$R$2))*AH187^2+(VLOOKUP(D187,Equipment[],Equipment!$S$2))*AH187+ (VLOOKUP(D187,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA187<0,\nIF(((VLOOKUP(D187,Equipment[],Equipment!$Z$2))*AH187^4 + (VLOOKUP(D187,Equipment[],Equipment!$AA$2))*AH187^3 + (VLOOKUP(D187,Equipment[],Equipment!$AB$2))*AH187^2+(VLOOKUP(D187,Equipment[],Equipment!$AC$2))*AH187+ (VLOOKUP(D187,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D187,Equipment[],Equipment!$Z$2))*AH187^4 + (VLOOKUP(D187,Equipment[],Equipment!$AA$2))*AH187^3 + (VLOOKUP(D187,Equipment[],Equipment!$AB$2))*AH187^2+(VLOOKUP(D187,Equipment[],Equipment!$AC$2))*AH187+ (VLOOKUP(D187,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D187,2)=\"Tk\",\nIF('9   Trucks'!$Y187<0,\nIF(((VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$U$2))*AI187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$V$2))*AI187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$W$2))*AI187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$X$2))*AI187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$U$2))*AI187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$V$2))*AI187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$W$2))*AI187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$X$2))*AI187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$Y$2))),\nIF(AND(Y187>0,AI187<6%),1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y187>0,\nIF(((VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AE$2))*AI187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AF$2))*AI187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AG$2))*AI187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AH$2))*AI187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AE$2))*AI187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AF$2))*AI187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AG$2))*AI187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AH$2))*AI187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D187,2)=\"Tk\",\nIF('9   Trucks'!$Z187<0,\nIF(((VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$U$2))*AJ187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$V$2))*AJ187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$W$2))*AJ187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$X$2))*AJ187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$U$2))*AJ187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$V$2))*AJ187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$W$2))*AJ187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$X$2))*AJ187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$Y$2))),\nIF(AND(Z187>0,AJ187<6%),1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z187>0,\nIF(((VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AE$2))*AJ187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AF$2))*AJ187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AG$2))*AJ187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AH$2))*AJ187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AE$2))*AJ187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AF$2))*AJ187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AG$2))*AJ187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AH$2))*AJ187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D187,2)=\"Tk\",\nIF('9   Trucks'!$AA187<0,\nIF(((VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$U$2))*AK187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$V$2))*AK187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$W$2))*AK187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$X$2))*AK187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$U$2))*AK187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$V$2))*AK187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$W$2))*AK187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$X$2))*AK187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$Y$2))),\nIF(AND(AA187>0,AK187<6%),1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA187>0,\nIF(((VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AE$2))*AK187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AF$2))*AK187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AG$2))*AK187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AH$2))*AK187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AE$2))*AK187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AF$2))*AK187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AG$2))*AK187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AH$2))*AK187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D187,2)=\"Tk\",'9   Trucks'!$AR187>0),1/('9   Trucks'!$AR187*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D187,2)=\"Tk\",'9   Trucks'!$AS187>0),1/('9   Trucks'!$AS187*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D187,2)=\"Tk\",'9   Trucks'!$AT187>0),1/('9   Trucks'!$AT187*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D187,2)=\"Tk\",'9   Trucks'!$AU187>0),1/('9   Trucks'!$AU187*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D187,2)=\"Tk\",'9   Trucks'!$AV187>0),1/('9   Trucks'!$AV187*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D187,2)=\"Tk\",'9   Trucks'!$AW187>0),1/('9   Trucks'!$AW187*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D188,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D188,2)=\"Tk\",IF(K188=0,0,'18 Truck Optimization'!BB188),0)","v":0},{"$f":"IF(AND(B188=\"D\",OR(LEFT(J188,2)=\"Sh\",LEFT(J188,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B188=\"D\",LEFT(J188,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L188>0,AQ188*T188*'9   Trucks'!$N188*M188/L188,0)","v":0},{"$f":"IF(AND(B188=\"D\",OR(LEFT(J188,2)=\"Sh\",LEFT(J188,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B188=\"D\",LEFT(J188,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D188,2)=\"Tk\",VLOOKUP(D188,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",VLOOKUP(D188,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(TRUNC(R188/'9   Trucks'!$N188)<TRUNC(S188/'9   Trucks'!$N188),TRUNC(S188/'9   Trucks'!$N188),TRUNC(R188/'9   Trucks'!$N188)),\n0)","v":0},0,{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A188,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A188,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A188,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A188,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A188,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A188,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A188,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A188,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A188,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A188,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A188,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A188,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nVLOOKUP(D188,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T188*\nIF(AND(B188=\"D\",OR(LEFT(J188,2)=\"Sh\",LEFT(J188,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B188=\"D\",LEFT(J188,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nVLOOKUP(D188,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nVLOOKUP(D188,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nVLOOKUP(D188,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF('9   Trucks'!$Y188>0,\nIF(((VLOOKUP(D188,Equipment[],Equipment!$P$2))*AF188^4 + (VLOOKUP(D188,Equipment[],Equipment!$Q$2))*AF188^3 + (VLOOKUP(D188,Equipment[],Equipment!$R$2))*AF188^2+(VLOOKUP(D188,Equipment[],Equipment!$S$2))*AF188+ (VLOOKUP(D188,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D188,Equipment[],Equipment!$P$2))*AF188^4 + (VLOOKUP(D188,Equipment[],Equipment!$Q$2))*AF188^3 + (VLOOKUP(D188,Equipment[],Equipment!$R$2))*AF188^2+(VLOOKUP(D188,Equipment[],Equipment!$S$2))*AF188+ (VLOOKUP(D188,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y188<0,\nIF(((VLOOKUP(D188,Equipment[],Equipment!$Z$2))*AF188^4 + (VLOOKUP(D188,Equipment[],Equipment!$AA$2))*AF188^3 + (VLOOKUP(D188,Equipment[],Equipment!$AB$2))*AF188^2+(VLOOKUP(D188,Equipment[],Equipment!$AC$2))*AF188+ (VLOOKUP(D188,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D188,Equipment[],Equipment!$Z$2))*AF188^4 + (VLOOKUP(D188,Equipment[],Equipment!$AA$2))*AF188^3 + (VLOOKUP(D188,Equipment[],Equipment!$AB$2))*AF188^2+(VLOOKUP(D188,Equipment[],Equipment!$AC$2))*AF188+ (VLOOKUP(D188,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF('9   Trucks'!$Z188>0,\nIF(((VLOOKUP(D188,Equipment[],Equipment!$P$2))*AG188^4 + (VLOOKUP(D188,Equipment[],Equipment!$Q$2))*AG188^3 + (VLOOKUP(D188,Equipment[],Equipment!$R$2))*AG188^2+(VLOOKUP(D188,Equipment[],Equipment!$S$2))*AG188+ (VLOOKUP(D188,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D188,Equipment[],Equipment!$P$2))*AG188^4 + (VLOOKUP(D188,Equipment[],Equipment!$Q$2))*AG188^3 + (VLOOKUP(D188,Equipment[],Equipment!$R$2))*AG188^2+(VLOOKUP(D188,Equipment[],Equipment!$S$2))*AG188+ (VLOOKUP(D188,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z188<0,\nIF(((VLOOKUP(D188,Equipment[],Equipment!$Z$2))*AG188^4 + (VLOOKUP(D188,Equipment[],Equipment!$AA$2))*AG188^3 + (VLOOKUP(D188,Equipment[],Equipment!$AB$2))*AG188^2+(VLOOKUP(D188,Equipment[],Equipment!$AC$2))*AG188+ (VLOOKUP(D188,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D188,Equipment[],Equipment!$Z$2))*AG188^4 + (VLOOKUP(D188,Equipment[],Equipment!$AA$2))*AG188^3 + (VLOOKUP(D188,Equipment[],Equipment!$AB$2))*AG188^2+(VLOOKUP(D188,Equipment[],Equipment!$AC$2))*AG188+ (VLOOKUP(D188,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF('9   Trucks'!$AA188>0,\nIF(((VLOOKUP(D188,Equipment[],Equipment!$P$2))*AH188^4 + (VLOOKUP(D188,Equipment[],Equipment!$Q$2))*AH188^3 + (VLOOKUP(D188,Equipment[],Equipment!$R$2))*AH188^2+(VLOOKUP(D188,Equipment[],Equipment!$S$2))*AH188+ (VLOOKUP(D188,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D188,Equipment[],Equipment!$P$2))*AH188^4 + (VLOOKUP(D188,Equipment[],Equipment!$Q$2))*AH188^3 + (VLOOKUP(D188,Equipment[],Equipment!$R$2))*AH188^2+(VLOOKUP(D188,Equipment[],Equipment!$S$2))*AH188+ (VLOOKUP(D188,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA188<0,\nIF(((VLOOKUP(D188,Equipment[],Equipment!$Z$2))*AH188^4 + (VLOOKUP(D188,Equipment[],Equipment!$AA$2))*AH188^3 + (VLOOKUP(D188,Equipment[],Equipment!$AB$2))*AH188^2+(VLOOKUP(D188,Equipment[],Equipment!$AC$2))*AH188+ (VLOOKUP(D188,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D188,Equipment[],Equipment!$Z$2))*AH188^4 + (VLOOKUP(D188,Equipment[],Equipment!$AA$2))*AH188^3 + (VLOOKUP(D188,Equipment[],Equipment!$AB$2))*AH188^2+(VLOOKUP(D188,Equipment[],Equipment!$AC$2))*AH188+ (VLOOKUP(D188,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D188,2)=\"Tk\",\nIF('9   Trucks'!$Y188<0,\nIF(((VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$U$2))*AI188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$V$2))*AI188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$W$2))*AI188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$X$2))*AI188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$U$2))*AI188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$V$2))*AI188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$W$2))*AI188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$X$2))*AI188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$Y$2))),\nIF(AND(Y188>0,AI188<6%),1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y188>0,\nIF(((VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AE$2))*AI188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AF$2))*AI188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AG$2))*AI188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AH$2))*AI188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AE$2))*AI188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AF$2))*AI188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AG$2))*AI188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AH$2))*AI188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D188,2)=\"Tk\",\nIF('9   Trucks'!$Z188<0,\nIF(((VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$U$2))*AJ188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$V$2))*AJ188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$W$2))*AJ188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$X$2))*AJ188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$U$2))*AJ188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$V$2))*AJ188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$W$2))*AJ188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$X$2))*AJ188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$Y$2))),\nIF(AND(Z188>0,AJ188<6%),1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z188>0,\nIF(((VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AE$2))*AJ188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AF$2))*AJ188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AG$2))*AJ188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AH$2))*AJ188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AE$2))*AJ188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AF$2))*AJ188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AG$2))*AJ188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AH$2))*AJ188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D188,2)=\"Tk\",\nIF('9   Trucks'!$AA188<0,\nIF(((VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$U$2))*AK188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$V$2))*AK188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$W$2))*AK188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$X$2))*AK188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$U$2))*AK188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$V$2))*AK188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$W$2))*AK188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$X$2))*AK188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$Y$2))),\nIF(AND(AA188>0,AK188<6%),1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA188>0,\nIF(((VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AE$2))*AK188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AF$2))*AK188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AG$2))*AK188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AH$2))*AK188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AE$2))*AK188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AF$2))*AK188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AG$2))*AK188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AH$2))*AK188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D188,2)=\"Tk\",'9   Trucks'!$AR188>0),1/('9   Trucks'!$AR188*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D188,2)=\"Tk\",'9   Trucks'!$AS188>0),1/('9   Trucks'!$AS188*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D188,2)=\"Tk\",'9   Trucks'!$AT188>0),1/('9   Trucks'!$AT188*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D188,2)=\"Tk\",'9   Trucks'!$AU188>0),1/('9   Trucks'!$AU188*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D188,2)=\"Tk\",'9   Trucks'!$AV188>0),1/('9   Trucks'!$AV188*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D188,2)=\"Tk\",'9   Trucks'!$AW188>0),1/('9   Trucks'!$AW188*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D189,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D189,2)=\"Tk\",IF(K189=0,0,'18 Truck Optimization'!BB189),0)","v":0},{"$f":"IF(AND(B189=\"D\",OR(LEFT(J189,2)=\"Sh\",LEFT(J189,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B189=\"D\",LEFT(J189,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L189>0,AQ189*T189*'9   Trucks'!$N189*M189/L189,0)","v":0},{"$f":"IF(AND(B189=\"D\",OR(LEFT(J189,2)=\"Sh\",LEFT(J189,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B189=\"D\",LEFT(J189,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D189,2)=\"Tk\",VLOOKUP(D189,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",VLOOKUP(D189,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(TRUNC(R189/'9   Trucks'!$N189)<TRUNC(S189/'9   Trucks'!$N189),TRUNC(S189/'9   Trucks'!$N189),TRUNC(R189/'9   Trucks'!$N189)),\n0)","v":0},0,{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A189,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A189,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A189,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A189,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A189,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A189,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A189,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A189,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A189,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A189,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A189,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A189,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nVLOOKUP(D189,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T189*\nIF(AND(B189=\"D\",OR(LEFT(J189,2)=\"Sh\",LEFT(J189,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B189=\"D\",LEFT(J189,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nVLOOKUP(D189,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nVLOOKUP(D189,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nVLOOKUP(D189,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF('9   Trucks'!$Y189>0,\nIF(((VLOOKUP(D189,Equipment[],Equipment!$P$2))*AF189^4 + (VLOOKUP(D189,Equipment[],Equipment!$Q$2))*AF189^3 + (VLOOKUP(D189,Equipment[],Equipment!$R$2))*AF189^2+(VLOOKUP(D189,Equipment[],Equipment!$S$2))*AF189+ (VLOOKUP(D189,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D189,Equipment[],Equipment!$P$2))*AF189^4 + (VLOOKUP(D189,Equipment[],Equipment!$Q$2))*AF189^3 + (VLOOKUP(D189,Equipment[],Equipment!$R$2))*AF189^2+(VLOOKUP(D189,Equipment[],Equipment!$S$2))*AF189+ (VLOOKUP(D189,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y189<0,\nIF(((VLOOKUP(D189,Equipment[],Equipment!$Z$2))*AF189^4 + (VLOOKUP(D189,Equipment[],Equipment!$AA$2))*AF189^3 + (VLOOKUP(D189,Equipment[],Equipment!$AB$2))*AF189^2+(VLOOKUP(D189,Equipment[],Equipment!$AC$2))*AF189+ (VLOOKUP(D189,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D189,Equipment[],Equipment!$Z$2))*AF189^4 + (VLOOKUP(D189,Equipment[],Equipment!$AA$2))*AF189^3 + (VLOOKUP(D189,Equipment[],Equipment!$AB$2))*AF189^2+(VLOOKUP(D189,Equipment[],Equipment!$AC$2))*AF189+ (VLOOKUP(D189,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF('9   Trucks'!$Z189>0,\nIF(((VLOOKUP(D189,Equipment[],Equipment!$P$2))*AG189^4 + (VLOOKUP(D189,Equipment[],Equipment!$Q$2))*AG189^3 + (VLOOKUP(D189,Equipment[],Equipment!$R$2))*AG189^2+(VLOOKUP(D189,Equipment[],Equipment!$S$2))*AG189+ (VLOOKUP(D189,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D189,Equipment[],Equipment!$P$2))*AG189^4 + (VLOOKUP(D189,Equipment[],Equipment!$Q$2))*AG189^3 + (VLOOKUP(D189,Equipment[],Equipment!$R$2))*AG189^2+(VLOOKUP(D189,Equipment[],Equipment!$S$2))*AG189+ (VLOOKUP(D189,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z189<0,\nIF(((VLOOKUP(D189,Equipment[],Equipment!$Z$2))*AG189^4 + (VLOOKUP(D189,Equipment[],Equipment!$AA$2))*AG189^3 + (VLOOKUP(D189,Equipment[],Equipment!$AB$2))*AG189^2+(VLOOKUP(D189,Equipment[],Equipment!$AC$2))*AG189+ (VLOOKUP(D189,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D189,Equipment[],Equipment!$Z$2))*AG189^4 + (VLOOKUP(D189,Equipment[],Equipment!$AA$2))*AG189^3 + (VLOOKUP(D189,Equipment[],Equipment!$AB$2))*AG189^2+(VLOOKUP(D189,Equipment[],Equipment!$AC$2))*AG189+ (VLOOKUP(D189,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF('9   Trucks'!$AA189>0,\nIF(((VLOOKUP(D189,Equipment[],Equipment!$P$2))*AH189^4 + (VLOOKUP(D189,Equipment[],Equipment!$Q$2))*AH189^3 + (VLOOKUP(D189,Equipment[],Equipment!$R$2))*AH189^2+(VLOOKUP(D189,Equipment[],Equipment!$S$2))*AH189+ (VLOOKUP(D189,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D189,Equipment[],Equipment!$P$2))*AH189^4 + (VLOOKUP(D189,Equipment[],Equipment!$Q$2))*AH189^3 + (VLOOKUP(D189,Equipment[],Equipment!$R$2))*AH189^2+(VLOOKUP(D189,Equipment[],Equipment!$S$2))*AH189+ (VLOOKUP(D189,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA189<0,\nIF(((VLOOKUP(D189,Equipment[],Equipment!$Z$2))*AH189^4 + (VLOOKUP(D189,Equipment[],Equipment!$AA$2))*AH189^3 + (VLOOKUP(D189,Equipment[],Equipment!$AB$2))*AH189^2+(VLOOKUP(D189,Equipment[],Equipment!$AC$2))*AH189+ (VLOOKUP(D189,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D189,Equipment[],Equipment!$Z$2))*AH189^4 + (VLOOKUP(D189,Equipment[],Equipment!$AA$2))*AH189^3 + (VLOOKUP(D189,Equipment[],Equipment!$AB$2))*AH189^2+(VLOOKUP(D189,Equipment[],Equipment!$AC$2))*AH189+ (VLOOKUP(D189,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D189,2)=\"Tk\",\nIF('9   Trucks'!$Y189<0,\nIF(((VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$U$2))*AI189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$V$2))*AI189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$W$2))*AI189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$X$2))*AI189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$U$2))*AI189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$V$2))*AI189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$W$2))*AI189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$X$2))*AI189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$Y$2))),\nIF(AND(Y189>0,AI189<6%),1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y189>0,\nIF(((VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AE$2))*AI189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AF$2))*AI189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AG$2))*AI189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AH$2))*AI189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AE$2))*AI189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AF$2))*AI189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AG$2))*AI189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AH$2))*AI189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D189,2)=\"Tk\",\nIF('9   Trucks'!$Z189<0,\nIF(((VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$U$2))*AJ189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$V$2))*AJ189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$W$2))*AJ189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$X$2))*AJ189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$U$2))*AJ189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$V$2))*AJ189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$W$2))*AJ189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$X$2))*AJ189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$Y$2))),\nIF(AND(Z189>0,AJ189<6%),1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z189>0,\nIF(((VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AE$2))*AJ189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AF$2))*AJ189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AG$2))*AJ189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AH$2))*AJ189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AE$2))*AJ189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AF$2))*AJ189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AG$2))*AJ189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AH$2))*AJ189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D189,2)=\"Tk\",\nIF('9   Trucks'!$AA189<0,\nIF(((VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$U$2))*AK189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$V$2))*AK189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$W$2))*AK189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$X$2))*AK189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$U$2))*AK189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$V$2))*AK189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$W$2))*AK189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$X$2))*AK189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$Y$2))),\nIF(AND(AA189>0,AK189<6%),1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA189>0,\nIF(((VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AE$2))*AK189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AF$2))*AK189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AG$2))*AK189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AH$2))*AK189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AE$2))*AK189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AF$2))*AK189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AG$2))*AK189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AH$2))*AK189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D189,2)=\"Tk\",'9   Trucks'!$AR189>0),1/('9   Trucks'!$AR189*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D189,2)=\"Tk\",'9   Trucks'!$AS189>0),1/('9   Trucks'!$AS189*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D189,2)=\"Tk\",'9   Trucks'!$AT189>0),1/('9   Trucks'!$AT189*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D189,2)=\"Tk\",'9   Trucks'!$AU189>0),1/('9   Trucks'!$AU189*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D189,2)=\"Tk\",'9   Trucks'!$AV189>0),1/('9   Trucks'!$AV189*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D189,2)=\"Tk\",'9   Trucks'!$AW189>0),1/('9   Trucks'!$AW189*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D190,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D190,2)=\"Tk\",IF(K190=0,0,'18 Truck Optimization'!BB190),0)","v":0},{"$f":"IF(AND(B190=\"D\",OR(LEFT(J190,2)=\"Sh\",LEFT(J190,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B190=\"D\",LEFT(J190,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L190>0,AQ190*T190*'9   Trucks'!$N190*M190/L190,0)","v":0},{"$f":"IF(AND(B190=\"D\",OR(LEFT(J190,2)=\"Sh\",LEFT(J190,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B190=\"D\",LEFT(J190,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D190,2)=\"Tk\",VLOOKUP(D190,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",VLOOKUP(D190,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(TRUNC(R190/'9   Trucks'!$N190)<TRUNC(S190/'9   Trucks'!$N190),TRUNC(S190/'9   Trucks'!$N190),TRUNC(R190/'9   Trucks'!$N190)),\n0)","v":0},0,{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A190,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A190,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A190,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A190,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A190,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A190,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A190,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A190,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A190,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A190,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A190,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A190,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nVLOOKUP(D190,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T190*\nIF(AND(B190=\"D\",OR(LEFT(J190,2)=\"Sh\",LEFT(J190,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B190=\"D\",LEFT(J190,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nVLOOKUP(D190,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nVLOOKUP(D190,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nVLOOKUP(D190,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF('9   Trucks'!$Y190>0,\nIF(((VLOOKUP(D190,Equipment[],Equipment!$P$2))*AF190^4 + (VLOOKUP(D190,Equipment[],Equipment!$Q$2))*AF190^3 + (VLOOKUP(D190,Equipment[],Equipment!$R$2))*AF190^2+(VLOOKUP(D190,Equipment[],Equipment!$S$2))*AF190+ (VLOOKUP(D190,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D190,Equipment[],Equipment!$P$2))*AF190^4 + (VLOOKUP(D190,Equipment[],Equipment!$Q$2))*AF190^3 + (VLOOKUP(D190,Equipment[],Equipment!$R$2))*AF190^2+(VLOOKUP(D190,Equipment[],Equipment!$S$2))*AF190+ (VLOOKUP(D190,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y190<0,\nIF(((VLOOKUP(D190,Equipment[],Equipment!$Z$2))*AF190^4 + (VLOOKUP(D190,Equipment[],Equipment!$AA$2))*AF190^3 + (VLOOKUP(D190,Equipment[],Equipment!$AB$2))*AF190^2+(VLOOKUP(D190,Equipment[],Equipment!$AC$2))*AF190+ (VLOOKUP(D190,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D190,Equipment[],Equipment!$Z$2))*AF190^4 + (VLOOKUP(D190,Equipment[],Equipment!$AA$2))*AF190^3 + (VLOOKUP(D190,Equipment[],Equipment!$AB$2))*AF190^2+(VLOOKUP(D190,Equipment[],Equipment!$AC$2))*AF190+ (VLOOKUP(D190,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF('9   Trucks'!$Z190>0,\nIF(((VLOOKUP(D190,Equipment[],Equipment!$P$2))*AG190^4 + (VLOOKUP(D190,Equipment[],Equipment!$Q$2))*AG190^3 + (VLOOKUP(D190,Equipment[],Equipment!$R$2))*AG190^2+(VLOOKUP(D190,Equipment[],Equipment!$S$2))*AG190+ (VLOOKUP(D190,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D190,Equipment[],Equipment!$P$2))*AG190^4 + (VLOOKUP(D190,Equipment[],Equipment!$Q$2))*AG190^3 + (VLOOKUP(D190,Equipment[],Equipment!$R$2))*AG190^2+(VLOOKUP(D190,Equipment[],Equipment!$S$2))*AG190+ (VLOOKUP(D190,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z190<0,\nIF(((VLOOKUP(D190,Equipment[],Equipment!$Z$2))*AG190^4 + (VLOOKUP(D190,Equipment[],Equipment!$AA$2))*AG190^3 + (VLOOKUP(D190,Equipment[],Equipment!$AB$2))*AG190^2+(VLOOKUP(D190,Equipment[],Equipment!$AC$2))*AG190+ (VLOOKUP(D190,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D190,Equipment[],Equipment!$Z$2))*AG190^4 + (VLOOKUP(D190,Equipment[],Equipment!$AA$2))*AG190^3 + (VLOOKUP(D190,Equipment[],Equipment!$AB$2))*AG190^2+(VLOOKUP(D190,Equipment[],Equipment!$AC$2))*AG190+ (VLOOKUP(D190,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF('9   Trucks'!$AA190>0,\nIF(((VLOOKUP(D190,Equipment[],Equipment!$P$2))*AH190^4 + (VLOOKUP(D190,Equipment[],Equipment!$Q$2))*AH190^3 + (VLOOKUP(D190,Equipment[],Equipment!$R$2))*AH190^2+(VLOOKUP(D190,Equipment[],Equipment!$S$2))*AH190+ (VLOOKUP(D190,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D190,Equipment[],Equipment!$P$2))*AH190^4 + (VLOOKUP(D190,Equipment[],Equipment!$Q$2))*AH190^3 + (VLOOKUP(D190,Equipment[],Equipment!$R$2))*AH190^2+(VLOOKUP(D190,Equipment[],Equipment!$S$2))*AH190+ (VLOOKUP(D190,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA190<0,\nIF(((VLOOKUP(D190,Equipment[],Equipment!$Z$2))*AH190^4 + (VLOOKUP(D190,Equipment[],Equipment!$AA$2))*AH190^3 + (VLOOKUP(D190,Equipment[],Equipment!$AB$2))*AH190^2+(VLOOKUP(D190,Equipment[],Equipment!$AC$2))*AH190+ (VLOOKUP(D190,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D190,Equipment[],Equipment!$Z$2))*AH190^4 + (VLOOKUP(D190,Equipment[],Equipment!$AA$2))*AH190^3 + (VLOOKUP(D190,Equipment[],Equipment!$AB$2))*AH190^2+(VLOOKUP(D190,Equipment[],Equipment!$AC$2))*AH190+ (VLOOKUP(D190,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D190,2)=\"Tk\",\nIF('9   Trucks'!$Y190<0,\nIF(((VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$U$2))*AI190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$V$2))*AI190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$W$2))*AI190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$X$2))*AI190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$U$2))*AI190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$V$2))*AI190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$W$2))*AI190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$X$2))*AI190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$Y$2))),\nIF(AND(Y190>0,AI190<6%),1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y190>0,\nIF(((VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AE$2))*AI190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AF$2))*AI190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AG$2))*AI190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AH$2))*AI190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AE$2))*AI190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AF$2))*AI190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AG$2))*AI190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AH$2))*AI190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D190,2)=\"Tk\",\nIF('9   Trucks'!$Z190<0,\nIF(((VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$U$2))*AJ190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$V$2))*AJ190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$W$2))*AJ190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$X$2))*AJ190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$U$2))*AJ190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$V$2))*AJ190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$W$2))*AJ190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$X$2))*AJ190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$Y$2))),\nIF(AND(Z190>0,AJ190<6%),1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z190>0,\nIF(((VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AE$2))*AJ190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AF$2))*AJ190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AG$2))*AJ190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AH$2))*AJ190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AE$2))*AJ190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AF$2))*AJ190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AG$2))*AJ190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AH$2))*AJ190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D190,2)=\"Tk\",\nIF('9   Trucks'!$AA190<0,\nIF(((VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$U$2))*AK190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$V$2))*AK190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$W$2))*AK190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$X$2))*AK190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$U$2))*AK190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$V$2))*AK190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$W$2))*AK190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$X$2))*AK190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$Y$2))),\nIF(AND(AA190>0,AK190<6%),1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA190>0,\nIF(((VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AE$2))*AK190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AF$2))*AK190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AG$2))*AK190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AH$2))*AK190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AE$2))*AK190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AF$2))*AK190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AG$2))*AK190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AH$2))*AK190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D190,2)=\"Tk\",'9   Trucks'!$AR190>0),1/('9   Trucks'!$AR190*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D190,2)=\"Tk\",'9   Trucks'!$AS190>0),1/('9   Trucks'!$AS190*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D190,2)=\"Tk\",'9   Trucks'!$AT190>0),1/('9   Trucks'!$AT190*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D190,2)=\"Tk\",'9   Trucks'!$AU190>0),1/('9   Trucks'!$AU190*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D190,2)=\"Tk\",'9   Trucks'!$AV190>0),1/('9   Trucks'!$AV190*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D190,2)=\"Tk\",'9   Trucks'!$AW190>0),1/('9   Trucks'!$AW190*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D191,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D191,2)=\"Tk\",IF(K191=0,0,'18 Truck Optimization'!BB191),0)","v":0},{"$f":"IF(AND(B191=\"D\",OR(LEFT(J191,2)=\"Sh\",LEFT(J191,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B191=\"D\",LEFT(J191,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L191>0,AQ191*T191*'9   Trucks'!$N191*M191/L191,0)","v":0},{"$f":"IF(AND(B191=\"D\",OR(LEFT(J191,2)=\"Sh\",LEFT(J191,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B191=\"D\",LEFT(J191,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D191,2)=\"Tk\",VLOOKUP(D191,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",VLOOKUP(D191,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(TRUNC(R191/'9   Trucks'!$N191)<TRUNC(S191/'9   Trucks'!$N191),TRUNC(S191/'9   Trucks'!$N191),TRUNC(R191/'9   Trucks'!$N191)),\n0)","v":0},0,{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A191,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A191,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A191,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A191,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A191,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A191,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A191,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A191,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A191,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A191,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A191,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A191,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nVLOOKUP(D191,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T191*\nIF(AND(B191=\"D\",OR(LEFT(J191,2)=\"Sh\",LEFT(J191,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B191=\"D\",LEFT(J191,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nVLOOKUP(D191,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nVLOOKUP(D191,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nVLOOKUP(D191,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF('9   Trucks'!$Y191>0,\nIF(((VLOOKUP(D191,Equipment[],Equipment!$P$2))*AF191^4 + (VLOOKUP(D191,Equipment[],Equipment!$Q$2))*AF191^3 + (VLOOKUP(D191,Equipment[],Equipment!$R$2))*AF191^2+(VLOOKUP(D191,Equipment[],Equipment!$S$2))*AF191+ (VLOOKUP(D191,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D191,Equipment[],Equipment!$P$2))*AF191^4 + (VLOOKUP(D191,Equipment[],Equipment!$Q$2))*AF191^3 + (VLOOKUP(D191,Equipment[],Equipment!$R$2))*AF191^2+(VLOOKUP(D191,Equipment[],Equipment!$S$2))*AF191+ (VLOOKUP(D191,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y191<0,\nIF(((VLOOKUP(D191,Equipment[],Equipment!$Z$2))*AF191^4 + (VLOOKUP(D191,Equipment[],Equipment!$AA$2))*AF191^3 + (VLOOKUP(D191,Equipment[],Equipment!$AB$2))*AF191^2+(VLOOKUP(D191,Equipment[],Equipment!$AC$2))*AF191+ (VLOOKUP(D191,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D191,Equipment[],Equipment!$Z$2))*AF191^4 + (VLOOKUP(D191,Equipment[],Equipment!$AA$2))*AF191^3 + (VLOOKUP(D191,Equipment[],Equipment!$AB$2))*AF191^2+(VLOOKUP(D191,Equipment[],Equipment!$AC$2))*AF191+ (VLOOKUP(D191,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF('9   Trucks'!$Z191>0,\nIF(((VLOOKUP(D191,Equipment[],Equipment!$P$2))*AG191^4 + (VLOOKUP(D191,Equipment[],Equipment!$Q$2))*AG191^3 + (VLOOKUP(D191,Equipment[],Equipment!$R$2))*AG191^2+(VLOOKUP(D191,Equipment[],Equipment!$S$2))*AG191+ (VLOOKUP(D191,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D191,Equipment[],Equipment!$P$2))*AG191^4 + (VLOOKUP(D191,Equipment[],Equipment!$Q$2))*AG191^3 + (VLOOKUP(D191,Equipment[],Equipment!$R$2))*AG191^2+(VLOOKUP(D191,Equipment[],Equipment!$S$2))*AG191+ (VLOOKUP(D191,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z191<0,\nIF(((VLOOKUP(D191,Equipment[],Equipment!$Z$2))*AG191^4 + (VLOOKUP(D191,Equipment[],Equipment!$AA$2))*AG191^3 + (VLOOKUP(D191,Equipment[],Equipment!$AB$2))*AG191^2+(VLOOKUP(D191,Equipment[],Equipment!$AC$2))*AG191+ (VLOOKUP(D191,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D191,Equipment[],Equipment!$Z$2))*AG191^4 + (VLOOKUP(D191,Equipment[],Equipment!$AA$2))*AG191^3 + (VLOOKUP(D191,Equipment[],Equipment!$AB$2))*AG191^2+(VLOOKUP(D191,Equipment[],Equipment!$AC$2))*AG191+ (VLOOKUP(D191,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF('9   Trucks'!$AA191>0,\nIF(((VLOOKUP(D191,Equipment[],Equipment!$P$2))*AH191^4 + (VLOOKUP(D191,Equipment[],Equipment!$Q$2))*AH191^3 + (VLOOKUP(D191,Equipment[],Equipment!$R$2))*AH191^2+(VLOOKUP(D191,Equipment[],Equipment!$S$2))*AH191+ (VLOOKUP(D191,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D191,Equipment[],Equipment!$P$2))*AH191^4 + (VLOOKUP(D191,Equipment[],Equipment!$Q$2))*AH191^3 + (VLOOKUP(D191,Equipment[],Equipment!$R$2))*AH191^2+(VLOOKUP(D191,Equipment[],Equipment!$S$2))*AH191+ (VLOOKUP(D191,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA191<0,\nIF(((VLOOKUP(D191,Equipment[],Equipment!$Z$2))*AH191^4 + (VLOOKUP(D191,Equipment[],Equipment!$AA$2))*AH191^3 + (VLOOKUP(D191,Equipment[],Equipment!$AB$2))*AH191^2+(VLOOKUP(D191,Equipment[],Equipment!$AC$2))*AH191+ (VLOOKUP(D191,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D191,Equipment[],Equipment!$Z$2))*AH191^4 + (VLOOKUP(D191,Equipment[],Equipment!$AA$2))*AH191^3 + (VLOOKUP(D191,Equipment[],Equipment!$AB$2))*AH191^2+(VLOOKUP(D191,Equipment[],Equipment!$AC$2))*AH191+ (VLOOKUP(D191,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D191,2)=\"Tk\",\nIF('9   Trucks'!$Y191<0,\nIF(((VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$U$2))*AI191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$V$2))*AI191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$W$2))*AI191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$X$2))*AI191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$U$2))*AI191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$V$2))*AI191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$W$2))*AI191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$X$2))*AI191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$Y$2))),\nIF(AND(Y191>0,AI191<6%),1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y191>0,\nIF(((VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AE$2))*AI191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AF$2))*AI191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AG$2))*AI191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AH$2))*AI191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AE$2))*AI191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AF$2))*AI191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AG$2))*AI191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AH$2))*AI191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D191,2)=\"Tk\",\nIF('9   Trucks'!$Z191<0,\nIF(((VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$U$2))*AJ191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$V$2))*AJ191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$W$2))*AJ191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$X$2))*AJ191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$U$2))*AJ191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$V$2))*AJ191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$W$2))*AJ191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$X$2))*AJ191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$Y$2))),\nIF(AND(Z191>0,AJ191<6%),1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z191>0,\nIF(((VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AE$2))*AJ191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AF$2))*AJ191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AG$2))*AJ191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AH$2))*AJ191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AE$2))*AJ191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AF$2))*AJ191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AG$2))*AJ191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AH$2))*AJ191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D191,2)=\"Tk\",\nIF('9   Trucks'!$AA191<0,\nIF(((VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$U$2))*AK191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$V$2))*AK191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$W$2))*AK191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$X$2))*AK191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$U$2))*AK191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$V$2))*AK191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$W$2))*AK191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$X$2))*AK191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$Y$2))),\nIF(AND(AA191>0,AK191<6%),1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA191>0,\nIF(((VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AE$2))*AK191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AF$2))*AK191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AG$2))*AK191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AH$2))*AK191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AE$2))*AK191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AF$2))*AK191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AG$2))*AK191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AH$2))*AK191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D191,2)=\"Tk\",'9   Trucks'!$AR191>0),1/('9   Trucks'!$AR191*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D191,2)=\"Tk\",'9   Trucks'!$AS191>0),1/('9   Trucks'!$AS191*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D191,2)=\"Tk\",'9   Trucks'!$AT191>0),1/('9   Trucks'!$AT191*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D191,2)=\"Tk\",'9   Trucks'!$AU191>0),1/('9   Trucks'!$AU191*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D191,2)=\"Tk\",'9   Trucks'!$AV191>0),1/('9   Trucks'!$AV191*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D191,2)=\"Tk\",'9   Trucks'!$AW191>0),1/('9   Trucks'!$AW191*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D192,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D192,2)=\"Tk\",IF(K192=0,0,'18 Truck Optimization'!BB192),0)","v":0},{"$f":"IF(AND(B192=\"D\",OR(LEFT(J192,2)=\"Sh\",LEFT(J192,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B192=\"D\",LEFT(J192,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L192>0,AQ192*T192*'9   Trucks'!$N192*M192/L192,0)","v":0},{"$f":"IF(AND(B192=\"D\",OR(LEFT(J192,2)=\"Sh\",LEFT(J192,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B192=\"D\",LEFT(J192,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D192,2)=\"Tk\",VLOOKUP(D192,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",VLOOKUP(D192,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(TRUNC(R192/'9   Trucks'!$N192)<TRUNC(S192/'9   Trucks'!$N192),TRUNC(S192/'9   Trucks'!$N192),TRUNC(R192/'9   Trucks'!$N192)),\n0)","v":0},0,{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A192,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A192,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A192,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A192,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A192,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A192,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A192,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A192,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A192,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A192,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A192,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A192,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nVLOOKUP(D192,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T192*\nIF(AND(B192=\"D\",OR(LEFT(J192,2)=\"Sh\",LEFT(J192,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B192=\"D\",LEFT(J192,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nVLOOKUP(D192,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nVLOOKUP(D192,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nVLOOKUP(D192,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF('9   Trucks'!$Y192>0,\nIF(((VLOOKUP(D192,Equipment[],Equipment!$P$2))*AF192^4 + (VLOOKUP(D192,Equipment[],Equipment!$Q$2))*AF192^3 + (VLOOKUP(D192,Equipment[],Equipment!$R$2))*AF192^2+(VLOOKUP(D192,Equipment[],Equipment!$S$2))*AF192+ (VLOOKUP(D192,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D192,Equipment[],Equipment!$P$2))*AF192^4 + (VLOOKUP(D192,Equipment[],Equipment!$Q$2))*AF192^3 + (VLOOKUP(D192,Equipment[],Equipment!$R$2))*AF192^2+(VLOOKUP(D192,Equipment[],Equipment!$S$2))*AF192+ (VLOOKUP(D192,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y192<0,\nIF(((VLOOKUP(D192,Equipment[],Equipment!$Z$2))*AF192^4 + (VLOOKUP(D192,Equipment[],Equipment!$AA$2))*AF192^3 + (VLOOKUP(D192,Equipment[],Equipment!$AB$2))*AF192^2+(VLOOKUP(D192,Equipment[],Equipment!$AC$2))*AF192+ (VLOOKUP(D192,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D192,Equipment[],Equipment!$Z$2))*AF192^4 + (VLOOKUP(D192,Equipment[],Equipment!$AA$2))*AF192^3 + (VLOOKUP(D192,Equipment[],Equipment!$AB$2))*AF192^2+(VLOOKUP(D192,Equipment[],Equipment!$AC$2))*AF192+ (VLOOKUP(D192,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF('9   Trucks'!$Z192>0,\nIF(((VLOOKUP(D192,Equipment[],Equipment!$P$2))*AG192^4 + (VLOOKUP(D192,Equipment[],Equipment!$Q$2))*AG192^3 + (VLOOKUP(D192,Equipment[],Equipment!$R$2))*AG192^2+(VLOOKUP(D192,Equipment[],Equipment!$S$2))*AG192+ (VLOOKUP(D192,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D192,Equipment[],Equipment!$P$2))*AG192^4 + (VLOOKUP(D192,Equipment[],Equipment!$Q$2))*AG192^3 + (VLOOKUP(D192,Equipment[],Equipment!$R$2))*AG192^2+(VLOOKUP(D192,Equipment[],Equipment!$S$2))*AG192+ (VLOOKUP(D192,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z192<0,\nIF(((VLOOKUP(D192,Equipment[],Equipment!$Z$2))*AG192^4 + (VLOOKUP(D192,Equipment[],Equipment!$AA$2))*AG192^3 + (VLOOKUP(D192,Equipment[],Equipment!$AB$2))*AG192^2+(VLOOKUP(D192,Equipment[],Equipment!$AC$2))*AG192+ (VLOOKUP(D192,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D192,Equipment[],Equipment!$Z$2))*AG192^4 + (VLOOKUP(D192,Equipment[],Equipment!$AA$2))*AG192^3 + (VLOOKUP(D192,Equipment[],Equipment!$AB$2))*AG192^2+(VLOOKUP(D192,Equipment[],Equipment!$AC$2))*AG192+ (VLOOKUP(D192,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF('9   Trucks'!$AA192>0,\nIF(((VLOOKUP(D192,Equipment[],Equipment!$P$2))*AH192^4 + (VLOOKUP(D192,Equipment[],Equipment!$Q$2))*AH192^3 + (VLOOKUP(D192,Equipment[],Equipment!$R$2))*AH192^2+(VLOOKUP(D192,Equipment[],Equipment!$S$2))*AH192+ (VLOOKUP(D192,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D192,Equipment[],Equipment!$P$2))*AH192^4 + (VLOOKUP(D192,Equipment[],Equipment!$Q$2))*AH192^3 + (VLOOKUP(D192,Equipment[],Equipment!$R$2))*AH192^2+(VLOOKUP(D192,Equipment[],Equipment!$S$2))*AH192+ (VLOOKUP(D192,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA192<0,\nIF(((VLOOKUP(D192,Equipment[],Equipment!$Z$2))*AH192^4 + (VLOOKUP(D192,Equipment[],Equipment!$AA$2))*AH192^3 + (VLOOKUP(D192,Equipment[],Equipment!$AB$2))*AH192^2+(VLOOKUP(D192,Equipment[],Equipment!$AC$2))*AH192+ (VLOOKUP(D192,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D192,Equipment[],Equipment!$Z$2))*AH192^4 + (VLOOKUP(D192,Equipment[],Equipment!$AA$2))*AH192^3 + (VLOOKUP(D192,Equipment[],Equipment!$AB$2))*AH192^2+(VLOOKUP(D192,Equipment[],Equipment!$AC$2))*AH192+ (VLOOKUP(D192,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D192,2)=\"Tk\",\nIF('9   Trucks'!$Y192<0,\nIF(((VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$U$2))*AI192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$V$2))*AI192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$W$2))*AI192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$X$2))*AI192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$U$2))*AI192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$V$2))*AI192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$W$2))*AI192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$X$2))*AI192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$Y$2))),\nIF(AND(Y192>0,AI192<6%),1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y192>0,\nIF(((VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AE$2))*AI192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AF$2))*AI192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AG$2))*AI192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AH$2))*AI192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AE$2))*AI192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AF$2))*AI192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AG$2))*AI192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AH$2))*AI192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D192,2)=\"Tk\",\nIF('9   Trucks'!$Z192<0,\nIF(((VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$U$2))*AJ192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$V$2))*AJ192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$W$2))*AJ192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$X$2))*AJ192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$U$2))*AJ192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$V$2))*AJ192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$W$2))*AJ192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$X$2))*AJ192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$Y$2))),\nIF(AND(Z192>0,AJ192<6%),1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z192>0,\nIF(((VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AE$2))*AJ192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AF$2))*AJ192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AG$2))*AJ192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AH$2))*AJ192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AE$2))*AJ192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AF$2))*AJ192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AG$2))*AJ192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AH$2))*AJ192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D192,2)=\"Tk\",\nIF('9   Trucks'!$AA192<0,\nIF(((VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$U$2))*AK192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$V$2))*AK192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$W$2))*AK192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$X$2))*AK192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$U$2))*AK192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$V$2))*AK192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$W$2))*AK192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$X$2))*AK192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$Y$2))),\nIF(AND(AA192>0,AK192<6%),1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA192>0,\nIF(((VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AE$2))*AK192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AF$2))*AK192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AG$2))*AK192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AH$2))*AK192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AE$2))*AK192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AF$2))*AK192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AG$2))*AK192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AH$2))*AK192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D192,2)=\"Tk\",'9   Trucks'!$AR192>0),1/('9   Trucks'!$AR192*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D192,2)=\"Tk\",'9   Trucks'!$AS192>0),1/('9   Trucks'!$AS192*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D192,2)=\"Tk\",'9   Trucks'!$AT192>0),1/('9   Trucks'!$AT192*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D192,2)=\"Tk\",'9   Trucks'!$AU192>0),1/('9   Trucks'!$AU192*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D192,2)=\"Tk\",'9   Trucks'!$AV192>0),1/('9   Trucks'!$AV192*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D192,2)=\"Tk\",'9   Trucks'!$AW192>0),1/('9   Trucks'!$AW192*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D193,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D193,2)=\"Tk\",IF(K193=0,0,'18 Truck Optimization'!BB193),0)","v":0},{"$f":"IF(AND(B193=\"D\",OR(LEFT(J193,2)=\"Sh\",LEFT(J193,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B193=\"D\",LEFT(J193,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L193>0,AQ193*T193*'9   Trucks'!$N193*M193/L193,0)","v":0},{"$f":"IF(AND(B193=\"D\",OR(LEFT(J193,2)=\"Sh\",LEFT(J193,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B193=\"D\",LEFT(J193,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D193,2)=\"Tk\",VLOOKUP(D193,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",VLOOKUP(D193,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(TRUNC(R193/'9   Trucks'!$N193)<TRUNC(S193/'9   Trucks'!$N193),TRUNC(S193/'9   Trucks'!$N193),TRUNC(R193/'9   Trucks'!$N193)),\n0)","v":0},0,{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A193,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A193,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A193,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A193,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A193,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A193,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A193,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A193,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A193,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A193,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A193,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A193,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nVLOOKUP(D193,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T193*\nIF(AND(B193=\"D\",OR(LEFT(J193,2)=\"Sh\",LEFT(J193,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B193=\"D\",LEFT(J193,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nVLOOKUP(D193,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nVLOOKUP(D193,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nVLOOKUP(D193,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF('9   Trucks'!$Y193>0,\nIF(((VLOOKUP(D193,Equipment[],Equipment!$P$2))*AF193^4 + (VLOOKUP(D193,Equipment[],Equipment!$Q$2))*AF193^3 + (VLOOKUP(D193,Equipment[],Equipment!$R$2))*AF193^2+(VLOOKUP(D193,Equipment[],Equipment!$S$2))*AF193+ (VLOOKUP(D193,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D193,Equipment[],Equipment!$P$2))*AF193^4 + (VLOOKUP(D193,Equipment[],Equipment!$Q$2))*AF193^3 + (VLOOKUP(D193,Equipment[],Equipment!$R$2))*AF193^2+(VLOOKUP(D193,Equipment[],Equipment!$S$2))*AF193+ (VLOOKUP(D193,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y193<0,\nIF(((VLOOKUP(D193,Equipment[],Equipment!$Z$2))*AF193^4 + (VLOOKUP(D193,Equipment[],Equipment!$AA$2))*AF193^3 + (VLOOKUP(D193,Equipment[],Equipment!$AB$2))*AF193^2+(VLOOKUP(D193,Equipment[],Equipment!$AC$2))*AF193+ (VLOOKUP(D193,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D193,Equipment[],Equipment!$Z$2))*AF193^4 + (VLOOKUP(D193,Equipment[],Equipment!$AA$2))*AF193^3 + (VLOOKUP(D193,Equipment[],Equipment!$AB$2))*AF193^2+(VLOOKUP(D193,Equipment[],Equipment!$AC$2))*AF193+ (VLOOKUP(D193,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF('9   Trucks'!$Z193>0,\nIF(((VLOOKUP(D193,Equipment[],Equipment!$P$2))*AG193^4 + (VLOOKUP(D193,Equipment[],Equipment!$Q$2))*AG193^3 + (VLOOKUP(D193,Equipment[],Equipment!$R$2))*AG193^2+(VLOOKUP(D193,Equipment[],Equipment!$S$2))*AG193+ (VLOOKUP(D193,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D193,Equipment[],Equipment!$P$2))*AG193^4 + (VLOOKUP(D193,Equipment[],Equipment!$Q$2))*AG193^3 + (VLOOKUP(D193,Equipment[],Equipment!$R$2))*AG193^2+(VLOOKUP(D193,Equipment[],Equipment!$S$2))*AG193+ (VLOOKUP(D193,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z193<0,\nIF(((VLOOKUP(D193,Equipment[],Equipment!$Z$2))*AG193^4 + (VLOOKUP(D193,Equipment[],Equipment!$AA$2))*AG193^3 + (VLOOKUP(D193,Equipment[],Equipment!$AB$2))*AG193^2+(VLOOKUP(D193,Equipment[],Equipment!$AC$2))*AG193+ (VLOOKUP(D193,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D193,Equipment[],Equipment!$Z$2))*AG193^4 + (VLOOKUP(D193,Equipment[],Equipment!$AA$2))*AG193^3 + (VLOOKUP(D193,Equipment[],Equipment!$AB$2))*AG193^2+(VLOOKUP(D193,Equipment[],Equipment!$AC$2))*AG193+ (VLOOKUP(D193,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF('9   Trucks'!$AA193>0,\nIF(((VLOOKUP(D193,Equipment[],Equipment!$P$2))*AH193^4 + (VLOOKUP(D193,Equipment[],Equipment!$Q$2))*AH193^3 + (VLOOKUP(D193,Equipment[],Equipment!$R$2))*AH193^2+(VLOOKUP(D193,Equipment[],Equipment!$S$2))*AH193+ (VLOOKUP(D193,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D193,Equipment[],Equipment!$P$2))*AH193^4 + (VLOOKUP(D193,Equipment[],Equipment!$Q$2))*AH193^3 + (VLOOKUP(D193,Equipment[],Equipment!$R$2))*AH193^2+(VLOOKUP(D193,Equipment[],Equipment!$S$2))*AH193+ (VLOOKUP(D193,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA193<0,\nIF(((VLOOKUP(D193,Equipment[],Equipment!$Z$2))*AH193^4 + (VLOOKUP(D193,Equipment[],Equipment!$AA$2))*AH193^3 + (VLOOKUP(D193,Equipment[],Equipment!$AB$2))*AH193^2+(VLOOKUP(D193,Equipment[],Equipment!$AC$2))*AH193+ (VLOOKUP(D193,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D193,Equipment[],Equipment!$Z$2))*AH193^4 + (VLOOKUP(D193,Equipment[],Equipment!$AA$2))*AH193^3 + (VLOOKUP(D193,Equipment[],Equipment!$AB$2))*AH193^2+(VLOOKUP(D193,Equipment[],Equipment!$AC$2))*AH193+ (VLOOKUP(D193,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D193,2)=\"Tk\",\nIF('9   Trucks'!$Y193<0,\nIF(((VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$U$2))*AI193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$V$2))*AI193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$W$2))*AI193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$X$2))*AI193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$U$2))*AI193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$V$2))*AI193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$W$2))*AI193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$X$2))*AI193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$Y$2))),\nIF(AND(Y193>0,AI193<6%),1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y193>0,\nIF(((VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AE$2))*AI193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AF$2))*AI193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AG$2))*AI193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AH$2))*AI193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AE$2))*AI193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AF$2))*AI193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AG$2))*AI193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AH$2))*AI193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D193,2)=\"Tk\",\nIF('9   Trucks'!$Z193<0,\nIF(((VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$U$2))*AJ193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$V$2))*AJ193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$W$2))*AJ193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$X$2))*AJ193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$U$2))*AJ193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$V$2))*AJ193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$W$2))*AJ193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$X$2))*AJ193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$Y$2))),\nIF(AND(Z193>0,AJ193<6%),1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z193>0,\nIF(((VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AE$2))*AJ193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AF$2))*AJ193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AG$2))*AJ193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AH$2))*AJ193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AE$2))*AJ193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AF$2))*AJ193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AG$2))*AJ193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AH$2))*AJ193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D193,2)=\"Tk\",\nIF('9   Trucks'!$AA193<0,\nIF(((VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$U$2))*AK193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$V$2))*AK193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$W$2))*AK193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$X$2))*AK193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$U$2))*AK193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$V$2))*AK193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$W$2))*AK193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$X$2))*AK193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$Y$2))),\nIF(AND(AA193>0,AK193<6%),1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA193>0,\nIF(((VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AE$2))*AK193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AF$2))*AK193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AG$2))*AK193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AH$2))*AK193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AE$2))*AK193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AF$2))*AK193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AG$2))*AK193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AH$2))*AK193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D193,2)=\"Tk\",'9   Trucks'!$AR193>0),1/('9   Trucks'!$AR193*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D193,2)=\"Tk\",'9   Trucks'!$AS193>0),1/('9   Trucks'!$AS193*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D193,2)=\"Tk\",'9   Trucks'!$AT193>0),1/('9   Trucks'!$AT193*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D193,2)=\"Tk\",'9   Trucks'!$AU193>0),1/('9   Trucks'!$AU193*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D193,2)=\"Tk\",'9   Trucks'!$AV193>0),1/('9   Trucks'!$AV193*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D193,2)=\"Tk\",'9   Trucks'!$AW193>0),1/('9   Trucks'!$AW193*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D194,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D194,2)=\"Tk\",IF(K194=0,0,'18 Truck Optimization'!BB194),0)","v":0},{"$f":"IF(AND(B194=\"D\",OR(LEFT(J194,2)=\"Sh\",LEFT(J194,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B194=\"D\",LEFT(J194,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L194>0,AQ194*T194*'9   Trucks'!$N194*M194/L194,0)","v":0},{"$f":"IF(AND(B194=\"D\",OR(LEFT(J194,2)=\"Sh\",LEFT(J194,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B194=\"D\",LEFT(J194,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D194,2)=\"Tk\",VLOOKUP(D194,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",VLOOKUP(D194,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(TRUNC(R194/'9   Trucks'!$N194)<TRUNC(S194/'9   Trucks'!$N194),TRUNC(S194/'9   Trucks'!$N194),TRUNC(R194/'9   Trucks'!$N194)),\n0)","v":0},0,{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A194,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A194,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A194,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A194,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A194,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A194,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A194,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A194,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A194,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A194,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A194,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A194,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nVLOOKUP(D194,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T194*\nIF(AND(B194=\"D\",OR(LEFT(J194,2)=\"Sh\",LEFT(J194,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B194=\"D\",LEFT(J194,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nVLOOKUP(D194,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nVLOOKUP(D194,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nVLOOKUP(D194,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF('9   Trucks'!$Y194>0,\nIF(((VLOOKUP(D194,Equipment[],Equipment!$P$2))*AF194^4 + (VLOOKUP(D194,Equipment[],Equipment!$Q$2))*AF194^3 + (VLOOKUP(D194,Equipment[],Equipment!$R$2))*AF194^2+(VLOOKUP(D194,Equipment[],Equipment!$S$2))*AF194+ (VLOOKUP(D194,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D194,Equipment[],Equipment!$P$2))*AF194^4 + (VLOOKUP(D194,Equipment[],Equipment!$Q$2))*AF194^3 + (VLOOKUP(D194,Equipment[],Equipment!$R$2))*AF194^2+(VLOOKUP(D194,Equipment[],Equipment!$S$2))*AF194+ (VLOOKUP(D194,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y194<0,\nIF(((VLOOKUP(D194,Equipment[],Equipment!$Z$2))*AF194^4 + (VLOOKUP(D194,Equipment[],Equipment!$AA$2))*AF194^3 + (VLOOKUP(D194,Equipment[],Equipment!$AB$2))*AF194^2+(VLOOKUP(D194,Equipment[],Equipment!$AC$2))*AF194+ (VLOOKUP(D194,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D194,Equipment[],Equipment!$Z$2))*AF194^4 + (VLOOKUP(D194,Equipment[],Equipment!$AA$2))*AF194^3 + (VLOOKUP(D194,Equipment[],Equipment!$AB$2))*AF194^2+(VLOOKUP(D194,Equipment[],Equipment!$AC$2))*AF194+ (VLOOKUP(D194,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF('9   Trucks'!$Z194>0,\nIF(((VLOOKUP(D194,Equipment[],Equipment!$P$2))*AG194^4 + (VLOOKUP(D194,Equipment[],Equipment!$Q$2))*AG194^3 + (VLOOKUP(D194,Equipment[],Equipment!$R$2))*AG194^2+(VLOOKUP(D194,Equipment[],Equipment!$S$2))*AG194+ (VLOOKUP(D194,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D194,Equipment[],Equipment!$P$2))*AG194^4 + (VLOOKUP(D194,Equipment[],Equipment!$Q$2))*AG194^3 + (VLOOKUP(D194,Equipment[],Equipment!$R$2))*AG194^2+(VLOOKUP(D194,Equipment[],Equipment!$S$2))*AG194+ (VLOOKUP(D194,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z194<0,\nIF(((VLOOKUP(D194,Equipment[],Equipment!$Z$2))*AG194^4 + (VLOOKUP(D194,Equipment[],Equipment!$AA$2))*AG194^3 + (VLOOKUP(D194,Equipment[],Equipment!$AB$2))*AG194^2+(VLOOKUP(D194,Equipment[],Equipment!$AC$2))*AG194+ (VLOOKUP(D194,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D194,Equipment[],Equipment!$Z$2))*AG194^4 + (VLOOKUP(D194,Equipment[],Equipment!$AA$2))*AG194^3 + (VLOOKUP(D194,Equipment[],Equipment!$AB$2))*AG194^2+(VLOOKUP(D194,Equipment[],Equipment!$AC$2))*AG194+ (VLOOKUP(D194,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF('9   Trucks'!$AA194>0,\nIF(((VLOOKUP(D194,Equipment[],Equipment!$P$2))*AH194^4 + (VLOOKUP(D194,Equipment[],Equipment!$Q$2))*AH194^3 + (VLOOKUP(D194,Equipment[],Equipment!$R$2))*AH194^2+(VLOOKUP(D194,Equipment[],Equipment!$S$2))*AH194+ (VLOOKUP(D194,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D194,Equipment[],Equipment!$P$2))*AH194^4 + (VLOOKUP(D194,Equipment[],Equipment!$Q$2))*AH194^3 + (VLOOKUP(D194,Equipment[],Equipment!$R$2))*AH194^2+(VLOOKUP(D194,Equipment[],Equipment!$S$2))*AH194+ (VLOOKUP(D194,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA194<0,\nIF(((VLOOKUP(D194,Equipment[],Equipment!$Z$2))*AH194^4 + (VLOOKUP(D194,Equipment[],Equipment!$AA$2))*AH194^3 + (VLOOKUP(D194,Equipment[],Equipment!$AB$2))*AH194^2+(VLOOKUP(D194,Equipment[],Equipment!$AC$2))*AH194+ (VLOOKUP(D194,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D194,Equipment[],Equipment!$Z$2))*AH194^4 + (VLOOKUP(D194,Equipment[],Equipment!$AA$2))*AH194^3 + (VLOOKUP(D194,Equipment[],Equipment!$AB$2))*AH194^2+(VLOOKUP(D194,Equipment[],Equipment!$AC$2))*AH194+ (VLOOKUP(D194,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D194,2)=\"Tk\",\nIF('9   Trucks'!$Y194<0,\nIF(((VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$U$2))*AI194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$V$2))*AI194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$W$2))*AI194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$X$2))*AI194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$U$2))*AI194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$V$2))*AI194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$W$2))*AI194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$X$2))*AI194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$Y$2))),\nIF(AND(Y194>0,AI194<6%),1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y194>0,\nIF(((VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AE$2))*AI194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AF$2))*AI194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AG$2))*AI194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AH$2))*AI194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AE$2))*AI194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AF$2))*AI194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AG$2))*AI194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AH$2))*AI194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D194,2)=\"Tk\",\nIF('9   Trucks'!$Z194<0,\nIF(((VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$U$2))*AJ194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$V$2))*AJ194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$W$2))*AJ194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$X$2))*AJ194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$U$2))*AJ194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$V$2))*AJ194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$W$2))*AJ194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$X$2))*AJ194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$Y$2))),\nIF(AND(Z194>0,AJ194<6%),1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z194>0,\nIF(((VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AE$2))*AJ194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AF$2))*AJ194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AG$2))*AJ194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AH$2))*AJ194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AE$2))*AJ194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AF$2))*AJ194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AG$2))*AJ194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AH$2))*AJ194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D194,2)=\"Tk\",\nIF('9   Trucks'!$AA194<0,\nIF(((VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$U$2))*AK194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$V$2))*AK194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$W$2))*AK194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$X$2))*AK194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$U$2))*AK194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$V$2))*AK194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$W$2))*AK194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$X$2))*AK194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$Y$2))),\nIF(AND(AA194>0,AK194<6%),1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA194>0,\nIF(((VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AE$2))*AK194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AF$2))*AK194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AG$2))*AK194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AH$2))*AK194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AE$2))*AK194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AF$2))*AK194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AG$2))*AK194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AH$2))*AK194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D194,2)=\"Tk\",'9   Trucks'!$AR194>0),1/('9   Trucks'!$AR194*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D194,2)=\"Tk\",'9   Trucks'!$AS194>0),1/('9   Trucks'!$AS194*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D194,2)=\"Tk\",'9   Trucks'!$AT194>0),1/('9   Trucks'!$AT194*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D194,2)=\"Tk\",'9   Trucks'!$AU194>0),1/('9   Trucks'!$AU194*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D194,2)=\"Tk\",'9   Trucks'!$AV194>0),1/('9   Trucks'!$AV194*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D194,2)=\"Tk\",'9   Trucks'!$AW194>0),1/('9   Trucks'!$AW194*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D195,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D195,2)=\"Tk\",IF(K195=0,0,'18 Truck Optimization'!BB195),0)","v":0},{"$f":"IF(AND(B195=\"D\",OR(LEFT(J195,2)=\"Sh\",LEFT(J195,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B195=\"D\",LEFT(J195,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L195>0,AQ195*T195*'9   Trucks'!$N195*M195/L195,0)","v":0},{"$f":"IF(AND(B195=\"D\",OR(LEFT(J195,2)=\"Sh\",LEFT(J195,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B195=\"D\",LEFT(J195,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D195,2)=\"Tk\",VLOOKUP(D195,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",VLOOKUP(D195,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(TRUNC(R195/'9   Trucks'!$N195)<TRUNC(S195/'9   Trucks'!$N195),TRUNC(S195/'9   Trucks'!$N195),TRUNC(R195/'9   Trucks'!$N195)),\n0)","v":0},0,{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A195,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A195,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A195,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A195,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A195,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A195,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A195,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A195,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A195,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A195,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A195,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A195,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nVLOOKUP(D195,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T195*\nIF(AND(B195=\"D\",OR(LEFT(J195,2)=\"Sh\",LEFT(J195,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B195=\"D\",LEFT(J195,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nVLOOKUP(D195,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nVLOOKUP(D195,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nVLOOKUP(D195,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF('9   Trucks'!$Y195>0,\nIF(((VLOOKUP(D195,Equipment[],Equipment!$P$2))*AF195^4 + (VLOOKUP(D195,Equipment[],Equipment!$Q$2))*AF195^3 + (VLOOKUP(D195,Equipment[],Equipment!$R$2))*AF195^2+(VLOOKUP(D195,Equipment[],Equipment!$S$2))*AF195+ (VLOOKUP(D195,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D195,Equipment[],Equipment!$P$2))*AF195^4 + (VLOOKUP(D195,Equipment[],Equipment!$Q$2))*AF195^3 + (VLOOKUP(D195,Equipment[],Equipment!$R$2))*AF195^2+(VLOOKUP(D195,Equipment[],Equipment!$S$2))*AF195+ (VLOOKUP(D195,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y195<0,\nIF(((VLOOKUP(D195,Equipment[],Equipment!$Z$2))*AF195^4 + (VLOOKUP(D195,Equipment[],Equipment!$AA$2))*AF195^3 + (VLOOKUP(D195,Equipment[],Equipment!$AB$2))*AF195^2+(VLOOKUP(D195,Equipment[],Equipment!$AC$2))*AF195+ (VLOOKUP(D195,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D195,Equipment[],Equipment!$Z$2))*AF195^4 + (VLOOKUP(D195,Equipment[],Equipment!$AA$2))*AF195^3 + (VLOOKUP(D195,Equipment[],Equipment!$AB$2))*AF195^2+(VLOOKUP(D195,Equipment[],Equipment!$AC$2))*AF195+ (VLOOKUP(D195,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF('9   Trucks'!$Z195>0,\nIF(((VLOOKUP(D195,Equipment[],Equipment!$P$2))*AG195^4 + (VLOOKUP(D195,Equipment[],Equipment!$Q$2))*AG195^3 + (VLOOKUP(D195,Equipment[],Equipment!$R$2))*AG195^2+(VLOOKUP(D195,Equipment[],Equipment!$S$2))*AG195+ (VLOOKUP(D195,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D195,Equipment[],Equipment!$P$2))*AG195^4 + (VLOOKUP(D195,Equipment[],Equipment!$Q$2))*AG195^3 + (VLOOKUP(D195,Equipment[],Equipment!$R$2))*AG195^2+(VLOOKUP(D195,Equipment[],Equipment!$S$2))*AG195+ (VLOOKUP(D195,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z195<0,\nIF(((VLOOKUP(D195,Equipment[],Equipment!$Z$2))*AG195^4 + (VLOOKUP(D195,Equipment[],Equipment!$AA$2))*AG195^3 + (VLOOKUP(D195,Equipment[],Equipment!$AB$2))*AG195^2+(VLOOKUP(D195,Equipment[],Equipment!$AC$2))*AG195+ (VLOOKUP(D195,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D195,Equipment[],Equipment!$Z$2))*AG195^4 + (VLOOKUP(D195,Equipment[],Equipment!$AA$2))*AG195^3 + (VLOOKUP(D195,Equipment[],Equipment!$AB$2))*AG195^2+(VLOOKUP(D195,Equipment[],Equipment!$AC$2))*AG195+ (VLOOKUP(D195,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF('9   Trucks'!$AA195>0,\nIF(((VLOOKUP(D195,Equipment[],Equipment!$P$2))*AH195^4 + (VLOOKUP(D195,Equipment[],Equipment!$Q$2))*AH195^3 + (VLOOKUP(D195,Equipment[],Equipment!$R$2))*AH195^2+(VLOOKUP(D195,Equipment[],Equipment!$S$2))*AH195+ (VLOOKUP(D195,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D195,Equipment[],Equipment!$P$2))*AH195^4 + (VLOOKUP(D195,Equipment[],Equipment!$Q$2))*AH195^3 + (VLOOKUP(D195,Equipment[],Equipment!$R$2))*AH195^2+(VLOOKUP(D195,Equipment[],Equipment!$S$2))*AH195+ (VLOOKUP(D195,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA195<0,\nIF(((VLOOKUP(D195,Equipment[],Equipment!$Z$2))*AH195^4 + (VLOOKUP(D195,Equipment[],Equipment!$AA$2))*AH195^3 + (VLOOKUP(D195,Equipment[],Equipment!$AB$2))*AH195^2+(VLOOKUP(D195,Equipment[],Equipment!$AC$2))*AH195+ (VLOOKUP(D195,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D195,Equipment[],Equipment!$Z$2))*AH195^4 + (VLOOKUP(D195,Equipment[],Equipment!$AA$2))*AH195^3 + (VLOOKUP(D195,Equipment[],Equipment!$AB$2))*AH195^2+(VLOOKUP(D195,Equipment[],Equipment!$AC$2))*AH195+ (VLOOKUP(D195,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D195,2)=\"Tk\",\nIF('9   Trucks'!$Y195<0,\nIF(((VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$U$2))*AI195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$V$2))*AI195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$W$2))*AI195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$X$2))*AI195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$U$2))*AI195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$V$2))*AI195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$W$2))*AI195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$X$2))*AI195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$Y$2))),\nIF(AND(Y195>0,AI195<6%),1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y195>0,\nIF(((VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AE$2))*AI195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AF$2))*AI195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AG$2))*AI195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AH$2))*AI195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AE$2))*AI195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AF$2))*AI195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AG$2))*AI195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AH$2))*AI195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D195,2)=\"Tk\",\nIF('9   Trucks'!$Z195<0,\nIF(((VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$U$2))*AJ195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$V$2))*AJ195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$W$2))*AJ195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$X$2))*AJ195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$U$2))*AJ195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$V$2))*AJ195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$W$2))*AJ195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$X$2))*AJ195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$Y$2))),\nIF(AND(Z195>0,AJ195<6%),1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z195>0,\nIF(((VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AE$2))*AJ195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AF$2))*AJ195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AG$2))*AJ195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AH$2))*AJ195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AE$2))*AJ195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AF$2))*AJ195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AG$2))*AJ195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AH$2))*AJ195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D195,2)=\"Tk\",\nIF('9   Trucks'!$AA195<0,\nIF(((VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$U$2))*AK195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$V$2))*AK195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$W$2))*AK195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$X$2))*AK195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$U$2))*AK195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$V$2))*AK195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$W$2))*AK195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$X$2))*AK195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$Y$2))),\nIF(AND(AA195>0,AK195<6%),1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA195>0,\nIF(((VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AE$2))*AK195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AF$2))*AK195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AG$2))*AK195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AH$2))*AK195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AE$2))*AK195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AF$2))*AK195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AG$2))*AK195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AH$2))*AK195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D195,2)=\"Tk\",'9   Trucks'!$AR195>0),1/('9   Trucks'!$AR195*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D195,2)=\"Tk\",'9   Trucks'!$AS195>0),1/('9   Trucks'!$AS195*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D195,2)=\"Tk\",'9   Trucks'!$AT195>0),1/('9   Trucks'!$AT195*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D195,2)=\"Tk\",'9   Trucks'!$AU195>0),1/('9   Trucks'!$AU195*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D195,2)=\"Tk\",'9   Trucks'!$AV195>0),1/('9   Trucks'!$AV195*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D195,2)=\"Tk\",'9   Trucks'!$AW195>0),1/('9   Trucks'!$AW195*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D196,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D196,2)=\"Tk\",IF(K196=0,0,'18 Truck Optimization'!BB196),0)","v":0},{"$f":"IF(AND(B196=\"D\",OR(LEFT(J196,2)=\"Sh\",LEFT(J196,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B196=\"D\",LEFT(J196,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L196>0,AQ196*T196*'9   Trucks'!$N196*M196/L196,0)","v":0},{"$f":"IF(AND(B196=\"D\",OR(LEFT(J196,2)=\"Sh\",LEFT(J196,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B196=\"D\",LEFT(J196,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D196,2)=\"Tk\",VLOOKUP(D196,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",VLOOKUP(D196,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(TRUNC(R196/'9   Trucks'!$N196)<TRUNC(S196/'9   Trucks'!$N196),TRUNC(S196/'9   Trucks'!$N196),TRUNC(R196/'9   Trucks'!$N196)),\n0)","v":0},0,{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A196,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A196,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A196,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A196,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A196,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A196,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A196,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A196,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A196,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A196,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A196,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A196,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nVLOOKUP(D196,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T196*\nIF(AND(B196=\"D\",OR(LEFT(J196,2)=\"Sh\",LEFT(J196,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B196=\"D\",LEFT(J196,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nVLOOKUP(D196,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nVLOOKUP(D196,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nVLOOKUP(D196,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF('9   Trucks'!$Y196>0,\nIF(((VLOOKUP(D196,Equipment[],Equipment!$P$2))*AF196^4 + (VLOOKUP(D196,Equipment[],Equipment!$Q$2))*AF196^3 + (VLOOKUP(D196,Equipment[],Equipment!$R$2))*AF196^2+(VLOOKUP(D196,Equipment[],Equipment!$S$2))*AF196+ (VLOOKUP(D196,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D196,Equipment[],Equipment!$P$2))*AF196^4 + (VLOOKUP(D196,Equipment[],Equipment!$Q$2))*AF196^3 + (VLOOKUP(D196,Equipment[],Equipment!$R$2))*AF196^2+(VLOOKUP(D196,Equipment[],Equipment!$S$2))*AF196+ (VLOOKUP(D196,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y196<0,\nIF(((VLOOKUP(D196,Equipment[],Equipment!$Z$2))*AF196^4 + (VLOOKUP(D196,Equipment[],Equipment!$AA$2))*AF196^3 + (VLOOKUP(D196,Equipment[],Equipment!$AB$2))*AF196^2+(VLOOKUP(D196,Equipment[],Equipment!$AC$2))*AF196+ (VLOOKUP(D196,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D196,Equipment[],Equipment!$Z$2))*AF196^4 + (VLOOKUP(D196,Equipment[],Equipment!$AA$2))*AF196^3 + (VLOOKUP(D196,Equipment[],Equipment!$AB$2))*AF196^2+(VLOOKUP(D196,Equipment[],Equipment!$AC$2))*AF196+ (VLOOKUP(D196,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF('9   Trucks'!$Z196>0,\nIF(((VLOOKUP(D196,Equipment[],Equipment!$P$2))*AG196^4 + (VLOOKUP(D196,Equipment[],Equipment!$Q$2))*AG196^3 + (VLOOKUP(D196,Equipment[],Equipment!$R$2))*AG196^2+(VLOOKUP(D196,Equipment[],Equipment!$S$2))*AG196+ (VLOOKUP(D196,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D196,Equipment[],Equipment!$P$2))*AG196^4 + (VLOOKUP(D196,Equipment[],Equipment!$Q$2))*AG196^3 + (VLOOKUP(D196,Equipment[],Equipment!$R$2))*AG196^2+(VLOOKUP(D196,Equipment[],Equipment!$S$2))*AG196+ (VLOOKUP(D196,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z196<0,\nIF(((VLOOKUP(D196,Equipment[],Equipment!$Z$2))*AG196^4 + (VLOOKUP(D196,Equipment[],Equipment!$AA$2))*AG196^3 + (VLOOKUP(D196,Equipment[],Equipment!$AB$2))*AG196^2+(VLOOKUP(D196,Equipment[],Equipment!$AC$2))*AG196+ (VLOOKUP(D196,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D196,Equipment[],Equipment!$Z$2))*AG196^4 + (VLOOKUP(D196,Equipment[],Equipment!$AA$2))*AG196^3 + (VLOOKUP(D196,Equipment[],Equipment!$AB$2))*AG196^2+(VLOOKUP(D196,Equipment[],Equipment!$AC$2))*AG196+ (VLOOKUP(D196,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF('9   Trucks'!$AA196>0,\nIF(((VLOOKUP(D196,Equipment[],Equipment!$P$2))*AH196^4 + (VLOOKUP(D196,Equipment[],Equipment!$Q$2))*AH196^3 + (VLOOKUP(D196,Equipment[],Equipment!$R$2))*AH196^2+(VLOOKUP(D196,Equipment[],Equipment!$S$2))*AH196+ (VLOOKUP(D196,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D196,Equipment[],Equipment!$P$2))*AH196^4 + (VLOOKUP(D196,Equipment[],Equipment!$Q$2))*AH196^3 + (VLOOKUP(D196,Equipment[],Equipment!$R$2))*AH196^2+(VLOOKUP(D196,Equipment[],Equipment!$S$2))*AH196+ (VLOOKUP(D196,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA196<0,\nIF(((VLOOKUP(D196,Equipment[],Equipment!$Z$2))*AH196^4 + (VLOOKUP(D196,Equipment[],Equipment!$AA$2))*AH196^3 + (VLOOKUP(D196,Equipment[],Equipment!$AB$2))*AH196^2+(VLOOKUP(D196,Equipment[],Equipment!$AC$2))*AH196+ (VLOOKUP(D196,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D196,Equipment[],Equipment!$Z$2))*AH196^4 + (VLOOKUP(D196,Equipment[],Equipment!$AA$2))*AH196^3 + (VLOOKUP(D196,Equipment[],Equipment!$AB$2))*AH196^2+(VLOOKUP(D196,Equipment[],Equipment!$AC$2))*AH196+ (VLOOKUP(D196,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D196,2)=\"Tk\",\nIF('9   Trucks'!$Y196<0,\nIF(((VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$U$2))*AI196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$V$2))*AI196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$W$2))*AI196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$X$2))*AI196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$U$2))*AI196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$V$2))*AI196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$W$2))*AI196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$X$2))*AI196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$Y$2))),\nIF(AND(Y196>0,AI196<6%),1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y196>0,\nIF(((VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AE$2))*AI196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AF$2))*AI196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AG$2))*AI196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AH$2))*AI196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AE$2))*AI196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AF$2))*AI196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AG$2))*AI196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AH$2))*AI196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D196,2)=\"Tk\",\nIF('9   Trucks'!$Z196<0,\nIF(((VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$U$2))*AJ196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$V$2))*AJ196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$W$2))*AJ196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$X$2))*AJ196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$U$2))*AJ196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$V$2))*AJ196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$W$2))*AJ196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$X$2))*AJ196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$Y$2))),\nIF(AND(Z196>0,AJ196<6%),1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z196>0,\nIF(((VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AE$2))*AJ196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AF$2))*AJ196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AG$2))*AJ196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AH$2))*AJ196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AE$2))*AJ196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AF$2))*AJ196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AG$2))*AJ196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AH$2))*AJ196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D196,2)=\"Tk\",\nIF('9   Trucks'!$AA196<0,\nIF(((VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$U$2))*AK196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$V$2))*AK196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$W$2))*AK196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$X$2))*AK196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$U$2))*AK196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$V$2))*AK196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$W$2))*AK196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$X$2))*AK196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$Y$2))),\nIF(AND(AA196>0,AK196<6%),1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA196>0,\nIF(((VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AE$2))*AK196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AF$2))*AK196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AG$2))*AK196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AH$2))*AK196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AE$2))*AK196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AF$2))*AK196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AG$2))*AK196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AH$2))*AK196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D196,2)=\"Tk\",'9   Trucks'!$AR196>0),1/('9   Trucks'!$AR196*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D196,2)=\"Tk\",'9   Trucks'!$AS196>0),1/('9   Trucks'!$AS196*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D196,2)=\"Tk\",'9   Trucks'!$AT196>0),1/('9   Trucks'!$AT196*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D196,2)=\"Tk\",'9   Trucks'!$AU196>0),1/('9   Trucks'!$AU196*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D196,2)=\"Tk\",'9   Trucks'!$AV196>0),1/('9   Trucks'!$AV196*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D196,2)=\"Tk\",'9   Trucks'!$AW196>0),1/('9   Trucks'!$AW196*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D197,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D197,2)=\"Tk\",IF(K197=0,0,'18 Truck Optimization'!BB197),0)","v":0},{"$f":"IF(AND(B197=\"D\",OR(LEFT(J197,2)=\"Sh\",LEFT(J197,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B197=\"D\",LEFT(J197,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L197>0,AQ197*T197*'9   Trucks'!$N197*M197/L197,0)","v":0},{"$f":"IF(AND(B197=\"D\",OR(LEFT(J197,2)=\"Sh\",LEFT(J197,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B197=\"D\",LEFT(J197,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D197,2)=\"Tk\",VLOOKUP(D197,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",VLOOKUP(D197,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(TRUNC(R197/'9   Trucks'!$N197)<TRUNC(S197/'9   Trucks'!$N197),TRUNC(S197/'9   Trucks'!$N197),TRUNC(R197/'9   Trucks'!$N197)),\n0)","v":0},0,{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A197,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A197,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A197,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A197,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A197,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A197,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A197,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A197,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A197,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A197,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A197,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A197,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nVLOOKUP(D197,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T197*\nIF(AND(B197=\"D\",OR(LEFT(J197,2)=\"Sh\",LEFT(J197,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B197=\"D\",LEFT(J197,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nVLOOKUP(D197,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nVLOOKUP(D197,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nVLOOKUP(D197,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF('9   Trucks'!$Y197>0,\nIF(((VLOOKUP(D197,Equipment[],Equipment!$P$2))*AF197^4 + (VLOOKUP(D197,Equipment[],Equipment!$Q$2))*AF197^3 + (VLOOKUP(D197,Equipment[],Equipment!$R$2))*AF197^2+(VLOOKUP(D197,Equipment[],Equipment!$S$2))*AF197+ (VLOOKUP(D197,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D197,Equipment[],Equipment!$P$2))*AF197^4 + (VLOOKUP(D197,Equipment[],Equipment!$Q$2))*AF197^3 + (VLOOKUP(D197,Equipment[],Equipment!$R$2))*AF197^2+(VLOOKUP(D197,Equipment[],Equipment!$S$2))*AF197+ (VLOOKUP(D197,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y197<0,\nIF(((VLOOKUP(D197,Equipment[],Equipment!$Z$2))*AF197^4 + (VLOOKUP(D197,Equipment[],Equipment!$AA$2))*AF197^3 + (VLOOKUP(D197,Equipment[],Equipment!$AB$2))*AF197^2+(VLOOKUP(D197,Equipment[],Equipment!$AC$2))*AF197+ (VLOOKUP(D197,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D197,Equipment[],Equipment!$Z$2))*AF197^4 + (VLOOKUP(D197,Equipment[],Equipment!$AA$2))*AF197^3 + (VLOOKUP(D197,Equipment[],Equipment!$AB$2))*AF197^2+(VLOOKUP(D197,Equipment[],Equipment!$AC$2))*AF197+ (VLOOKUP(D197,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF('9   Trucks'!$Z197>0,\nIF(((VLOOKUP(D197,Equipment[],Equipment!$P$2))*AG197^4 + (VLOOKUP(D197,Equipment[],Equipment!$Q$2))*AG197^3 + (VLOOKUP(D197,Equipment[],Equipment!$R$2))*AG197^2+(VLOOKUP(D197,Equipment[],Equipment!$S$2))*AG197+ (VLOOKUP(D197,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D197,Equipment[],Equipment!$P$2))*AG197^4 + (VLOOKUP(D197,Equipment[],Equipment!$Q$2))*AG197^3 + (VLOOKUP(D197,Equipment[],Equipment!$R$2))*AG197^2+(VLOOKUP(D197,Equipment[],Equipment!$S$2))*AG197+ (VLOOKUP(D197,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z197<0,\nIF(((VLOOKUP(D197,Equipment[],Equipment!$Z$2))*AG197^4 + (VLOOKUP(D197,Equipment[],Equipment!$AA$2))*AG197^3 + (VLOOKUP(D197,Equipment[],Equipment!$AB$2))*AG197^2+(VLOOKUP(D197,Equipment[],Equipment!$AC$2))*AG197+ (VLOOKUP(D197,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D197,Equipment[],Equipment!$Z$2))*AG197^4 + (VLOOKUP(D197,Equipment[],Equipment!$AA$2))*AG197^3 + (VLOOKUP(D197,Equipment[],Equipment!$AB$2))*AG197^2+(VLOOKUP(D197,Equipment[],Equipment!$AC$2))*AG197+ (VLOOKUP(D197,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF('9   Trucks'!$AA197>0,\nIF(((VLOOKUP(D197,Equipment[],Equipment!$P$2))*AH197^4 + (VLOOKUP(D197,Equipment[],Equipment!$Q$2))*AH197^3 + (VLOOKUP(D197,Equipment[],Equipment!$R$2))*AH197^2+(VLOOKUP(D197,Equipment[],Equipment!$S$2))*AH197+ (VLOOKUP(D197,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D197,Equipment[],Equipment!$P$2))*AH197^4 + (VLOOKUP(D197,Equipment[],Equipment!$Q$2))*AH197^3 + (VLOOKUP(D197,Equipment[],Equipment!$R$2))*AH197^2+(VLOOKUP(D197,Equipment[],Equipment!$S$2))*AH197+ (VLOOKUP(D197,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA197<0,\nIF(((VLOOKUP(D197,Equipment[],Equipment!$Z$2))*AH197^4 + (VLOOKUP(D197,Equipment[],Equipment!$AA$2))*AH197^3 + (VLOOKUP(D197,Equipment[],Equipment!$AB$2))*AH197^2+(VLOOKUP(D197,Equipment[],Equipment!$AC$2))*AH197+ (VLOOKUP(D197,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D197,Equipment[],Equipment!$Z$2))*AH197^4 + (VLOOKUP(D197,Equipment[],Equipment!$AA$2))*AH197^3 + (VLOOKUP(D197,Equipment[],Equipment!$AB$2))*AH197^2+(VLOOKUP(D197,Equipment[],Equipment!$AC$2))*AH197+ (VLOOKUP(D197,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D197,2)=\"Tk\",\nIF('9   Trucks'!$Y197<0,\nIF(((VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$U$2))*AI197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$V$2))*AI197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$W$2))*AI197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$X$2))*AI197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$U$2))*AI197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$V$2))*AI197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$W$2))*AI197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$X$2))*AI197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$Y$2))),\nIF(AND(Y197>0,AI197<6%),1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y197>0,\nIF(((VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AE$2))*AI197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AF$2))*AI197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AG$2))*AI197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AH$2))*AI197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AE$2))*AI197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AF$2))*AI197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AG$2))*AI197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AH$2))*AI197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D197,2)=\"Tk\",\nIF('9   Trucks'!$Z197<0,\nIF(((VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$U$2))*AJ197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$V$2))*AJ197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$W$2))*AJ197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$X$2))*AJ197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$U$2))*AJ197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$V$2))*AJ197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$W$2))*AJ197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$X$2))*AJ197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$Y$2))),\nIF(AND(Z197>0,AJ197<6%),1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z197>0,\nIF(((VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AE$2))*AJ197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AF$2))*AJ197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AG$2))*AJ197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AH$2))*AJ197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AE$2))*AJ197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AF$2))*AJ197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AG$2))*AJ197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AH$2))*AJ197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D197,2)=\"Tk\",\nIF('9   Trucks'!$AA197<0,\nIF(((VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$U$2))*AK197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$V$2))*AK197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$W$2))*AK197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$X$2))*AK197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$U$2))*AK197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$V$2))*AK197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$W$2))*AK197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$X$2))*AK197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$Y$2))),\nIF(AND(AA197>0,AK197<6%),1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA197>0,\nIF(((VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AE$2))*AK197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AF$2))*AK197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AG$2))*AK197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AH$2))*AK197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AE$2))*AK197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AF$2))*AK197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AG$2))*AK197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AH$2))*AK197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D197,2)=\"Tk\",'9   Trucks'!$AR197>0),1/('9   Trucks'!$AR197*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D197,2)=\"Tk\",'9   Trucks'!$AS197>0),1/('9   Trucks'!$AS197*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D197,2)=\"Tk\",'9   Trucks'!$AT197>0),1/('9   Trucks'!$AT197*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D197,2)=\"Tk\",'9   Trucks'!$AU197>0),1/('9   Trucks'!$AU197*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D197,2)=\"Tk\",'9   Trucks'!$AV197>0),1/('9   Trucks'!$AV197*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D197,2)=\"Tk\",'9   Trucks'!$AW197>0),1/('9   Trucks'!$AW197*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D198,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D198,2)=\"Tk\",IF(K198=0,0,'18 Truck Optimization'!BB198),0)","v":0},{"$f":"IF(AND(B198=\"D\",OR(LEFT(J198,2)=\"Sh\",LEFT(J198,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B198=\"D\",LEFT(J198,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L198>0,AQ198*T198*'9   Trucks'!$N198*M198/L198,0)","v":0},{"$f":"IF(AND(B198=\"D\",OR(LEFT(J198,2)=\"Sh\",LEFT(J198,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B198=\"D\",LEFT(J198,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D198,2)=\"Tk\",VLOOKUP(D198,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",VLOOKUP(D198,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(TRUNC(R198/'9   Trucks'!$N198)<TRUNC(S198/'9   Trucks'!$N198),TRUNC(S198/'9   Trucks'!$N198),TRUNC(R198/'9   Trucks'!$N198)),\n0)","v":0},0,{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A198,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A198,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A198,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A198,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A198,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A198,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A198,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A198,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A198,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A198,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A198,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A198,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nVLOOKUP(D198,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T198*\nIF(AND(B198=\"D\",OR(LEFT(J198,2)=\"Sh\",LEFT(J198,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B198=\"D\",LEFT(J198,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nVLOOKUP(D198,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nVLOOKUP(D198,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nVLOOKUP(D198,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF('9   Trucks'!$Y198>0,\nIF(((VLOOKUP(D198,Equipment[],Equipment!$P$2))*AF198^4 + (VLOOKUP(D198,Equipment[],Equipment!$Q$2))*AF198^3 + (VLOOKUP(D198,Equipment[],Equipment!$R$2))*AF198^2+(VLOOKUP(D198,Equipment[],Equipment!$S$2))*AF198+ (VLOOKUP(D198,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D198,Equipment[],Equipment!$P$2))*AF198^4 + (VLOOKUP(D198,Equipment[],Equipment!$Q$2))*AF198^3 + (VLOOKUP(D198,Equipment[],Equipment!$R$2))*AF198^2+(VLOOKUP(D198,Equipment[],Equipment!$S$2))*AF198+ (VLOOKUP(D198,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y198<0,\nIF(((VLOOKUP(D198,Equipment[],Equipment!$Z$2))*AF198^4 + (VLOOKUP(D198,Equipment[],Equipment!$AA$2))*AF198^3 + (VLOOKUP(D198,Equipment[],Equipment!$AB$2))*AF198^2+(VLOOKUP(D198,Equipment[],Equipment!$AC$2))*AF198+ (VLOOKUP(D198,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D198,Equipment[],Equipment!$Z$2))*AF198^4 + (VLOOKUP(D198,Equipment[],Equipment!$AA$2))*AF198^3 + (VLOOKUP(D198,Equipment[],Equipment!$AB$2))*AF198^2+(VLOOKUP(D198,Equipment[],Equipment!$AC$2))*AF198+ (VLOOKUP(D198,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF('9   Trucks'!$Z198>0,\nIF(((VLOOKUP(D198,Equipment[],Equipment!$P$2))*AG198^4 + (VLOOKUP(D198,Equipment[],Equipment!$Q$2))*AG198^3 + (VLOOKUP(D198,Equipment[],Equipment!$R$2))*AG198^2+(VLOOKUP(D198,Equipment[],Equipment!$S$2))*AG198+ (VLOOKUP(D198,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D198,Equipment[],Equipment!$P$2))*AG198^4 + (VLOOKUP(D198,Equipment[],Equipment!$Q$2))*AG198^3 + (VLOOKUP(D198,Equipment[],Equipment!$R$2))*AG198^2+(VLOOKUP(D198,Equipment[],Equipment!$S$2))*AG198+ (VLOOKUP(D198,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z198<0,\nIF(((VLOOKUP(D198,Equipment[],Equipment!$Z$2))*AG198^4 + (VLOOKUP(D198,Equipment[],Equipment!$AA$2))*AG198^3 + (VLOOKUP(D198,Equipment[],Equipment!$AB$2))*AG198^2+(VLOOKUP(D198,Equipment[],Equipment!$AC$2))*AG198+ (VLOOKUP(D198,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D198,Equipment[],Equipment!$Z$2))*AG198^4 + (VLOOKUP(D198,Equipment[],Equipment!$AA$2))*AG198^3 + (VLOOKUP(D198,Equipment[],Equipment!$AB$2))*AG198^2+(VLOOKUP(D198,Equipment[],Equipment!$AC$2))*AG198+ (VLOOKUP(D198,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF('9   Trucks'!$AA198>0,\nIF(((VLOOKUP(D198,Equipment[],Equipment!$P$2))*AH198^4 + (VLOOKUP(D198,Equipment[],Equipment!$Q$2))*AH198^3 + (VLOOKUP(D198,Equipment[],Equipment!$R$2))*AH198^2+(VLOOKUP(D198,Equipment[],Equipment!$S$2))*AH198+ (VLOOKUP(D198,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D198,Equipment[],Equipment!$P$2))*AH198^4 + (VLOOKUP(D198,Equipment[],Equipment!$Q$2))*AH198^3 + (VLOOKUP(D198,Equipment[],Equipment!$R$2))*AH198^2+(VLOOKUP(D198,Equipment[],Equipment!$S$2))*AH198+ (VLOOKUP(D198,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA198<0,\nIF(((VLOOKUP(D198,Equipment[],Equipment!$Z$2))*AH198^4 + (VLOOKUP(D198,Equipment[],Equipment!$AA$2))*AH198^3 + (VLOOKUP(D198,Equipment[],Equipment!$AB$2))*AH198^2+(VLOOKUP(D198,Equipment[],Equipment!$AC$2))*AH198+ (VLOOKUP(D198,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D198,Equipment[],Equipment!$Z$2))*AH198^4 + (VLOOKUP(D198,Equipment[],Equipment!$AA$2))*AH198^3 + (VLOOKUP(D198,Equipment[],Equipment!$AB$2))*AH198^2+(VLOOKUP(D198,Equipment[],Equipment!$AC$2))*AH198+ (VLOOKUP(D198,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D198,2)=\"Tk\",\nIF('9   Trucks'!$Y198<0,\nIF(((VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$U$2))*AI198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$V$2))*AI198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$W$2))*AI198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$X$2))*AI198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$U$2))*AI198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$V$2))*AI198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$W$2))*AI198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$X$2))*AI198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$Y$2))),\nIF(AND(Y198>0,AI198<6%),1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y198>0,\nIF(((VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AE$2))*AI198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AF$2))*AI198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AG$2))*AI198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AH$2))*AI198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AE$2))*AI198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AF$2))*AI198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AG$2))*AI198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AH$2))*AI198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D198,2)=\"Tk\",\nIF('9   Trucks'!$Z198<0,\nIF(((VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$U$2))*AJ198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$V$2))*AJ198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$W$2))*AJ198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$X$2))*AJ198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$U$2))*AJ198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$V$2))*AJ198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$W$2))*AJ198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$X$2))*AJ198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$Y$2))),\nIF(AND(Z198>0,AJ198<6%),1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z198>0,\nIF(((VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AE$2))*AJ198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AF$2))*AJ198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AG$2))*AJ198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AH$2))*AJ198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AE$2))*AJ198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AF$2))*AJ198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AG$2))*AJ198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AH$2))*AJ198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D198,2)=\"Tk\",\nIF('9   Trucks'!$AA198<0,\nIF(((VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$U$2))*AK198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$V$2))*AK198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$W$2))*AK198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$X$2))*AK198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$U$2))*AK198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$V$2))*AK198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$W$2))*AK198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$X$2))*AK198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$Y$2))),\nIF(AND(AA198>0,AK198<6%),1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA198>0,\nIF(((VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AE$2))*AK198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AF$2))*AK198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AG$2))*AK198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AH$2))*AK198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AE$2))*AK198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AF$2))*AK198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AG$2))*AK198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AH$2))*AK198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D198,2)=\"Tk\",'9   Trucks'!$AR198>0),1/('9   Trucks'!$AR198*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D198,2)=\"Tk\",'9   Trucks'!$AS198>0),1/('9   Trucks'!$AS198*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D198,2)=\"Tk\",'9   Trucks'!$AT198>0),1/('9   Trucks'!$AT198*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D198,2)=\"Tk\",'9   Trucks'!$AU198>0),1/('9   Trucks'!$AU198*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D198,2)=\"Tk\",'9   Trucks'!$AV198>0),1/('9   Trucks'!$AV198*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D198,2)=\"Tk\",'9   Trucks'!$AW198>0),1/('9   Trucks'!$AW198*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D199,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D199,2)=\"Tk\",IF(K199=0,0,'18 Truck Optimization'!BB199),0)","v":0},{"$f":"IF(AND(B199=\"D\",OR(LEFT(J199,2)=\"Sh\",LEFT(J199,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B199=\"D\",LEFT(J199,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L199>0,AQ199*T199*'9   Trucks'!$N199*M199/L199,0)","v":0},{"$f":"IF(AND(B199=\"D\",OR(LEFT(J199,2)=\"Sh\",LEFT(J199,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B199=\"D\",LEFT(J199,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D199,2)=\"Tk\",VLOOKUP(D199,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",VLOOKUP(D199,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(TRUNC(R199/'9   Trucks'!$N199)<TRUNC(S199/'9   Trucks'!$N199),TRUNC(S199/'9   Trucks'!$N199),TRUNC(R199/'9   Trucks'!$N199)),\n0)","v":0},0,{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A199,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A199,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A199,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A199,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A199,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A199,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A199,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A199,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A199,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A199,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A199,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A199,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nVLOOKUP(D199,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T199*\nIF(AND(B199=\"D\",OR(LEFT(J199,2)=\"Sh\",LEFT(J199,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B199=\"D\",LEFT(J199,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nVLOOKUP(D199,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nVLOOKUP(D199,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nVLOOKUP(D199,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF('9   Trucks'!$Y199>0,\nIF(((VLOOKUP(D199,Equipment[],Equipment!$P$2))*AF199^4 + (VLOOKUP(D199,Equipment[],Equipment!$Q$2))*AF199^3 + (VLOOKUP(D199,Equipment[],Equipment!$R$2))*AF199^2+(VLOOKUP(D199,Equipment[],Equipment!$S$2))*AF199+ (VLOOKUP(D199,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D199,Equipment[],Equipment!$P$2))*AF199^4 + (VLOOKUP(D199,Equipment[],Equipment!$Q$2))*AF199^3 + (VLOOKUP(D199,Equipment[],Equipment!$R$2))*AF199^2+(VLOOKUP(D199,Equipment[],Equipment!$S$2))*AF199+ (VLOOKUP(D199,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y199<0,\nIF(((VLOOKUP(D199,Equipment[],Equipment!$Z$2))*AF199^4 + (VLOOKUP(D199,Equipment[],Equipment!$AA$2))*AF199^3 + (VLOOKUP(D199,Equipment[],Equipment!$AB$2))*AF199^2+(VLOOKUP(D199,Equipment[],Equipment!$AC$2))*AF199+ (VLOOKUP(D199,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D199,Equipment[],Equipment!$Z$2))*AF199^4 + (VLOOKUP(D199,Equipment[],Equipment!$AA$2))*AF199^3 + (VLOOKUP(D199,Equipment[],Equipment!$AB$2))*AF199^2+(VLOOKUP(D199,Equipment[],Equipment!$AC$2))*AF199+ (VLOOKUP(D199,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF('9   Trucks'!$Z199>0,\nIF(((VLOOKUP(D199,Equipment[],Equipment!$P$2))*AG199^4 + (VLOOKUP(D199,Equipment[],Equipment!$Q$2))*AG199^3 + (VLOOKUP(D199,Equipment[],Equipment!$R$2))*AG199^2+(VLOOKUP(D199,Equipment[],Equipment!$S$2))*AG199+ (VLOOKUP(D199,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D199,Equipment[],Equipment!$P$2))*AG199^4 + (VLOOKUP(D199,Equipment[],Equipment!$Q$2))*AG199^3 + (VLOOKUP(D199,Equipment[],Equipment!$R$2))*AG199^2+(VLOOKUP(D199,Equipment[],Equipment!$S$2))*AG199+ (VLOOKUP(D199,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z199<0,\nIF(((VLOOKUP(D199,Equipment[],Equipment!$Z$2))*AG199^4 + (VLOOKUP(D199,Equipment[],Equipment!$AA$2))*AG199^3 + (VLOOKUP(D199,Equipment[],Equipment!$AB$2))*AG199^2+(VLOOKUP(D199,Equipment[],Equipment!$AC$2))*AG199+ (VLOOKUP(D199,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D199,Equipment[],Equipment!$Z$2))*AG199^4 + (VLOOKUP(D199,Equipment[],Equipment!$AA$2))*AG199^3 + (VLOOKUP(D199,Equipment[],Equipment!$AB$2))*AG199^2+(VLOOKUP(D199,Equipment[],Equipment!$AC$2))*AG199+ (VLOOKUP(D199,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF('9   Trucks'!$AA199>0,\nIF(((VLOOKUP(D199,Equipment[],Equipment!$P$2))*AH199^4 + (VLOOKUP(D199,Equipment[],Equipment!$Q$2))*AH199^3 + (VLOOKUP(D199,Equipment[],Equipment!$R$2))*AH199^2+(VLOOKUP(D199,Equipment[],Equipment!$S$2))*AH199+ (VLOOKUP(D199,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D199,Equipment[],Equipment!$P$2))*AH199^4 + (VLOOKUP(D199,Equipment[],Equipment!$Q$2))*AH199^3 + (VLOOKUP(D199,Equipment[],Equipment!$R$2))*AH199^2+(VLOOKUP(D199,Equipment[],Equipment!$S$2))*AH199+ (VLOOKUP(D199,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA199<0,\nIF(((VLOOKUP(D199,Equipment[],Equipment!$Z$2))*AH199^4 + (VLOOKUP(D199,Equipment[],Equipment!$AA$2))*AH199^3 + (VLOOKUP(D199,Equipment[],Equipment!$AB$2))*AH199^2+(VLOOKUP(D199,Equipment[],Equipment!$AC$2))*AH199+ (VLOOKUP(D199,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D199,Equipment[],Equipment!$Z$2))*AH199^4 + (VLOOKUP(D199,Equipment[],Equipment!$AA$2))*AH199^3 + (VLOOKUP(D199,Equipment[],Equipment!$AB$2))*AH199^2+(VLOOKUP(D199,Equipment[],Equipment!$AC$2))*AH199+ (VLOOKUP(D199,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D199,2)=\"Tk\",\nIF('9   Trucks'!$Y199<0,\nIF(((VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$U$2))*AI199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$V$2))*AI199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$W$2))*AI199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$X$2))*AI199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$U$2))*AI199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$V$2))*AI199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$W$2))*AI199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$X$2))*AI199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$Y$2))),\nIF(AND(Y199>0,AI199<6%),1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y199>0,\nIF(((VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AE$2))*AI199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AF$2))*AI199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AG$2))*AI199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AH$2))*AI199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AE$2))*AI199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AF$2))*AI199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AG$2))*AI199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AH$2))*AI199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D199,2)=\"Tk\",\nIF('9   Trucks'!$Z199<0,\nIF(((VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$U$2))*AJ199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$V$2))*AJ199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$W$2))*AJ199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$X$2))*AJ199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$U$2))*AJ199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$V$2))*AJ199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$W$2))*AJ199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$X$2))*AJ199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$Y$2))),\nIF(AND(Z199>0,AJ199<6%),1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z199>0,\nIF(((VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AE$2))*AJ199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AF$2))*AJ199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AG$2))*AJ199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AH$2))*AJ199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AE$2))*AJ199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AF$2))*AJ199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AG$2))*AJ199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AH$2))*AJ199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D199,2)=\"Tk\",\nIF('9   Trucks'!$AA199<0,\nIF(((VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$U$2))*AK199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$V$2))*AK199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$W$2))*AK199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$X$2))*AK199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$U$2))*AK199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$V$2))*AK199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$W$2))*AK199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$X$2))*AK199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$Y$2))),\nIF(AND(AA199>0,AK199<6%),1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA199>0,\nIF(((VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AE$2))*AK199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AF$2))*AK199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AG$2))*AK199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AH$2))*AK199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AE$2))*AK199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AF$2))*AK199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AG$2))*AK199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AH$2))*AK199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D199,2)=\"Tk\",'9   Trucks'!$AR199>0),1/('9   Trucks'!$AR199*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D199,2)=\"Tk\",'9   Trucks'!$AS199>0),1/('9   Trucks'!$AS199*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D199,2)=\"Tk\",'9   Trucks'!$AT199>0),1/('9   Trucks'!$AT199*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D199,2)=\"Tk\",'9   Trucks'!$AU199>0),1/('9   Trucks'!$AU199*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D199,2)=\"Tk\",'9   Trucks'!$AV199>0),1/('9   Trucks'!$AV199*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D199,2)=\"Tk\",'9   Trucks'!$AW199>0),1/('9   Trucks'!$AW199*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D200,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D200,2)=\"Tk\",IF(K200=0,0,'18 Truck Optimization'!BB200),0)","v":0},{"$f":"IF(AND(B200=\"D\",OR(LEFT(J200,2)=\"Sh\",LEFT(J200,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B200=\"D\",LEFT(J200,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L200>0,AQ200*T200*'9   Trucks'!$N200*M200/L200,0)","v":0},{"$f":"IF(AND(B200=\"D\",OR(LEFT(J200,2)=\"Sh\",LEFT(J200,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B200=\"D\",LEFT(J200,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D200,2)=\"Tk\",VLOOKUP(D200,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",VLOOKUP(D200,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(TRUNC(R200/'9   Trucks'!$N200)<TRUNC(S200/'9   Trucks'!$N200),TRUNC(S200/'9   Trucks'!$N200),TRUNC(R200/'9   Trucks'!$N200)),\n0)","v":0},0,{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A200,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A200,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A200,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A200,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A200,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A200,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A200,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A200,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A200,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A200,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A200,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A200,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nVLOOKUP(D200,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T200*\nIF(AND(B200=\"D\",OR(LEFT(J200,2)=\"Sh\",LEFT(J200,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B200=\"D\",LEFT(J200,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nVLOOKUP(D200,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nVLOOKUP(D200,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nVLOOKUP(D200,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF('9   Trucks'!$Y200>0,\nIF(((VLOOKUP(D200,Equipment[],Equipment!$P$2))*AF200^4 + (VLOOKUP(D200,Equipment[],Equipment!$Q$2))*AF200^3 + (VLOOKUP(D200,Equipment[],Equipment!$R$2))*AF200^2+(VLOOKUP(D200,Equipment[],Equipment!$S$2))*AF200+ (VLOOKUP(D200,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D200,Equipment[],Equipment!$P$2))*AF200^4 + (VLOOKUP(D200,Equipment[],Equipment!$Q$2))*AF200^3 + (VLOOKUP(D200,Equipment[],Equipment!$R$2))*AF200^2+(VLOOKUP(D200,Equipment[],Equipment!$S$2))*AF200+ (VLOOKUP(D200,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y200<0,\nIF(((VLOOKUP(D200,Equipment[],Equipment!$Z$2))*AF200^4 + (VLOOKUP(D200,Equipment[],Equipment!$AA$2))*AF200^3 + (VLOOKUP(D200,Equipment[],Equipment!$AB$2))*AF200^2+(VLOOKUP(D200,Equipment[],Equipment!$AC$2))*AF200+ (VLOOKUP(D200,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D200,Equipment[],Equipment!$Z$2))*AF200^4 + (VLOOKUP(D200,Equipment[],Equipment!$AA$2))*AF200^3 + (VLOOKUP(D200,Equipment[],Equipment!$AB$2))*AF200^2+(VLOOKUP(D200,Equipment[],Equipment!$AC$2))*AF200+ (VLOOKUP(D200,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF('9   Trucks'!$Z200>0,\nIF(((VLOOKUP(D200,Equipment[],Equipment!$P$2))*AG200^4 + (VLOOKUP(D200,Equipment[],Equipment!$Q$2))*AG200^3 + (VLOOKUP(D200,Equipment[],Equipment!$R$2))*AG200^2+(VLOOKUP(D200,Equipment[],Equipment!$S$2))*AG200+ (VLOOKUP(D200,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D200,Equipment[],Equipment!$P$2))*AG200^4 + (VLOOKUP(D200,Equipment[],Equipment!$Q$2))*AG200^3 + (VLOOKUP(D200,Equipment[],Equipment!$R$2))*AG200^2+(VLOOKUP(D200,Equipment[],Equipment!$S$2))*AG200+ (VLOOKUP(D200,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z200<0,\nIF(((VLOOKUP(D200,Equipment[],Equipment!$Z$2))*AG200^4 + (VLOOKUP(D200,Equipment[],Equipment!$AA$2))*AG200^3 + (VLOOKUP(D200,Equipment[],Equipment!$AB$2))*AG200^2+(VLOOKUP(D200,Equipment[],Equipment!$AC$2))*AG200+ (VLOOKUP(D200,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D200,Equipment[],Equipment!$Z$2))*AG200^4 + (VLOOKUP(D200,Equipment[],Equipment!$AA$2))*AG200^3 + (VLOOKUP(D200,Equipment[],Equipment!$AB$2))*AG200^2+(VLOOKUP(D200,Equipment[],Equipment!$AC$2))*AG200+ (VLOOKUP(D200,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF('9   Trucks'!$AA200>0,\nIF(((VLOOKUP(D200,Equipment[],Equipment!$P$2))*AH200^4 + (VLOOKUP(D200,Equipment[],Equipment!$Q$2))*AH200^3 + (VLOOKUP(D200,Equipment[],Equipment!$R$2))*AH200^2+(VLOOKUP(D200,Equipment[],Equipment!$S$2))*AH200+ (VLOOKUP(D200,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D200,Equipment[],Equipment!$P$2))*AH200^4 + (VLOOKUP(D200,Equipment[],Equipment!$Q$2))*AH200^3 + (VLOOKUP(D200,Equipment[],Equipment!$R$2))*AH200^2+(VLOOKUP(D200,Equipment[],Equipment!$S$2))*AH200+ (VLOOKUP(D200,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA200<0,\nIF(((VLOOKUP(D200,Equipment[],Equipment!$Z$2))*AH200^4 + (VLOOKUP(D200,Equipment[],Equipment!$AA$2))*AH200^3 + (VLOOKUP(D200,Equipment[],Equipment!$AB$2))*AH200^2+(VLOOKUP(D200,Equipment[],Equipment!$AC$2))*AH200+ (VLOOKUP(D200,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D200,Equipment[],Equipment!$Z$2))*AH200^4 + (VLOOKUP(D200,Equipment[],Equipment!$AA$2))*AH200^3 + (VLOOKUP(D200,Equipment[],Equipment!$AB$2))*AH200^2+(VLOOKUP(D200,Equipment[],Equipment!$AC$2))*AH200+ (VLOOKUP(D200,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D200,2)=\"Tk\",\nIF('9   Trucks'!$Y200<0,\nIF(((VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$U$2))*AI200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$V$2))*AI200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$W$2))*AI200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$X$2))*AI200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$U$2))*AI200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$V$2))*AI200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$W$2))*AI200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$X$2))*AI200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$Y$2))),\nIF(AND(Y200>0,AI200<6%),1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y200>0,\nIF(((VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AE$2))*AI200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AF$2))*AI200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AG$2))*AI200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AH$2))*AI200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AE$2))*AI200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AF$2))*AI200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AG$2))*AI200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AH$2))*AI200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D200,2)=\"Tk\",\nIF('9   Trucks'!$Z200<0,\nIF(((VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$U$2))*AJ200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$V$2))*AJ200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$W$2))*AJ200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$X$2))*AJ200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$U$2))*AJ200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$V$2))*AJ200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$W$2))*AJ200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$X$2))*AJ200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$Y$2))),\nIF(AND(Z200>0,AJ200<6%),1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z200>0,\nIF(((VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AE$2))*AJ200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AF$2))*AJ200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AG$2))*AJ200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AH$2))*AJ200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AE$2))*AJ200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AF$2))*AJ200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AG$2))*AJ200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AH$2))*AJ200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D200,2)=\"Tk\",\nIF('9   Trucks'!$AA200<0,\nIF(((VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$U$2))*AK200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$V$2))*AK200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$W$2))*AK200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$X$2))*AK200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$U$2))*AK200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$V$2))*AK200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$W$2))*AK200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$X$2))*AK200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$Y$2))),\nIF(AND(AA200>0,AK200<6%),1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA200>0,\nIF(((VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AE$2))*AK200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AF$2))*AK200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AG$2))*AK200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AH$2))*AK200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AE$2))*AK200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AF$2))*AK200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AG$2))*AK200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AH$2))*AK200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D200,2)=\"Tk\",'9   Trucks'!$AR200>0),1/('9   Trucks'!$AR200*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D200,2)=\"Tk\",'9   Trucks'!$AS200>0),1/('9   Trucks'!$AS200*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D200,2)=\"Tk\",'9   Trucks'!$AT200>0),1/('9   Trucks'!$AT200*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D200,2)=\"Tk\",'9   Trucks'!$AU200>0),1/('9   Trucks'!$AU200*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D200,2)=\"Tk\",'9   Trucks'!$AV200>0),1/('9   Trucks'!$AV200*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D200,2)=\"Tk\",'9   Trucks'!$AW200>0),1/('9   Trucks'!$AW200*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D201,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D201,2)=\"Tk\",IF(K201=0,0,'18 Truck Optimization'!BB201),0)","v":0},{"$f":"IF(AND(B201=\"D\",OR(LEFT(J201,2)=\"Sh\",LEFT(J201,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B201=\"D\",LEFT(J201,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L201>0,AQ201*T201*'9   Trucks'!$N201*M201/L201,0)","v":0},{"$f":"IF(AND(B201=\"D\",OR(LEFT(J201,2)=\"Sh\",LEFT(J201,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B201=\"D\",LEFT(J201,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D201,2)=\"Tk\",VLOOKUP(D201,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",VLOOKUP(D201,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(TRUNC(R201/'9   Trucks'!$N201)<TRUNC(S201/'9   Trucks'!$N201),TRUNC(S201/'9   Trucks'!$N201),TRUNC(R201/'9   Trucks'!$N201)),\n0)","v":0},0,{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A201,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A201,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A201,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A201,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A201,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A201,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A201,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A201,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A201,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A201,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A201,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A201,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nVLOOKUP(D201,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T201*\nIF(AND(B201=\"D\",OR(LEFT(J201,2)=\"Sh\",LEFT(J201,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B201=\"D\",LEFT(J201,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nVLOOKUP(D201,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nVLOOKUP(D201,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nVLOOKUP(D201,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF('9   Trucks'!$Y201>0,\nIF(((VLOOKUP(D201,Equipment[],Equipment!$P$2))*AF201^4 + (VLOOKUP(D201,Equipment[],Equipment!$Q$2))*AF201^3 + (VLOOKUP(D201,Equipment[],Equipment!$R$2))*AF201^2+(VLOOKUP(D201,Equipment[],Equipment!$S$2))*AF201+ (VLOOKUP(D201,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D201,Equipment[],Equipment!$P$2))*AF201^4 + (VLOOKUP(D201,Equipment[],Equipment!$Q$2))*AF201^3 + (VLOOKUP(D201,Equipment[],Equipment!$R$2))*AF201^2+(VLOOKUP(D201,Equipment[],Equipment!$S$2))*AF201+ (VLOOKUP(D201,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y201<0,\nIF(((VLOOKUP(D201,Equipment[],Equipment!$Z$2))*AF201^4 + (VLOOKUP(D201,Equipment[],Equipment!$AA$2))*AF201^3 + (VLOOKUP(D201,Equipment[],Equipment!$AB$2))*AF201^2+(VLOOKUP(D201,Equipment[],Equipment!$AC$2))*AF201+ (VLOOKUP(D201,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D201,Equipment[],Equipment!$Z$2))*AF201^4 + (VLOOKUP(D201,Equipment[],Equipment!$AA$2))*AF201^3 + (VLOOKUP(D201,Equipment[],Equipment!$AB$2))*AF201^2+(VLOOKUP(D201,Equipment[],Equipment!$AC$2))*AF201+ (VLOOKUP(D201,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF('9   Trucks'!$Z201>0,\nIF(((VLOOKUP(D201,Equipment[],Equipment!$P$2))*AG201^4 + (VLOOKUP(D201,Equipment[],Equipment!$Q$2))*AG201^3 + (VLOOKUP(D201,Equipment[],Equipment!$R$2))*AG201^2+(VLOOKUP(D201,Equipment[],Equipment!$S$2))*AG201+ (VLOOKUP(D201,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D201,Equipment[],Equipment!$P$2))*AG201^4 + (VLOOKUP(D201,Equipment[],Equipment!$Q$2))*AG201^3 + (VLOOKUP(D201,Equipment[],Equipment!$R$2))*AG201^2+(VLOOKUP(D201,Equipment[],Equipment!$S$2))*AG201+ (VLOOKUP(D201,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z201<0,\nIF(((VLOOKUP(D201,Equipment[],Equipment!$Z$2))*AG201^4 + (VLOOKUP(D201,Equipment[],Equipment!$AA$2))*AG201^3 + (VLOOKUP(D201,Equipment[],Equipment!$AB$2))*AG201^2+(VLOOKUP(D201,Equipment[],Equipment!$AC$2))*AG201+ (VLOOKUP(D201,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D201,Equipment[],Equipment!$Z$2))*AG201^4 + (VLOOKUP(D201,Equipment[],Equipment!$AA$2))*AG201^3 + (VLOOKUP(D201,Equipment[],Equipment!$AB$2))*AG201^2+(VLOOKUP(D201,Equipment[],Equipment!$AC$2))*AG201+ (VLOOKUP(D201,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF('9   Trucks'!$AA201>0,\nIF(((VLOOKUP(D201,Equipment[],Equipment!$P$2))*AH201^4 + (VLOOKUP(D201,Equipment[],Equipment!$Q$2))*AH201^3 + (VLOOKUP(D201,Equipment[],Equipment!$R$2))*AH201^2+(VLOOKUP(D201,Equipment[],Equipment!$S$2))*AH201+ (VLOOKUP(D201,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D201,Equipment[],Equipment!$P$2))*AH201^4 + (VLOOKUP(D201,Equipment[],Equipment!$Q$2))*AH201^3 + (VLOOKUP(D201,Equipment[],Equipment!$R$2))*AH201^2+(VLOOKUP(D201,Equipment[],Equipment!$S$2))*AH201+ (VLOOKUP(D201,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA201<0,\nIF(((VLOOKUP(D201,Equipment[],Equipment!$Z$2))*AH201^4 + (VLOOKUP(D201,Equipment[],Equipment!$AA$2))*AH201^3 + (VLOOKUP(D201,Equipment[],Equipment!$AB$2))*AH201^2+(VLOOKUP(D201,Equipment[],Equipment!$AC$2))*AH201+ (VLOOKUP(D201,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D201,Equipment[],Equipment!$Z$2))*AH201^4 + (VLOOKUP(D201,Equipment[],Equipment!$AA$2))*AH201^3 + (VLOOKUP(D201,Equipment[],Equipment!$AB$2))*AH201^2+(VLOOKUP(D201,Equipment[],Equipment!$AC$2))*AH201+ (VLOOKUP(D201,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D201,2)=\"Tk\",\nIF('9   Trucks'!$Y201<0,\nIF(((VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$U$2))*AI201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$V$2))*AI201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$W$2))*AI201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$X$2))*AI201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$U$2))*AI201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$V$2))*AI201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$W$2))*AI201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$X$2))*AI201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$Y$2))),\nIF(AND(Y201>0,AI201<6%),1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y201>0,\nIF(((VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AE$2))*AI201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AF$2))*AI201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AG$2))*AI201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AH$2))*AI201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AE$2))*AI201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AF$2))*AI201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AG$2))*AI201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AH$2))*AI201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D201,2)=\"Tk\",\nIF('9   Trucks'!$Z201<0,\nIF(((VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$U$2))*AJ201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$V$2))*AJ201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$W$2))*AJ201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$X$2))*AJ201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$U$2))*AJ201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$V$2))*AJ201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$W$2))*AJ201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$X$2))*AJ201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$Y$2))),\nIF(AND(Z201>0,AJ201<6%),1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z201>0,\nIF(((VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AE$2))*AJ201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AF$2))*AJ201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AG$2))*AJ201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AH$2))*AJ201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AE$2))*AJ201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AF$2))*AJ201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AG$2))*AJ201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AH$2))*AJ201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D201,2)=\"Tk\",\nIF('9   Trucks'!$AA201<0,\nIF(((VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$U$2))*AK201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$V$2))*AK201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$W$2))*AK201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$X$2))*AK201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$U$2))*AK201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$V$2))*AK201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$W$2))*AK201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$X$2))*AK201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$Y$2))),\nIF(AND(AA201>0,AK201<6%),1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA201>0,\nIF(((VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AE$2))*AK201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AF$2))*AK201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AG$2))*AK201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AH$2))*AK201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AE$2))*AK201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AF$2))*AK201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AG$2))*AK201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AH$2))*AK201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D201,2)=\"Tk\",'9   Trucks'!$AR201>0),1/('9   Trucks'!$AR201*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D201,2)=\"Tk\",'9   Trucks'!$AS201>0),1/('9   Trucks'!$AS201*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D201,2)=\"Tk\",'9   Trucks'!$AT201>0),1/('9   Trucks'!$AT201*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D201,2)=\"Tk\",'9   Trucks'!$AU201>0),1/('9   Trucks'!$AU201*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D201,2)=\"Tk\",'9   Trucks'!$AV201>0),1/('9   Trucks'!$AV201*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D201,2)=\"Tk\",'9   Trucks'!$AW201>0),1/('9   Trucks'!$AW201*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D202,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D202,2)=\"Tk\",IF(K202=0,0,'18 Truck Optimization'!BB202),0)","v":0},{"$f":"IF(AND(B202=\"D\",OR(LEFT(J202,2)=\"Sh\",LEFT(J202,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B202=\"D\",LEFT(J202,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L202>0,AQ202*T202*'9   Trucks'!$N202*M202/L202,0)","v":0},{"$f":"IF(AND(B202=\"D\",OR(LEFT(J202,2)=\"Sh\",LEFT(J202,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B202=\"D\",LEFT(J202,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D202,2)=\"Tk\",VLOOKUP(D202,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",VLOOKUP(D202,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(TRUNC(R202/'9   Trucks'!$N202)<TRUNC(S202/'9   Trucks'!$N202),TRUNC(S202/'9   Trucks'!$N202),TRUNC(R202/'9   Trucks'!$N202)),\n0)","v":0},0,{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A202,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A202,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A202,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A202,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A202,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A202,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A202,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A202,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A202,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A202,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A202,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A202,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nVLOOKUP(D202,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T202*\nIF(AND(B202=\"D\",OR(LEFT(J202,2)=\"Sh\",LEFT(J202,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B202=\"D\",LEFT(J202,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nVLOOKUP(D202,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nVLOOKUP(D202,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nVLOOKUP(D202,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF('9   Trucks'!$Y202>0,\nIF(((VLOOKUP(D202,Equipment[],Equipment!$P$2))*AF202^4 + (VLOOKUP(D202,Equipment[],Equipment!$Q$2))*AF202^3 + (VLOOKUP(D202,Equipment[],Equipment!$R$2))*AF202^2+(VLOOKUP(D202,Equipment[],Equipment!$S$2))*AF202+ (VLOOKUP(D202,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D202,Equipment[],Equipment!$P$2))*AF202^4 + (VLOOKUP(D202,Equipment[],Equipment!$Q$2))*AF202^3 + (VLOOKUP(D202,Equipment[],Equipment!$R$2))*AF202^2+(VLOOKUP(D202,Equipment[],Equipment!$S$2))*AF202+ (VLOOKUP(D202,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y202<0,\nIF(((VLOOKUP(D202,Equipment[],Equipment!$Z$2))*AF202^4 + (VLOOKUP(D202,Equipment[],Equipment!$AA$2))*AF202^3 + (VLOOKUP(D202,Equipment[],Equipment!$AB$2))*AF202^2+(VLOOKUP(D202,Equipment[],Equipment!$AC$2))*AF202+ (VLOOKUP(D202,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D202,Equipment[],Equipment!$Z$2))*AF202^4 + (VLOOKUP(D202,Equipment[],Equipment!$AA$2))*AF202^3 + (VLOOKUP(D202,Equipment[],Equipment!$AB$2))*AF202^2+(VLOOKUP(D202,Equipment[],Equipment!$AC$2))*AF202+ (VLOOKUP(D202,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF('9   Trucks'!$Z202>0,\nIF(((VLOOKUP(D202,Equipment[],Equipment!$P$2))*AG202^4 + (VLOOKUP(D202,Equipment[],Equipment!$Q$2))*AG202^3 + (VLOOKUP(D202,Equipment[],Equipment!$R$2))*AG202^2+(VLOOKUP(D202,Equipment[],Equipment!$S$2))*AG202+ (VLOOKUP(D202,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D202,Equipment[],Equipment!$P$2))*AG202^4 + (VLOOKUP(D202,Equipment[],Equipment!$Q$2))*AG202^3 + (VLOOKUP(D202,Equipment[],Equipment!$R$2))*AG202^2+(VLOOKUP(D202,Equipment[],Equipment!$S$2))*AG202+ (VLOOKUP(D202,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z202<0,\nIF(((VLOOKUP(D202,Equipment[],Equipment!$Z$2))*AG202^4 + (VLOOKUP(D202,Equipment[],Equipment!$AA$2))*AG202^3 + (VLOOKUP(D202,Equipment[],Equipment!$AB$2))*AG202^2+(VLOOKUP(D202,Equipment[],Equipment!$AC$2))*AG202+ (VLOOKUP(D202,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D202,Equipment[],Equipment!$Z$2))*AG202^4 + (VLOOKUP(D202,Equipment[],Equipment!$AA$2))*AG202^3 + (VLOOKUP(D202,Equipment[],Equipment!$AB$2))*AG202^2+(VLOOKUP(D202,Equipment[],Equipment!$AC$2))*AG202+ (VLOOKUP(D202,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF('9   Trucks'!$AA202>0,\nIF(((VLOOKUP(D202,Equipment[],Equipment!$P$2))*AH202^4 + (VLOOKUP(D202,Equipment[],Equipment!$Q$2))*AH202^3 + (VLOOKUP(D202,Equipment[],Equipment!$R$2))*AH202^2+(VLOOKUP(D202,Equipment[],Equipment!$S$2))*AH202+ (VLOOKUP(D202,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D202,Equipment[],Equipment!$P$2))*AH202^4 + (VLOOKUP(D202,Equipment[],Equipment!$Q$2))*AH202^3 + (VLOOKUP(D202,Equipment[],Equipment!$R$2))*AH202^2+(VLOOKUP(D202,Equipment[],Equipment!$S$2))*AH202+ (VLOOKUP(D202,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA202<0,\nIF(((VLOOKUP(D202,Equipment[],Equipment!$Z$2))*AH202^4 + (VLOOKUP(D202,Equipment[],Equipment!$AA$2))*AH202^3 + (VLOOKUP(D202,Equipment[],Equipment!$AB$2))*AH202^2+(VLOOKUP(D202,Equipment[],Equipment!$AC$2))*AH202+ (VLOOKUP(D202,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D202,Equipment[],Equipment!$Z$2))*AH202^4 + (VLOOKUP(D202,Equipment[],Equipment!$AA$2))*AH202^3 + (VLOOKUP(D202,Equipment[],Equipment!$AB$2))*AH202^2+(VLOOKUP(D202,Equipment[],Equipment!$AC$2))*AH202+ (VLOOKUP(D202,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D202,2)=\"Tk\",\nIF('9   Trucks'!$Y202<0,\nIF(((VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$U$2))*AI202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$V$2))*AI202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$W$2))*AI202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$X$2))*AI202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$U$2))*AI202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$V$2))*AI202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$W$2))*AI202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$X$2))*AI202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$Y$2))),\nIF(AND(Y202>0,AI202<6%),1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y202>0,\nIF(((VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AE$2))*AI202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AF$2))*AI202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AG$2))*AI202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AH$2))*AI202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AE$2))*AI202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AF$2))*AI202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AG$2))*AI202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AH$2))*AI202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D202,2)=\"Tk\",\nIF('9   Trucks'!$Z202<0,\nIF(((VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$U$2))*AJ202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$V$2))*AJ202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$W$2))*AJ202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$X$2))*AJ202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$U$2))*AJ202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$V$2))*AJ202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$W$2))*AJ202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$X$2))*AJ202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$Y$2))),\nIF(AND(Z202>0,AJ202<6%),1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z202>0,\nIF(((VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AE$2))*AJ202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AF$2))*AJ202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AG$2))*AJ202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AH$2))*AJ202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AE$2))*AJ202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AF$2))*AJ202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AG$2))*AJ202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AH$2))*AJ202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D202,2)=\"Tk\",\nIF('9   Trucks'!$AA202<0,\nIF(((VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$U$2))*AK202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$V$2))*AK202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$W$2))*AK202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$X$2))*AK202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$U$2))*AK202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$V$2))*AK202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$W$2))*AK202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$X$2))*AK202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$Y$2))),\nIF(AND(AA202>0,AK202<6%),1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA202>0,\nIF(((VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AE$2))*AK202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AF$2))*AK202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AG$2))*AK202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AH$2))*AK202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AE$2))*AK202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AF$2))*AK202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AG$2))*AK202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AH$2))*AK202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D202,2)=\"Tk\",'9   Trucks'!$AR202>0),1/('9   Trucks'!$AR202*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D202,2)=\"Tk\",'9   Trucks'!$AS202>0),1/('9   Trucks'!$AS202*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D202,2)=\"Tk\",'9   Trucks'!$AT202>0),1/('9   Trucks'!$AT202*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D202,2)=\"Tk\",'9   Trucks'!$AU202>0),1/('9   Trucks'!$AU202*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D202,2)=\"Tk\",'9   Trucks'!$AV202>0),1/('9   Trucks'!$AV202*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D202,2)=\"Tk\",'9   Trucks'!$AW202>0),1/('9   Trucks'!$AW202*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D203,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D203,2)=\"Tk\",IF(K203=0,0,'18 Truck Optimization'!BB203),0)","v":0},{"$f":"IF(AND(B203=\"D\",OR(LEFT(J203,2)=\"Sh\",LEFT(J203,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B203=\"D\",LEFT(J203,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L203>0,AQ203*T203*'9   Trucks'!$N203*M203/L203,0)","v":0},{"$f":"IF(AND(B203=\"D\",OR(LEFT(J203,2)=\"Sh\",LEFT(J203,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B203=\"D\",LEFT(J203,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D203,2)=\"Tk\",VLOOKUP(D203,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",VLOOKUP(D203,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(TRUNC(R203/'9   Trucks'!$N203)<TRUNC(S203/'9   Trucks'!$N203),TRUNC(S203/'9   Trucks'!$N203),TRUNC(R203/'9   Trucks'!$N203)),\n0)","v":0},0,{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A203,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A203,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A203,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A203,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A203,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A203,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A203,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A203,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A203,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A203,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A203,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A203,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nVLOOKUP(D203,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T203*\nIF(AND(B203=\"D\",OR(LEFT(J203,2)=\"Sh\",LEFT(J203,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B203=\"D\",LEFT(J203,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nVLOOKUP(D203,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nVLOOKUP(D203,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nVLOOKUP(D203,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF('9   Trucks'!$Y203>0,\nIF(((VLOOKUP(D203,Equipment[],Equipment!$P$2))*AF203^4 + (VLOOKUP(D203,Equipment[],Equipment!$Q$2))*AF203^3 + (VLOOKUP(D203,Equipment[],Equipment!$R$2))*AF203^2+(VLOOKUP(D203,Equipment[],Equipment!$S$2))*AF203+ (VLOOKUP(D203,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D203,Equipment[],Equipment!$P$2))*AF203^4 + (VLOOKUP(D203,Equipment[],Equipment!$Q$2))*AF203^3 + (VLOOKUP(D203,Equipment[],Equipment!$R$2))*AF203^2+(VLOOKUP(D203,Equipment[],Equipment!$S$2))*AF203+ (VLOOKUP(D203,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y203<0,\nIF(((VLOOKUP(D203,Equipment[],Equipment!$Z$2))*AF203^4 + (VLOOKUP(D203,Equipment[],Equipment!$AA$2))*AF203^3 + (VLOOKUP(D203,Equipment[],Equipment!$AB$2))*AF203^2+(VLOOKUP(D203,Equipment[],Equipment!$AC$2))*AF203+ (VLOOKUP(D203,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D203,Equipment[],Equipment!$Z$2))*AF203^4 + (VLOOKUP(D203,Equipment[],Equipment!$AA$2))*AF203^3 + (VLOOKUP(D203,Equipment[],Equipment!$AB$2))*AF203^2+(VLOOKUP(D203,Equipment[],Equipment!$AC$2))*AF203+ (VLOOKUP(D203,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF('9   Trucks'!$Z203>0,\nIF(((VLOOKUP(D203,Equipment[],Equipment!$P$2))*AG203^4 + (VLOOKUP(D203,Equipment[],Equipment!$Q$2))*AG203^3 + (VLOOKUP(D203,Equipment[],Equipment!$R$2))*AG203^2+(VLOOKUP(D203,Equipment[],Equipment!$S$2))*AG203+ (VLOOKUP(D203,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D203,Equipment[],Equipment!$P$2))*AG203^4 + (VLOOKUP(D203,Equipment[],Equipment!$Q$2))*AG203^3 + (VLOOKUP(D203,Equipment[],Equipment!$R$2))*AG203^2+(VLOOKUP(D203,Equipment[],Equipment!$S$2))*AG203+ (VLOOKUP(D203,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z203<0,\nIF(((VLOOKUP(D203,Equipment[],Equipment!$Z$2))*AG203^4 + (VLOOKUP(D203,Equipment[],Equipment!$AA$2))*AG203^3 + (VLOOKUP(D203,Equipment[],Equipment!$AB$2))*AG203^2+(VLOOKUP(D203,Equipment[],Equipment!$AC$2))*AG203+ (VLOOKUP(D203,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D203,Equipment[],Equipment!$Z$2))*AG203^4 + (VLOOKUP(D203,Equipment[],Equipment!$AA$2))*AG203^3 + (VLOOKUP(D203,Equipment[],Equipment!$AB$2))*AG203^2+(VLOOKUP(D203,Equipment[],Equipment!$AC$2))*AG203+ (VLOOKUP(D203,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF('9   Trucks'!$AA203>0,\nIF(((VLOOKUP(D203,Equipment[],Equipment!$P$2))*AH203^4 + (VLOOKUP(D203,Equipment[],Equipment!$Q$2))*AH203^3 + (VLOOKUP(D203,Equipment[],Equipment!$R$2))*AH203^2+(VLOOKUP(D203,Equipment[],Equipment!$S$2))*AH203+ (VLOOKUP(D203,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D203,Equipment[],Equipment!$P$2))*AH203^4 + (VLOOKUP(D203,Equipment[],Equipment!$Q$2))*AH203^3 + (VLOOKUP(D203,Equipment[],Equipment!$R$2))*AH203^2+(VLOOKUP(D203,Equipment[],Equipment!$S$2))*AH203+ (VLOOKUP(D203,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA203<0,\nIF(((VLOOKUP(D203,Equipment[],Equipment!$Z$2))*AH203^4 + (VLOOKUP(D203,Equipment[],Equipment!$AA$2))*AH203^3 + (VLOOKUP(D203,Equipment[],Equipment!$AB$2))*AH203^2+(VLOOKUP(D203,Equipment[],Equipment!$AC$2))*AH203+ (VLOOKUP(D203,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D203,Equipment[],Equipment!$Z$2))*AH203^4 + (VLOOKUP(D203,Equipment[],Equipment!$AA$2))*AH203^3 + (VLOOKUP(D203,Equipment[],Equipment!$AB$2))*AH203^2+(VLOOKUP(D203,Equipment[],Equipment!$AC$2))*AH203+ (VLOOKUP(D203,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D203,2)=\"Tk\",\nIF('9   Trucks'!$Y203<0,\nIF(((VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$U$2))*AI203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$V$2))*AI203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$W$2))*AI203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$X$2))*AI203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$U$2))*AI203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$V$2))*AI203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$W$2))*AI203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$X$2))*AI203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$Y$2))),\nIF(AND(Y203>0,AI203<6%),1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y203>0,\nIF(((VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AE$2))*AI203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AF$2))*AI203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AG$2))*AI203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AH$2))*AI203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AE$2))*AI203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AF$2))*AI203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AG$2))*AI203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AH$2))*AI203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D203,2)=\"Tk\",\nIF('9   Trucks'!$Z203<0,\nIF(((VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$U$2))*AJ203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$V$2))*AJ203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$W$2))*AJ203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$X$2))*AJ203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$U$2))*AJ203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$V$2))*AJ203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$W$2))*AJ203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$X$2))*AJ203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$Y$2))),\nIF(AND(Z203>0,AJ203<6%),1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z203>0,\nIF(((VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AE$2))*AJ203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AF$2))*AJ203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AG$2))*AJ203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AH$2))*AJ203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AE$2))*AJ203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AF$2))*AJ203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AG$2))*AJ203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AH$2))*AJ203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D203,2)=\"Tk\",\nIF('9   Trucks'!$AA203<0,\nIF(((VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$U$2))*AK203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$V$2))*AK203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$W$2))*AK203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$X$2))*AK203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$U$2))*AK203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$V$2))*AK203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$W$2))*AK203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$X$2))*AK203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$Y$2))),\nIF(AND(AA203>0,AK203<6%),1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA203>0,\nIF(((VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AE$2))*AK203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AF$2))*AK203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AG$2))*AK203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AH$2))*AK203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AE$2))*AK203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AF$2))*AK203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AG$2))*AK203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AH$2))*AK203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D203,2)=\"Tk\",'9   Trucks'!$AR203>0),1/('9   Trucks'!$AR203*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D203,2)=\"Tk\",'9   Trucks'!$AS203>0),1/('9   Trucks'!$AS203*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D203,2)=\"Tk\",'9   Trucks'!$AT203>0),1/('9   Trucks'!$AT203*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D203,2)=\"Tk\",'9   Trucks'!$AU203>0),1/('9   Trucks'!$AU203*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D203,2)=\"Tk\",'9   Trucks'!$AV203>0),1/('9   Trucks'!$AV203*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D203,2)=\"Tk\",'9   Trucks'!$AW203>0),1/('9   Trucks'!$AW203*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D204,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D204,2)=\"Tk\",IF(K204=0,0,'18 Truck Optimization'!BB204),0)","v":0},{"$f":"IF(AND(B204=\"D\",OR(LEFT(J204,2)=\"Sh\",LEFT(J204,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B204=\"D\",LEFT(J204,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L204>0,AQ204*T204*'9   Trucks'!$N204*M204/L204,0)","v":0},{"$f":"IF(AND(B204=\"D\",OR(LEFT(J204,2)=\"Sh\",LEFT(J204,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B204=\"D\",LEFT(J204,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D204,2)=\"Tk\",VLOOKUP(D204,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",VLOOKUP(D204,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(TRUNC(R204/'9   Trucks'!$N204)<TRUNC(S204/'9   Trucks'!$N204),TRUNC(S204/'9   Trucks'!$N204),TRUNC(R204/'9   Trucks'!$N204)),\n0)","v":0},0,{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A204,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A204,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A204,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A204,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A204,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A204,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A204,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A204,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A204,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A204,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A204,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A204,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nVLOOKUP(D204,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T204*\nIF(AND(B204=\"D\",OR(LEFT(J204,2)=\"Sh\",LEFT(J204,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B204=\"D\",LEFT(J204,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nVLOOKUP(D204,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nVLOOKUP(D204,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nVLOOKUP(D204,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF('9   Trucks'!$Y204>0,\nIF(((VLOOKUP(D204,Equipment[],Equipment!$P$2))*AF204^4 + (VLOOKUP(D204,Equipment[],Equipment!$Q$2))*AF204^3 + (VLOOKUP(D204,Equipment[],Equipment!$R$2))*AF204^2+(VLOOKUP(D204,Equipment[],Equipment!$S$2))*AF204+ (VLOOKUP(D204,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D204,Equipment[],Equipment!$P$2))*AF204^4 + (VLOOKUP(D204,Equipment[],Equipment!$Q$2))*AF204^3 + (VLOOKUP(D204,Equipment[],Equipment!$R$2))*AF204^2+(VLOOKUP(D204,Equipment[],Equipment!$S$2))*AF204+ (VLOOKUP(D204,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y204<0,\nIF(((VLOOKUP(D204,Equipment[],Equipment!$Z$2))*AF204^4 + (VLOOKUP(D204,Equipment[],Equipment!$AA$2))*AF204^3 + (VLOOKUP(D204,Equipment[],Equipment!$AB$2))*AF204^2+(VLOOKUP(D204,Equipment[],Equipment!$AC$2))*AF204+ (VLOOKUP(D204,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D204,Equipment[],Equipment!$Z$2))*AF204^4 + (VLOOKUP(D204,Equipment[],Equipment!$AA$2))*AF204^3 + (VLOOKUP(D204,Equipment[],Equipment!$AB$2))*AF204^2+(VLOOKUP(D204,Equipment[],Equipment!$AC$2))*AF204+ (VLOOKUP(D204,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF('9   Trucks'!$Z204>0,\nIF(((VLOOKUP(D204,Equipment[],Equipment!$P$2))*AG204^4 + (VLOOKUP(D204,Equipment[],Equipment!$Q$2))*AG204^3 + (VLOOKUP(D204,Equipment[],Equipment!$R$2))*AG204^2+(VLOOKUP(D204,Equipment[],Equipment!$S$2))*AG204+ (VLOOKUP(D204,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D204,Equipment[],Equipment!$P$2))*AG204^4 + (VLOOKUP(D204,Equipment[],Equipment!$Q$2))*AG204^3 + (VLOOKUP(D204,Equipment[],Equipment!$R$2))*AG204^2+(VLOOKUP(D204,Equipment[],Equipment!$S$2))*AG204+ (VLOOKUP(D204,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z204<0,\nIF(((VLOOKUP(D204,Equipment[],Equipment!$Z$2))*AG204^4 + (VLOOKUP(D204,Equipment[],Equipment!$AA$2))*AG204^3 + (VLOOKUP(D204,Equipment[],Equipment!$AB$2))*AG204^2+(VLOOKUP(D204,Equipment[],Equipment!$AC$2))*AG204+ (VLOOKUP(D204,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D204,Equipment[],Equipment!$Z$2))*AG204^4 + (VLOOKUP(D204,Equipment[],Equipment!$AA$2))*AG204^3 + (VLOOKUP(D204,Equipment[],Equipment!$AB$2))*AG204^2+(VLOOKUP(D204,Equipment[],Equipment!$AC$2))*AG204+ (VLOOKUP(D204,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF('9   Trucks'!$AA204>0,\nIF(((VLOOKUP(D204,Equipment[],Equipment!$P$2))*AH204^4 + (VLOOKUP(D204,Equipment[],Equipment!$Q$2))*AH204^3 + (VLOOKUP(D204,Equipment[],Equipment!$R$2))*AH204^2+(VLOOKUP(D204,Equipment[],Equipment!$S$2))*AH204+ (VLOOKUP(D204,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D204,Equipment[],Equipment!$P$2))*AH204^4 + (VLOOKUP(D204,Equipment[],Equipment!$Q$2))*AH204^3 + (VLOOKUP(D204,Equipment[],Equipment!$R$2))*AH204^2+(VLOOKUP(D204,Equipment[],Equipment!$S$2))*AH204+ (VLOOKUP(D204,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA204<0,\nIF(((VLOOKUP(D204,Equipment[],Equipment!$Z$2))*AH204^4 + (VLOOKUP(D204,Equipment[],Equipment!$AA$2))*AH204^3 + (VLOOKUP(D204,Equipment[],Equipment!$AB$2))*AH204^2+(VLOOKUP(D204,Equipment[],Equipment!$AC$2))*AH204+ (VLOOKUP(D204,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D204,Equipment[],Equipment!$Z$2))*AH204^4 + (VLOOKUP(D204,Equipment[],Equipment!$AA$2))*AH204^3 + (VLOOKUP(D204,Equipment[],Equipment!$AB$2))*AH204^2+(VLOOKUP(D204,Equipment[],Equipment!$AC$2))*AH204+ (VLOOKUP(D204,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D204,2)=\"Tk\",\nIF('9   Trucks'!$Y204<0,\nIF(((VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$U$2))*AI204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$V$2))*AI204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$W$2))*AI204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$X$2))*AI204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$U$2))*AI204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$V$2))*AI204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$W$2))*AI204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$X$2))*AI204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$Y$2))),\nIF(AND(Y204>0,AI204<6%),1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y204>0,\nIF(((VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AE$2))*AI204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AF$2))*AI204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AG$2))*AI204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AH$2))*AI204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AE$2))*AI204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AF$2))*AI204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AG$2))*AI204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AH$2))*AI204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D204,2)=\"Tk\",\nIF('9   Trucks'!$Z204<0,\nIF(((VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$U$2))*AJ204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$V$2))*AJ204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$W$2))*AJ204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$X$2))*AJ204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$U$2))*AJ204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$V$2))*AJ204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$W$2))*AJ204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$X$2))*AJ204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$Y$2))),\nIF(AND(Z204>0,AJ204<6%),1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z204>0,\nIF(((VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AE$2))*AJ204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AF$2))*AJ204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AG$2))*AJ204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AH$2))*AJ204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AE$2))*AJ204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AF$2))*AJ204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AG$2))*AJ204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AH$2))*AJ204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D204,2)=\"Tk\",\nIF('9   Trucks'!$AA204<0,\nIF(((VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$U$2))*AK204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$V$2))*AK204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$W$2))*AK204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$X$2))*AK204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$U$2))*AK204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$V$2))*AK204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$W$2))*AK204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$X$2))*AK204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$Y$2))),\nIF(AND(AA204>0,AK204<6%),1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA204>0,\nIF(((VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AE$2))*AK204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AF$2))*AK204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AG$2))*AK204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AH$2))*AK204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AE$2))*AK204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AF$2))*AK204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AG$2))*AK204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AH$2))*AK204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D204,2)=\"Tk\",'9   Trucks'!$AR204>0),1/('9   Trucks'!$AR204*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D204,2)=\"Tk\",'9   Trucks'!$AS204>0),1/('9   Trucks'!$AS204*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D204,2)=\"Tk\",'9   Trucks'!$AT204>0),1/('9   Trucks'!$AT204*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D204,2)=\"Tk\",'9   Trucks'!$AU204>0),1/('9   Trucks'!$AU204*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D204,2)=\"Tk\",'9   Trucks'!$AV204>0),1/('9   Trucks'!$AV204*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D204,2)=\"Tk\",'9   Trucks'!$AW204>0),1/('9   Trucks'!$AW204*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D205,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D205,2)=\"Tk\",IF(K205=0,0,'18 Truck Optimization'!BB205),0)","v":0},{"$f":"IF(AND(B205=\"D\",OR(LEFT(J205,2)=\"Sh\",LEFT(J205,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B205=\"D\",LEFT(J205,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L205>0,AQ205*T205*'9   Trucks'!$N205*M205/L205,0)","v":0},{"$f":"IF(AND(B205=\"D\",OR(LEFT(J205,2)=\"Sh\",LEFT(J205,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B205=\"D\",LEFT(J205,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D205,2)=\"Tk\",VLOOKUP(D205,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",VLOOKUP(D205,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(TRUNC(R205/'9   Trucks'!$N205)<TRUNC(S205/'9   Trucks'!$N205),TRUNC(S205/'9   Trucks'!$N205),TRUNC(R205/'9   Trucks'!$N205)),\n0)","v":0},0,{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A205,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A205,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A205,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A205,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A205,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A205,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A205,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A205,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A205,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A205,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A205,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A205,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nVLOOKUP(D205,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T205*\nIF(AND(B205=\"D\",OR(LEFT(J205,2)=\"Sh\",LEFT(J205,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B205=\"D\",LEFT(J205,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nVLOOKUP(D205,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nVLOOKUP(D205,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nVLOOKUP(D205,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF('9   Trucks'!$Y205>0,\nIF(((VLOOKUP(D205,Equipment[],Equipment!$P$2))*AF205^4 + (VLOOKUP(D205,Equipment[],Equipment!$Q$2))*AF205^3 + (VLOOKUP(D205,Equipment[],Equipment!$R$2))*AF205^2+(VLOOKUP(D205,Equipment[],Equipment!$S$2))*AF205+ (VLOOKUP(D205,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D205,Equipment[],Equipment!$P$2))*AF205^4 + (VLOOKUP(D205,Equipment[],Equipment!$Q$2))*AF205^3 + (VLOOKUP(D205,Equipment[],Equipment!$R$2))*AF205^2+(VLOOKUP(D205,Equipment[],Equipment!$S$2))*AF205+ (VLOOKUP(D205,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y205<0,\nIF(((VLOOKUP(D205,Equipment[],Equipment!$Z$2))*AF205^4 + (VLOOKUP(D205,Equipment[],Equipment!$AA$2))*AF205^3 + (VLOOKUP(D205,Equipment[],Equipment!$AB$2))*AF205^2+(VLOOKUP(D205,Equipment[],Equipment!$AC$2))*AF205+ (VLOOKUP(D205,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D205,Equipment[],Equipment!$Z$2))*AF205^4 + (VLOOKUP(D205,Equipment[],Equipment!$AA$2))*AF205^3 + (VLOOKUP(D205,Equipment[],Equipment!$AB$2))*AF205^2+(VLOOKUP(D205,Equipment[],Equipment!$AC$2))*AF205+ (VLOOKUP(D205,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF('9   Trucks'!$Z205>0,\nIF(((VLOOKUP(D205,Equipment[],Equipment!$P$2))*AG205^4 + (VLOOKUP(D205,Equipment[],Equipment!$Q$2))*AG205^3 + (VLOOKUP(D205,Equipment[],Equipment!$R$2))*AG205^2+(VLOOKUP(D205,Equipment[],Equipment!$S$2))*AG205+ (VLOOKUP(D205,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D205,Equipment[],Equipment!$P$2))*AG205^4 + (VLOOKUP(D205,Equipment[],Equipment!$Q$2))*AG205^3 + (VLOOKUP(D205,Equipment[],Equipment!$R$2))*AG205^2+(VLOOKUP(D205,Equipment[],Equipment!$S$2))*AG205+ (VLOOKUP(D205,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z205<0,\nIF(((VLOOKUP(D205,Equipment[],Equipment!$Z$2))*AG205^4 + (VLOOKUP(D205,Equipment[],Equipment!$AA$2))*AG205^3 + (VLOOKUP(D205,Equipment[],Equipment!$AB$2))*AG205^2+(VLOOKUP(D205,Equipment[],Equipment!$AC$2))*AG205+ (VLOOKUP(D205,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D205,Equipment[],Equipment!$Z$2))*AG205^4 + (VLOOKUP(D205,Equipment[],Equipment!$AA$2))*AG205^3 + (VLOOKUP(D205,Equipment[],Equipment!$AB$2))*AG205^2+(VLOOKUP(D205,Equipment[],Equipment!$AC$2))*AG205+ (VLOOKUP(D205,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF('9   Trucks'!$AA205>0,\nIF(((VLOOKUP(D205,Equipment[],Equipment!$P$2))*AH205^4 + (VLOOKUP(D205,Equipment[],Equipment!$Q$2))*AH205^3 + (VLOOKUP(D205,Equipment[],Equipment!$R$2))*AH205^2+(VLOOKUP(D205,Equipment[],Equipment!$S$2))*AH205+ (VLOOKUP(D205,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D205,Equipment[],Equipment!$P$2))*AH205^4 + (VLOOKUP(D205,Equipment[],Equipment!$Q$2))*AH205^3 + (VLOOKUP(D205,Equipment[],Equipment!$R$2))*AH205^2+(VLOOKUP(D205,Equipment[],Equipment!$S$2))*AH205+ (VLOOKUP(D205,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA205<0,\nIF(((VLOOKUP(D205,Equipment[],Equipment!$Z$2))*AH205^4 + (VLOOKUP(D205,Equipment[],Equipment!$AA$2))*AH205^3 + (VLOOKUP(D205,Equipment[],Equipment!$AB$2))*AH205^2+(VLOOKUP(D205,Equipment[],Equipment!$AC$2))*AH205+ (VLOOKUP(D205,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D205,Equipment[],Equipment!$Z$2))*AH205^4 + (VLOOKUP(D205,Equipment[],Equipment!$AA$2))*AH205^3 + (VLOOKUP(D205,Equipment[],Equipment!$AB$2))*AH205^2+(VLOOKUP(D205,Equipment[],Equipment!$AC$2))*AH205+ (VLOOKUP(D205,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D205,2)=\"Tk\",\nIF('9   Trucks'!$Y205<0,\nIF(((VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$U$2))*AI205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$V$2))*AI205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$W$2))*AI205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$X$2))*AI205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$U$2))*AI205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$V$2))*AI205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$W$2))*AI205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$X$2))*AI205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$Y$2))),\nIF(AND(Y205>0,AI205<6%),1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y205>0,\nIF(((VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AE$2))*AI205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AF$2))*AI205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AG$2))*AI205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AH$2))*AI205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AE$2))*AI205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AF$2))*AI205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AG$2))*AI205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AH$2))*AI205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D205,2)=\"Tk\",\nIF('9   Trucks'!$Z205<0,\nIF(((VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$U$2))*AJ205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$V$2))*AJ205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$W$2))*AJ205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$X$2))*AJ205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$U$2))*AJ205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$V$2))*AJ205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$W$2))*AJ205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$X$2))*AJ205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$Y$2))),\nIF(AND(Z205>0,AJ205<6%),1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z205>0,\nIF(((VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AE$2))*AJ205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AF$2))*AJ205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AG$2))*AJ205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AH$2))*AJ205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AE$2))*AJ205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AF$2))*AJ205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AG$2))*AJ205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AH$2))*AJ205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D205,2)=\"Tk\",\nIF('9   Trucks'!$AA205<0,\nIF(((VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$U$2))*AK205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$V$2))*AK205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$W$2))*AK205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$X$2))*AK205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$U$2))*AK205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$V$2))*AK205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$W$2))*AK205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$X$2))*AK205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$Y$2))),\nIF(AND(AA205>0,AK205<6%),1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA205>0,\nIF(((VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AE$2))*AK205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AF$2))*AK205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AG$2))*AK205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AH$2))*AK205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AE$2))*AK205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AF$2))*AK205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AG$2))*AK205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AH$2))*AK205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D205,2)=\"Tk\",'9   Trucks'!$AR205>0),1/('9   Trucks'!$AR205*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D205,2)=\"Tk\",'9   Trucks'!$AS205>0),1/('9   Trucks'!$AS205*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D205,2)=\"Tk\",'9   Trucks'!$AT205>0),1/('9   Trucks'!$AT205*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D205,2)=\"Tk\",'9   Trucks'!$AU205>0),1/('9   Trucks'!$AU205*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D205,2)=\"Tk\",'9   Trucks'!$AV205>0),1/('9   Trucks'!$AV205*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D205,2)=\"Tk\",'9   Trucks'!$AW205>0),1/('9   Trucks'!$AW205*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D206,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D206,2)=\"Tk\",IF(K206=0,0,'18 Truck Optimization'!BB206),0)","v":0},{"$f":"IF(AND(B206=\"D\",OR(LEFT(J206,2)=\"Sh\",LEFT(J206,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B206=\"D\",LEFT(J206,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L206>0,AQ206*T206*'9   Trucks'!$N206*M206/L206,0)","v":0},{"$f":"IF(AND(B206=\"D\",OR(LEFT(J206,2)=\"Sh\",LEFT(J206,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B206=\"D\",LEFT(J206,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D206,2)=\"Tk\",VLOOKUP(D206,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",VLOOKUP(D206,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(TRUNC(R206/'9   Trucks'!$N206)<TRUNC(S206/'9   Trucks'!$N206),TRUNC(S206/'9   Trucks'!$N206),TRUNC(R206/'9   Trucks'!$N206)),\n0)","v":0},0,{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A206,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A206,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A206,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A206,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A206,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A206,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A206,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A206,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A206,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A206,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A206,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A206,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nVLOOKUP(D206,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T206*\nIF(AND(B206=\"D\",OR(LEFT(J206,2)=\"Sh\",LEFT(J206,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B206=\"D\",LEFT(J206,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nVLOOKUP(D206,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nVLOOKUP(D206,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nVLOOKUP(D206,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF('9   Trucks'!$Y206>0,\nIF(((VLOOKUP(D206,Equipment[],Equipment!$P$2))*AF206^4 + (VLOOKUP(D206,Equipment[],Equipment!$Q$2))*AF206^3 + (VLOOKUP(D206,Equipment[],Equipment!$R$2))*AF206^2+(VLOOKUP(D206,Equipment[],Equipment!$S$2))*AF206+ (VLOOKUP(D206,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D206,Equipment[],Equipment!$P$2))*AF206^4 + (VLOOKUP(D206,Equipment[],Equipment!$Q$2))*AF206^3 + (VLOOKUP(D206,Equipment[],Equipment!$R$2))*AF206^2+(VLOOKUP(D206,Equipment[],Equipment!$S$2))*AF206+ (VLOOKUP(D206,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y206<0,\nIF(((VLOOKUP(D206,Equipment[],Equipment!$Z$2))*AF206^4 + (VLOOKUP(D206,Equipment[],Equipment!$AA$2))*AF206^3 + (VLOOKUP(D206,Equipment[],Equipment!$AB$2))*AF206^2+(VLOOKUP(D206,Equipment[],Equipment!$AC$2))*AF206+ (VLOOKUP(D206,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D206,Equipment[],Equipment!$Z$2))*AF206^4 + (VLOOKUP(D206,Equipment[],Equipment!$AA$2))*AF206^3 + (VLOOKUP(D206,Equipment[],Equipment!$AB$2))*AF206^2+(VLOOKUP(D206,Equipment[],Equipment!$AC$2))*AF206+ (VLOOKUP(D206,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF('9   Trucks'!$Z206>0,\nIF(((VLOOKUP(D206,Equipment[],Equipment!$P$2))*AG206^4 + (VLOOKUP(D206,Equipment[],Equipment!$Q$2))*AG206^3 + (VLOOKUP(D206,Equipment[],Equipment!$R$2))*AG206^2+(VLOOKUP(D206,Equipment[],Equipment!$S$2))*AG206+ (VLOOKUP(D206,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D206,Equipment[],Equipment!$P$2))*AG206^4 + (VLOOKUP(D206,Equipment[],Equipment!$Q$2))*AG206^3 + (VLOOKUP(D206,Equipment[],Equipment!$R$2))*AG206^2+(VLOOKUP(D206,Equipment[],Equipment!$S$2))*AG206+ (VLOOKUP(D206,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z206<0,\nIF(((VLOOKUP(D206,Equipment[],Equipment!$Z$2))*AG206^4 + (VLOOKUP(D206,Equipment[],Equipment!$AA$2))*AG206^3 + (VLOOKUP(D206,Equipment[],Equipment!$AB$2))*AG206^2+(VLOOKUP(D206,Equipment[],Equipment!$AC$2))*AG206+ (VLOOKUP(D206,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D206,Equipment[],Equipment!$Z$2))*AG206^4 + (VLOOKUP(D206,Equipment[],Equipment!$AA$2))*AG206^3 + (VLOOKUP(D206,Equipment[],Equipment!$AB$2))*AG206^2+(VLOOKUP(D206,Equipment[],Equipment!$AC$2))*AG206+ (VLOOKUP(D206,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF('9   Trucks'!$AA206>0,\nIF(((VLOOKUP(D206,Equipment[],Equipment!$P$2))*AH206^4 + (VLOOKUP(D206,Equipment[],Equipment!$Q$2))*AH206^3 + (VLOOKUP(D206,Equipment[],Equipment!$R$2))*AH206^2+(VLOOKUP(D206,Equipment[],Equipment!$S$2))*AH206+ (VLOOKUP(D206,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D206,Equipment[],Equipment!$P$2))*AH206^4 + (VLOOKUP(D206,Equipment[],Equipment!$Q$2))*AH206^3 + (VLOOKUP(D206,Equipment[],Equipment!$R$2))*AH206^2+(VLOOKUP(D206,Equipment[],Equipment!$S$2))*AH206+ (VLOOKUP(D206,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA206<0,\nIF(((VLOOKUP(D206,Equipment[],Equipment!$Z$2))*AH206^4 + (VLOOKUP(D206,Equipment[],Equipment!$AA$2))*AH206^3 + (VLOOKUP(D206,Equipment[],Equipment!$AB$2))*AH206^2+(VLOOKUP(D206,Equipment[],Equipment!$AC$2))*AH206+ (VLOOKUP(D206,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D206,Equipment[],Equipment!$Z$2))*AH206^4 + (VLOOKUP(D206,Equipment[],Equipment!$AA$2))*AH206^3 + (VLOOKUP(D206,Equipment[],Equipment!$AB$2))*AH206^2+(VLOOKUP(D206,Equipment[],Equipment!$AC$2))*AH206+ (VLOOKUP(D206,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D206,2)=\"Tk\",\nIF('9   Trucks'!$Y206<0,\nIF(((VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$U$2))*AI206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$V$2))*AI206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$W$2))*AI206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$X$2))*AI206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$U$2))*AI206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$V$2))*AI206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$W$2))*AI206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$X$2))*AI206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$Y$2))),\nIF(AND(Y206>0,AI206<6%),1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y206>0,\nIF(((VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AE$2))*AI206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AF$2))*AI206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AG$2))*AI206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AH$2))*AI206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AE$2))*AI206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AF$2))*AI206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AG$2))*AI206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AH$2))*AI206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D206,2)=\"Tk\",\nIF('9   Trucks'!$Z206<0,\nIF(((VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$U$2))*AJ206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$V$2))*AJ206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$W$2))*AJ206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$X$2))*AJ206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$U$2))*AJ206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$V$2))*AJ206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$W$2))*AJ206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$X$2))*AJ206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$Y$2))),\nIF(AND(Z206>0,AJ206<6%),1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z206>0,\nIF(((VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AE$2))*AJ206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AF$2))*AJ206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AG$2))*AJ206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AH$2))*AJ206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AE$2))*AJ206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AF$2))*AJ206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AG$2))*AJ206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AH$2))*AJ206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D206,2)=\"Tk\",\nIF('9   Trucks'!$AA206<0,\nIF(((VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$U$2))*AK206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$V$2))*AK206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$W$2))*AK206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$X$2))*AK206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$U$2))*AK206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$V$2))*AK206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$W$2))*AK206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$X$2))*AK206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$Y$2))),\nIF(AND(AA206>0,AK206<6%),1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA206>0,\nIF(((VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AE$2))*AK206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AF$2))*AK206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AG$2))*AK206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AH$2))*AK206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AE$2))*AK206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AF$2))*AK206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AG$2))*AK206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AH$2))*AK206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D206,2)=\"Tk\",'9   Trucks'!$AR206>0),1/('9   Trucks'!$AR206*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D206,2)=\"Tk\",'9   Trucks'!$AS206>0),1/('9   Trucks'!$AS206*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D206,2)=\"Tk\",'9   Trucks'!$AT206>0),1/('9   Trucks'!$AT206*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D206,2)=\"Tk\",'9   Trucks'!$AU206>0),1/('9   Trucks'!$AU206*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D206,2)=\"Tk\",'9   Trucks'!$AV206>0),1/('9   Trucks'!$AV206*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D206,2)=\"Tk\",'9   Trucks'!$AW206>0),1/('9   Trucks'!$AW206*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D207,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D207,2)=\"Tk\",IF(K207=0,0,'18 Truck Optimization'!BB207),0)","v":0},{"$f":"IF(AND(B207=\"D\",OR(LEFT(J207,2)=\"Sh\",LEFT(J207,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B207=\"D\",LEFT(J207,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L207>0,AQ207*T207*'9   Trucks'!$N207*M207/L207,0)","v":0},{"$f":"IF(AND(B207=\"D\",OR(LEFT(J207,2)=\"Sh\",LEFT(J207,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B207=\"D\",LEFT(J207,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D207,2)=\"Tk\",VLOOKUP(D207,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",VLOOKUP(D207,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(TRUNC(R207/'9   Trucks'!$N207)<TRUNC(S207/'9   Trucks'!$N207),TRUNC(S207/'9   Trucks'!$N207),TRUNC(R207/'9   Trucks'!$N207)),\n0)","v":0},0,{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A207,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A207,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A207,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A207,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A207,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A207,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A207,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A207,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A207,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A207,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A207,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A207,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nVLOOKUP(D207,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T207*\nIF(AND(B207=\"D\",OR(LEFT(J207,2)=\"Sh\",LEFT(J207,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B207=\"D\",LEFT(J207,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nVLOOKUP(D207,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nVLOOKUP(D207,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nVLOOKUP(D207,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF('9   Trucks'!$Y207>0,\nIF(((VLOOKUP(D207,Equipment[],Equipment!$P$2))*AF207^4 + (VLOOKUP(D207,Equipment[],Equipment!$Q$2))*AF207^3 + (VLOOKUP(D207,Equipment[],Equipment!$R$2))*AF207^2+(VLOOKUP(D207,Equipment[],Equipment!$S$2))*AF207+ (VLOOKUP(D207,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D207,Equipment[],Equipment!$P$2))*AF207^4 + (VLOOKUP(D207,Equipment[],Equipment!$Q$2))*AF207^3 + (VLOOKUP(D207,Equipment[],Equipment!$R$2))*AF207^2+(VLOOKUP(D207,Equipment[],Equipment!$S$2))*AF207+ (VLOOKUP(D207,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y207<0,\nIF(((VLOOKUP(D207,Equipment[],Equipment!$Z$2))*AF207^4 + (VLOOKUP(D207,Equipment[],Equipment!$AA$2))*AF207^3 + (VLOOKUP(D207,Equipment[],Equipment!$AB$2))*AF207^2+(VLOOKUP(D207,Equipment[],Equipment!$AC$2))*AF207+ (VLOOKUP(D207,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D207,Equipment[],Equipment!$Z$2))*AF207^4 + (VLOOKUP(D207,Equipment[],Equipment!$AA$2))*AF207^3 + (VLOOKUP(D207,Equipment[],Equipment!$AB$2))*AF207^2+(VLOOKUP(D207,Equipment[],Equipment!$AC$2))*AF207+ (VLOOKUP(D207,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF('9   Trucks'!$Z207>0,\nIF(((VLOOKUP(D207,Equipment[],Equipment!$P$2))*AG207^4 + (VLOOKUP(D207,Equipment[],Equipment!$Q$2))*AG207^3 + (VLOOKUP(D207,Equipment[],Equipment!$R$2))*AG207^2+(VLOOKUP(D207,Equipment[],Equipment!$S$2))*AG207+ (VLOOKUP(D207,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D207,Equipment[],Equipment!$P$2))*AG207^4 + (VLOOKUP(D207,Equipment[],Equipment!$Q$2))*AG207^3 + (VLOOKUP(D207,Equipment[],Equipment!$R$2))*AG207^2+(VLOOKUP(D207,Equipment[],Equipment!$S$2))*AG207+ (VLOOKUP(D207,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z207<0,\nIF(((VLOOKUP(D207,Equipment[],Equipment!$Z$2))*AG207^4 + (VLOOKUP(D207,Equipment[],Equipment!$AA$2))*AG207^3 + (VLOOKUP(D207,Equipment[],Equipment!$AB$2))*AG207^2+(VLOOKUP(D207,Equipment[],Equipment!$AC$2))*AG207+ (VLOOKUP(D207,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D207,Equipment[],Equipment!$Z$2))*AG207^4 + (VLOOKUP(D207,Equipment[],Equipment!$AA$2))*AG207^3 + (VLOOKUP(D207,Equipment[],Equipment!$AB$2))*AG207^2+(VLOOKUP(D207,Equipment[],Equipment!$AC$2))*AG207+ (VLOOKUP(D207,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF('9   Trucks'!$AA207>0,\nIF(((VLOOKUP(D207,Equipment[],Equipment!$P$2))*AH207^4 + (VLOOKUP(D207,Equipment[],Equipment!$Q$2))*AH207^3 + (VLOOKUP(D207,Equipment[],Equipment!$R$2))*AH207^2+(VLOOKUP(D207,Equipment[],Equipment!$S$2))*AH207+ (VLOOKUP(D207,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D207,Equipment[],Equipment!$P$2))*AH207^4 + (VLOOKUP(D207,Equipment[],Equipment!$Q$2))*AH207^3 + (VLOOKUP(D207,Equipment[],Equipment!$R$2))*AH207^2+(VLOOKUP(D207,Equipment[],Equipment!$S$2))*AH207+ (VLOOKUP(D207,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA207<0,\nIF(((VLOOKUP(D207,Equipment[],Equipment!$Z$2))*AH207^4 + (VLOOKUP(D207,Equipment[],Equipment!$AA$2))*AH207^3 + (VLOOKUP(D207,Equipment[],Equipment!$AB$2))*AH207^2+(VLOOKUP(D207,Equipment[],Equipment!$AC$2))*AH207+ (VLOOKUP(D207,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D207,Equipment[],Equipment!$Z$2))*AH207^4 + (VLOOKUP(D207,Equipment[],Equipment!$AA$2))*AH207^3 + (VLOOKUP(D207,Equipment[],Equipment!$AB$2))*AH207^2+(VLOOKUP(D207,Equipment[],Equipment!$AC$2))*AH207+ (VLOOKUP(D207,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D207,2)=\"Tk\",\nIF('9   Trucks'!$Y207<0,\nIF(((VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$U$2))*AI207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$V$2))*AI207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$W$2))*AI207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$X$2))*AI207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$U$2))*AI207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$V$2))*AI207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$W$2))*AI207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$X$2))*AI207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$Y$2))),\nIF(AND(Y207>0,AI207<6%),1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y207>0,\nIF(((VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AE$2))*AI207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AF$2))*AI207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AG$2))*AI207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AH$2))*AI207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AE$2))*AI207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AF$2))*AI207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AG$2))*AI207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AH$2))*AI207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D207,2)=\"Tk\",\nIF('9   Trucks'!$Z207<0,\nIF(((VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$U$2))*AJ207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$V$2))*AJ207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$W$2))*AJ207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$X$2))*AJ207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$U$2))*AJ207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$V$2))*AJ207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$W$2))*AJ207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$X$2))*AJ207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$Y$2))),\nIF(AND(Z207>0,AJ207<6%),1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z207>0,\nIF(((VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AE$2))*AJ207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AF$2))*AJ207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AG$2))*AJ207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AH$2))*AJ207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AE$2))*AJ207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AF$2))*AJ207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AG$2))*AJ207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AH$2))*AJ207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D207,2)=\"Tk\",\nIF('9   Trucks'!$AA207<0,\nIF(((VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$U$2))*AK207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$V$2))*AK207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$W$2))*AK207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$X$2))*AK207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$U$2))*AK207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$V$2))*AK207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$W$2))*AK207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$X$2))*AK207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$Y$2))),\nIF(AND(AA207>0,AK207<6%),1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA207>0,\nIF(((VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AE$2))*AK207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AF$2))*AK207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AG$2))*AK207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AH$2))*AK207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AE$2))*AK207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AF$2))*AK207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AG$2))*AK207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AH$2))*AK207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D207,2)=\"Tk\",'9   Trucks'!$AR207>0),1/('9   Trucks'!$AR207*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D207,2)=\"Tk\",'9   Trucks'!$AS207>0),1/('9   Trucks'!$AS207*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D207,2)=\"Tk\",'9   Trucks'!$AT207>0),1/('9   Trucks'!$AT207*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D207,2)=\"Tk\",'9   Trucks'!$AU207>0),1/('9   Trucks'!$AU207*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D207,2)=\"Tk\",'9   Trucks'!$AV207>0),1/('9   Trucks'!$AV207*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D207,2)=\"Tk\",'9   Trucks'!$AW207>0),1/('9   Trucks'!$AW207*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D208,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"SUM(AL208:AP208)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",IF(K208=0,0,'18 Truck Optimization'!BB208),0)","v":0},{"$f":"IF(AND(B208=\"D\",OR(LEFT(J208,2)=\"Sh\",LEFT(J208,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B208=\"D\",LEFT(J208,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L208>0,AQ208*T208*'9   Trucks'!$N208*M208/L208,0)","v":0},{"$f":"IF(AND(B208=\"D\",OR(LEFT(J208,2)=\"Sh\",LEFT(J208,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B208=\"D\",LEFT(J208,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(OR(K208=0,O208=0),0,IF(K208/O208<P208,P208,K208/O208))","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",VLOOKUP(D208,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",VLOOKUP(D208,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(TRUNC(R208/'9   Trucks'!$N208)<TRUNC(S208/'9   Trucks'!$N208),TRUNC(S208/'9   Trucks'!$N208),TRUNC(R208/'9   Trucks'!$N208)),\n0)","v":0},{"$f":"SUM(V208:X208)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A208,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A208,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A208,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A208,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A208,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A208,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A208,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A208,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A208,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A208,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A208,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A208,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nVLOOKUP(D208,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V208*0.3048","v":0},{"$f":"W208*0.3048","v":0},{"$f":"X208*0.3048","v":0},{"$f":"IF(Y208>=$AB208,\nY208+$AB208,\nABS(Y208+$AB208)\n)","v":0},{"$f":"IF(Z208>=$AB208,\nZ208+$AB208,\nABS(Z208+$AB208)\n)","v":0},{"$f":"IF(AA208>=$AB208,\nAA208+$AB208,\nABS(AA208+$AB208)\n)","v":0},{"$f":"IF(-Y208>=$AB208,\n-Y208+$AB208,\nABS(-Y208+$AB208)\n)","v":0},{"$f":"IF(-Z208>=$AB208,\n-Z208+$AB208,\nABS(-Z208+$AB208)\n)","v":0},{"$f":"IF(-AA208>=$AB208,\n-AA208+$AB208,\nABS(-AA208+$AB208)\n)","v":0},{"$f":"(AR208*AC208+AS208*AD208+AE208*AT208)","v":0},{"$f":"(AU208*AC208+AV208*AD208+AE208*AW208)","v":0},{"$f":"T208*\nIF(AND(B208=\"D\",OR(LEFT(J208,2)=\"Sh\",LEFT(J208,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B208=\"D\",LEFT(J208,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nVLOOKUP(D208,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nVLOOKUP(D208,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nVLOOKUP(D208,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF('9   Trucks'!$Y208>0,\nIF(((VLOOKUP(D208,Equipment[],Equipment!$P$2))*AF208^4 + (VLOOKUP(D208,Equipment[],Equipment!$Q$2))*AF208^3 + (VLOOKUP(D208,Equipment[],Equipment!$R$2))*AF208^2+(VLOOKUP(D208,Equipment[],Equipment!$S$2))*AF208+ (VLOOKUP(D208,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D208,Equipment[],Equipment!$P$2))*AF208^4 + (VLOOKUP(D208,Equipment[],Equipment!$Q$2))*AF208^3 + (VLOOKUP(D208,Equipment[],Equipment!$R$2))*AF208^2+(VLOOKUP(D208,Equipment[],Equipment!$S$2))*AF208+ (VLOOKUP(D208,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y208<0,\nIF(((VLOOKUP(D208,Equipment[],Equipment!$Z$2))*AF208^4 + (VLOOKUP(D208,Equipment[],Equipment!$AA$2))*AF208^3 + (VLOOKUP(D208,Equipment[],Equipment!$AB$2))*AF208^2+(VLOOKUP(D208,Equipment[],Equipment!$AC$2))*AF208+ (VLOOKUP(D208,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D208,Equipment[],Equipment!$Z$2))*AF208^4 + (VLOOKUP(D208,Equipment[],Equipment!$AA$2))*AF208^3 + (VLOOKUP(D208,Equipment[],Equipment!$AB$2))*AF208^2+(VLOOKUP(D208,Equipment[],Equipment!$AC$2))*AF208+ (VLOOKUP(D208,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF('9   Trucks'!$Z208>0,\nIF(((VLOOKUP(D208,Equipment[],Equipment!$P$2))*AG208^4 + (VLOOKUP(D208,Equipment[],Equipment!$Q$2))*AG208^3 + (VLOOKUP(D208,Equipment[],Equipment!$R$2))*AG208^2+(VLOOKUP(D208,Equipment[],Equipment!$S$2))*AG208+ (VLOOKUP(D208,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D208,Equipment[],Equipment!$P$2))*AG208^4 + (VLOOKUP(D208,Equipment[],Equipment!$Q$2))*AG208^3 + (VLOOKUP(D208,Equipment[],Equipment!$R$2))*AG208^2+(VLOOKUP(D208,Equipment[],Equipment!$S$2))*AG208+ (VLOOKUP(D208,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z208<0,\nIF(((VLOOKUP(D208,Equipment[],Equipment!$Z$2))*AG208^4 + (VLOOKUP(D208,Equipment[],Equipment!$AA$2))*AG208^3 + (VLOOKUP(D208,Equipment[],Equipment!$AB$2))*AG208^2+(VLOOKUP(D208,Equipment[],Equipment!$AC$2))*AG208+ (VLOOKUP(D208,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D208,Equipment[],Equipment!$Z$2))*AG208^4 + (VLOOKUP(D208,Equipment[],Equipment!$AA$2))*AG208^3 + (VLOOKUP(D208,Equipment[],Equipment!$AB$2))*AG208^2+(VLOOKUP(D208,Equipment[],Equipment!$AC$2))*AG208+ (VLOOKUP(D208,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF('9   Trucks'!$AA208>0,\nIF(((VLOOKUP(D208,Equipment[],Equipment!$P$2))*AH208^4 + (VLOOKUP(D208,Equipment[],Equipment!$Q$2))*AH208^3 + (VLOOKUP(D208,Equipment[],Equipment!$R$2))*AH208^2+(VLOOKUP(D208,Equipment[],Equipment!$S$2))*AH208+ (VLOOKUP(D208,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D208,Equipment[],Equipment!$P$2))*AH208^4 + (VLOOKUP(D208,Equipment[],Equipment!$Q$2))*AH208^3 + (VLOOKUP(D208,Equipment[],Equipment!$R$2))*AH208^2+(VLOOKUP(D208,Equipment[],Equipment!$S$2))*AH208+ (VLOOKUP(D208,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA208<0,\nIF(((VLOOKUP(D208,Equipment[],Equipment!$Z$2))*AH208^4 + (VLOOKUP(D208,Equipment[],Equipment!$AA$2))*AH208^3 + (VLOOKUP(D208,Equipment[],Equipment!$AB$2))*AH208^2+(VLOOKUP(D208,Equipment[],Equipment!$AC$2))*AH208+ (VLOOKUP(D208,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D208,Equipment[],Equipment!$Z$2))*AH208^4 + (VLOOKUP(D208,Equipment[],Equipment!$AA$2))*AH208^3 + (VLOOKUP(D208,Equipment[],Equipment!$AB$2))*AH208^2+(VLOOKUP(D208,Equipment[],Equipment!$AC$2))*AH208+ (VLOOKUP(D208,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D208,2)=\"Tk\",\nIF('9   Trucks'!$Y208<0,\nIF(((VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$U$2))*AI208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$V$2))*AI208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$W$2))*AI208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$X$2))*AI208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$U$2))*AI208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$V$2))*AI208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$W$2))*AI208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$X$2))*AI208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$Y$2))),\nIF(AND(Y208>0,AI208<6%),1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y208>0,\nIF(((VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AE$2))*AI208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AF$2))*AI208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AG$2))*AI208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AH$2))*AI208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AE$2))*AI208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AF$2))*AI208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AG$2))*AI208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AH$2))*AI208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D208,2)=\"Tk\",\nIF('9   Trucks'!$Z208<0,\nIF(((VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$U$2))*AJ208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$V$2))*AJ208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$W$2))*AJ208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$X$2))*AJ208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$U$2))*AJ208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$V$2))*AJ208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$W$2))*AJ208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$X$2))*AJ208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$Y$2))),\nIF(AND(Z208>0,AJ208<6%),1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z208>0,\nIF(((VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AE$2))*AJ208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AF$2))*AJ208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AG$2))*AJ208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AH$2))*AJ208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AE$2))*AJ208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AF$2))*AJ208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AG$2))*AJ208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AH$2))*AJ208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D208,2)=\"Tk\",\nIF('9   Trucks'!$AA208<0,\nIF(((VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$U$2))*AK208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$V$2))*AK208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$W$2))*AK208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$X$2))*AK208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$U$2))*AK208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$V$2))*AK208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$W$2))*AK208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$X$2))*AK208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$Y$2))),\nIF(AND(AA208>0,AK208<6%),1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA208>0,\nIF(((VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AE$2))*AK208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AF$2))*AK208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AG$2))*AK208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AH$2))*AK208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AE$2))*AK208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AF$2))*AK208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AG$2))*AK208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AH$2))*AK208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D208,2)=\"Tk\",'9   Trucks'!$AR208>0),1/('9   Trucks'!$AR208*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D208,2)=\"Tk\",'9   Trucks'!$AS208>0),1/('9   Trucks'!$AS208*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D208,2)=\"Tk\",'9   Trucks'!$AT208>0),1/('9   Trucks'!$AT208*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D208,2)=\"Tk\",'9   Trucks'!$AU208>0),1/('9   Trucks'!$AU208*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D208,2)=\"Tk\",'9   Trucks'!$AV208>0),1/('9   Trucks'!$AV208*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D208,2)=\"Tk\",'9   Trucks'!$AW208>0),1/('9   Trucks'!$AW208*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D209,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D209,2)=\"Tk\",IF(K209=0,0,'18 Truck Optimization'!BB209),0)","v":0},{"$f":"IF(AND(B209=\"D\",OR(LEFT(J209,2)=\"Sh\",LEFT(J209,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B209=\"D\",LEFT(J209,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L209>0,AQ209*T209*'9   Trucks'!$N209*M209/L209,0)","v":0},{"$f":"IF(AND(B209=\"D\",OR(LEFT(J209,2)=\"Sh\",LEFT(J209,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B209=\"D\",LEFT(J209,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D209,2)=\"Tk\",VLOOKUP(D209,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",VLOOKUP(D209,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(TRUNC(R209/'9   Trucks'!$N209)<TRUNC(S209/'9   Trucks'!$N209),TRUNC(S209/'9   Trucks'!$N209),TRUNC(R209/'9   Trucks'!$N209)),\n0)","v":0},0,{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A209,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A209,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A209,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A209,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A209,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A209,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A209,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A209,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A209,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A209,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A209,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A209,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nVLOOKUP(D209,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T209*\nIF(AND(B209=\"D\",OR(LEFT(J209,2)=\"Sh\",LEFT(J209,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B209=\"D\",LEFT(J209,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nVLOOKUP(D209,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nVLOOKUP(D209,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nVLOOKUP(D209,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF('9   Trucks'!$Y209>0,\nIF(((VLOOKUP(D209,Equipment[],Equipment!$P$2))*AF209^4 + (VLOOKUP(D209,Equipment[],Equipment!$Q$2))*AF209^3 + (VLOOKUP(D209,Equipment[],Equipment!$R$2))*AF209^2+(VLOOKUP(D209,Equipment[],Equipment!$S$2))*AF209+ (VLOOKUP(D209,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D209,Equipment[],Equipment!$P$2))*AF209^4 + (VLOOKUP(D209,Equipment[],Equipment!$Q$2))*AF209^3 + (VLOOKUP(D209,Equipment[],Equipment!$R$2))*AF209^2+(VLOOKUP(D209,Equipment[],Equipment!$S$2))*AF209+ (VLOOKUP(D209,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y209<0,\nIF(((VLOOKUP(D209,Equipment[],Equipment!$Z$2))*AF209^4 + (VLOOKUP(D209,Equipment[],Equipment!$AA$2))*AF209^3 + (VLOOKUP(D209,Equipment[],Equipment!$AB$2))*AF209^2+(VLOOKUP(D209,Equipment[],Equipment!$AC$2))*AF209+ (VLOOKUP(D209,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D209,Equipment[],Equipment!$Z$2))*AF209^4 + (VLOOKUP(D209,Equipment[],Equipment!$AA$2))*AF209^3 + (VLOOKUP(D209,Equipment[],Equipment!$AB$2))*AF209^2+(VLOOKUP(D209,Equipment[],Equipment!$AC$2))*AF209+ (VLOOKUP(D209,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF('9   Trucks'!$Z209>0,\nIF(((VLOOKUP(D209,Equipment[],Equipment!$P$2))*AG209^4 + (VLOOKUP(D209,Equipment[],Equipment!$Q$2))*AG209^3 + (VLOOKUP(D209,Equipment[],Equipment!$R$2))*AG209^2+(VLOOKUP(D209,Equipment[],Equipment!$S$2))*AG209+ (VLOOKUP(D209,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D209,Equipment[],Equipment!$P$2))*AG209^4 + (VLOOKUP(D209,Equipment[],Equipment!$Q$2))*AG209^3 + (VLOOKUP(D209,Equipment[],Equipment!$R$2))*AG209^2+(VLOOKUP(D209,Equipment[],Equipment!$S$2))*AG209+ (VLOOKUP(D209,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z209<0,\nIF(((VLOOKUP(D209,Equipment[],Equipment!$Z$2))*AG209^4 + (VLOOKUP(D209,Equipment[],Equipment!$AA$2))*AG209^3 + (VLOOKUP(D209,Equipment[],Equipment!$AB$2))*AG209^2+(VLOOKUP(D209,Equipment[],Equipment!$AC$2))*AG209+ (VLOOKUP(D209,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D209,Equipment[],Equipment!$Z$2))*AG209^4 + (VLOOKUP(D209,Equipment[],Equipment!$AA$2))*AG209^3 + (VLOOKUP(D209,Equipment[],Equipment!$AB$2))*AG209^2+(VLOOKUP(D209,Equipment[],Equipment!$AC$2))*AG209+ (VLOOKUP(D209,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF('9   Trucks'!$AA209>0,\nIF(((VLOOKUP(D209,Equipment[],Equipment!$P$2))*AH209^4 + (VLOOKUP(D209,Equipment[],Equipment!$Q$2))*AH209^3 + (VLOOKUP(D209,Equipment[],Equipment!$R$2))*AH209^2+(VLOOKUP(D209,Equipment[],Equipment!$S$2))*AH209+ (VLOOKUP(D209,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D209,Equipment[],Equipment!$P$2))*AH209^4 + (VLOOKUP(D209,Equipment[],Equipment!$Q$2))*AH209^3 + (VLOOKUP(D209,Equipment[],Equipment!$R$2))*AH209^2+(VLOOKUP(D209,Equipment[],Equipment!$S$2))*AH209+ (VLOOKUP(D209,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA209<0,\nIF(((VLOOKUP(D209,Equipment[],Equipment!$Z$2))*AH209^4 + (VLOOKUP(D209,Equipment[],Equipment!$AA$2))*AH209^3 + (VLOOKUP(D209,Equipment[],Equipment!$AB$2))*AH209^2+(VLOOKUP(D209,Equipment[],Equipment!$AC$2))*AH209+ (VLOOKUP(D209,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D209,Equipment[],Equipment!$Z$2))*AH209^4 + (VLOOKUP(D209,Equipment[],Equipment!$AA$2))*AH209^3 + (VLOOKUP(D209,Equipment[],Equipment!$AB$2))*AH209^2+(VLOOKUP(D209,Equipment[],Equipment!$AC$2))*AH209+ (VLOOKUP(D209,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D209,2)=\"Tk\",\nIF('9   Trucks'!$Y209<0,\nIF(((VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$U$2))*AI209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$V$2))*AI209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$W$2))*AI209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$X$2))*AI209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$U$2))*AI209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$V$2))*AI209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$W$2))*AI209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$X$2))*AI209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$Y$2))),\nIF(AND(Y209>0,AI209<6%),1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y209>0,\nIF(((VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AE$2))*AI209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AF$2))*AI209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AG$2))*AI209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AH$2))*AI209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AE$2))*AI209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AF$2))*AI209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AG$2))*AI209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AH$2))*AI209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D209,2)=\"Tk\",\nIF('9   Trucks'!$Z209<0,\nIF(((VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$U$2))*AJ209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$V$2))*AJ209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$W$2))*AJ209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$X$2))*AJ209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$U$2))*AJ209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$V$2))*AJ209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$W$2))*AJ209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$X$2))*AJ209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$Y$2))),\nIF(AND(Z209>0,AJ209<6%),1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z209>0,\nIF(((VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AE$2))*AJ209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AF$2))*AJ209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AG$2))*AJ209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AH$2))*AJ209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AE$2))*AJ209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AF$2))*AJ209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AG$2))*AJ209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AH$2))*AJ209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D209,2)=\"Tk\",\nIF('9   Trucks'!$AA209<0,\nIF(((VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$U$2))*AK209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$V$2))*AK209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$W$2))*AK209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$X$2))*AK209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$U$2))*AK209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$V$2))*AK209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$W$2))*AK209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$X$2))*AK209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$Y$2))),\nIF(AND(AA209>0,AK209<6%),1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA209>0,\nIF(((VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AE$2))*AK209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AF$2))*AK209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AG$2))*AK209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AH$2))*AK209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AE$2))*AK209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AF$2))*AK209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AG$2))*AK209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AH$2))*AK209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D209,2)=\"Tk\",'9   Trucks'!$AR209>0),1/('9   Trucks'!$AR209*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D209,2)=\"Tk\",'9   Trucks'!$AS209>0),1/('9   Trucks'!$AS209*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D209,2)=\"Tk\",'9   Trucks'!$AT209>0),1/('9   Trucks'!$AT209*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D209,2)=\"Tk\",'9   Trucks'!$AU209>0),1/('9   Trucks'!$AU209*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D209,2)=\"Tk\",'9   Trucks'!$AV209>0),1/('9   Trucks'!$AV209*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D209,2)=\"Tk\",'9   Trucks'!$AW209>0),1/('9   Trucks'!$AW209*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D210,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D210,2)=\"Tk\",IF(K210=0,0,'18 Truck Optimization'!BB210),0)","v":0},{"$f":"IF(AND(B210=\"D\",OR(LEFT(J210,2)=\"Sh\",LEFT(J210,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B210=\"D\",LEFT(J210,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L210>0,AQ210*T210*'9   Trucks'!$N210*M210/L210,0)","v":0},{"$f":"IF(AND(B210=\"D\",OR(LEFT(J210,2)=\"Sh\",LEFT(J210,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B210=\"D\",LEFT(J210,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D210,2)=\"Tk\",VLOOKUP(D210,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",VLOOKUP(D210,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(TRUNC(R210/'9   Trucks'!$N210)<TRUNC(S210/'9   Trucks'!$N210),TRUNC(S210/'9   Trucks'!$N210),TRUNC(R210/'9   Trucks'!$N210)),\n0)","v":0},0,{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A210,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A210,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A210,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A210,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A210,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A210,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A210,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A210,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A210,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A210,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A210,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A210,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nVLOOKUP(D210,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T210*\nIF(AND(B210=\"D\",OR(LEFT(J210,2)=\"Sh\",LEFT(J210,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B210=\"D\",LEFT(J210,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nVLOOKUP(D210,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nVLOOKUP(D210,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nVLOOKUP(D210,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF('9   Trucks'!$Y210>0,\nIF(((VLOOKUP(D210,Equipment[],Equipment!$P$2))*AF210^4 + (VLOOKUP(D210,Equipment[],Equipment!$Q$2))*AF210^3 + (VLOOKUP(D210,Equipment[],Equipment!$R$2))*AF210^2+(VLOOKUP(D210,Equipment[],Equipment!$S$2))*AF210+ (VLOOKUP(D210,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D210,Equipment[],Equipment!$P$2))*AF210^4 + (VLOOKUP(D210,Equipment[],Equipment!$Q$2))*AF210^3 + (VLOOKUP(D210,Equipment[],Equipment!$R$2))*AF210^2+(VLOOKUP(D210,Equipment[],Equipment!$S$2))*AF210+ (VLOOKUP(D210,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y210<0,\nIF(((VLOOKUP(D210,Equipment[],Equipment!$Z$2))*AF210^4 + (VLOOKUP(D210,Equipment[],Equipment!$AA$2))*AF210^3 + (VLOOKUP(D210,Equipment[],Equipment!$AB$2))*AF210^2+(VLOOKUP(D210,Equipment[],Equipment!$AC$2))*AF210+ (VLOOKUP(D210,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D210,Equipment[],Equipment!$Z$2))*AF210^4 + (VLOOKUP(D210,Equipment[],Equipment!$AA$2))*AF210^3 + (VLOOKUP(D210,Equipment[],Equipment!$AB$2))*AF210^2+(VLOOKUP(D210,Equipment[],Equipment!$AC$2))*AF210+ (VLOOKUP(D210,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF('9   Trucks'!$Z210>0,\nIF(((VLOOKUP(D210,Equipment[],Equipment!$P$2))*AG210^4 + (VLOOKUP(D210,Equipment[],Equipment!$Q$2))*AG210^3 + (VLOOKUP(D210,Equipment[],Equipment!$R$2))*AG210^2+(VLOOKUP(D210,Equipment[],Equipment!$S$2))*AG210+ (VLOOKUP(D210,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D210,Equipment[],Equipment!$P$2))*AG210^4 + (VLOOKUP(D210,Equipment[],Equipment!$Q$2))*AG210^3 + (VLOOKUP(D210,Equipment[],Equipment!$R$2))*AG210^2+(VLOOKUP(D210,Equipment[],Equipment!$S$2))*AG210+ (VLOOKUP(D210,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z210<0,\nIF(((VLOOKUP(D210,Equipment[],Equipment!$Z$2))*AG210^4 + (VLOOKUP(D210,Equipment[],Equipment!$AA$2))*AG210^3 + (VLOOKUP(D210,Equipment[],Equipment!$AB$2))*AG210^2+(VLOOKUP(D210,Equipment[],Equipment!$AC$2))*AG210+ (VLOOKUP(D210,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D210,Equipment[],Equipment!$Z$2))*AG210^4 + (VLOOKUP(D210,Equipment[],Equipment!$AA$2))*AG210^3 + (VLOOKUP(D210,Equipment[],Equipment!$AB$2))*AG210^2+(VLOOKUP(D210,Equipment[],Equipment!$AC$2))*AG210+ (VLOOKUP(D210,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF('9   Trucks'!$AA210>0,\nIF(((VLOOKUP(D210,Equipment[],Equipment!$P$2))*AH210^4 + (VLOOKUP(D210,Equipment[],Equipment!$Q$2))*AH210^3 + (VLOOKUP(D210,Equipment[],Equipment!$R$2))*AH210^2+(VLOOKUP(D210,Equipment[],Equipment!$S$2))*AH210+ (VLOOKUP(D210,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D210,Equipment[],Equipment!$P$2))*AH210^4 + (VLOOKUP(D210,Equipment[],Equipment!$Q$2))*AH210^3 + (VLOOKUP(D210,Equipment[],Equipment!$R$2))*AH210^2+(VLOOKUP(D210,Equipment[],Equipment!$S$2))*AH210+ (VLOOKUP(D210,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA210<0,\nIF(((VLOOKUP(D210,Equipment[],Equipment!$Z$2))*AH210^4 + (VLOOKUP(D210,Equipment[],Equipment!$AA$2))*AH210^3 + (VLOOKUP(D210,Equipment[],Equipment!$AB$2))*AH210^2+(VLOOKUP(D210,Equipment[],Equipment!$AC$2))*AH210+ (VLOOKUP(D210,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D210,Equipment[],Equipment!$Z$2))*AH210^4 + (VLOOKUP(D210,Equipment[],Equipment!$AA$2))*AH210^3 + (VLOOKUP(D210,Equipment[],Equipment!$AB$2))*AH210^2+(VLOOKUP(D210,Equipment[],Equipment!$AC$2))*AH210+ (VLOOKUP(D210,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D210,2)=\"Tk\",\nIF('9   Trucks'!$Y210<0,\nIF(((VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$U$2))*AI210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$V$2))*AI210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$W$2))*AI210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$X$2))*AI210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$U$2))*AI210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$V$2))*AI210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$W$2))*AI210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$X$2))*AI210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$Y$2))),\nIF(AND(Y210>0,AI210<6%),1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y210>0,\nIF(((VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AE$2))*AI210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AF$2))*AI210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AG$2))*AI210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AH$2))*AI210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AE$2))*AI210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AF$2))*AI210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AG$2))*AI210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AH$2))*AI210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D210,2)=\"Tk\",\nIF('9   Trucks'!$Z210<0,\nIF(((VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$U$2))*AJ210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$V$2))*AJ210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$W$2))*AJ210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$X$2))*AJ210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$U$2))*AJ210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$V$2))*AJ210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$W$2))*AJ210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$X$2))*AJ210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$Y$2))),\nIF(AND(Z210>0,AJ210<6%),1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z210>0,\nIF(((VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AE$2))*AJ210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AF$2))*AJ210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AG$2))*AJ210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AH$2))*AJ210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AE$2))*AJ210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AF$2))*AJ210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AG$2))*AJ210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AH$2))*AJ210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D210,2)=\"Tk\",\nIF('9   Trucks'!$AA210<0,\nIF(((VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$U$2))*AK210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$V$2))*AK210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$W$2))*AK210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$X$2))*AK210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$U$2))*AK210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$V$2))*AK210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$W$2))*AK210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$X$2))*AK210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$Y$2))),\nIF(AND(AA210>0,AK210<6%),1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA210>0,\nIF(((VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AE$2))*AK210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AF$2))*AK210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AG$2))*AK210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AH$2))*AK210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AE$2))*AK210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AF$2))*AK210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AG$2))*AK210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AH$2))*AK210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D210,2)=\"Tk\",'9   Trucks'!$AR210>0),1/('9   Trucks'!$AR210*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D210,2)=\"Tk\",'9   Trucks'!$AS210>0),1/('9   Trucks'!$AS210*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D210,2)=\"Tk\",'9   Trucks'!$AT210>0),1/('9   Trucks'!$AT210*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D210,2)=\"Tk\",'9   Trucks'!$AU210>0),1/('9   Trucks'!$AU210*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D210,2)=\"Tk\",'9   Trucks'!$AV210>0),1/('9   Trucks'!$AV210*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D210,2)=\"Tk\",'9   Trucks'!$AW210>0),1/('9   Trucks'!$AW210*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D211,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D211,2)=\"Tk\",IF(K211=0,0,'18 Truck Optimization'!BB211),0)","v":0},{"$f":"IF(AND(B211=\"D\",OR(LEFT(J211,2)=\"Sh\",LEFT(J211,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B211=\"D\",LEFT(J211,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L211>0,AQ211*T211*'9   Trucks'!$N211*M211/L211,0)","v":0},{"$f":"IF(AND(B211=\"D\",OR(LEFT(J211,2)=\"Sh\",LEFT(J211,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B211=\"D\",LEFT(J211,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D211,2)=\"Tk\",VLOOKUP(D211,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",VLOOKUP(D211,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(TRUNC(R211/'9   Trucks'!$N211)<TRUNC(S211/'9   Trucks'!$N211),TRUNC(S211/'9   Trucks'!$N211),TRUNC(R211/'9   Trucks'!$N211)),\n0)","v":0},0,{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A211,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A211,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A211,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A211,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A211,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A211,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A211,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A211,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A211,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A211,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A211,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A211,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nVLOOKUP(D211,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T211*\nIF(AND(B211=\"D\",OR(LEFT(J211,2)=\"Sh\",LEFT(J211,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B211=\"D\",LEFT(J211,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nVLOOKUP(D211,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nVLOOKUP(D211,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nVLOOKUP(D211,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF('9   Trucks'!$Y211>0,\nIF(((VLOOKUP(D211,Equipment[],Equipment!$P$2))*AF211^4 + (VLOOKUP(D211,Equipment[],Equipment!$Q$2))*AF211^3 + (VLOOKUP(D211,Equipment[],Equipment!$R$2))*AF211^2+(VLOOKUP(D211,Equipment[],Equipment!$S$2))*AF211+ (VLOOKUP(D211,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D211,Equipment[],Equipment!$P$2))*AF211^4 + (VLOOKUP(D211,Equipment[],Equipment!$Q$2))*AF211^3 + (VLOOKUP(D211,Equipment[],Equipment!$R$2))*AF211^2+(VLOOKUP(D211,Equipment[],Equipment!$S$2))*AF211+ (VLOOKUP(D211,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y211<0,\nIF(((VLOOKUP(D211,Equipment[],Equipment!$Z$2))*AF211^4 + (VLOOKUP(D211,Equipment[],Equipment!$AA$2))*AF211^3 + (VLOOKUP(D211,Equipment[],Equipment!$AB$2))*AF211^2+(VLOOKUP(D211,Equipment[],Equipment!$AC$2))*AF211+ (VLOOKUP(D211,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D211,Equipment[],Equipment!$Z$2))*AF211^4 + (VLOOKUP(D211,Equipment[],Equipment!$AA$2))*AF211^3 + (VLOOKUP(D211,Equipment[],Equipment!$AB$2))*AF211^2+(VLOOKUP(D211,Equipment[],Equipment!$AC$2))*AF211+ (VLOOKUP(D211,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF('9   Trucks'!$Z211>0,\nIF(((VLOOKUP(D211,Equipment[],Equipment!$P$2))*AG211^4 + (VLOOKUP(D211,Equipment[],Equipment!$Q$2))*AG211^3 + (VLOOKUP(D211,Equipment[],Equipment!$R$2))*AG211^2+(VLOOKUP(D211,Equipment[],Equipment!$S$2))*AG211+ (VLOOKUP(D211,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D211,Equipment[],Equipment!$P$2))*AG211^4 + (VLOOKUP(D211,Equipment[],Equipment!$Q$2))*AG211^3 + (VLOOKUP(D211,Equipment[],Equipment!$R$2))*AG211^2+(VLOOKUP(D211,Equipment[],Equipment!$S$2))*AG211+ (VLOOKUP(D211,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z211<0,\nIF(((VLOOKUP(D211,Equipment[],Equipment!$Z$2))*AG211^4 + (VLOOKUP(D211,Equipment[],Equipment!$AA$2))*AG211^3 + (VLOOKUP(D211,Equipment[],Equipment!$AB$2))*AG211^2+(VLOOKUP(D211,Equipment[],Equipment!$AC$2))*AG211+ (VLOOKUP(D211,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D211,Equipment[],Equipment!$Z$2))*AG211^4 + (VLOOKUP(D211,Equipment[],Equipment!$AA$2))*AG211^3 + (VLOOKUP(D211,Equipment[],Equipment!$AB$2))*AG211^2+(VLOOKUP(D211,Equipment[],Equipment!$AC$2))*AG211+ (VLOOKUP(D211,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF('9   Trucks'!$AA211>0,\nIF(((VLOOKUP(D211,Equipment[],Equipment!$P$2))*AH211^4 + (VLOOKUP(D211,Equipment[],Equipment!$Q$2))*AH211^3 + (VLOOKUP(D211,Equipment[],Equipment!$R$2))*AH211^2+(VLOOKUP(D211,Equipment[],Equipment!$S$2))*AH211+ (VLOOKUP(D211,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D211,Equipment[],Equipment!$P$2))*AH211^4 + (VLOOKUP(D211,Equipment[],Equipment!$Q$2))*AH211^3 + (VLOOKUP(D211,Equipment[],Equipment!$R$2))*AH211^2+(VLOOKUP(D211,Equipment[],Equipment!$S$2))*AH211+ (VLOOKUP(D211,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA211<0,\nIF(((VLOOKUP(D211,Equipment[],Equipment!$Z$2))*AH211^4 + (VLOOKUP(D211,Equipment[],Equipment!$AA$2))*AH211^3 + (VLOOKUP(D211,Equipment[],Equipment!$AB$2))*AH211^2+(VLOOKUP(D211,Equipment[],Equipment!$AC$2))*AH211+ (VLOOKUP(D211,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D211,Equipment[],Equipment!$Z$2))*AH211^4 + (VLOOKUP(D211,Equipment[],Equipment!$AA$2))*AH211^3 + (VLOOKUP(D211,Equipment[],Equipment!$AB$2))*AH211^2+(VLOOKUP(D211,Equipment[],Equipment!$AC$2))*AH211+ (VLOOKUP(D211,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D211,2)=\"Tk\",\nIF('9   Trucks'!$Y211<0,\nIF(((VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$U$2))*AI211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$V$2))*AI211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$W$2))*AI211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$X$2))*AI211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$U$2))*AI211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$V$2))*AI211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$W$2))*AI211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$X$2))*AI211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$Y$2))),\nIF(AND(Y211>0,AI211<6%),1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y211>0,\nIF(((VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AE$2))*AI211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AF$2))*AI211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AG$2))*AI211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AH$2))*AI211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AE$2))*AI211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AF$2))*AI211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AG$2))*AI211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AH$2))*AI211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D211,2)=\"Tk\",\nIF('9   Trucks'!$Z211<0,\nIF(((VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$U$2))*AJ211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$V$2))*AJ211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$W$2))*AJ211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$X$2))*AJ211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$U$2))*AJ211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$V$2))*AJ211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$W$2))*AJ211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$X$2))*AJ211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$Y$2))),\nIF(AND(Z211>0,AJ211<6%),1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z211>0,\nIF(((VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AE$2))*AJ211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AF$2))*AJ211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AG$2))*AJ211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AH$2))*AJ211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AE$2))*AJ211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AF$2))*AJ211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AG$2))*AJ211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AH$2))*AJ211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D211,2)=\"Tk\",\nIF('9   Trucks'!$AA211<0,\nIF(((VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$U$2))*AK211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$V$2))*AK211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$W$2))*AK211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$X$2))*AK211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$U$2))*AK211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$V$2))*AK211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$W$2))*AK211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$X$2))*AK211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$Y$2))),\nIF(AND(AA211>0,AK211<6%),1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA211>0,\nIF(((VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AE$2))*AK211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AF$2))*AK211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AG$2))*AK211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AH$2))*AK211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AE$2))*AK211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AF$2))*AK211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AG$2))*AK211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AH$2))*AK211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D211,2)=\"Tk\",'9   Trucks'!$AR211>0),1/('9   Trucks'!$AR211*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D211,2)=\"Tk\",'9   Trucks'!$AS211>0),1/('9   Trucks'!$AS211*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D211,2)=\"Tk\",'9   Trucks'!$AT211>0),1/('9   Trucks'!$AT211*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D211,2)=\"Tk\",'9   Trucks'!$AU211>0),1/('9   Trucks'!$AU211*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D211,2)=\"Tk\",'9   Trucks'!$AV211>0),1/('9   Trucks'!$AV211*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D211,2)=\"Tk\",'9   Trucks'!$AW211>0),1/('9   Trucks'!$AW211*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D212,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D212,2)=\"Tk\",IF(K212=0,0,'18 Truck Optimization'!BB212),0)","v":0},{"$f":"IF(AND(B212=\"D\",OR(LEFT(J212,2)=\"Sh\",LEFT(J212,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B212=\"D\",LEFT(J212,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L212>0,AQ212*T212*'9   Trucks'!$N212*M212/L212,0)","v":0},{"$f":"IF(AND(B212=\"D\",OR(LEFT(J212,2)=\"Sh\",LEFT(J212,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B212=\"D\",LEFT(J212,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D212,2)=\"Tk\",VLOOKUP(D212,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",VLOOKUP(D212,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(TRUNC(R212/'9   Trucks'!$N212)<TRUNC(S212/'9   Trucks'!$N212),TRUNC(S212/'9   Trucks'!$N212),TRUNC(R212/'9   Trucks'!$N212)),\n0)","v":0},0,{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A212,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A212,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A212,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A212,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A212,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A212,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A212,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A212,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A212,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A212,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A212,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A212,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nVLOOKUP(D212,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T212*\nIF(AND(B212=\"D\",OR(LEFT(J212,2)=\"Sh\",LEFT(J212,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B212=\"D\",LEFT(J212,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nVLOOKUP(D212,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nVLOOKUP(D212,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nVLOOKUP(D212,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF('9   Trucks'!$Y212>0,\nIF(((VLOOKUP(D212,Equipment[],Equipment!$P$2))*AF212^4 + (VLOOKUP(D212,Equipment[],Equipment!$Q$2))*AF212^3 + (VLOOKUP(D212,Equipment[],Equipment!$R$2))*AF212^2+(VLOOKUP(D212,Equipment[],Equipment!$S$2))*AF212+ (VLOOKUP(D212,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D212,Equipment[],Equipment!$P$2))*AF212^4 + (VLOOKUP(D212,Equipment[],Equipment!$Q$2))*AF212^3 + (VLOOKUP(D212,Equipment[],Equipment!$R$2))*AF212^2+(VLOOKUP(D212,Equipment[],Equipment!$S$2))*AF212+ (VLOOKUP(D212,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y212<0,\nIF(((VLOOKUP(D212,Equipment[],Equipment!$Z$2))*AF212^4 + (VLOOKUP(D212,Equipment[],Equipment!$AA$2))*AF212^3 + (VLOOKUP(D212,Equipment[],Equipment!$AB$2))*AF212^2+(VLOOKUP(D212,Equipment[],Equipment!$AC$2))*AF212+ (VLOOKUP(D212,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D212,Equipment[],Equipment!$Z$2))*AF212^4 + (VLOOKUP(D212,Equipment[],Equipment!$AA$2))*AF212^3 + (VLOOKUP(D212,Equipment[],Equipment!$AB$2))*AF212^2+(VLOOKUP(D212,Equipment[],Equipment!$AC$2))*AF212+ (VLOOKUP(D212,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF('9   Trucks'!$Z212>0,\nIF(((VLOOKUP(D212,Equipment[],Equipment!$P$2))*AG212^4 + (VLOOKUP(D212,Equipment[],Equipment!$Q$2))*AG212^3 + (VLOOKUP(D212,Equipment[],Equipment!$R$2))*AG212^2+(VLOOKUP(D212,Equipment[],Equipment!$S$2))*AG212+ (VLOOKUP(D212,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D212,Equipment[],Equipment!$P$2))*AG212^4 + (VLOOKUP(D212,Equipment[],Equipment!$Q$2))*AG212^3 + (VLOOKUP(D212,Equipment[],Equipment!$R$2))*AG212^2+(VLOOKUP(D212,Equipment[],Equipment!$S$2))*AG212+ (VLOOKUP(D212,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z212<0,\nIF(((VLOOKUP(D212,Equipment[],Equipment!$Z$2))*AG212^4 + (VLOOKUP(D212,Equipment[],Equipment!$AA$2))*AG212^3 + (VLOOKUP(D212,Equipment[],Equipment!$AB$2))*AG212^2+(VLOOKUP(D212,Equipment[],Equipment!$AC$2))*AG212+ (VLOOKUP(D212,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D212,Equipment[],Equipment!$Z$2))*AG212^4 + (VLOOKUP(D212,Equipment[],Equipment!$AA$2))*AG212^3 + (VLOOKUP(D212,Equipment[],Equipment!$AB$2))*AG212^2+(VLOOKUP(D212,Equipment[],Equipment!$AC$2))*AG212+ (VLOOKUP(D212,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF('9   Trucks'!$AA212>0,\nIF(((VLOOKUP(D212,Equipment[],Equipment!$P$2))*AH212^4 + (VLOOKUP(D212,Equipment[],Equipment!$Q$2))*AH212^3 + (VLOOKUP(D212,Equipment[],Equipment!$R$2))*AH212^2+(VLOOKUP(D212,Equipment[],Equipment!$S$2))*AH212+ (VLOOKUP(D212,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D212,Equipment[],Equipment!$P$2))*AH212^4 + (VLOOKUP(D212,Equipment[],Equipment!$Q$2))*AH212^3 + (VLOOKUP(D212,Equipment[],Equipment!$R$2))*AH212^2+(VLOOKUP(D212,Equipment[],Equipment!$S$2))*AH212+ (VLOOKUP(D212,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA212<0,\nIF(((VLOOKUP(D212,Equipment[],Equipment!$Z$2))*AH212^4 + (VLOOKUP(D212,Equipment[],Equipment!$AA$2))*AH212^3 + (VLOOKUP(D212,Equipment[],Equipment!$AB$2))*AH212^2+(VLOOKUP(D212,Equipment[],Equipment!$AC$2))*AH212+ (VLOOKUP(D212,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D212,Equipment[],Equipment!$Z$2))*AH212^4 + (VLOOKUP(D212,Equipment[],Equipment!$AA$2))*AH212^3 + (VLOOKUP(D212,Equipment[],Equipment!$AB$2))*AH212^2+(VLOOKUP(D212,Equipment[],Equipment!$AC$2))*AH212+ (VLOOKUP(D212,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D212,2)=\"Tk\",\nIF('9   Trucks'!$Y212<0,\nIF(((VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$U$2))*AI212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$V$2))*AI212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$W$2))*AI212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$X$2))*AI212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$U$2))*AI212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$V$2))*AI212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$W$2))*AI212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$X$2))*AI212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$Y$2))),\nIF(AND(Y212>0,AI212<6%),1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y212>0,\nIF(((VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AE$2))*AI212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AF$2))*AI212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AG$2))*AI212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AH$2))*AI212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AE$2))*AI212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AF$2))*AI212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AG$2))*AI212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AH$2))*AI212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D212,2)=\"Tk\",\nIF('9   Trucks'!$Z212<0,\nIF(((VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$U$2))*AJ212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$V$2))*AJ212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$W$2))*AJ212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$X$2))*AJ212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$U$2))*AJ212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$V$2))*AJ212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$W$2))*AJ212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$X$2))*AJ212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$Y$2))),\nIF(AND(Z212>0,AJ212<6%),1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z212>0,\nIF(((VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AE$2))*AJ212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AF$2))*AJ212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AG$2))*AJ212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AH$2))*AJ212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AE$2))*AJ212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AF$2))*AJ212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AG$2))*AJ212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AH$2))*AJ212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D212,2)=\"Tk\",\nIF('9   Trucks'!$AA212<0,\nIF(((VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$U$2))*AK212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$V$2))*AK212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$W$2))*AK212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$X$2))*AK212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$U$2))*AK212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$V$2))*AK212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$W$2))*AK212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$X$2))*AK212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$Y$2))),\nIF(AND(AA212>0,AK212<6%),1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA212>0,\nIF(((VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AE$2))*AK212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AF$2))*AK212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AG$2))*AK212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AH$2))*AK212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AE$2))*AK212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AF$2))*AK212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AG$2))*AK212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AH$2))*AK212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D212,2)=\"Tk\",'9   Trucks'!$AR212>0),1/('9   Trucks'!$AR212*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D212,2)=\"Tk\",'9   Trucks'!$AS212>0),1/('9   Trucks'!$AS212*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D212,2)=\"Tk\",'9   Trucks'!$AT212>0),1/('9   Trucks'!$AT212*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D212,2)=\"Tk\",'9   Trucks'!$AU212>0),1/('9   Trucks'!$AU212*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D212,2)=\"Tk\",'9   Trucks'!$AV212>0),1/('9   Trucks'!$AV212*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D212,2)=\"Tk\",'9   Trucks'!$AW212>0),1/('9   Trucks'!$AW212*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D213,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D213,2)=\"Tk\",IF(K213=0,0,'18 Truck Optimization'!BB213),0)","v":0},{"$f":"IF(AND(B213=\"D\",OR(LEFT(J213,2)=\"Sh\",LEFT(J213,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B213=\"D\",LEFT(J213,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L213>0,AQ213*T213*'9   Trucks'!$N213*M213/L213,0)","v":0},{"$f":"IF(AND(B213=\"D\",OR(LEFT(J213,2)=\"Sh\",LEFT(J213,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B213=\"D\",LEFT(J213,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D213,2)=\"Tk\",VLOOKUP(D213,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",VLOOKUP(D213,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(TRUNC(R213/'9   Trucks'!$N213)<TRUNC(S213/'9   Trucks'!$N213),TRUNC(S213/'9   Trucks'!$N213),TRUNC(R213/'9   Trucks'!$N213)),\n0)","v":0},0,{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A213,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A213,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A213,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A213,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A213,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A213,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A213,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A213,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A213,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A213,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A213,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A213,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nVLOOKUP(D213,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T213*\nIF(AND(B213=\"D\",OR(LEFT(J213,2)=\"Sh\",LEFT(J213,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B213=\"D\",LEFT(J213,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nVLOOKUP(D213,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nVLOOKUP(D213,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nVLOOKUP(D213,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF('9   Trucks'!$Y213>0,\nIF(((VLOOKUP(D213,Equipment[],Equipment!$P$2))*AF213^4 + (VLOOKUP(D213,Equipment[],Equipment!$Q$2))*AF213^3 + (VLOOKUP(D213,Equipment[],Equipment!$R$2))*AF213^2+(VLOOKUP(D213,Equipment[],Equipment!$S$2))*AF213+ (VLOOKUP(D213,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D213,Equipment[],Equipment!$P$2))*AF213^4 + (VLOOKUP(D213,Equipment[],Equipment!$Q$2))*AF213^3 + (VLOOKUP(D213,Equipment[],Equipment!$R$2))*AF213^2+(VLOOKUP(D213,Equipment[],Equipment!$S$2))*AF213+ (VLOOKUP(D213,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y213<0,\nIF(((VLOOKUP(D213,Equipment[],Equipment!$Z$2))*AF213^4 + (VLOOKUP(D213,Equipment[],Equipment!$AA$2))*AF213^3 + (VLOOKUP(D213,Equipment[],Equipment!$AB$2))*AF213^2+(VLOOKUP(D213,Equipment[],Equipment!$AC$2))*AF213+ (VLOOKUP(D213,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D213,Equipment[],Equipment!$Z$2))*AF213^4 + (VLOOKUP(D213,Equipment[],Equipment!$AA$2))*AF213^3 + (VLOOKUP(D213,Equipment[],Equipment!$AB$2))*AF213^2+(VLOOKUP(D213,Equipment[],Equipment!$AC$2))*AF213+ (VLOOKUP(D213,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF('9   Trucks'!$Z213>0,\nIF(((VLOOKUP(D213,Equipment[],Equipment!$P$2))*AG213^4 + (VLOOKUP(D213,Equipment[],Equipment!$Q$2))*AG213^3 + (VLOOKUP(D213,Equipment[],Equipment!$R$2))*AG213^2+(VLOOKUP(D213,Equipment[],Equipment!$S$2))*AG213+ (VLOOKUP(D213,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D213,Equipment[],Equipment!$P$2))*AG213^4 + (VLOOKUP(D213,Equipment[],Equipment!$Q$2))*AG213^3 + (VLOOKUP(D213,Equipment[],Equipment!$R$2))*AG213^2+(VLOOKUP(D213,Equipment[],Equipment!$S$2))*AG213+ (VLOOKUP(D213,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z213<0,\nIF(((VLOOKUP(D213,Equipment[],Equipment!$Z$2))*AG213^4 + (VLOOKUP(D213,Equipment[],Equipment!$AA$2))*AG213^3 + (VLOOKUP(D213,Equipment[],Equipment!$AB$2))*AG213^2+(VLOOKUP(D213,Equipment[],Equipment!$AC$2))*AG213+ (VLOOKUP(D213,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D213,Equipment[],Equipment!$Z$2))*AG213^4 + (VLOOKUP(D213,Equipment[],Equipment!$AA$2))*AG213^3 + (VLOOKUP(D213,Equipment[],Equipment!$AB$2))*AG213^2+(VLOOKUP(D213,Equipment[],Equipment!$AC$2))*AG213+ (VLOOKUP(D213,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF('9   Trucks'!$AA213>0,\nIF(((VLOOKUP(D213,Equipment[],Equipment!$P$2))*AH213^4 + (VLOOKUP(D213,Equipment[],Equipment!$Q$2))*AH213^3 + (VLOOKUP(D213,Equipment[],Equipment!$R$2))*AH213^2+(VLOOKUP(D213,Equipment[],Equipment!$S$2))*AH213+ (VLOOKUP(D213,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D213,Equipment[],Equipment!$P$2))*AH213^4 + (VLOOKUP(D213,Equipment[],Equipment!$Q$2))*AH213^3 + (VLOOKUP(D213,Equipment[],Equipment!$R$2))*AH213^2+(VLOOKUP(D213,Equipment[],Equipment!$S$2))*AH213+ (VLOOKUP(D213,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA213<0,\nIF(((VLOOKUP(D213,Equipment[],Equipment!$Z$2))*AH213^4 + (VLOOKUP(D213,Equipment[],Equipment!$AA$2))*AH213^3 + (VLOOKUP(D213,Equipment[],Equipment!$AB$2))*AH213^2+(VLOOKUP(D213,Equipment[],Equipment!$AC$2))*AH213+ (VLOOKUP(D213,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D213,Equipment[],Equipment!$Z$2))*AH213^4 + (VLOOKUP(D213,Equipment[],Equipment!$AA$2))*AH213^3 + (VLOOKUP(D213,Equipment[],Equipment!$AB$2))*AH213^2+(VLOOKUP(D213,Equipment[],Equipment!$AC$2))*AH213+ (VLOOKUP(D213,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D213,2)=\"Tk\",\nIF('9   Trucks'!$Y213<0,\nIF(((VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$U$2))*AI213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$V$2))*AI213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$W$2))*AI213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$X$2))*AI213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$U$2))*AI213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$V$2))*AI213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$W$2))*AI213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$X$2))*AI213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$Y$2))),\nIF(AND(Y213>0,AI213<6%),1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y213>0,\nIF(((VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AE$2))*AI213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AF$2))*AI213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AG$2))*AI213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AH$2))*AI213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AE$2))*AI213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AF$2))*AI213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AG$2))*AI213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AH$2))*AI213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D213,2)=\"Tk\",\nIF('9   Trucks'!$Z213<0,\nIF(((VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$U$2))*AJ213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$V$2))*AJ213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$W$2))*AJ213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$X$2))*AJ213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$U$2))*AJ213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$V$2))*AJ213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$W$2))*AJ213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$X$2))*AJ213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$Y$2))),\nIF(AND(Z213>0,AJ213<6%),1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z213>0,\nIF(((VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AE$2))*AJ213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AF$2))*AJ213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AG$2))*AJ213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AH$2))*AJ213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AE$2))*AJ213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AF$2))*AJ213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AG$2))*AJ213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AH$2))*AJ213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D213,2)=\"Tk\",\nIF('9   Trucks'!$AA213<0,\nIF(((VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$U$2))*AK213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$V$2))*AK213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$W$2))*AK213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$X$2))*AK213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$U$2))*AK213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$V$2))*AK213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$W$2))*AK213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$X$2))*AK213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$Y$2))),\nIF(AND(AA213>0,AK213<6%),1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA213>0,\nIF(((VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AE$2))*AK213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AF$2))*AK213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AG$2))*AK213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AH$2))*AK213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AE$2))*AK213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AF$2))*AK213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AG$2))*AK213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AH$2))*AK213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D213,2)=\"Tk\",'9   Trucks'!$AR213>0),1/('9   Trucks'!$AR213*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D213,2)=\"Tk\",'9   Trucks'!$AS213>0),1/('9   Trucks'!$AS213*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D213,2)=\"Tk\",'9   Trucks'!$AT213>0),1/('9   Trucks'!$AT213*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D213,2)=\"Tk\",'9   Trucks'!$AU213>0),1/('9   Trucks'!$AU213*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D213,2)=\"Tk\",'9   Trucks'!$AV213>0),1/('9   Trucks'!$AV213*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D213,2)=\"Tk\",'9   Trucks'!$AW213>0),1/('9   Trucks'!$AW213*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D214,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D214,2)=\"Tk\",IF(K214=0,0,'18 Truck Optimization'!BB214),0)","v":0},{"$f":"IF(AND(B214=\"D\",OR(LEFT(J214,2)=\"Sh\",LEFT(J214,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B214=\"D\",LEFT(J214,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L214>0,AQ214*T214*'9   Trucks'!$N214*M214/L214,0)","v":0},{"$f":"IF(AND(B214=\"D\",OR(LEFT(J214,2)=\"Sh\",LEFT(J214,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B214=\"D\",LEFT(J214,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D214,2)=\"Tk\",VLOOKUP(D214,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",VLOOKUP(D214,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(TRUNC(R214/'9   Trucks'!$N214)<TRUNC(S214/'9   Trucks'!$N214),TRUNC(S214/'9   Trucks'!$N214),TRUNC(R214/'9   Trucks'!$N214)),\n0)","v":0},0,{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A214,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A214,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A214,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A214,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A214,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A214,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A214,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A214,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A214,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A214,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A214,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A214,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nVLOOKUP(D214,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T214*\nIF(AND(B214=\"D\",OR(LEFT(J214,2)=\"Sh\",LEFT(J214,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B214=\"D\",LEFT(J214,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nVLOOKUP(D214,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nVLOOKUP(D214,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nVLOOKUP(D214,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF('9   Trucks'!$Y214>0,\nIF(((VLOOKUP(D214,Equipment[],Equipment!$P$2))*AF214^4 + (VLOOKUP(D214,Equipment[],Equipment!$Q$2))*AF214^3 + (VLOOKUP(D214,Equipment[],Equipment!$R$2))*AF214^2+(VLOOKUP(D214,Equipment[],Equipment!$S$2))*AF214+ (VLOOKUP(D214,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D214,Equipment[],Equipment!$P$2))*AF214^4 + (VLOOKUP(D214,Equipment[],Equipment!$Q$2))*AF214^3 + (VLOOKUP(D214,Equipment[],Equipment!$R$2))*AF214^2+(VLOOKUP(D214,Equipment[],Equipment!$S$2))*AF214+ (VLOOKUP(D214,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y214<0,\nIF(((VLOOKUP(D214,Equipment[],Equipment!$Z$2))*AF214^4 + (VLOOKUP(D214,Equipment[],Equipment!$AA$2))*AF214^3 + (VLOOKUP(D214,Equipment[],Equipment!$AB$2))*AF214^2+(VLOOKUP(D214,Equipment[],Equipment!$AC$2))*AF214+ (VLOOKUP(D214,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D214,Equipment[],Equipment!$Z$2))*AF214^4 + (VLOOKUP(D214,Equipment[],Equipment!$AA$2))*AF214^3 + (VLOOKUP(D214,Equipment[],Equipment!$AB$2))*AF214^2+(VLOOKUP(D214,Equipment[],Equipment!$AC$2))*AF214+ (VLOOKUP(D214,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF('9   Trucks'!$Z214>0,\nIF(((VLOOKUP(D214,Equipment[],Equipment!$P$2))*AG214^4 + (VLOOKUP(D214,Equipment[],Equipment!$Q$2))*AG214^3 + (VLOOKUP(D214,Equipment[],Equipment!$R$2))*AG214^2+(VLOOKUP(D214,Equipment[],Equipment!$S$2))*AG214+ (VLOOKUP(D214,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D214,Equipment[],Equipment!$P$2))*AG214^4 + (VLOOKUP(D214,Equipment[],Equipment!$Q$2))*AG214^3 + (VLOOKUP(D214,Equipment[],Equipment!$R$2))*AG214^2+(VLOOKUP(D214,Equipment[],Equipment!$S$2))*AG214+ (VLOOKUP(D214,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z214<0,\nIF(((VLOOKUP(D214,Equipment[],Equipment!$Z$2))*AG214^4 + (VLOOKUP(D214,Equipment[],Equipment!$AA$2))*AG214^3 + (VLOOKUP(D214,Equipment[],Equipment!$AB$2))*AG214^2+(VLOOKUP(D214,Equipment[],Equipment!$AC$2))*AG214+ (VLOOKUP(D214,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D214,Equipment[],Equipment!$Z$2))*AG214^4 + (VLOOKUP(D214,Equipment[],Equipment!$AA$2))*AG214^3 + (VLOOKUP(D214,Equipment[],Equipment!$AB$2))*AG214^2+(VLOOKUP(D214,Equipment[],Equipment!$AC$2))*AG214+ (VLOOKUP(D214,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF('9   Trucks'!$AA214>0,\nIF(((VLOOKUP(D214,Equipment[],Equipment!$P$2))*AH214^4 + (VLOOKUP(D214,Equipment[],Equipment!$Q$2))*AH214^3 + (VLOOKUP(D214,Equipment[],Equipment!$R$2))*AH214^2+(VLOOKUP(D214,Equipment[],Equipment!$S$2))*AH214+ (VLOOKUP(D214,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D214,Equipment[],Equipment!$P$2))*AH214^4 + (VLOOKUP(D214,Equipment[],Equipment!$Q$2))*AH214^3 + (VLOOKUP(D214,Equipment[],Equipment!$R$2))*AH214^2+(VLOOKUP(D214,Equipment[],Equipment!$S$2))*AH214+ (VLOOKUP(D214,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA214<0,\nIF(((VLOOKUP(D214,Equipment[],Equipment!$Z$2))*AH214^4 + (VLOOKUP(D214,Equipment[],Equipment!$AA$2))*AH214^3 + (VLOOKUP(D214,Equipment[],Equipment!$AB$2))*AH214^2+(VLOOKUP(D214,Equipment[],Equipment!$AC$2))*AH214+ (VLOOKUP(D214,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D214,Equipment[],Equipment!$Z$2))*AH214^4 + (VLOOKUP(D214,Equipment[],Equipment!$AA$2))*AH214^3 + (VLOOKUP(D214,Equipment[],Equipment!$AB$2))*AH214^2+(VLOOKUP(D214,Equipment[],Equipment!$AC$2))*AH214+ (VLOOKUP(D214,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D214,2)=\"Tk\",\nIF('9   Trucks'!$Y214<0,\nIF(((VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$U$2))*AI214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$V$2))*AI214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$W$2))*AI214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$X$2))*AI214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$U$2))*AI214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$V$2))*AI214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$W$2))*AI214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$X$2))*AI214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$Y$2))),\nIF(AND(Y214>0,AI214<6%),1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y214>0,\nIF(((VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AE$2))*AI214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AF$2))*AI214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AG$2))*AI214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AH$2))*AI214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AE$2))*AI214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AF$2))*AI214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AG$2))*AI214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AH$2))*AI214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D214,2)=\"Tk\",\nIF('9   Trucks'!$Z214<0,\nIF(((VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$U$2))*AJ214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$V$2))*AJ214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$W$2))*AJ214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$X$2))*AJ214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$U$2))*AJ214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$V$2))*AJ214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$W$2))*AJ214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$X$2))*AJ214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$Y$2))),\nIF(AND(Z214>0,AJ214<6%),1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z214>0,\nIF(((VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AE$2))*AJ214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AF$2))*AJ214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AG$2))*AJ214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AH$2))*AJ214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AE$2))*AJ214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AF$2))*AJ214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AG$2))*AJ214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AH$2))*AJ214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D214,2)=\"Tk\",\nIF('9   Trucks'!$AA214<0,\nIF(((VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$U$2))*AK214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$V$2))*AK214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$W$2))*AK214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$X$2))*AK214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$U$2))*AK214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$V$2))*AK214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$W$2))*AK214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$X$2))*AK214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$Y$2))),\nIF(AND(AA214>0,AK214<6%),1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA214>0,\nIF(((VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AE$2))*AK214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AF$2))*AK214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AG$2))*AK214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AH$2))*AK214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AE$2))*AK214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AF$2))*AK214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AG$2))*AK214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AH$2))*AK214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D214,2)=\"Tk\",'9   Trucks'!$AR214>0),1/('9   Trucks'!$AR214*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D214,2)=\"Tk\",'9   Trucks'!$AS214>0),1/('9   Trucks'!$AS214*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D214,2)=\"Tk\",'9   Trucks'!$AT214>0),1/('9   Trucks'!$AT214*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D214,2)=\"Tk\",'9   Trucks'!$AU214>0),1/('9   Trucks'!$AU214*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D214,2)=\"Tk\",'9   Trucks'!$AV214>0),1/('9   Trucks'!$AV214*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D214,2)=\"Tk\",'9   Trucks'!$AW214>0),1/('9   Trucks'!$AW214*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D215,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D215,2)=\"Tk\",IF(K215=0,0,'18 Truck Optimization'!BB215),0)","v":0},{"$f":"IF(AND(B215=\"D\",OR(LEFT(J215,2)=\"Sh\",LEFT(J215,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B215=\"D\",LEFT(J215,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L215>0,AQ215*T215*'9   Trucks'!$N215*M215/L215,0)","v":0},{"$f":"IF(AND(B215=\"D\",OR(LEFT(J215,2)=\"Sh\",LEFT(J215,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B215=\"D\",LEFT(J215,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D215,2)=\"Tk\",VLOOKUP(D215,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",VLOOKUP(D215,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(TRUNC(R215/'9   Trucks'!$N215)<TRUNC(S215/'9   Trucks'!$N215),TRUNC(S215/'9   Trucks'!$N215),TRUNC(R215/'9   Trucks'!$N215)),\n0)","v":0},0,{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A215,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A215,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A215,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A215,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A215,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A215,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A215,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A215,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A215,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A215,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A215,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A215,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nVLOOKUP(D215,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T215*\nIF(AND(B215=\"D\",OR(LEFT(J215,2)=\"Sh\",LEFT(J215,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B215=\"D\",LEFT(J215,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nVLOOKUP(D215,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nVLOOKUP(D215,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nVLOOKUP(D215,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF('9   Trucks'!$Y215>0,\nIF(((VLOOKUP(D215,Equipment[],Equipment!$P$2))*AF215^4 + (VLOOKUP(D215,Equipment[],Equipment!$Q$2))*AF215^3 + (VLOOKUP(D215,Equipment[],Equipment!$R$2))*AF215^2+(VLOOKUP(D215,Equipment[],Equipment!$S$2))*AF215+ (VLOOKUP(D215,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D215,Equipment[],Equipment!$P$2))*AF215^4 + (VLOOKUP(D215,Equipment[],Equipment!$Q$2))*AF215^3 + (VLOOKUP(D215,Equipment[],Equipment!$R$2))*AF215^2+(VLOOKUP(D215,Equipment[],Equipment!$S$2))*AF215+ (VLOOKUP(D215,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y215<0,\nIF(((VLOOKUP(D215,Equipment[],Equipment!$Z$2))*AF215^4 + (VLOOKUP(D215,Equipment[],Equipment!$AA$2))*AF215^3 + (VLOOKUP(D215,Equipment[],Equipment!$AB$2))*AF215^2+(VLOOKUP(D215,Equipment[],Equipment!$AC$2))*AF215+ (VLOOKUP(D215,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D215,Equipment[],Equipment!$Z$2))*AF215^4 + (VLOOKUP(D215,Equipment[],Equipment!$AA$2))*AF215^3 + (VLOOKUP(D215,Equipment[],Equipment!$AB$2))*AF215^2+(VLOOKUP(D215,Equipment[],Equipment!$AC$2))*AF215+ (VLOOKUP(D215,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF('9   Trucks'!$Z215>0,\nIF(((VLOOKUP(D215,Equipment[],Equipment!$P$2))*AG215^4 + (VLOOKUP(D215,Equipment[],Equipment!$Q$2))*AG215^3 + (VLOOKUP(D215,Equipment[],Equipment!$R$2))*AG215^2+(VLOOKUP(D215,Equipment[],Equipment!$S$2))*AG215+ (VLOOKUP(D215,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D215,Equipment[],Equipment!$P$2))*AG215^4 + (VLOOKUP(D215,Equipment[],Equipment!$Q$2))*AG215^3 + (VLOOKUP(D215,Equipment[],Equipment!$R$2))*AG215^2+(VLOOKUP(D215,Equipment[],Equipment!$S$2))*AG215+ (VLOOKUP(D215,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z215<0,\nIF(((VLOOKUP(D215,Equipment[],Equipment!$Z$2))*AG215^4 + (VLOOKUP(D215,Equipment[],Equipment!$AA$2))*AG215^3 + (VLOOKUP(D215,Equipment[],Equipment!$AB$2))*AG215^2+(VLOOKUP(D215,Equipment[],Equipment!$AC$2))*AG215+ (VLOOKUP(D215,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D215,Equipment[],Equipment!$Z$2))*AG215^4 + (VLOOKUP(D215,Equipment[],Equipment!$AA$2))*AG215^3 + (VLOOKUP(D215,Equipment[],Equipment!$AB$2))*AG215^2+(VLOOKUP(D215,Equipment[],Equipment!$AC$2))*AG215+ (VLOOKUP(D215,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF('9   Trucks'!$AA215>0,\nIF(((VLOOKUP(D215,Equipment[],Equipment!$P$2))*AH215^4 + (VLOOKUP(D215,Equipment[],Equipment!$Q$2))*AH215^3 + (VLOOKUP(D215,Equipment[],Equipment!$R$2))*AH215^2+(VLOOKUP(D215,Equipment[],Equipment!$S$2))*AH215+ (VLOOKUP(D215,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D215,Equipment[],Equipment!$P$2))*AH215^4 + (VLOOKUP(D215,Equipment[],Equipment!$Q$2))*AH215^3 + (VLOOKUP(D215,Equipment[],Equipment!$R$2))*AH215^2+(VLOOKUP(D215,Equipment[],Equipment!$S$2))*AH215+ (VLOOKUP(D215,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA215<0,\nIF(((VLOOKUP(D215,Equipment[],Equipment!$Z$2))*AH215^4 + (VLOOKUP(D215,Equipment[],Equipment!$AA$2))*AH215^3 + (VLOOKUP(D215,Equipment[],Equipment!$AB$2))*AH215^2+(VLOOKUP(D215,Equipment[],Equipment!$AC$2))*AH215+ (VLOOKUP(D215,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D215,Equipment[],Equipment!$Z$2))*AH215^4 + (VLOOKUP(D215,Equipment[],Equipment!$AA$2))*AH215^3 + (VLOOKUP(D215,Equipment[],Equipment!$AB$2))*AH215^2+(VLOOKUP(D215,Equipment[],Equipment!$AC$2))*AH215+ (VLOOKUP(D215,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D215,2)=\"Tk\",\nIF('9   Trucks'!$Y215<0,\nIF(((VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$U$2))*AI215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$V$2))*AI215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$W$2))*AI215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$X$2))*AI215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$U$2))*AI215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$V$2))*AI215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$W$2))*AI215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$X$2))*AI215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$Y$2))),\nIF(AND(Y215>0,AI215<6%),1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y215>0,\nIF(((VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AE$2))*AI215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AF$2))*AI215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AG$2))*AI215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AH$2))*AI215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AE$2))*AI215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AF$2))*AI215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AG$2))*AI215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AH$2))*AI215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D215,2)=\"Tk\",\nIF('9   Trucks'!$Z215<0,\nIF(((VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$U$2))*AJ215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$V$2))*AJ215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$W$2))*AJ215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$X$2))*AJ215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$U$2))*AJ215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$V$2))*AJ215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$W$2))*AJ215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$X$2))*AJ215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$Y$2))),\nIF(AND(Z215>0,AJ215<6%),1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z215>0,\nIF(((VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AE$2))*AJ215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AF$2))*AJ215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AG$2))*AJ215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AH$2))*AJ215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AE$2))*AJ215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AF$2))*AJ215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AG$2))*AJ215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AH$2))*AJ215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D215,2)=\"Tk\",\nIF('9   Trucks'!$AA215<0,\nIF(((VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$U$2))*AK215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$V$2))*AK215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$W$2))*AK215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$X$2))*AK215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$U$2))*AK215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$V$2))*AK215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$W$2))*AK215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$X$2))*AK215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$Y$2))),\nIF(AND(AA215>0,AK215<6%),1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA215>0,\nIF(((VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AE$2))*AK215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AF$2))*AK215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AG$2))*AK215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AH$2))*AK215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AE$2))*AK215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AF$2))*AK215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AG$2))*AK215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AH$2))*AK215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D215,2)=\"Tk\",'9   Trucks'!$AR215>0),1/('9   Trucks'!$AR215*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D215,2)=\"Tk\",'9   Trucks'!$AS215>0),1/('9   Trucks'!$AS215*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D215,2)=\"Tk\",'9   Trucks'!$AT215>0),1/('9   Trucks'!$AT215*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D215,2)=\"Tk\",'9   Trucks'!$AU215>0),1/('9   Trucks'!$AU215*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D215,2)=\"Tk\",'9   Trucks'!$AV215>0),1/('9   Trucks'!$AV215*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D215,2)=\"Tk\",'9   Trucks'!$AW215>0),1/('9   Trucks'!$AW215*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D216,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D216,2)=\"Tk\",IF(K216=0,0,'18 Truck Optimization'!BB216),0)","v":0},{"$f":"IF(AND(B216=\"D\",OR(LEFT(J216,2)=\"Sh\",LEFT(J216,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B216=\"D\",LEFT(J216,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L216>0,AQ216*T216*'9   Trucks'!$N216*M216/L216,0)","v":0},{"$f":"IF(AND(B216=\"D\",OR(LEFT(J216,2)=\"Sh\",LEFT(J216,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B216=\"D\",LEFT(J216,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D216,2)=\"Tk\",VLOOKUP(D216,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",VLOOKUP(D216,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(TRUNC(R216/'9   Trucks'!$N216)<TRUNC(S216/'9   Trucks'!$N216),TRUNC(S216/'9   Trucks'!$N216),TRUNC(R216/'9   Trucks'!$N216)),\n0)","v":0},0,{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A216,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A216,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A216,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A216,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A216,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A216,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A216,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A216,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A216,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A216,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A216,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A216,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nVLOOKUP(D216,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T216*\nIF(AND(B216=\"D\",OR(LEFT(J216,2)=\"Sh\",LEFT(J216,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B216=\"D\",LEFT(J216,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nVLOOKUP(D216,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nVLOOKUP(D216,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nVLOOKUP(D216,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF('9   Trucks'!$Y216>0,\nIF(((VLOOKUP(D216,Equipment[],Equipment!$P$2))*AF216^4 + (VLOOKUP(D216,Equipment[],Equipment!$Q$2))*AF216^3 + (VLOOKUP(D216,Equipment[],Equipment!$R$2))*AF216^2+(VLOOKUP(D216,Equipment[],Equipment!$S$2))*AF216+ (VLOOKUP(D216,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D216,Equipment[],Equipment!$P$2))*AF216^4 + (VLOOKUP(D216,Equipment[],Equipment!$Q$2))*AF216^3 + (VLOOKUP(D216,Equipment[],Equipment!$R$2))*AF216^2+(VLOOKUP(D216,Equipment[],Equipment!$S$2))*AF216+ (VLOOKUP(D216,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y216<0,\nIF(((VLOOKUP(D216,Equipment[],Equipment!$Z$2))*AF216^4 + (VLOOKUP(D216,Equipment[],Equipment!$AA$2))*AF216^3 + (VLOOKUP(D216,Equipment[],Equipment!$AB$2))*AF216^2+(VLOOKUP(D216,Equipment[],Equipment!$AC$2))*AF216+ (VLOOKUP(D216,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D216,Equipment[],Equipment!$Z$2))*AF216^4 + (VLOOKUP(D216,Equipment[],Equipment!$AA$2))*AF216^3 + (VLOOKUP(D216,Equipment[],Equipment!$AB$2))*AF216^2+(VLOOKUP(D216,Equipment[],Equipment!$AC$2))*AF216+ (VLOOKUP(D216,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF('9   Trucks'!$Z216>0,\nIF(((VLOOKUP(D216,Equipment[],Equipment!$P$2))*AG216^4 + (VLOOKUP(D216,Equipment[],Equipment!$Q$2))*AG216^3 + (VLOOKUP(D216,Equipment[],Equipment!$R$2))*AG216^2+(VLOOKUP(D216,Equipment[],Equipment!$S$2))*AG216+ (VLOOKUP(D216,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D216,Equipment[],Equipment!$P$2))*AG216^4 + (VLOOKUP(D216,Equipment[],Equipment!$Q$2))*AG216^3 + (VLOOKUP(D216,Equipment[],Equipment!$R$2))*AG216^2+(VLOOKUP(D216,Equipment[],Equipment!$S$2))*AG216+ (VLOOKUP(D216,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z216<0,\nIF(((VLOOKUP(D216,Equipment[],Equipment!$Z$2))*AG216^4 + (VLOOKUP(D216,Equipment[],Equipment!$AA$2))*AG216^3 + (VLOOKUP(D216,Equipment[],Equipment!$AB$2))*AG216^2+(VLOOKUP(D216,Equipment[],Equipment!$AC$2))*AG216+ (VLOOKUP(D216,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D216,Equipment[],Equipment!$Z$2))*AG216^4 + (VLOOKUP(D216,Equipment[],Equipment!$AA$2))*AG216^3 + (VLOOKUP(D216,Equipment[],Equipment!$AB$2))*AG216^2+(VLOOKUP(D216,Equipment[],Equipment!$AC$2))*AG216+ (VLOOKUP(D216,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF('9   Trucks'!$AA216>0,\nIF(((VLOOKUP(D216,Equipment[],Equipment!$P$2))*AH216^4 + (VLOOKUP(D216,Equipment[],Equipment!$Q$2))*AH216^3 + (VLOOKUP(D216,Equipment[],Equipment!$R$2))*AH216^2+(VLOOKUP(D216,Equipment[],Equipment!$S$2))*AH216+ (VLOOKUP(D216,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D216,Equipment[],Equipment!$P$2))*AH216^4 + (VLOOKUP(D216,Equipment[],Equipment!$Q$2))*AH216^3 + (VLOOKUP(D216,Equipment[],Equipment!$R$2))*AH216^2+(VLOOKUP(D216,Equipment[],Equipment!$S$2))*AH216+ (VLOOKUP(D216,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA216<0,\nIF(((VLOOKUP(D216,Equipment[],Equipment!$Z$2))*AH216^4 + (VLOOKUP(D216,Equipment[],Equipment!$AA$2))*AH216^3 + (VLOOKUP(D216,Equipment[],Equipment!$AB$2))*AH216^2+(VLOOKUP(D216,Equipment[],Equipment!$AC$2))*AH216+ (VLOOKUP(D216,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D216,Equipment[],Equipment!$Z$2))*AH216^4 + (VLOOKUP(D216,Equipment[],Equipment!$AA$2))*AH216^3 + (VLOOKUP(D216,Equipment[],Equipment!$AB$2))*AH216^2+(VLOOKUP(D216,Equipment[],Equipment!$AC$2))*AH216+ (VLOOKUP(D216,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D216,2)=\"Tk\",\nIF('9   Trucks'!$Y216<0,\nIF(((VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$U$2))*AI216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$V$2))*AI216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$W$2))*AI216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$X$2))*AI216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$U$2))*AI216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$V$2))*AI216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$W$2))*AI216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$X$2))*AI216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$Y$2))),\nIF(AND(Y216>0,AI216<6%),1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y216>0,\nIF(((VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AE$2))*AI216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AF$2))*AI216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AG$2))*AI216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AH$2))*AI216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AE$2))*AI216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AF$2))*AI216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AG$2))*AI216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AH$2))*AI216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D216,2)=\"Tk\",\nIF('9   Trucks'!$Z216<0,\nIF(((VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$U$2))*AJ216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$V$2))*AJ216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$W$2))*AJ216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$X$2))*AJ216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$U$2))*AJ216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$V$2))*AJ216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$W$2))*AJ216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$X$2))*AJ216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$Y$2))),\nIF(AND(Z216>0,AJ216<6%),1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z216>0,\nIF(((VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AE$2))*AJ216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AF$2))*AJ216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AG$2))*AJ216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AH$2))*AJ216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AE$2))*AJ216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AF$2))*AJ216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AG$2))*AJ216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AH$2))*AJ216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D216,2)=\"Tk\",\nIF('9   Trucks'!$AA216<0,\nIF(((VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$U$2))*AK216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$V$2))*AK216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$W$2))*AK216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$X$2))*AK216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$U$2))*AK216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$V$2))*AK216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$W$2))*AK216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$X$2))*AK216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$Y$2))),\nIF(AND(AA216>0,AK216<6%),1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA216>0,\nIF(((VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AE$2))*AK216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AF$2))*AK216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AG$2))*AK216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AH$2))*AK216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AE$2))*AK216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AF$2))*AK216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AG$2))*AK216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AH$2))*AK216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D216,2)=\"Tk\",'9   Trucks'!$AR216>0),1/('9   Trucks'!$AR216*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D216,2)=\"Tk\",'9   Trucks'!$AS216>0),1/('9   Trucks'!$AS216*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D216,2)=\"Tk\",'9   Trucks'!$AT216>0),1/('9   Trucks'!$AT216*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D216,2)=\"Tk\",'9   Trucks'!$AU216>0),1/('9   Trucks'!$AU216*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D216,2)=\"Tk\",'9   Trucks'!$AV216>0),1/('9   Trucks'!$AV216*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D216,2)=\"Tk\",'9   Trucks'!$AW216>0),1/('9   Trucks'!$AW216*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D217,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D217,2)=\"Tk\",IF(K217=0,0,'18 Truck Optimization'!BB217),0)","v":0},{"$f":"IF(AND(B217=\"D\",OR(LEFT(J217,2)=\"Sh\",LEFT(J217,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B217=\"D\",LEFT(J217,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L217>0,AQ217*T217*'9   Trucks'!$N217*M217/L217,0)","v":0},{"$f":"IF(AND(B217=\"D\",OR(LEFT(J217,2)=\"Sh\",LEFT(J217,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B217=\"D\",LEFT(J217,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D217,2)=\"Tk\",VLOOKUP(D217,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",VLOOKUP(D217,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(TRUNC(R217/'9   Trucks'!$N217)<TRUNC(S217/'9   Trucks'!$N217),TRUNC(S217/'9   Trucks'!$N217),TRUNC(R217/'9   Trucks'!$N217)),\n0)","v":0},0,{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A217,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A217,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A217,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A217,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A217,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A217,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A217,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A217,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A217,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A217,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A217,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A217,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nVLOOKUP(D217,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T217*\nIF(AND(B217=\"D\",OR(LEFT(J217,2)=\"Sh\",LEFT(J217,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B217=\"D\",LEFT(J217,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nVLOOKUP(D217,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nVLOOKUP(D217,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nVLOOKUP(D217,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF('9   Trucks'!$Y217>0,\nIF(((VLOOKUP(D217,Equipment[],Equipment!$P$2))*AF217^4 + (VLOOKUP(D217,Equipment[],Equipment!$Q$2))*AF217^3 + (VLOOKUP(D217,Equipment[],Equipment!$R$2))*AF217^2+(VLOOKUP(D217,Equipment[],Equipment!$S$2))*AF217+ (VLOOKUP(D217,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D217,Equipment[],Equipment!$P$2))*AF217^4 + (VLOOKUP(D217,Equipment[],Equipment!$Q$2))*AF217^3 + (VLOOKUP(D217,Equipment[],Equipment!$R$2))*AF217^2+(VLOOKUP(D217,Equipment[],Equipment!$S$2))*AF217+ (VLOOKUP(D217,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y217<0,\nIF(((VLOOKUP(D217,Equipment[],Equipment!$Z$2))*AF217^4 + (VLOOKUP(D217,Equipment[],Equipment!$AA$2))*AF217^3 + (VLOOKUP(D217,Equipment[],Equipment!$AB$2))*AF217^2+(VLOOKUP(D217,Equipment[],Equipment!$AC$2))*AF217+ (VLOOKUP(D217,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D217,Equipment[],Equipment!$Z$2))*AF217^4 + (VLOOKUP(D217,Equipment[],Equipment!$AA$2))*AF217^3 + (VLOOKUP(D217,Equipment[],Equipment!$AB$2))*AF217^2+(VLOOKUP(D217,Equipment[],Equipment!$AC$2))*AF217+ (VLOOKUP(D217,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF('9   Trucks'!$Z217>0,\nIF(((VLOOKUP(D217,Equipment[],Equipment!$P$2))*AG217^4 + (VLOOKUP(D217,Equipment[],Equipment!$Q$2))*AG217^3 + (VLOOKUP(D217,Equipment[],Equipment!$R$2))*AG217^2+(VLOOKUP(D217,Equipment[],Equipment!$S$2))*AG217+ (VLOOKUP(D217,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D217,Equipment[],Equipment!$P$2))*AG217^4 + (VLOOKUP(D217,Equipment[],Equipment!$Q$2))*AG217^3 + (VLOOKUP(D217,Equipment[],Equipment!$R$2))*AG217^2+(VLOOKUP(D217,Equipment[],Equipment!$S$2))*AG217+ (VLOOKUP(D217,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z217<0,\nIF(((VLOOKUP(D217,Equipment[],Equipment!$Z$2))*AG217^4 + (VLOOKUP(D217,Equipment[],Equipment!$AA$2))*AG217^3 + (VLOOKUP(D217,Equipment[],Equipment!$AB$2))*AG217^2+(VLOOKUP(D217,Equipment[],Equipment!$AC$2))*AG217+ (VLOOKUP(D217,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D217,Equipment[],Equipment!$Z$2))*AG217^4 + (VLOOKUP(D217,Equipment[],Equipment!$AA$2))*AG217^3 + (VLOOKUP(D217,Equipment[],Equipment!$AB$2))*AG217^2+(VLOOKUP(D217,Equipment[],Equipment!$AC$2))*AG217+ (VLOOKUP(D217,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF('9   Trucks'!$AA217>0,\nIF(((VLOOKUP(D217,Equipment[],Equipment!$P$2))*AH217^4 + (VLOOKUP(D217,Equipment[],Equipment!$Q$2))*AH217^3 + (VLOOKUP(D217,Equipment[],Equipment!$R$2))*AH217^2+(VLOOKUP(D217,Equipment[],Equipment!$S$2))*AH217+ (VLOOKUP(D217,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D217,Equipment[],Equipment!$P$2))*AH217^4 + (VLOOKUP(D217,Equipment[],Equipment!$Q$2))*AH217^3 + (VLOOKUP(D217,Equipment[],Equipment!$R$2))*AH217^2+(VLOOKUP(D217,Equipment[],Equipment!$S$2))*AH217+ (VLOOKUP(D217,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA217<0,\nIF(((VLOOKUP(D217,Equipment[],Equipment!$Z$2))*AH217^4 + (VLOOKUP(D217,Equipment[],Equipment!$AA$2))*AH217^3 + (VLOOKUP(D217,Equipment[],Equipment!$AB$2))*AH217^2+(VLOOKUP(D217,Equipment[],Equipment!$AC$2))*AH217+ (VLOOKUP(D217,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D217,Equipment[],Equipment!$Z$2))*AH217^4 + (VLOOKUP(D217,Equipment[],Equipment!$AA$2))*AH217^3 + (VLOOKUP(D217,Equipment[],Equipment!$AB$2))*AH217^2+(VLOOKUP(D217,Equipment[],Equipment!$AC$2))*AH217+ (VLOOKUP(D217,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D217,2)=\"Tk\",\nIF('9   Trucks'!$Y217<0,\nIF(((VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$U$2))*AI217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$V$2))*AI217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$W$2))*AI217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$X$2))*AI217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$U$2))*AI217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$V$2))*AI217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$W$2))*AI217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$X$2))*AI217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$Y$2))),\nIF(AND(Y217>0,AI217<6%),1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y217>0,\nIF(((VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AE$2))*AI217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AF$2))*AI217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AG$2))*AI217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AH$2))*AI217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AE$2))*AI217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AF$2))*AI217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AG$2))*AI217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AH$2))*AI217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D217,2)=\"Tk\",\nIF('9   Trucks'!$Z217<0,\nIF(((VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$U$2))*AJ217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$V$2))*AJ217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$W$2))*AJ217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$X$2))*AJ217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$U$2))*AJ217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$V$2))*AJ217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$W$2))*AJ217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$X$2))*AJ217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$Y$2))),\nIF(AND(Z217>0,AJ217<6%),1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z217>0,\nIF(((VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AE$2))*AJ217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AF$2))*AJ217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AG$2))*AJ217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AH$2))*AJ217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AE$2))*AJ217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AF$2))*AJ217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AG$2))*AJ217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AH$2))*AJ217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D217,2)=\"Tk\",\nIF('9   Trucks'!$AA217<0,\nIF(((VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$U$2))*AK217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$V$2))*AK217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$W$2))*AK217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$X$2))*AK217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$U$2))*AK217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$V$2))*AK217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$W$2))*AK217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$X$2))*AK217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$Y$2))),\nIF(AND(AA217>0,AK217<6%),1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA217>0,\nIF(((VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AE$2))*AK217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AF$2))*AK217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AG$2))*AK217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AH$2))*AK217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AE$2))*AK217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AF$2))*AK217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AG$2))*AK217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AH$2))*AK217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D217,2)=\"Tk\",'9   Trucks'!$AR217>0),1/('9   Trucks'!$AR217*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D217,2)=\"Tk\",'9   Trucks'!$AS217>0),1/('9   Trucks'!$AS217*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D217,2)=\"Tk\",'9   Trucks'!$AT217>0),1/('9   Trucks'!$AT217*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D217,2)=\"Tk\",'9   Trucks'!$AU217>0),1/('9   Trucks'!$AU217*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D217,2)=\"Tk\",'9   Trucks'!$AV217>0),1/('9   Trucks'!$AV217*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D217,2)=\"Tk\",'9   Trucks'!$AW217>0),1/('9   Trucks'!$AW217*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D218,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D218,2)=\"Tk\",IF(K218=0,0,'18 Truck Optimization'!BB218),0)","v":0},{"$f":"IF(AND(B218=\"D\",OR(LEFT(J218,2)=\"Sh\",LEFT(J218,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B218=\"D\",LEFT(J218,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L218>0,AQ218*T218*'9   Trucks'!$N218*M218/L218,0)","v":0},{"$f":"IF(AND(B218=\"D\",OR(LEFT(J218,2)=\"Sh\",LEFT(J218,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B218=\"D\",LEFT(J218,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D218,2)=\"Tk\",VLOOKUP(D218,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",VLOOKUP(D218,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(TRUNC(R218/'9   Trucks'!$N218)<TRUNC(S218/'9   Trucks'!$N218),TRUNC(S218/'9   Trucks'!$N218),TRUNC(R218/'9   Trucks'!$N218)),\n0)","v":0},0,{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A218,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A218,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A218,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A218,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A218,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A218,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A218,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A218,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A218,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A218,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A218,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A218,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nVLOOKUP(D218,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T218*\nIF(AND(B218=\"D\",OR(LEFT(J218,2)=\"Sh\",LEFT(J218,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B218=\"D\",LEFT(J218,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nVLOOKUP(D218,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nVLOOKUP(D218,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nVLOOKUP(D218,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF('9   Trucks'!$Y218>0,\nIF(((VLOOKUP(D218,Equipment[],Equipment!$P$2))*AF218^4 + (VLOOKUP(D218,Equipment[],Equipment!$Q$2))*AF218^3 + (VLOOKUP(D218,Equipment[],Equipment!$R$2))*AF218^2+(VLOOKUP(D218,Equipment[],Equipment!$S$2))*AF218+ (VLOOKUP(D218,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D218,Equipment[],Equipment!$P$2))*AF218^4 + (VLOOKUP(D218,Equipment[],Equipment!$Q$2))*AF218^3 + (VLOOKUP(D218,Equipment[],Equipment!$R$2))*AF218^2+(VLOOKUP(D218,Equipment[],Equipment!$S$2))*AF218+ (VLOOKUP(D218,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y218<0,\nIF(((VLOOKUP(D218,Equipment[],Equipment!$Z$2))*AF218^4 + (VLOOKUP(D218,Equipment[],Equipment!$AA$2))*AF218^3 + (VLOOKUP(D218,Equipment[],Equipment!$AB$2))*AF218^2+(VLOOKUP(D218,Equipment[],Equipment!$AC$2))*AF218+ (VLOOKUP(D218,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D218,Equipment[],Equipment!$Z$2))*AF218^4 + (VLOOKUP(D218,Equipment[],Equipment!$AA$2))*AF218^3 + (VLOOKUP(D218,Equipment[],Equipment!$AB$2))*AF218^2+(VLOOKUP(D218,Equipment[],Equipment!$AC$2))*AF218+ (VLOOKUP(D218,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF('9   Trucks'!$Z218>0,\nIF(((VLOOKUP(D218,Equipment[],Equipment!$P$2))*AG218^4 + (VLOOKUP(D218,Equipment[],Equipment!$Q$2))*AG218^3 + (VLOOKUP(D218,Equipment[],Equipment!$R$2))*AG218^2+(VLOOKUP(D218,Equipment[],Equipment!$S$2))*AG218+ (VLOOKUP(D218,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D218,Equipment[],Equipment!$P$2))*AG218^4 + (VLOOKUP(D218,Equipment[],Equipment!$Q$2))*AG218^3 + (VLOOKUP(D218,Equipment[],Equipment!$R$2))*AG218^2+(VLOOKUP(D218,Equipment[],Equipment!$S$2))*AG218+ (VLOOKUP(D218,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z218<0,\nIF(((VLOOKUP(D218,Equipment[],Equipment!$Z$2))*AG218^4 + (VLOOKUP(D218,Equipment[],Equipment!$AA$2))*AG218^3 + (VLOOKUP(D218,Equipment[],Equipment!$AB$2))*AG218^2+(VLOOKUP(D218,Equipment[],Equipment!$AC$2))*AG218+ (VLOOKUP(D218,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D218,Equipment[],Equipment!$Z$2))*AG218^4 + (VLOOKUP(D218,Equipment[],Equipment!$AA$2))*AG218^3 + (VLOOKUP(D218,Equipment[],Equipment!$AB$2))*AG218^2+(VLOOKUP(D218,Equipment[],Equipment!$AC$2))*AG218+ (VLOOKUP(D218,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF('9   Trucks'!$AA218>0,\nIF(((VLOOKUP(D218,Equipment[],Equipment!$P$2))*AH218^4 + (VLOOKUP(D218,Equipment[],Equipment!$Q$2))*AH218^3 + (VLOOKUP(D218,Equipment[],Equipment!$R$2))*AH218^2+(VLOOKUP(D218,Equipment[],Equipment!$S$2))*AH218+ (VLOOKUP(D218,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D218,Equipment[],Equipment!$P$2))*AH218^4 + (VLOOKUP(D218,Equipment[],Equipment!$Q$2))*AH218^3 + (VLOOKUP(D218,Equipment[],Equipment!$R$2))*AH218^2+(VLOOKUP(D218,Equipment[],Equipment!$S$2))*AH218+ (VLOOKUP(D218,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA218<0,\nIF(((VLOOKUP(D218,Equipment[],Equipment!$Z$2))*AH218^4 + (VLOOKUP(D218,Equipment[],Equipment!$AA$2))*AH218^3 + (VLOOKUP(D218,Equipment[],Equipment!$AB$2))*AH218^2+(VLOOKUP(D218,Equipment[],Equipment!$AC$2))*AH218+ (VLOOKUP(D218,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D218,Equipment[],Equipment!$Z$2))*AH218^4 + (VLOOKUP(D218,Equipment[],Equipment!$AA$2))*AH218^3 + (VLOOKUP(D218,Equipment[],Equipment!$AB$2))*AH218^2+(VLOOKUP(D218,Equipment[],Equipment!$AC$2))*AH218+ (VLOOKUP(D218,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D218,2)=\"Tk\",\nIF('9   Trucks'!$Y218<0,\nIF(((VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$U$2))*AI218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$V$2))*AI218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$W$2))*AI218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$X$2))*AI218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$U$2))*AI218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$V$2))*AI218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$W$2))*AI218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$X$2))*AI218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$Y$2))),\nIF(AND(Y218>0,AI218<6%),1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y218>0,\nIF(((VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AE$2))*AI218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AF$2))*AI218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AG$2))*AI218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AH$2))*AI218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AE$2))*AI218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AF$2))*AI218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AG$2))*AI218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AH$2))*AI218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D218,2)=\"Tk\",\nIF('9   Trucks'!$Z218<0,\nIF(((VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$U$2))*AJ218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$V$2))*AJ218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$W$2))*AJ218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$X$2))*AJ218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$U$2))*AJ218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$V$2))*AJ218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$W$2))*AJ218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$X$2))*AJ218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$Y$2))),\nIF(AND(Z218>0,AJ218<6%),1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z218>0,\nIF(((VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AE$2))*AJ218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AF$2))*AJ218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AG$2))*AJ218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AH$2))*AJ218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AE$2))*AJ218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AF$2))*AJ218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AG$2))*AJ218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AH$2))*AJ218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D218,2)=\"Tk\",\nIF('9   Trucks'!$AA218<0,\nIF(((VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$U$2))*AK218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$V$2))*AK218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$W$2))*AK218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$X$2))*AK218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$U$2))*AK218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$V$2))*AK218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$W$2))*AK218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$X$2))*AK218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$Y$2))),\nIF(AND(AA218>0,AK218<6%),1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA218>0,\nIF(((VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AE$2))*AK218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AF$2))*AK218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AG$2))*AK218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AH$2))*AK218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AE$2))*AK218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AF$2))*AK218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AG$2))*AK218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AH$2))*AK218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D218,2)=\"Tk\",'9   Trucks'!$AR218>0),1/('9   Trucks'!$AR218*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D218,2)=\"Tk\",'9   Trucks'!$AS218>0),1/('9   Trucks'!$AS218*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D218,2)=\"Tk\",'9   Trucks'!$AT218>0),1/('9   Trucks'!$AT218*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D218,2)=\"Tk\",'9   Trucks'!$AU218>0),1/('9   Trucks'!$AU218*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D218,2)=\"Tk\",'9   Trucks'!$AV218>0),1/('9   Trucks'!$AV218*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D218,2)=\"Tk\",'9   Trucks'!$AW218>0),1/('9   Trucks'!$AW218*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D219,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D219,2)=\"Tk\",IF(K219=0,0,'18 Truck Optimization'!BB219),0)","v":0},{"$f":"IF(AND(B219=\"D\",OR(LEFT(J219,2)=\"Sh\",LEFT(J219,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B219=\"D\",LEFT(J219,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L219>0,AQ219*T219*'9   Trucks'!$N219*M219/L219,0)","v":0},{"$f":"IF(AND(B219=\"D\",OR(LEFT(J219,2)=\"Sh\",LEFT(J219,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B219=\"D\",LEFT(J219,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D219,2)=\"Tk\",VLOOKUP(D219,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",VLOOKUP(D219,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(TRUNC(R219/'9   Trucks'!$N219)<TRUNC(S219/'9   Trucks'!$N219),TRUNC(S219/'9   Trucks'!$N219),TRUNC(R219/'9   Trucks'!$N219)),\n0)","v":0},0,{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A219,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A219,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A219,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A219,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A219,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A219,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A219,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A219,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A219,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A219,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A219,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A219,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nVLOOKUP(D219,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T219*\nIF(AND(B219=\"D\",OR(LEFT(J219,2)=\"Sh\",LEFT(J219,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B219=\"D\",LEFT(J219,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nVLOOKUP(D219,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nVLOOKUP(D219,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nVLOOKUP(D219,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF('9   Trucks'!$Y219>0,\nIF(((VLOOKUP(D219,Equipment[],Equipment!$P$2))*AF219^4 + (VLOOKUP(D219,Equipment[],Equipment!$Q$2))*AF219^3 + (VLOOKUP(D219,Equipment[],Equipment!$R$2))*AF219^2+(VLOOKUP(D219,Equipment[],Equipment!$S$2))*AF219+ (VLOOKUP(D219,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D219,Equipment[],Equipment!$P$2))*AF219^4 + (VLOOKUP(D219,Equipment[],Equipment!$Q$2))*AF219^3 + (VLOOKUP(D219,Equipment[],Equipment!$R$2))*AF219^2+(VLOOKUP(D219,Equipment[],Equipment!$S$2))*AF219+ (VLOOKUP(D219,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y219<0,\nIF(((VLOOKUP(D219,Equipment[],Equipment!$Z$2))*AF219^4 + (VLOOKUP(D219,Equipment[],Equipment!$AA$2))*AF219^3 + (VLOOKUP(D219,Equipment[],Equipment!$AB$2))*AF219^2+(VLOOKUP(D219,Equipment[],Equipment!$AC$2))*AF219+ (VLOOKUP(D219,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D219,Equipment[],Equipment!$Z$2))*AF219^4 + (VLOOKUP(D219,Equipment[],Equipment!$AA$2))*AF219^3 + (VLOOKUP(D219,Equipment[],Equipment!$AB$2))*AF219^2+(VLOOKUP(D219,Equipment[],Equipment!$AC$2))*AF219+ (VLOOKUP(D219,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF('9   Trucks'!$Z219>0,\nIF(((VLOOKUP(D219,Equipment[],Equipment!$P$2))*AG219^4 + (VLOOKUP(D219,Equipment[],Equipment!$Q$2))*AG219^3 + (VLOOKUP(D219,Equipment[],Equipment!$R$2))*AG219^2+(VLOOKUP(D219,Equipment[],Equipment!$S$2))*AG219+ (VLOOKUP(D219,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D219,Equipment[],Equipment!$P$2))*AG219^4 + (VLOOKUP(D219,Equipment[],Equipment!$Q$2))*AG219^3 + (VLOOKUP(D219,Equipment[],Equipment!$R$2))*AG219^2+(VLOOKUP(D219,Equipment[],Equipment!$S$2))*AG219+ (VLOOKUP(D219,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z219<0,\nIF(((VLOOKUP(D219,Equipment[],Equipment!$Z$2))*AG219^4 + (VLOOKUP(D219,Equipment[],Equipment!$AA$2))*AG219^3 + (VLOOKUP(D219,Equipment[],Equipment!$AB$2))*AG219^2+(VLOOKUP(D219,Equipment[],Equipment!$AC$2))*AG219+ (VLOOKUP(D219,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D219,Equipment[],Equipment!$Z$2))*AG219^4 + (VLOOKUP(D219,Equipment[],Equipment!$AA$2))*AG219^3 + (VLOOKUP(D219,Equipment[],Equipment!$AB$2))*AG219^2+(VLOOKUP(D219,Equipment[],Equipment!$AC$2))*AG219+ (VLOOKUP(D219,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF('9   Trucks'!$AA219>0,\nIF(((VLOOKUP(D219,Equipment[],Equipment!$P$2))*AH219^4 + (VLOOKUP(D219,Equipment[],Equipment!$Q$2))*AH219^3 + (VLOOKUP(D219,Equipment[],Equipment!$R$2))*AH219^2+(VLOOKUP(D219,Equipment[],Equipment!$S$2))*AH219+ (VLOOKUP(D219,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D219,Equipment[],Equipment!$P$2))*AH219^4 + (VLOOKUP(D219,Equipment[],Equipment!$Q$2))*AH219^3 + (VLOOKUP(D219,Equipment[],Equipment!$R$2))*AH219^2+(VLOOKUP(D219,Equipment[],Equipment!$S$2))*AH219+ (VLOOKUP(D219,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA219<0,\nIF(((VLOOKUP(D219,Equipment[],Equipment!$Z$2))*AH219^4 + (VLOOKUP(D219,Equipment[],Equipment!$AA$2))*AH219^3 + (VLOOKUP(D219,Equipment[],Equipment!$AB$2))*AH219^2+(VLOOKUP(D219,Equipment[],Equipment!$AC$2))*AH219+ (VLOOKUP(D219,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D219,Equipment[],Equipment!$Z$2))*AH219^4 + (VLOOKUP(D219,Equipment[],Equipment!$AA$2))*AH219^3 + (VLOOKUP(D219,Equipment[],Equipment!$AB$2))*AH219^2+(VLOOKUP(D219,Equipment[],Equipment!$AC$2))*AH219+ (VLOOKUP(D219,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D219,2)=\"Tk\",\nIF('9   Trucks'!$Y219<0,\nIF(((VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$U$2))*AI219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$V$2))*AI219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$W$2))*AI219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$X$2))*AI219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$U$2))*AI219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$V$2))*AI219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$W$2))*AI219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$X$2))*AI219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$Y$2))),\nIF(AND(Y219>0,AI219<6%),1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y219>0,\nIF(((VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AE$2))*AI219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AF$2))*AI219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AG$2))*AI219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AH$2))*AI219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AE$2))*AI219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AF$2))*AI219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AG$2))*AI219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AH$2))*AI219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D219,2)=\"Tk\",\nIF('9   Trucks'!$Z219<0,\nIF(((VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$U$2))*AJ219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$V$2))*AJ219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$W$2))*AJ219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$X$2))*AJ219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$U$2))*AJ219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$V$2))*AJ219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$W$2))*AJ219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$X$2))*AJ219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$Y$2))),\nIF(AND(Z219>0,AJ219<6%),1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z219>0,\nIF(((VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AE$2))*AJ219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AF$2))*AJ219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AG$2))*AJ219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AH$2))*AJ219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AE$2))*AJ219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AF$2))*AJ219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AG$2))*AJ219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AH$2))*AJ219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D219,2)=\"Tk\",\nIF('9   Trucks'!$AA219<0,\nIF(((VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$U$2))*AK219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$V$2))*AK219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$W$2))*AK219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$X$2))*AK219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$U$2))*AK219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$V$2))*AK219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$W$2))*AK219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$X$2))*AK219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$Y$2))),\nIF(AND(AA219>0,AK219<6%),1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA219>0,\nIF(((VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AE$2))*AK219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AF$2))*AK219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AG$2))*AK219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AH$2))*AK219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AE$2))*AK219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AF$2))*AK219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AG$2))*AK219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AH$2))*AK219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D219,2)=\"Tk\",'9   Trucks'!$AR219>0),1/('9   Trucks'!$AR219*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D219,2)=\"Tk\",'9   Trucks'!$AS219>0),1/('9   Trucks'!$AS219*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D219,2)=\"Tk\",'9   Trucks'!$AT219>0),1/('9   Trucks'!$AT219*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D219,2)=\"Tk\",'9   Trucks'!$AU219>0),1/('9   Trucks'!$AU219*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D219,2)=\"Tk\",'9   Trucks'!$AV219>0),1/('9   Trucks'!$AV219*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D219,2)=\"Tk\",'9   Trucks'!$AW219>0),1/('9   Trucks'!$AW219*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D220,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D220,2)=\"Tk\",IF(K220=0,0,'18 Truck Optimization'!BB220),0)","v":0},{"$f":"IF(AND(B220=\"D\",OR(LEFT(J220,2)=\"Sh\",LEFT(J220,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B220=\"D\",LEFT(J220,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L220>0,AQ220*T220*'9   Trucks'!$N220*M220/L220,0)","v":0},{"$f":"IF(AND(B220=\"D\",OR(LEFT(J220,2)=\"Sh\",LEFT(J220,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B220=\"D\",LEFT(J220,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D220,2)=\"Tk\",VLOOKUP(D220,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",VLOOKUP(D220,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(TRUNC(R220/'9   Trucks'!$N220)<TRUNC(S220/'9   Trucks'!$N220),TRUNC(S220/'9   Trucks'!$N220),TRUNC(R220/'9   Trucks'!$N220)),\n0)","v":0},0,{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A220,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A220,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A220,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A220,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A220,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A220,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A220,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A220,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A220,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A220,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A220,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A220,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nVLOOKUP(D220,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T220*\nIF(AND(B220=\"D\",OR(LEFT(J220,2)=\"Sh\",LEFT(J220,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B220=\"D\",LEFT(J220,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nVLOOKUP(D220,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nVLOOKUP(D220,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nVLOOKUP(D220,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF('9   Trucks'!$Y220>0,\nIF(((VLOOKUP(D220,Equipment[],Equipment!$P$2))*AF220^4 + (VLOOKUP(D220,Equipment[],Equipment!$Q$2))*AF220^3 + (VLOOKUP(D220,Equipment[],Equipment!$R$2))*AF220^2+(VLOOKUP(D220,Equipment[],Equipment!$S$2))*AF220+ (VLOOKUP(D220,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D220,Equipment[],Equipment!$P$2))*AF220^4 + (VLOOKUP(D220,Equipment[],Equipment!$Q$2))*AF220^3 + (VLOOKUP(D220,Equipment[],Equipment!$R$2))*AF220^2+(VLOOKUP(D220,Equipment[],Equipment!$S$2))*AF220+ (VLOOKUP(D220,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y220<0,\nIF(((VLOOKUP(D220,Equipment[],Equipment!$Z$2))*AF220^4 + (VLOOKUP(D220,Equipment[],Equipment!$AA$2))*AF220^3 + (VLOOKUP(D220,Equipment[],Equipment!$AB$2))*AF220^2+(VLOOKUP(D220,Equipment[],Equipment!$AC$2))*AF220+ (VLOOKUP(D220,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D220,Equipment[],Equipment!$Z$2))*AF220^4 + (VLOOKUP(D220,Equipment[],Equipment!$AA$2))*AF220^3 + (VLOOKUP(D220,Equipment[],Equipment!$AB$2))*AF220^2+(VLOOKUP(D220,Equipment[],Equipment!$AC$2))*AF220+ (VLOOKUP(D220,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF('9   Trucks'!$Z220>0,\nIF(((VLOOKUP(D220,Equipment[],Equipment!$P$2))*AG220^4 + (VLOOKUP(D220,Equipment[],Equipment!$Q$2))*AG220^3 + (VLOOKUP(D220,Equipment[],Equipment!$R$2))*AG220^2+(VLOOKUP(D220,Equipment[],Equipment!$S$2))*AG220+ (VLOOKUP(D220,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D220,Equipment[],Equipment!$P$2))*AG220^4 + (VLOOKUP(D220,Equipment[],Equipment!$Q$2))*AG220^3 + (VLOOKUP(D220,Equipment[],Equipment!$R$2))*AG220^2+(VLOOKUP(D220,Equipment[],Equipment!$S$2))*AG220+ (VLOOKUP(D220,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z220<0,\nIF(((VLOOKUP(D220,Equipment[],Equipment!$Z$2))*AG220^4 + (VLOOKUP(D220,Equipment[],Equipment!$AA$2))*AG220^3 + (VLOOKUP(D220,Equipment[],Equipment!$AB$2))*AG220^2+(VLOOKUP(D220,Equipment[],Equipment!$AC$2))*AG220+ (VLOOKUP(D220,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D220,Equipment[],Equipment!$Z$2))*AG220^4 + (VLOOKUP(D220,Equipment[],Equipment!$AA$2))*AG220^3 + (VLOOKUP(D220,Equipment[],Equipment!$AB$2))*AG220^2+(VLOOKUP(D220,Equipment[],Equipment!$AC$2))*AG220+ (VLOOKUP(D220,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF('9   Trucks'!$AA220>0,\nIF(((VLOOKUP(D220,Equipment[],Equipment!$P$2))*AH220^4 + (VLOOKUP(D220,Equipment[],Equipment!$Q$2))*AH220^3 + (VLOOKUP(D220,Equipment[],Equipment!$R$2))*AH220^2+(VLOOKUP(D220,Equipment[],Equipment!$S$2))*AH220+ (VLOOKUP(D220,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D220,Equipment[],Equipment!$P$2))*AH220^4 + (VLOOKUP(D220,Equipment[],Equipment!$Q$2))*AH220^3 + (VLOOKUP(D220,Equipment[],Equipment!$R$2))*AH220^2+(VLOOKUP(D220,Equipment[],Equipment!$S$2))*AH220+ (VLOOKUP(D220,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA220<0,\nIF(((VLOOKUP(D220,Equipment[],Equipment!$Z$2))*AH220^4 + (VLOOKUP(D220,Equipment[],Equipment!$AA$2))*AH220^3 + (VLOOKUP(D220,Equipment[],Equipment!$AB$2))*AH220^2+(VLOOKUP(D220,Equipment[],Equipment!$AC$2))*AH220+ (VLOOKUP(D220,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D220,Equipment[],Equipment!$Z$2))*AH220^4 + (VLOOKUP(D220,Equipment[],Equipment!$AA$2))*AH220^3 + (VLOOKUP(D220,Equipment[],Equipment!$AB$2))*AH220^2+(VLOOKUP(D220,Equipment[],Equipment!$AC$2))*AH220+ (VLOOKUP(D220,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D220,2)=\"Tk\",\nIF('9   Trucks'!$Y220<0,\nIF(((VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$U$2))*AI220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$V$2))*AI220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$W$2))*AI220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$X$2))*AI220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$U$2))*AI220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$V$2))*AI220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$W$2))*AI220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$X$2))*AI220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$Y$2))),\nIF(AND(Y220>0,AI220<6%),1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y220>0,\nIF(((VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AE$2))*AI220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AF$2))*AI220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AG$2))*AI220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AH$2))*AI220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AE$2))*AI220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AF$2))*AI220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AG$2))*AI220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AH$2))*AI220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D220,2)=\"Tk\",\nIF('9   Trucks'!$Z220<0,\nIF(((VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$U$2))*AJ220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$V$2))*AJ220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$W$2))*AJ220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$X$2))*AJ220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$U$2))*AJ220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$V$2))*AJ220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$W$2))*AJ220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$X$2))*AJ220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$Y$2))),\nIF(AND(Z220>0,AJ220<6%),1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z220>0,\nIF(((VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AE$2))*AJ220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AF$2))*AJ220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AG$2))*AJ220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AH$2))*AJ220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AE$2))*AJ220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AF$2))*AJ220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AG$2))*AJ220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AH$2))*AJ220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D220,2)=\"Tk\",\nIF('9   Trucks'!$AA220<0,\nIF(((VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$U$2))*AK220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$V$2))*AK220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$W$2))*AK220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$X$2))*AK220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$U$2))*AK220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$V$2))*AK220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$W$2))*AK220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$X$2))*AK220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$Y$2))),\nIF(AND(AA220>0,AK220<6%),1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA220>0,\nIF(((VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AE$2))*AK220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AF$2))*AK220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AG$2))*AK220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AH$2))*AK220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AE$2))*AK220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AF$2))*AK220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AG$2))*AK220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AH$2))*AK220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D220,2)=\"Tk\",'9   Trucks'!$AR220>0),1/('9   Trucks'!$AR220*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D220,2)=\"Tk\",'9   Trucks'!$AS220>0),1/('9   Trucks'!$AS220*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D220,2)=\"Tk\",'9   Trucks'!$AT220>0),1/('9   Trucks'!$AT220*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D220,2)=\"Tk\",'9   Trucks'!$AU220>0),1/('9   Trucks'!$AU220*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D220,2)=\"Tk\",'9   Trucks'!$AV220>0),1/('9   Trucks'!$AV220*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D220,2)=\"Tk\",'9   Trucks'!$AW220>0),1/('9   Trucks'!$AW220*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D221,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D221,2)=\"Tk\",IF(K221=0,0,'18 Truck Optimization'!BB221),0)","v":0},{"$f":"IF(AND(B221=\"D\",OR(LEFT(J221,2)=\"Sh\",LEFT(J221,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B221=\"D\",LEFT(J221,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L221>0,AQ221*T221*'9   Trucks'!$N221*M221/L221,0)","v":0},{"$f":"IF(AND(B221=\"D\",OR(LEFT(J221,2)=\"Sh\",LEFT(J221,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B221=\"D\",LEFT(J221,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D221,2)=\"Tk\",VLOOKUP(D221,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",VLOOKUP(D221,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(TRUNC(R221/'9   Trucks'!$N221)<TRUNC(S221/'9   Trucks'!$N221),TRUNC(S221/'9   Trucks'!$N221),TRUNC(R221/'9   Trucks'!$N221)),\n0)","v":0},0,{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A221,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A221,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A221,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A221,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A221,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A221,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A221,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A221,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A221,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A221,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A221,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A221,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nVLOOKUP(D221,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T221*\nIF(AND(B221=\"D\",OR(LEFT(J221,2)=\"Sh\",LEFT(J221,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B221=\"D\",LEFT(J221,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nVLOOKUP(D221,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nVLOOKUP(D221,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nVLOOKUP(D221,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF('9   Trucks'!$Y221>0,\nIF(((VLOOKUP(D221,Equipment[],Equipment!$P$2))*AF221^4 + (VLOOKUP(D221,Equipment[],Equipment!$Q$2))*AF221^3 + (VLOOKUP(D221,Equipment[],Equipment!$R$2))*AF221^2+(VLOOKUP(D221,Equipment[],Equipment!$S$2))*AF221+ (VLOOKUP(D221,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D221,Equipment[],Equipment!$P$2))*AF221^4 + (VLOOKUP(D221,Equipment[],Equipment!$Q$2))*AF221^3 + (VLOOKUP(D221,Equipment[],Equipment!$R$2))*AF221^2+(VLOOKUP(D221,Equipment[],Equipment!$S$2))*AF221+ (VLOOKUP(D221,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y221<0,\nIF(((VLOOKUP(D221,Equipment[],Equipment!$Z$2))*AF221^4 + (VLOOKUP(D221,Equipment[],Equipment!$AA$2))*AF221^3 + (VLOOKUP(D221,Equipment[],Equipment!$AB$2))*AF221^2+(VLOOKUP(D221,Equipment[],Equipment!$AC$2))*AF221+ (VLOOKUP(D221,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D221,Equipment[],Equipment!$Z$2))*AF221^4 + (VLOOKUP(D221,Equipment[],Equipment!$AA$2))*AF221^3 + (VLOOKUP(D221,Equipment[],Equipment!$AB$2))*AF221^2+(VLOOKUP(D221,Equipment[],Equipment!$AC$2))*AF221+ (VLOOKUP(D221,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF('9   Trucks'!$Z221>0,\nIF(((VLOOKUP(D221,Equipment[],Equipment!$P$2))*AG221^4 + (VLOOKUP(D221,Equipment[],Equipment!$Q$2))*AG221^3 + (VLOOKUP(D221,Equipment[],Equipment!$R$2))*AG221^2+(VLOOKUP(D221,Equipment[],Equipment!$S$2))*AG221+ (VLOOKUP(D221,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D221,Equipment[],Equipment!$P$2))*AG221^4 + (VLOOKUP(D221,Equipment[],Equipment!$Q$2))*AG221^3 + (VLOOKUP(D221,Equipment[],Equipment!$R$2))*AG221^2+(VLOOKUP(D221,Equipment[],Equipment!$S$2))*AG221+ (VLOOKUP(D221,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z221<0,\nIF(((VLOOKUP(D221,Equipment[],Equipment!$Z$2))*AG221^4 + (VLOOKUP(D221,Equipment[],Equipment!$AA$2))*AG221^3 + (VLOOKUP(D221,Equipment[],Equipment!$AB$2))*AG221^2+(VLOOKUP(D221,Equipment[],Equipment!$AC$2))*AG221+ (VLOOKUP(D221,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D221,Equipment[],Equipment!$Z$2))*AG221^4 + (VLOOKUP(D221,Equipment[],Equipment!$AA$2))*AG221^3 + (VLOOKUP(D221,Equipment[],Equipment!$AB$2))*AG221^2+(VLOOKUP(D221,Equipment[],Equipment!$AC$2))*AG221+ (VLOOKUP(D221,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF('9   Trucks'!$AA221>0,\nIF(((VLOOKUP(D221,Equipment[],Equipment!$P$2))*AH221^4 + (VLOOKUP(D221,Equipment[],Equipment!$Q$2))*AH221^3 + (VLOOKUP(D221,Equipment[],Equipment!$R$2))*AH221^2+(VLOOKUP(D221,Equipment[],Equipment!$S$2))*AH221+ (VLOOKUP(D221,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D221,Equipment[],Equipment!$P$2))*AH221^4 + (VLOOKUP(D221,Equipment[],Equipment!$Q$2))*AH221^3 + (VLOOKUP(D221,Equipment[],Equipment!$R$2))*AH221^2+(VLOOKUP(D221,Equipment[],Equipment!$S$2))*AH221+ (VLOOKUP(D221,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA221<0,\nIF(((VLOOKUP(D221,Equipment[],Equipment!$Z$2))*AH221^4 + (VLOOKUP(D221,Equipment[],Equipment!$AA$2))*AH221^3 + (VLOOKUP(D221,Equipment[],Equipment!$AB$2))*AH221^2+(VLOOKUP(D221,Equipment[],Equipment!$AC$2))*AH221+ (VLOOKUP(D221,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D221,Equipment[],Equipment!$Z$2))*AH221^4 + (VLOOKUP(D221,Equipment[],Equipment!$AA$2))*AH221^3 + (VLOOKUP(D221,Equipment[],Equipment!$AB$2))*AH221^2+(VLOOKUP(D221,Equipment[],Equipment!$AC$2))*AH221+ (VLOOKUP(D221,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D221,2)=\"Tk\",\nIF('9   Trucks'!$Y221<0,\nIF(((VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$U$2))*AI221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$V$2))*AI221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$W$2))*AI221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$X$2))*AI221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$U$2))*AI221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$V$2))*AI221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$W$2))*AI221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$X$2))*AI221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$Y$2))),\nIF(AND(Y221>0,AI221<6%),1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y221>0,\nIF(((VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AE$2))*AI221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AF$2))*AI221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AG$2))*AI221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AH$2))*AI221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AE$2))*AI221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AF$2))*AI221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AG$2))*AI221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AH$2))*AI221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D221,2)=\"Tk\",\nIF('9   Trucks'!$Z221<0,\nIF(((VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$U$2))*AJ221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$V$2))*AJ221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$W$2))*AJ221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$X$2))*AJ221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$U$2))*AJ221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$V$2))*AJ221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$W$2))*AJ221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$X$2))*AJ221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$Y$2))),\nIF(AND(Z221>0,AJ221<6%),1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z221>0,\nIF(((VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AE$2))*AJ221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AF$2))*AJ221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AG$2))*AJ221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AH$2))*AJ221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AE$2))*AJ221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AF$2))*AJ221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AG$2))*AJ221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AH$2))*AJ221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D221,2)=\"Tk\",\nIF('9   Trucks'!$AA221<0,\nIF(((VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$U$2))*AK221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$V$2))*AK221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$W$2))*AK221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$X$2))*AK221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$U$2))*AK221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$V$2))*AK221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$W$2))*AK221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$X$2))*AK221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$Y$2))),\nIF(AND(AA221>0,AK221<6%),1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA221>0,\nIF(((VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AE$2))*AK221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AF$2))*AK221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AG$2))*AK221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AH$2))*AK221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AE$2))*AK221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AF$2))*AK221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AG$2))*AK221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AH$2))*AK221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D221,2)=\"Tk\",'9   Trucks'!$AR221>0),1/('9   Trucks'!$AR221*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D221,2)=\"Tk\",'9   Trucks'!$AS221>0),1/('9   Trucks'!$AS221*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D221,2)=\"Tk\",'9   Trucks'!$AT221>0),1/('9   Trucks'!$AT221*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D221,2)=\"Tk\",'9   Trucks'!$AU221>0),1/('9   Trucks'!$AU221*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D221,2)=\"Tk\",'9   Trucks'!$AV221>0),1/('9   Trucks'!$AV221*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D221,2)=\"Tk\",'9   Trucks'!$AW221>0),1/('9   Trucks'!$AW221*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D222,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D222,2)=\"Tk\",IF(K222=0,0,'18 Truck Optimization'!BB222),0)","v":0},{"$f":"IF(AND(B222=\"D\",OR(LEFT(J222,2)=\"Sh\",LEFT(J222,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B222=\"D\",LEFT(J222,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L222>0,AQ222*T222*'9   Trucks'!$N222*M222/L222,0)","v":0},{"$f":"IF(AND(B222=\"D\",OR(LEFT(J222,2)=\"Sh\",LEFT(J222,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B222=\"D\",LEFT(J222,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D222,2)=\"Tk\",VLOOKUP(D222,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",VLOOKUP(D222,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(TRUNC(R222/'9   Trucks'!$N222)<TRUNC(S222/'9   Trucks'!$N222),TRUNC(S222/'9   Trucks'!$N222),TRUNC(R222/'9   Trucks'!$N222)),\n0)","v":0},0,{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A222,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A222,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A222,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A222,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A222,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A222,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A222,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A222,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A222,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A222,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A222,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A222,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nVLOOKUP(D222,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T222*\nIF(AND(B222=\"D\",OR(LEFT(J222,2)=\"Sh\",LEFT(J222,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B222=\"D\",LEFT(J222,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nVLOOKUP(D222,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nVLOOKUP(D222,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nVLOOKUP(D222,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF('9   Trucks'!$Y222>0,\nIF(((VLOOKUP(D222,Equipment[],Equipment!$P$2))*AF222^4 + (VLOOKUP(D222,Equipment[],Equipment!$Q$2))*AF222^3 + (VLOOKUP(D222,Equipment[],Equipment!$R$2))*AF222^2+(VLOOKUP(D222,Equipment[],Equipment!$S$2))*AF222+ (VLOOKUP(D222,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D222,Equipment[],Equipment!$P$2))*AF222^4 + (VLOOKUP(D222,Equipment[],Equipment!$Q$2))*AF222^3 + (VLOOKUP(D222,Equipment[],Equipment!$R$2))*AF222^2+(VLOOKUP(D222,Equipment[],Equipment!$S$2))*AF222+ (VLOOKUP(D222,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y222<0,\nIF(((VLOOKUP(D222,Equipment[],Equipment!$Z$2))*AF222^4 + (VLOOKUP(D222,Equipment[],Equipment!$AA$2))*AF222^3 + (VLOOKUP(D222,Equipment[],Equipment!$AB$2))*AF222^2+(VLOOKUP(D222,Equipment[],Equipment!$AC$2))*AF222+ (VLOOKUP(D222,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D222,Equipment[],Equipment!$Z$2))*AF222^4 + (VLOOKUP(D222,Equipment[],Equipment!$AA$2))*AF222^3 + (VLOOKUP(D222,Equipment[],Equipment!$AB$2))*AF222^2+(VLOOKUP(D222,Equipment[],Equipment!$AC$2))*AF222+ (VLOOKUP(D222,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF('9   Trucks'!$Z222>0,\nIF(((VLOOKUP(D222,Equipment[],Equipment!$P$2))*AG222^4 + (VLOOKUP(D222,Equipment[],Equipment!$Q$2))*AG222^3 + (VLOOKUP(D222,Equipment[],Equipment!$R$2))*AG222^2+(VLOOKUP(D222,Equipment[],Equipment!$S$2))*AG222+ (VLOOKUP(D222,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D222,Equipment[],Equipment!$P$2))*AG222^4 + (VLOOKUP(D222,Equipment[],Equipment!$Q$2))*AG222^3 + (VLOOKUP(D222,Equipment[],Equipment!$R$2))*AG222^2+(VLOOKUP(D222,Equipment[],Equipment!$S$2))*AG222+ (VLOOKUP(D222,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z222<0,\nIF(((VLOOKUP(D222,Equipment[],Equipment!$Z$2))*AG222^4 + (VLOOKUP(D222,Equipment[],Equipment!$AA$2))*AG222^3 + (VLOOKUP(D222,Equipment[],Equipment!$AB$2))*AG222^2+(VLOOKUP(D222,Equipment[],Equipment!$AC$2))*AG222+ (VLOOKUP(D222,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D222,Equipment[],Equipment!$Z$2))*AG222^4 + (VLOOKUP(D222,Equipment[],Equipment!$AA$2))*AG222^3 + (VLOOKUP(D222,Equipment[],Equipment!$AB$2))*AG222^2+(VLOOKUP(D222,Equipment[],Equipment!$AC$2))*AG222+ (VLOOKUP(D222,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF('9   Trucks'!$AA222>0,\nIF(((VLOOKUP(D222,Equipment[],Equipment!$P$2))*AH222^4 + (VLOOKUP(D222,Equipment[],Equipment!$Q$2))*AH222^3 + (VLOOKUP(D222,Equipment[],Equipment!$R$2))*AH222^2+(VLOOKUP(D222,Equipment[],Equipment!$S$2))*AH222+ (VLOOKUP(D222,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D222,Equipment[],Equipment!$P$2))*AH222^4 + (VLOOKUP(D222,Equipment[],Equipment!$Q$2))*AH222^3 + (VLOOKUP(D222,Equipment[],Equipment!$R$2))*AH222^2+(VLOOKUP(D222,Equipment[],Equipment!$S$2))*AH222+ (VLOOKUP(D222,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA222<0,\nIF(((VLOOKUP(D222,Equipment[],Equipment!$Z$2))*AH222^4 + (VLOOKUP(D222,Equipment[],Equipment!$AA$2))*AH222^3 + (VLOOKUP(D222,Equipment[],Equipment!$AB$2))*AH222^2+(VLOOKUP(D222,Equipment[],Equipment!$AC$2))*AH222+ (VLOOKUP(D222,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D222,Equipment[],Equipment!$Z$2))*AH222^4 + (VLOOKUP(D222,Equipment[],Equipment!$AA$2))*AH222^3 + (VLOOKUP(D222,Equipment[],Equipment!$AB$2))*AH222^2+(VLOOKUP(D222,Equipment[],Equipment!$AC$2))*AH222+ (VLOOKUP(D222,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D222,2)=\"Tk\",\nIF('9   Trucks'!$Y222<0,\nIF(((VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$U$2))*AI222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$V$2))*AI222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$W$2))*AI222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$X$2))*AI222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$U$2))*AI222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$V$2))*AI222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$W$2))*AI222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$X$2))*AI222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$Y$2))),\nIF(AND(Y222>0,AI222<6%),1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y222>0,\nIF(((VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AE$2))*AI222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AF$2))*AI222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AG$2))*AI222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AH$2))*AI222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AE$2))*AI222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AF$2))*AI222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AG$2))*AI222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AH$2))*AI222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D222,2)=\"Tk\",\nIF('9   Trucks'!$Z222<0,\nIF(((VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$U$2))*AJ222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$V$2))*AJ222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$W$2))*AJ222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$X$2))*AJ222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$U$2))*AJ222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$V$2))*AJ222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$W$2))*AJ222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$X$2))*AJ222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$Y$2))),\nIF(AND(Z222>0,AJ222<6%),1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z222>0,\nIF(((VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AE$2))*AJ222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AF$2))*AJ222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AG$2))*AJ222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AH$2))*AJ222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AE$2))*AJ222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AF$2))*AJ222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AG$2))*AJ222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AH$2))*AJ222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D222,2)=\"Tk\",\nIF('9   Trucks'!$AA222<0,\nIF(((VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$U$2))*AK222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$V$2))*AK222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$W$2))*AK222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$X$2))*AK222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$U$2))*AK222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$V$2))*AK222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$W$2))*AK222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$X$2))*AK222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$Y$2))),\nIF(AND(AA222>0,AK222<6%),1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA222>0,\nIF(((VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AE$2))*AK222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AF$2))*AK222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AG$2))*AK222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AH$2))*AK222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AE$2))*AK222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AF$2))*AK222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AG$2))*AK222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AH$2))*AK222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D222,2)=\"Tk\",'9   Trucks'!$AR222>0),1/('9   Trucks'!$AR222*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D222,2)=\"Tk\",'9   Trucks'!$AS222>0),1/('9   Trucks'!$AS222*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D222,2)=\"Tk\",'9   Trucks'!$AT222>0),1/('9   Trucks'!$AT222*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D222,2)=\"Tk\",'9   Trucks'!$AU222>0),1/('9   Trucks'!$AU222*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D222,2)=\"Tk\",'9   Trucks'!$AV222>0),1/('9   Trucks'!$AV222*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D222,2)=\"Tk\",'9   Trucks'!$AW222>0),1/('9   Trucks'!$AW222*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D223,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D223,2)=\"Tk\",IF(K223=0,0,'18 Truck Optimization'!BB223),0)","v":0},{"$f":"IF(AND(B223=\"D\",OR(LEFT(J223,2)=\"Sh\",LEFT(J223,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B223=\"D\",LEFT(J223,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L223>0,AQ223*T223*'9   Trucks'!$N223*M223/L223,0)","v":0},{"$f":"IF(AND(B223=\"D\",OR(LEFT(J223,2)=\"Sh\",LEFT(J223,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B223=\"D\",LEFT(J223,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D223,2)=\"Tk\",VLOOKUP(D223,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",VLOOKUP(D223,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(TRUNC(R223/'9   Trucks'!$N223)<TRUNC(S223/'9   Trucks'!$N223),TRUNC(S223/'9   Trucks'!$N223),TRUNC(R223/'9   Trucks'!$N223)),\n0)","v":0},0,{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A223,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A223,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A223,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A223,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A223,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A223,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A223,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A223,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A223,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A223,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A223,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A223,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nVLOOKUP(D223,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T223*\nIF(AND(B223=\"D\",OR(LEFT(J223,2)=\"Sh\",LEFT(J223,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B223=\"D\",LEFT(J223,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nVLOOKUP(D223,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nVLOOKUP(D223,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nVLOOKUP(D223,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF('9   Trucks'!$Y223>0,\nIF(((VLOOKUP(D223,Equipment[],Equipment!$P$2))*AF223^4 + (VLOOKUP(D223,Equipment[],Equipment!$Q$2))*AF223^3 + (VLOOKUP(D223,Equipment[],Equipment!$R$2))*AF223^2+(VLOOKUP(D223,Equipment[],Equipment!$S$2))*AF223+ (VLOOKUP(D223,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D223,Equipment[],Equipment!$P$2))*AF223^4 + (VLOOKUP(D223,Equipment[],Equipment!$Q$2))*AF223^3 + (VLOOKUP(D223,Equipment[],Equipment!$R$2))*AF223^2+(VLOOKUP(D223,Equipment[],Equipment!$S$2))*AF223+ (VLOOKUP(D223,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y223<0,\nIF(((VLOOKUP(D223,Equipment[],Equipment!$Z$2))*AF223^4 + (VLOOKUP(D223,Equipment[],Equipment!$AA$2))*AF223^3 + (VLOOKUP(D223,Equipment[],Equipment!$AB$2))*AF223^2+(VLOOKUP(D223,Equipment[],Equipment!$AC$2))*AF223+ (VLOOKUP(D223,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D223,Equipment[],Equipment!$Z$2))*AF223^4 + (VLOOKUP(D223,Equipment[],Equipment!$AA$2))*AF223^3 + (VLOOKUP(D223,Equipment[],Equipment!$AB$2))*AF223^2+(VLOOKUP(D223,Equipment[],Equipment!$AC$2))*AF223+ (VLOOKUP(D223,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF('9   Trucks'!$Z223>0,\nIF(((VLOOKUP(D223,Equipment[],Equipment!$P$2))*AG223^4 + (VLOOKUP(D223,Equipment[],Equipment!$Q$2))*AG223^3 + (VLOOKUP(D223,Equipment[],Equipment!$R$2))*AG223^2+(VLOOKUP(D223,Equipment[],Equipment!$S$2))*AG223+ (VLOOKUP(D223,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D223,Equipment[],Equipment!$P$2))*AG223^4 + (VLOOKUP(D223,Equipment[],Equipment!$Q$2))*AG223^3 + (VLOOKUP(D223,Equipment[],Equipment!$R$2))*AG223^2+(VLOOKUP(D223,Equipment[],Equipment!$S$2))*AG223+ (VLOOKUP(D223,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z223<0,\nIF(((VLOOKUP(D223,Equipment[],Equipment!$Z$2))*AG223^4 + (VLOOKUP(D223,Equipment[],Equipment!$AA$2))*AG223^3 + (VLOOKUP(D223,Equipment[],Equipment!$AB$2))*AG223^2+(VLOOKUP(D223,Equipment[],Equipment!$AC$2))*AG223+ (VLOOKUP(D223,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D223,Equipment[],Equipment!$Z$2))*AG223^4 + (VLOOKUP(D223,Equipment[],Equipment!$AA$2))*AG223^3 + (VLOOKUP(D223,Equipment[],Equipment!$AB$2))*AG223^2+(VLOOKUP(D223,Equipment[],Equipment!$AC$2))*AG223+ (VLOOKUP(D223,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF('9   Trucks'!$AA223>0,\nIF(((VLOOKUP(D223,Equipment[],Equipment!$P$2))*AH223^4 + (VLOOKUP(D223,Equipment[],Equipment!$Q$2))*AH223^3 + (VLOOKUP(D223,Equipment[],Equipment!$R$2))*AH223^2+(VLOOKUP(D223,Equipment[],Equipment!$S$2))*AH223+ (VLOOKUP(D223,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D223,Equipment[],Equipment!$P$2))*AH223^4 + (VLOOKUP(D223,Equipment[],Equipment!$Q$2))*AH223^3 + (VLOOKUP(D223,Equipment[],Equipment!$R$2))*AH223^2+(VLOOKUP(D223,Equipment[],Equipment!$S$2))*AH223+ (VLOOKUP(D223,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA223<0,\nIF(((VLOOKUP(D223,Equipment[],Equipment!$Z$2))*AH223^4 + (VLOOKUP(D223,Equipment[],Equipment!$AA$2))*AH223^3 + (VLOOKUP(D223,Equipment[],Equipment!$AB$2))*AH223^2+(VLOOKUP(D223,Equipment[],Equipment!$AC$2))*AH223+ (VLOOKUP(D223,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D223,Equipment[],Equipment!$Z$2))*AH223^4 + (VLOOKUP(D223,Equipment[],Equipment!$AA$2))*AH223^3 + (VLOOKUP(D223,Equipment[],Equipment!$AB$2))*AH223^2+(VLOOKUP(D223,Equipment[],Equipment!$AC$2))*AH223+ (VLOOKUP(D223,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D223,2)=\"Tk\",\nIF('9   Trucks'!$Y223<0,\nIF(((VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$U$2))*AI223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$V$2))*AI223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$W$2))*AI223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$X$2))*AI223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$U$2))*AI223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$V$2))*AI223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$W$2))*AI223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$X$2))*AI223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$Y$2))),\nIF(AND(Y223>0,AI223<6%),1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y223>0,\nIF(((VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AE$2))*AI223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AF$2))*AI223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AG$2))*AI223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AH$2))*AI223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AE$2))*AI223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AF$2))*AI223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AG$2))*AI223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AH$2))*AI223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D223,2)=\"Tk\",\nIF('9   Trucks'!$Z223<0,\nIF(((VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$U$2))*AJ223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$V$2))*AJ223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$W$2))*AJ223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$X$2))*AJ223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$U$2))*AJ223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$V$2))*AJ223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$W$2))*AJ223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$X$2))*AJ223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$Y$2))),\nIF(AND(Z223>0,AJ223<6%),1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z223>0,\nIF(((VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AE$2))*AJ223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AF$2))*AJ223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AG$2))*AJ223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AH$2))*AJ223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AE$2))*AJ223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AF$2))*AJ223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AG$2))*AJ223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AH$2))*AJ223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D223,2)=\"Tk\",\nIF('9   Trucks'!$AA223<0,\nIF(((VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$U$2))*AK223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$V$2))*AK223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$W$2))*AK223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$X$2))*AK223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$U$2))*AK223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$V$2))*AK223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$W$2))*AK223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$X$2))*AK223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$Y$2))),\nIF(AND(AA223>0,AK223<6%),1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA223>0,\nIF(((VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AE$2))*AK223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AF$2))*AK223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AG$2))*AK223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AH$2))*AK223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AE$2))*AK223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AF$2))*AK223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AG$2))*AK223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AH$2))*AK223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D223,2)=\"Tk\",'9   Trucks'!$AR223>0),1/('9   Trucks'!$AR223*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D223,2)=\"Tk\",'9   Trucks'!$AS223>0),1/('9   Trucks'!$AS223*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D223,2)=\"Tk\",'9   Trucks'!$AT223>0),1/('9   Trucks'!$AT223*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D223,2)=\"Tk\",'9   Trucks'!$AU223>0),1/('9   Trucks'!$AU223*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D223,2)=\"Tk\",'9   Trucks'!$AV223>0),1/('9   Trucks'!$AV223*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D223,2)=\"Tk\",'9   Trucks'!$AW223>0),1/('9   Trucks'!$AW223*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D224,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D224,2)=\"Tk\",IF(K224=0,0,'18 Truck Optimization'!BB224),0)","v":0},{"$f":"IF(AND(B224=\"D\",OR(LEFT(J224,2)=\"Sh\",LEFT(J224,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B224=\"D\",LEFT(J224,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L224>0,AQ224*T224*'9   Trucks'!$N224*M224/L224,0)","v":0},{"$f":"IF(AND(B224=\"D\",OR(LEFT(J224,2)=\"Sh\",LEFT(J224,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B224=\"D\",LEFT(J224,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D224,2)=\"Tk\",VLOOKUP(D224,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",VLOOKUP(D224,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(TRUNC(R224/'9   Trucks'!$N224)<TRUNC(S224/'9   Trucks'!$N224),TRUNC(S224/'9   Trucks'!$N224),TRUNC(R224/'9   Trucks'!$N224)),\n0)","v":0},0,{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A224,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A224,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A224,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A224,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A224,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A224,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A224,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A224,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A224,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A224,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A224,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A224,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nVLOOKUP(D224,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T224*\nIF(AND(B224=\"D\",OR(LEFT(J224,2)=\"Sh\",LEFT(J224,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B224=\"D\",LEFT(J224,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nVLOOKUP(D224,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nVLOOKUP(D224,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nVLOOKUP(D224,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF('9   Trucks'!$Y224>0,\nIF(((VLOOKUP(D224,Equipment[],Equipment!$P$2))*AF224^4 + (VLOOKUP(D224,Equipment[],Equipment!$Q$2))*AF224^3 + (VLOOKUP(D224,Equipment[],Equipment!$R$2))*AF224^2+(VLOOKUP(D224,Equipment[],Equipment!$S$2))*AF224+ (VLOOKUP(D224,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D224,Equipment[],Equipment!$P$2))*AF224^4 + (VLOOKUP(D224,Equipment[],Equipment!$Q$2))*AF224^3 + (VLOOKUP(D224,Equipment[],Equipment!$R$2))*AF224^2+(VLOOKUP(D224,Equipment[],Equipment!$S$2))*AF224+ (VLOOKUP(D224,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y224<0,\nIF(((VLOOKUP(D224,Equipment[],Equipment!$Z$2))*AF224^4 + (VLOOKUP(D224,Equipment[],Equipment!$AA$2))*AF224^3 + (VLOOKUP(D224,Equipment[],Equipment!$AB$2))*AF224^2+(VLOOKUP(D224,Equipment[],Equipment!$AC$2))*AF224+ (VLOOKUP(D224,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D224,Equipment[],Equipment!$Z$2))*AF224^4 + (VLOOKUP(D224,Equipment[],Equipment!$AA$2))*AF224^3 + (VLOOKUP(D224,Equipment[],Equipment!$AB$2))*AF224^2+(VLOOKUP(D224,Equipment[],Equipment!$AC$2))*AF224+ (VLOOKUP(D224,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF('9   Trucks'!$Z224>0,\nIF(((VLOOKUP(D224,Equipment[],Equipment!$P$2))*AG224^4 + (VLOOKUP(D224,Equipment[],Equipment!$Q$2))*AG224^3 + (VLOOKUP(D224,Equipment[],Equipment!$R$2))*AG224^2+(VLOOKUP(D224,Equipment[],Equipment!$S$2))*AG224+ (VLOOKUP(D224,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D224,Equipment[],Equipment!$P$2))*AG224^4 + (VLOOKUP(D224,Equipment[],Equipment!$Q$2))*AG224^3 + (VLOOKUP(D224,Equipment[],Equipment!$R$2))*AG224^2+(VLOOKUP(D224,Equipment[],Equipment!$S$2))*AG224+ (VLOOKUP(D224,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z224<0,\nIF(((VLOOKUP(D224,Equipment[],Equipment!$Z$2))*AG224^4 + (VLOOKUP(D224,Equipment[],Equipment!$AA$2))*AG224^3 + (VLOOKUP(D224,Equipment[],Equipment!$AB$2))*AG224^2+(VLOOKUP(D224,Equipment[],Equipment!$AC$2))*AG224+ (VLOOKUP(D224,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D224,Equipment[],Equipment!$Z$2))*AG224^4 + (VLOOKUP(D224,Equipment[],Equipment!$AA$2))*AG224^3 + (VLOOKUP(D224,Equipment[],Equipment!$AB$2))*AG224^2+(VLOOKUP(D224,Equipment[],Equipment!$AC$2))*AG224+ (VLOOKUP(D224,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF('9   Trucks'!$AA224>0,\nIF(((VLOOKUP(D224,Equipment[],Equipment!$P$2))*AH224^4 + (VLOOKUP(D224,Equipment[],Equipment!$Q$2))*AH224^3 + (VLOOKUP(D224,Equipment[],Equipment!$R$2))*AH224^2+(VLOOKUP(D224,Equipment[],Equipment!$S$2))*AH224+ (VLOOKUP(D224,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D224,Equipment[],Equipment!$P$2))*AH224^4 + (VLOOKUP(D224,Equipment[],Equipment!$Q$2))*AH224^3 + (VLOOKUP(D224,Equipment[],Equipment!$R$2))*AH224^2+(VLOOKUP(D224,Equipment[],Equipment!$S$2))*AH224+ (VLOOKUP(D224,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA224<0,\nIF(((VLOOKUP(D224,Equipment[],Equipment!$Z$2))*AH224^4 + (VLOOKUP(D224,Equipment[],Equipment!$AA$2))*AH224^3 + (VLOOKUP(D224,Equipment[],Equipment!$AB$2))*AH224^2+(VLOOKUP(D224,Equipment[],Equipment!$AC$2))*AH224+ (VLOOKUP(D224,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D224,Equipment[],Equipment!$Z$2))*AH224^4 + (VLOOKUP(D224,Equipment[],Equipment!$AA$2))*AH224^3 + (VLOOKUP(D224,Equipment[],Equipment!$AB$2))*AH224^2+(VLOOKUP(D224,Equipment[],Equipment!$AC$2))*AH224+ (VLOOKUP(D224,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D224,2)=\"Tk\",\nIF('9   Trucks'!$Y224<0,\nIF(((VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$U$2))*AI224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$V$2))*AI224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$W$2))*AI224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$X$2))*AI224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$U$2))*AI224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$V$2))*AI224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$W$2))*AI224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$X$2))*AI224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$Y$2))),\nIF(AND(Y224>0,AI224<6%),1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y224>0,\nIF(((VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AE$2))*AI224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AF$2))*AI224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AG$2))*AI224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AH$2))*AI224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AE$2))*AI224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AF$2))*AI224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AG$2))*AI224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AH$2))*AI224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D224,2)=\"Tk\",\nIF('9   Trucks'!$Z224<0,\nIF(((VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$U$2))*AJ224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$V$2))*AJ224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$W$2))*AJ224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$X$2))*AJ224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$U$2))*AJ224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$V$2))*AJ224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$W$2))*AJ224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$X$2))*AJ224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$Y$2))),\nIF(AND(Z224>0,AJ224<6%),1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z224>0,\nIF(((VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AE$2))*AJ224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AF$2))*AJ224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AG$2))*AJ224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AH$2))*AJ224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AE$2))*AJ224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AF$2))*AJ224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AG$2))*AJ224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AH$2))*AJ224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D224,2)=\"Tk\",\nIF('9   Trucks'!$AA224<0,\nIF(((VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$U$2))*AK224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$V$2))*AK224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$W$2))*AK224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$X$2))*AK224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$U$2))*AK224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$V$2))*AK224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$W$2))*AK224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$X$2))*AK224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$Y$2))),\nIF(AND(AA224>0,AK224<6%),1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA224>0,\nIF(((VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AE$2))*AK224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AF$2))*AK224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AG$2))*AK224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AH$2))*AK224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AE$2))*AK224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AF$2))*AK224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AG$2))*AK224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AH$2))*AK224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D224,2)=\"Tk\",'9   Trucks'!$AR224>0),1/('9   Trucks'!$AR224*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D224,2)=\"Tk\",'9   Trucks'!$AS224>0),1/('9   Trucks'!$AS224*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D224,2)=\"Tk\",'9   Trucks'!$AT224>0),1/('9   Trucks'!$AT224*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D224,2)=\"Tk\",'9   Trucks'!$AU224>0),1/('9   Trucks'!$AU224*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D224,2)=\"Tk\",'9   Trucks'!$AV224>0),1/('9   Trucks'!$AV224*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D224,2)=\"Tk\",'9   Trucks'!$AW224>0),1/('9   Trucks'!$AW224*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D225,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D225,2)=\"Tk\",IF(K225=0,0,'18 Truck Optimization'!BB225),0)","v":0},{"$f":"IF(AND(B225=\"D\",OR(LEFT(J225,2)=\"Sh\",LEFT(J225,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B225=\"D\",LEFT(J225,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L225>0,AQ225*T225*'9   Trucks'!$N225*M225/L225,0)","v":0},{"$f":"IF(AND(B225=\"D\",OR(LEFT(J225,2)=\"Sh\",LEFT(J225,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B225=\"D\",LEFT(J225,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D225,2)=\"Tk\",VLOOKUP(D225,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",VLOOKUP(D225,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(TRUNC(R225/'9   Trucks'!$N225)<TRUNC(S225/'9   Trucks'!$N225),TRUNC(S225/'9   Trucks'!$N225),TRUNC(R225/'9   Trucks'!$N225)),\n0)","v":0},0,{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A225,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A225,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A225,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A225,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A225,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A225,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A225,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A225,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A225,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A225,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A225,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A225,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nVLOOKUP(D225,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T225*\nIF(AND(B225=\"D\",OR(LEFT(J225,2)=\"Sh\",LEFT(J225,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B225=\"D\",LEFT(J225,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nVLOOKUP(D225,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nVLOOKUP(D225,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nVLOOKUP(D225,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF('9   Trucks'!$Y225>0,\nIF(((VLOOKUP(D225,Equipment[],Equipment!$P$2))*AF225^4 + (VLOOKUP(D225,Equipment[],Equipment!$Q$2))*AF225^3 + (VLOOKUP(D225,Equipment[],Equipment!$R$2))*AF225^2+(VLOOKUP(D225,Equipment[],Equipment!$S$2))*AF225+ (VLOOKUP(D225,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D225,Equipment[],Equipment!$P$2))*AF225^4 + (VLOOKUP(D225,Equipment[],Equipment!$Q$2))*AF225^3 + (VLOOKUP(D225,Equipment[],Equipment!$R$2))*AF225^2+(VLOOKUP(D225,Equipment[],Equipment!$S$2))*AF225+ (VLOOKUP(D225,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y225<0,\nIF(((VLOOKUP(D225,Equipment[],Equipment!$Z$2))*AF225^4 + (VLOOKUP(D225,Equipment[],Equipment!$AA$2))*AF225^3 + (VLOOKUP(D225,Equipment[],Equipment!$AB$2))*AF225^2+(VLOOKUP(D225,Equipment[],Equipment!$AC$2))*AF225+ (VLOOKUP(D225,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D225,Equipment[],Equipment!$Z$2))*AF225^4 + (VLOOKUP(D225,Equipment[],Equipment!$AA$2))*AF225^3 + (VLOOKUP(D225,Equipment[],Equipment!$AB$2))*AF225^2+(VLOOKUP(D225,Equipment[],Equipment!$AC$2))*AF225+ (VLOOKUP(D225,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF('9   Trucks'!$Z225>0,\nIF(((VLOOKUP(D225,Equipment[],Equipment!$P$2))*AG225^4 + (VLOOKUP(D225,Equipment[],Equipment!$Q$2))*AG225^3 + (VLOOKUP(D225,Equipment[],Equipment!$R$2))*AG225^2+(VLOOKUP(D225,Equipment[],Equipment!$S$2))*AG225+ (VLOOKUP(D225,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D225,Equipment[],Equipment!$P$2))*AG225^4 + (VLOOKUP(D225,Equipment[],Equipment!$Q$2))*AG225^3 + (VLOOKUP(D225,Equipment[],Equipment!$R$2))*AG225^2+(VLOOKUP(D225,Equipment[],Equipment!$S$2))*AG225+ (VLOOKUP(D225,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z225<0,\nIF(((VLOOKUP(D225,Equipment[],Equipment!$Z$2))*AG225^4 + (VLOOKUP(D225,Equipment[],Equipment!$AA$2))*AG225^3 + (VLOOKUP(D225,Equipment[],Equipment!$AB$2))*AG225^2+(VLOOKUP(D225,Equipment[],Equipment!$AC$2))*AG225+ (VLOOKUP(D225,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D225,Equipment[],Equipment!$Z$2))*AG225^4 + (VLOOKUP(D225,Equipment[],Equipment!$AA$2))*AG225^3 + (VLOOKUP(D225,Equipment[],Equipment!$AB$2))*AG225^2+(VLOOKUP(D225,Equipment[],Equipment!$AC$2))*AG225+ (VLOOKUP(D225,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF('9   Trucks'!$AA225>0,\nIF(((VLOOKUP(D225,Equipment[],Equipment!$P$2))*AH225^4 + (VLOOKUP(D225,Equipment[],Equipment!$Q$2))*AH225^3 + (VLOOKUP(D225,Equipment[],Equipment!$R$2))*AH225^2+(VLOOKUP(D225,Equipment[],Equipment!$S$2))*AH225+ (VLOOKUP(D225,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D225,Equipment[],Equipment!$P$2))*AH225^4 + (VLOOKUP(D225,Equipment[],Equipment!$Q$2))*AH225^3 + (VLOOKUP(D225,Equipment[],Equipment!$R$2))*AH225^2+(VLOOKUP(D225,Equipment[],Equipment!$S$2))*AH225+ (VLOOKUP(D225,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA225<0,\nIF(((VLOOKUP(D225,Equipment[],Equipment!$Z$2))*AH225^4 + (VLOOKUP(D225,Equipment[],Equipment!$AA$2))*AH225^3 + (VLOOKUP(D225,Equipment[],Equipment!$AB$2))*AH225^2+(VLOOKUP(D225,Equipment[],Equipment!$AC$2))*AH225+ (VLOOKUP(D225,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D225,Equipment[],Equipment!$Z$2))*AH225^4 + (VLOOKUP(D225,Equipment[],Equipment!$AA$2))*AH225^3 + (VLOOKUP(D225,Equipment[],Equipment!$AB$2))*AH225^2+(VLOOKUP(D225,Equipment[],Equipment!$AC$2))*AH225+ (VLOOKUP(D225,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D225,2)=\"Tk\",\nIF('9   Trucks'!$Y225<0,\nIF(((VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$U$2))*AI225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$V$2))*AI225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$W$2))*AI225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$X$2))*AI225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$U$2))*AI225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$V$2))*AI225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$W$2))*AI225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$X$2))*AI225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$Y$2))),\nIF(AND(Y225>0,AI225<6%),1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y225>0,\nIF(((VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AE$2))*AI225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AF$2))*AI225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AG$2))*AI225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AH$2))*AI225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AE$2))*AI225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AF$2))*AI225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AG$2))*AI225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AH$2))*AI225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D225,2)=\"Tk\",\nIF('9   Trucks'!$Z225<0,\nIF(((VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$U$2))*AJ225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$V$2))*AJ225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$W$2))*AJ225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$X$2))*AJ225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$U$2))*AJ225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$V$2))*AJ225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$W$2))*AJ225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$X$2))*AJ225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$Y$2))),\nIF(AND(Z225>0,AJ225<6%),1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z225>0,\nIF(((VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AE$2))*AJ225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AF$2))*AJ225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AG$2))*AJ225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AH$2))*AJ225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AE$2))*AJ225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AF$2))*AJ225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AG$2))*AJ225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AH$2))*AJ225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D225,2)=\"Tk\",\nIF('9   Trucks'!$AA225<0,\nIF(((VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$U$2))*AK225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$V$2))*AK225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$W$2))*AK225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$X$2))*AK225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$U$2))*AK225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$V$2))*AK225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$W$2))*AK225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$X$2))*AK225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$Y$2))),\nIF(AND(AA225>0,AK225<6%),1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA225>0,\nIF(((VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AE$2))*AK225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AF$2))*AK225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AG$2))*AK225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AH$2))*AK225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AE$2))*AK225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AF$2))*AK225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AG$2))*AK225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AH$2))*AK225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D225,2)=\"Tk\",'9   Trucks'!$AR225>0),1/('9   Trucks'!$AR225*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D225,2)=\"Tk\",'9   Trucks'!$AS225>0),1/('9   Trucks'!$AS225*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D225,2)=\"Tk\",'9   Trucks'!$AT225>0),1/('9   Trucks'!$AT225*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D225,2)=\"Tk\",'9   Trucks'!$AU225>0),1/('9   Trucks'!$AU225*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D225,2)=\"Tk\",'9   Trucks'!$AV225>0),1/('9   Trucks'!$AV225*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D225,2)=\"Tk\",'9   Trucks'!$AW225>0),1/('9   Trucks'!$AW225*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D226,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D226,2)=\"Tk\",IF(K226=0,0,'18 Truck Optimization'!BB226),0)","v":0},{"$f":"IF(AND(B226=\"D\",OR(LEFT(J226,2)=\"Sh\",LEFT(J226,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B226=\"D\",LEFT(J226,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L226>0,AQ226*T226*'9   Trucks'!$N226*M226/L226,0)","v":0},{"$f":"IF(AND(B226=\"D\",OR(LEFT(J226,2)=\"Sh\",LEFT(J226,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B226=\"D\",LEFT(J226,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D226,2)=\"Tk\",VLOOKUP(D226,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",VLOOKUP(D226,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(TRUNC(R226/'9   Trucks'!$N226)<TRUNC(S226/'9   Trucks'!$N226),TRUNC(S226/'9   Trucks'!$N226),TRUNC(R226/'9   Trucks'!$N226)),\n0)","v":0},0,{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A226,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A226,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A226,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A226,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A226,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A226,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A226,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A226,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A226,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A226,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A226,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A226,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nVLOOKUP(D226,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T226*\nIF(AND(B226=\"D\",OR(LEFT(J226,2)=\"Sh\",LEFT(J226,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B226=\"D\",LEFT(J226,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nVLOOKUP(D226,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nVLOOKUP(D226,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nVLOOKUP(D226,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF('9   Trucks'!$Y226>0,\nIF(((VLOOKUP(D226,Equipment[],Equipment!$P$2))*AF226^4 + (VLOOKUP(D226,Equipment[],Equipment!$Q$2))*AF226^3 + (VLOOKUP(D226,Equipment[],Equipment!$R$2))*AF226^2+(VLOOKUP(D226,Equipment[],Equipment!$S$2))*AF226+ (VLOOKUP(D226,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D226,Equipment[],Equipment!$P$2))*AF226^4 + (VLOOKUP(D226,Equipment[],Equipment!$Q$2))*AF226^3 + (VLOOKUP(D226,Equipment[],Equipment!$R$2))*AF226^2+(VLOOKUP(D226,Equipment[],Equipment!$S$2))*AF226+ (VLOOKUP(D226,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y226<0,\nIF(((VLOOKUP(D226,Equipment[],Equipment!$Z$2))*AF226^4 + (VLOOKUP(D226,Equipment[],Equipment!$AA$2))*AF226^3 + (VLOOKUP(D226,Equipment[],Equipment!$AB$2))*AF226^2+(VLOOKUP(D226,Equipment[],Equipment!$AC$2))*AF226+ (VLOOKUP(D226,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D226,Equipment[],Equipment!$Z$2))*AF226^4 + (VLOOKUP(D226,Equipment[],Equipment!$AA$2))*AF226^3 + (VLOOKUP(D226,Equipment[],Equipment!$AB$2))*AF226^2+(VLOOKUP(D226,Equipment[],Equipment!$AC$2))*AF226+ (VLOOKUP(D226,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF('9   Trucks'!$Z226>0,\nIF(((VLOOKUP(D226,Equipment[],Equipment!$P$2))*AG226^4 + (VLOOKUP(D226,Equipment[],Equipment!$Q$2))*AG226^3 + (VLOOKUP(D226,Equipment[],Equipment!$R$2))*AG226^2+(VLOOKUP(D226,Equipment[],Equipment!$S$2))*AG226+ (VLOOKUP(D226,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D226,Equipment[],Equipment!$P$2))*AG226^4 + (VLOOKUP(D226,Equipment[],Equipment!$Q$2))*AG226^3 + (VLOOKUP(D226,Equipment[],Equipment!$R$2))*AG226^2+(VLOOKUP(D226,Equipment[],Equipment!$S$2))*AG226+ (VLOOKUP(D226,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z226<0,\nIF(((VLOOKUP(D226,Equipment[],Equipment!$Z$2))*AG226^4 + (VLOOKUP(D226,Equipment[],Equipment!$AA$2))*AG226^3 + (VLOOKUP(D226,Equipment[],Equipment!$AB$2))*AG226^2+(VLOOKUP(D226,Equipment[],Equipment!$AC$2))*AG226+ (VLOOKUP(D226,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D226,Equipment[],Equipment!$Z$2))*AG226^4 + (VLOOKUP(D226,Equipment[],Equipment!$AA$2))*AG226^3 + (VLOOKUP(D226,Equipment[],Equipment!$AB$2))*AG226^2+(VLOOKUP(D226,Equipment[],Equipment!$AC$2))*AG226+ (VLOOKUP(D226,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF('9   Trucks'!$AA226>0,\nIF(((VLOOKUP(D226,Equipment[],Equipment!$P$2))*AH226^4 + (VLOOKUP(D226,Equipment[],Equipment!$Q$2))*AH226^3 + (VLOOKUP(D226,Equipment[],Equipment!$R$2))*AH226^2+(VLOOKUP(D226,Equipment[],Equipment!$S$2))*AH226+ (VLOOKUP(D226,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D226,Equipment[],Equipment!$P$2))*AH226^4 + (VLOOKUP(D226,Equipment[],Equipment!$Q$2))*AH226^3 + (VLOOKUP(D226,Equipment[],Equipment!$R$2))*AH226^2+(VLOOKUP(D226,Equipment[],Equipment!$S$2))*AH226+ (VLOOKUP(D226,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA226<0,\nIF(((VLOOKUP(D226,Equipment[],Equipment!$Z$2))*AH226^4 + (VLOOKUP(D226,Equipment[],Equipment!$AA$2))*AH226^3 + (VLOOKUP(D226,Equipment[],Equipment!$AB$2))*AH226^2+(VLOOKUP(D226,Equipment[],Equipment!$AC$2))*AH226+ (VLOOKUP(D226,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D226,Equipment[],Equipment!$Z$2))*AH226^4 + (VLOOKUP(D226,Equipment[],Equipment!$AA$2))*AH226^3 + (VLOOKUP(D226,Equipment[],Equipment!$AB$2))*AH226^2+(VLOOKUP(D226,Equipment[],Equipment!$AC$2))*AH226+ (VLOOKUP(D226,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D226,2)=\"Tk\",\nIF('9   Trucks'!$Y226<0,\nIF(((VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$U$2))*AI226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$V$2))*AI226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$W$2))*AI226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$X$2))*AI226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$U$2))*AI226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$V$2))*AI226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$W$2))*AI226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$X$2))*AI226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$Y$2))),\nIF(AND(Y226>0,AI226<6%),1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y226>0,\nIF(((VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AE$2))*AI226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AF$2))*AI226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AG$2))*AI226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AH$2))*AI226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AE$2))*AI226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AF$2))*AI226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AG$2))*AI226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AH$2))*AI226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D226,2)=\"Tk\",\nIF('9   Trucks'!$Z226<0,\nIF(((VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$U$2))*AJ226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$V$2))*AJ226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$W$2))*AJ226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$X$2))*AJ226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$U$2))*AJ226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$V$2))*AJ226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$W$2))*AJ226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$X$2))*AJ226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$Y$2))),\nIF(AND(Z226>0,AJ226<6%),1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z226>0,\nIF(((VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AE$2))*AJ226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AF$2))*AJ226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AG$2))*AJ226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AH$2))*AJ226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AE$2))*AJ226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AF$2))*AJ226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AG$2))*AJ226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AH$2))*AJ226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D226,2)=\"Tk\",\nIF('9   Trucks'!$AA226<0,\nIF(((VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$U$2))*AK226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$V$2))*AK226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$W$2))*AK226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$X$2))*AK226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$U$2))*AK226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$V$2))*AK226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$W$2))*AK226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$X$2))*AK226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$Y$2))),\nIF(AND(AA226>0,AK226<6%),1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA226>0,\nIF(((VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AE$2))*AK226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AF$2))*AK226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AG$2))*AK226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AH$2))*AK226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AE$2))*AK226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AF$2))*AK226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AG$2))*AK226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AH$2))*AK226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D226,2)=\"Tk\",'9   Trucks'!$AR226>0),1/('9   Trucks'!$AR226*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D226,2)=\"Tk\",'9   Trucks'!$AS226>0),1/('9   Trucks'!$AS226*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D226,2)=\"Tk\",'9   Trucks'!$AT226>0),1/('9   Trucks'!$AT226*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D226,2)=\"Tk\",'9   Trucks'!$AU226>0),1/('9   Trucks'!$AU226*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D226,2)=\"Tk\",'9   Trucks'!$AV226>0),1/('9   Trucks'!$AV226*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D226,2)=\"Tk\",'9   Trucks'!$AW226>0),1/('9   Trucks'!$AW226*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D227,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D227,2)=\"Tk\",IF(K227=0,0,'18 Truck Optimization'!BB227),0)","v":0},{"$f":"IF(AND(B227=\"D\",OR(LEFT(J227,2)=\"Sh\",LEFT(J227,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B227=\"D\",LEFT(J227,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L227>0,AQ227*T227*'9   Trucks'!$N227*M227/L227,0)","v":0},{"$f":"IF(AND(B227=\"D\",OR(LEFT(J227,2)=\"Sh\",LEFT(J227,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B227=\"D\",LEFT(J227,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D227,2)=\"Tk\",VLOOKUP(D227,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",VLOOKUP(D227,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(TRUNC(R227/'9   Trucks'!$N227)<TRUNC(S227/'9   Trucks'!$N227),TRUNC(S227/'9   Trucks'!$N227),TRUNC(R227/'9   Trucks'!$N227)),\n0)","v":0},0,{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A227,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A227,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A227,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A227,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A227,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A227,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A227,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A227,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A227,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A227,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A227,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A227,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nVLOOKUP(D227,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T227*\nIF(AND(B227=\"D\",OR(LEFT(J227,2)=\"Sh\",LEFT(J227,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B227=\"D\",LEFT(J227,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nVLOOKUP(D227,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nVLOOKUP(D227,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nVLOOKUP(D227,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF('9   Trucks'!$Y227>0,\nIF(((VLOOKUP(D227,Equipment[],Equipment!$P$2))*AF227^4 + (VLOOKUP(D227,Equipment[],Equipment!$Q$2))*AF227^3 + (VLOOKUP(D227,Equipment[],Equipment!$R$2))*AF227^2+(VLOOKUP(D227,Equipment[],Equipment!$S$2))*AF227+ (VLOOKUP(D227,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D227,Equipment[],Equipment!$P$2))*AF227^4 + (VLOOKUP(D227,Equipment[],Equipment!$Q$2))*AF227^3 + (VLOOKUP(D227,Equipment[],Equipment!$R$2))*AF227^2+(VLOOKUP(D227,Equipment[],Equipment!$S$2))*AF227+ (VLOOKUP(D227,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y227<0,\nIF(((VLOOKUP(D227,Equipment[],Equipment!$Z$2))*AF227^4 + (VLOOKUP(D227,Equipment[],Equipment!$AA$2))*AF227^3 + (VLOOKUP(D227,Equipment[],Equipment!$AB$2))*AF227^2+(VLOOKUP(D227,Equipment[],Equipment!$AC$2))*AF227+ (VLOOKUP(D227,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D227,Equipment[],Equipment!$Z$2))*AF227^4 + (VLOOKUP(D227,Equipment[],Equipment!$AA$2))*AF227^3 + (VLOOKUP(D227,Equipment[],Equipment!$AB$2))*AF227^2+(VLOOKUP(D227,Equipment[],Equipment!$AC$2))*AF227+ (VLOOKUP(D227,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF('9   Trucks'!$Z227>0,\nIF(((VLOOKUP(D227,Equipment[],Equipment!$P$2))*AG227^4 + (VLOOKUP(D227,Equipment[],Equipment!$Q$2))*AG227^3 + (VLOOKUP(D227,Equipment[],Equipment!$R$2))*AG227^2+(VLOOKUP(D227,Equipment[],Equipment!$S$2))*AG227+ (VLOOKUP(D227,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D227,Equipment[],Equipment!$P$2))*AG227^4 + (VLOOKUP(D227,Equipment[],Equipment!$Q$2))*AG227^3 + (VLOOKUP(D227,Equipment[],Equipment!$R$2))*AG227^2+(VLOOKUP(D227,Equipment[],Equipment!$S$2))*AG227+ (VLOOKUP(D227,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z227<0,\nIF(((VLOOKUP(D227,Equipment[],Equipment!$Z$2))*AG227^4 + (VLOOKUP(D227,Equipment[],Equipment!$AA$2))*AG227^3 + (VLOOKUP(D227,Equipment[],Equipment!$AB$2))*AG227^2+(VLOOKUP(D227,Equipment[],Equipment!$AC$2))*AG227+ (VLOOKUP(D227,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D227,Equipment[],Equipment!$Z$2))*AG227^4 + (VLOOKUP(D227,Equipment[],Equipment!$AA$2))*AG227^3 + (VLOOKUP(D227,Equipment[],Equipment!$AB$2))*AG227^2+(VLOOKUP(D227,Equipment[],Equipment!$AC$2))*AG227+ (VLOOKUP(D227,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF('9   Trucks'!$AA227>0,\nIF(((VLOOKUP(D227,Equipment[],Equipment!$P$2))*AH227^4 + (VLOOKUP(D227,Equipment[],Equipment!$Q$2))*AH227^3 + (VLOOKUP(D227,Equipment[],Equipment!$R$2))*AH227^2+(VLOOKUP(D227,Equipment[],Equipment!$S$2))*AH227+ (VLOOKUP(D227,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D227,Equipment[],Equipment!$P$2))*AH227^4 + (VLOOKUP(D227,Equipment[],Equipment!$Q$2))*AH227^3 + (VLOOKUP(D227,Equipment[],Equipment!$R$2))*AH227^2+(VLOOKUP(D227,Equipment[],Equipment!$S$2))*AH227+ (VLOOKUP(D227,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA227<0,\nIF(((VLOOKUP(D227,Equipment[],Equipment!$Z$2))*AH227^4 + (VLOOKUP(D227,Equipment[],Equipment!$AA$2))*AH227^3 + (VLOOKUP(D227,Equipment[],Equipment!$AB$2))*AH227^2+(VLOOKUP(D227,Equipment[],Equipment!$AC$2))*AH227+ (VLOOKUP(D227,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D227,Equipment[],Equipment!$Z$2))*AH227^4 + (VLOOKUP(D227,Equipment[],Equipment!$AA$2))*AH227^3 + (VLOOKUP(D227,Equipment[],Equipment!$AB$2))*AH227^2+(VLOOKUP(D227,Equipment[],Equipment!$AC$2))*AH227+ (VLOOKUP(D227,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D227,2)=\"Tk\",\nIF('9   Trucks'!$Y227<0,\nIF(((VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$U$2))*AI227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$V$2))*AI227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$W$2))*AI227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$X$2))*AI227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$U$2))*AI227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$V$2))*AI227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$W$2))*AI227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$X$2))*AI227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$Y$2))),\nIF(AND(Y227>0,AI227<6%),1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y227>0,\nIF(((VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AE$2))*AI227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AF$2))*AI227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AG$2))*AI227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AH$2))*AI227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AE$2))*AI227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AF$2))*AI227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AG$2))*AI227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AH$2))*AI227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D227,2)=\"Tk\",\nIF('9   Trucks'!$Z227<0,\nIF(((VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$U$2))*AJ227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$V$2))*AJ227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$W$2))*AJ227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$X$2))*AJ227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$U$2))*AJ227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$V$2))*AJ227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$W$2))*AJ227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$X$2))*AJ227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$Y$2))),\nIF(AND(Z227>0,AJ227<6%),1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z227>0,\nIF(((VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AE$2))*AJ227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AF$2))*AJ227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AG$2))*AJ227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AH$2))*AJ227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AE$2))*AJ227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AF$2))*AJ227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AG$2))*AJ227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AH$2))*AJ227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D227,2)=\"Tk\",\nIF('9   Trucks'!$AA227<0,\nIF(((VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$U$2))*AK227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$V$2))*AK227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$W$2))*AK227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$X$2))*AK227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$U$2))*AK227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$V$2))*AK227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$W$2))*AK227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$X$2))*AK227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$Y$2))),\nIF(AND(AA227>0,AK227<6%),1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA227>0,\nIF(((VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AE$2))*AK227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AF$2))*AK227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AG$2))*AK227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AH$2))*AK227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AE$2))*AK227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AF$2))*AK227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AG$2))*AK227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AH$2))*AK227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D227,2)=\"Tk\",'9   Trucks'!$AR227>0),1/('9   Trucks'!$AR227*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D227,2)=\"Tk\",'9   Trucks'!$AS227>0),1/('9   Trucks'!$AS227*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D227,2)=\"Tk\",'9   Trucks'!$AT227>0),1/('9   Trucks'!$AT227*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D227,2)=\"Tk\",'9   Trucks'!$AU227>0),1/('9   Trucks'!$AU227*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D227,2)=\"Tk\",'9   Trucks'!$AV227>0),1/('9   Trucks'!$AV227*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D227,2)=\"Tk\",'9   Trucks'!$AW227>0),1/('9   Trucks'!$AW227*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D228,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D228,2)=\"Tk\",IF(K228=0,0,'18 Truck Optimization'!BB228),0)","v":0},{"$f":"IF(AND(B228=\"D\",OR(LEFT(J228,2)=\"Sh\",LEFT(J228,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B228=\"D\",LEFT(J228,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L228>0,AQ228*T228*'9   Trucks'!$N228*M228/L228,0)","v":0},{"$f":"IF(AND(B228=\"D\",OR(LEFT(J228,2)=\"Sh\",LEFT(J228,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B228=\"D\",LEFT(J228,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D228,2)=\"Tk\",VLOOKUP(D228,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",VLOOKUP(D228,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(TRUNC(R228/'9   Trucks'!$N228)<TRUNC(S228/'9   Trucks'!$N228),TRUNC(S228/'9   Trucks'!$N228),TRUNC(R228/'9   Trucks'!$N228)),\n0)","v":0},0,{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A228,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A228,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A228,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A228,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A228,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A228,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A228,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A228,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A228,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A228,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A228,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A228,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nVLOOKUP(D228,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T228*\nIF(AND(B228=\"D\",OR(LEFT(J228,2)=\"Sh\",LEFT(J228,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B228=\"D\",LEFT(J228,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nVLOOKUP(D228,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nVLOOKUP(D228,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nVLOOKUP(D228,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF('9   Trucks'!$Y228>0,\nIF(((VLOOKUP(D228,Equipment[],Equipment!$P$2))*AF228^4 + (VLOOKUP(D228,Equipment[],Equipment!$Q$2))*AF228^3 + (VLOOKUP(D228,Equipment[],Equipment!$R$2))*AF228^2+(VLOOKUP(D228,Equipment[],Equipment!$S$2))*AF228+ (VLOOKUP(D228,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D228,Equipment[],Equipment!$P$2))*AF228^4 + (VLOOKUP(D228,Equipment[],Equipment!$Q$2))*AF228^3 + (VLOOKUP(D228,Equipment[],Equipment!$R$2))*AF228^2+(VLOOKUP(D228,Equipment[],Equipment!$S$2))*AF228+ (VLOOKUP(D228,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y228<0,\nIF(((VLOOKUP(D228,Equipment[],Equipment!$Z$2))*AF228^4 + (VLOOKUP(D228,Equipment[],Equipment!$AA$2))*AF228^3 + (VLOOKUP(D228,Equipment[],Equipment!$AB$2))*AF228^2+(VLOOKUP(D228,Equipment[],Equipment!$AC$2))*AF228+ (VLOOKUP(D228,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D228,Equipment[],Equipment!$Z$2))*AF228^4 + (VLOOKUP(D228,Equipment[],Equipment!$AA$2))*AF228^3 + (VLOOKUP(D228,Equipment[],Equipment!$AB$2))*AF228^2+(VLOOKUP(D228,Equipment[],Equipment!$AC$2))*AF228+ (VLOOKUP(D228,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF('9   Trucks'!$Z228>0,\nIF(((VLOOKUP(D228,Equipment[],Equipment!$P$2))*AG228^4 + (VLOOKUP(D228,Equipment[],Equipment!$Q$2))*AG228^3 + (VLOOKUP(D228,Equipment[],Equipment!$R$2))*AG228^2+(VLOOKUP(D228,Equipment[],Equipment!$S$2))*AG228+ (VLOOKUP(D228,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D228,Equipment[],Equipment!$P$2))*AG228^4 + (VLOOKUP(D228,Equipment[],Equipment!$Q$2))*AG228^3 + (VLOOKUP(D228,Equipment[],Equipment!$R$2))*AG228^2+(VLOOKUP(D228,Equipment[],Equipment!$S$2))*AG228+ (VLOOKUP(D228,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z228<0,\nIF(((VLOOKUP(D228,Equipment[],Equipment!$Z$2))*AG228^4 + (VLOOKUP(D228,Equipment[],Equipment!$AA$2))*AG228^3 + (VLOOKUP(D228,Equipment[],Equipment!$AB$2))*AG228^2+(VLOOKUP(D228,Equipment[],Equipment!$AC$2))*AG228+ (VLOOKUP(D228,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D228,Equipment[],Equipment!$Z$2))*AG228^4 + (VLOOKUP(D228,Equipment[],Equipment!$AA$2))*AG228^3 + (VLOOKUP(D228,Equipment[],Equipment!$AB$2))*AG228^2+(VLOOKUP(D228,Equipment[],Equipment!$AC$2))*AG228+ (VLOOKUP(D228,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF('9   Trucks'!$AA228>0,\nIF(((VLOOKUP(D228,Equipment[],Equipment!$P$2))*AH228^4 + (VLOOKUP(D228,Equipment[],Equipment!$Q$2))*AH228^3 + (VLOOKUP(D228,Equipment[],Equipment!$R$2))*AH228^2+(VLOOKUP(D228,Equipment[],Equipment!$S$2))*AH228+ (VLOOKUP(D228,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D228,Equipment[],Equipment!$P$2))*AH228^4 + (VLOOKUP(D228,Equipment[],Equipment!$Q$2))*AH228^3 + (VLOOKUP(D228,Equipment[],Equipment!$R$2))*AH228^2+(VLOOKUP(D228,Equipment[],Equipment!$S$2))*AH228+ (VLOOKUP(D228,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA228<0,\nIF(((VLOOKUP(D228,Equipment[],Equipment!$Z$2))*AH228^4 + (VLOOKUP(D228,Equipment[],Equipment!$AA$2))*AH228^3 + (VLOOKUP(D228,Equipment[],Equipment!$AB$2))*AH228^2+(VLOOKUP(D228,Equipment[],Equipment!$AC$2))*AH228+ (VLOOKUP(D228,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D228,Equipment[],Equipment!$Z$2))*AH228^4 + (VLOOKUP(D228,Equipment[],Equipment!$AA$2))*AH228^3 + (VLOOKUP(D228,Equipment[],Equipment!$AB$2))*AH228^2+(VLOOKUP(D228,Equipment[],Equipment!$AC$2))*AH228+ (VLOOKUP(D228,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D228,2)=\"Tk\",\nIF('9   Trucks'!$Y228<0,\nIF(((VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$U$2))*AI228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$V$2))*AI228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$W$2))*AI228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$X$2))*AI228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$U$2))*AI228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$V$2))*AI228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$W$2))*AI228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$X$2))*AI228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$Y$2))),\nIF(AND(Y228>0,AI228<6%),1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y228>0,\nIF(((VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AE$2))*AI228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AF$2))*AI228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AG$2))*AI228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AH$2))*AI228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AE$2))*AI228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AF$2))*AI228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AG$2))*AI228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AH$2))*AI228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D228,2)=\"Tk\",\nIF('9   Trucks'!$Z228<0,\nIF(((VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$U$2))*AJ228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$V$2))*AJ228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$W$2))*AJ228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$X$2))*AJ228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$U$2))*AJ228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$V$2))*AJ228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$W$2))*AJ228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$X$2))*AJ228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$Y$2))),\nIF(AND(Z228>0,AJ228<6%),1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z228>0,\nIF(((VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AE$2))*AJ228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AF$2))*AJ228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AG$2))*AJ228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AH$2))*AJ228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AE$2))*AJ228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AF$2))*AJ228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AG$2))*AJ228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AH$2))*AJ228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D228,2)=\"Tk\",\nIF('9   Trucks'!$AA228<0,\nIF(((VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$U$2))*AK228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$V$2))*AK228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$W$2))*AK228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$X$2))*AK228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$U$2))*AK228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$V$2))*AK228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$W$2))*AK228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$X$2))*AK228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$Y$2))),\nIF(AND(AA228>0,AK228<6%),1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA228>0,\nIF(((VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AE$2))*AK228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AF$2))*AK228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AG$2))*AK228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AH$2))*AK228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AE$2))*AK228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AF$2))*AK228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AG$2))*AK228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AH$2))*AK228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D228,2)=\"Tk\",'9   Trucks'!$AR228>0),1/('9   Trucks'!$AR228*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D228,2)=\"Tk\",'9   Trucks'!$AS228>0),1/('9   Trucks'!$AS228*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D228,2)=\"Tk\",'9   Trucks'!$AT228>0),1/('9   Trucks'!$AT228*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D228,2)=\"Tk\",'9   Trucks'!$AU228>0),1/('9   Trucks'!$AU228*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D228,2)=\"Tk\",'9   Trucks'!$AV228>0),1/('9   Trucks'!$AV228*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D228,2)=\"Tk\",'9   Trucks'!$AW228>0),1/('9   Trucks'!$AW228*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D229,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D229,2)=\"Tk\",IF(K229=0,0,'18 Truck Optimization'!BB229),0)","v":0},{"$f":"IF(AND(B229=\"D\",OR(LEFT(J229,2)=\"Sh\",LEFT(J229,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B229=\"D\",LEFT(J229,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L229>0,AQ229*T229*'9   Trucks'!$N229*M229/L229,0)","v":0},{"$f":"IF(AND(B229=\"D\",OR(LEFT(J229,2)=\"Sh\",LEFT(J229,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B229=\"D\",LEFT(J229,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D229,2)=\"Tk\",VLOOKUP(D229,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",VLOOKUP(D229,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(TRUNC(R229/'9   Trucks'!$N229)<TRUNC(S229/'9   Trucks'!$N229),TRUNC(S229/'9   Trucks'!$N229),TRUNC(R229/'9   Trucks'!$N229)),\n0)","v":0},0,{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A229,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A229,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A229,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A229,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A229,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A229,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A229,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A229,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A229,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A229,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A229,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A229,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nVLOOKUP(D229,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T229*\nIF(AND(B229=\"D\",OR(LEFT(J229,2)=\"Sh\",LEFT(J229,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B229=\"D\",LEFT(J229,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nVLOOKUP(D229,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nVLOOKUP(D229,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nVLOOKUP(D229,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF('9   Trucks'!$Y229>0,\nIF(((VLOOKUP(D229,Equipment[],Equipment!$P$2))*AF229^4 + (VLOOKUP(D229,Equipment[],Equipment!$Q$2))*AF229^3 + (VLOOKUP(D229,Equipment[],Equipment!$R$2))*AF229^2+(VLOOKUP(D229,Equipment[],Equipment!$S$2))*AF229+ (VLOOKUP(D229,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D229,Equipment[],Equipment!$P$2))*AF229^4 + (VLOOKUP(D229,Equipment[],Equipment!$Q$2))*AF229^3 + (VLOOKUP(D229,Equipment[],Equipment!$R$2))*AF229^2+(VLOOKUP(D229,Equipment[],Equipment!$S$2))*AF229+ (VLOOKUP(D229,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y229<0,\nIF(((VLOOKUP(D229,Equipment[],Equipment!$Z$2))*AF229^4 + (VLOOKUP(D229,Equipment[],Equipment!$AA$2))*AF229^3 + (VLOOKUP(D229,Equipment[],Equipment!$AB$2))*AF229^2+(VLOOKUP(D229,Equipment[],Equipment!$AC$2))*AF229+ (VLOOKUP(D229,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D229,Equipment[],Equipment!$Z$2))*AF229^4 + (VLOOKUP(D229,Equipment[],Equipment!$AA$2))*AF229^3 + (VLOOKUP(D229,Equipment[],Equipment!$AB$2))*AF229^2+(VLOOKUP(D229,Equipment[],Equipment!$AC$2))*AF229+ (VLOOKUP(D229,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF('9   Trucks'!$Z229>0,\nIF(((VLOOKUP(D229,Equipment[],Equipment!$P$2))*AG229^4 + (VLOOKUP(D229,Equipment[],Equipment!$Q$2))*AG229^3 + (VLOOKUP(D229,Equipment[],Equipment!$R$2))*AG229^2+(VLOOKUP(D229,Equipment[],Equipment!$S$2))*AG229+ (VLOOKUP(D229,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D229,Equipment[],Equipment!$P$2))*AG229^4 + (VLOOKUP(D229,Equipment[],Equipment!$Q$2))*AG229^3 + (VLOOKUP(D229,Equipment[],Equipment!$R$2))*AG229^2+(VLOOKUP(D229,Equipment[],Equipment!$S$2))*AG229+ (VLOOKUP(D229,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z229<0,\nIF(((VLOOKUP(D229,Equipment[],Equipment!$Z$2))*AG229^4 + (VLOOKUP(D229,Equipment[],Equipment!$AA$2))*AG229^3 + (VLOOKUP(D229,Equipment[],Equipment!$AB$2))*AG229^2+(VLOOKUP(D229,Equipment[],Equipment!$AC$2))*AG229+ (VLOOKUP(D229,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D229,Equipment[],Equipment!$Z$2))*AG229^4 + (VLOOKUP(D229,Equipment[],Equipment!$AA$2))*AG229^3 + (VLOOKUP(D229,Equipment[],Equipment!$AB$2))*AG229^2+(VLOOKUP(D229,Equipment[],Equipment!$AC$2))*AG229+ (VLOOKUP(D229,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF('9   Trucks'!$AA229>0,\nIF(((VLOOKUP(D229,Equipment[],Equipment!$P$2))*AH229^4 + (VLOOKUP(D229,Equipment[],Equipment!$Q$2))*AH229^3 + (VLOOKUP(D229,Equipment[],Equipment!$R$2))*AH229^2+(VLOOKUP(D229,Equipment[],Equipment!$S$2))*AH229+ (VLOOKUP(D229,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D229,Equipment[],Equipment!$P$2))*AH229^4 + (VLOOKUP(D229,Equipment[],Equipment!$Q$2))*AH229^3 + (VLOOKUP(D229,Equipment[],Equipment!$R$2))*AH229^2+(VLOOKUP(D229,Equipment[],Equipment!$S$2))*AH229+ (VLOOKUP(D229,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA229<0,\nIF(((VLOOKUP(D229,Equipment[],Equipment!$Z$2))*AH229^4 + (VLOOKUP(D229,Equipment[],Equipment!$AA$2))*AH229^3 + (VLOOKUP(D229,Equipment[],Equipment!$AB$2))*AH229^2+(VLOOKUP(D229,Equipment[],Equipment!$AC$2))*AH229+ (VLOOKUP(D229,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D229,Equipment[],Equipment!$Z$2))*AH229^4 + (VLOOKUP(D229,Equipment[],Equipment!$AA$2))*AH229^3 + (VLOOKUP(D229,Equipment[],Equipment!$AB$2))*AH229^2+(VLOOKUP(D229,Equipment[],Equipment!$AC$2))*AH229+ (VLOOKUP(D229,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D229,2)=\"Tk\",\nIF('9   Trucks'!$Y229<0,\nIF(((VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$U$2))*AI229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$V$2))*AI229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$W$2))*AI229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$X$2))*AI229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$U$2))*AI229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$V$2))*AI229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$W$2))*AI229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$X$2))*AI229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$Y$2))),\nIF(AND(Y229>0,AI229<6%),1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y229>0,\nIF(((VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AE$2))*AI229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AF$2))*AI229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AG$2))*AI229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AH$2))*AI229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AE$2))*AI229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AF$2))*AI229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AG$2))*AI229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AH$2))*AI229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D229,2)=\"Tk\",\nIF('9   Trucks'!$Z229<0,\nIF(((VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$U$2))*AJ229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$V$2))*AJ229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$W$2))*AJ229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$X$2))*AJ229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$U$2))*AJ229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$V$2))*AJ229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$W$2))*AJ229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$X$2))*AJ229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$Y$2))),\nIF(AND(Z229>0,AJ229<6%),1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z229>0,\nIF(((VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AE$2))*AJ229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AF$2))*AJ229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AG$2))*AJ229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AH$2))*AJ229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AE$2))*AJ229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AF$2))*AJ229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AG$2))*AJ229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AH$2))*AJ229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D229,2)=\"Tk\",\nIF('9   Trucks'!$AA229<0,\nIF(((VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$U$2))*AK229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$V$2))*AK229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$W$2))*AK229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$X$2))*AK229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$U$2))*AK229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$V$2))*AK229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$W$2))*AK229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$X$2))*AK229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$Y$2))),\nIF(AND(AA229>0,AK229<6%),1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA229>0,\nIF(((VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AE$2))*AK229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AF$2))*AK229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AG$2))*AK229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AH$2))*AK229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AE$2))*AK229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AF$2))*AK229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AG$2))*AK229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AH$2))*AK229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D229,2)=\"Tk\",'9   Trucks'!$AR229>0),1/('9   Trucks'!$AR229*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D229,2)=\"Tk\",'9   Trucks'!$AS229>0),1/('9   Trucks'!$AS229*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D229,2)=\"Tk\",'9   Trucks'!$AT229>0),1/('9   Trucks'!$AT229*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D229,2)=\"Tk\",'9   Trucks'!$AU229>0),1/('9   Trucks'!$AU229*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D229,2)=\"Tk\",'9   Trucks'!$AV229>0),1/('9   Trucks'!$AV229*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D229,2)=\"Tk\",'9   Trucks'!$AW229>0),1/('9   Trucks'!$AW229*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D230,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D230,2)=\"Tk\",IF(K230=0,0,'18 Truck Optimization'!BB230),0)","v":0},{"$f":"IF(AND(B230=\"D\",OR(LEFT(J230,2)=\"Sh\",LEFT(J230,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B230=\"D\",LEFT(J230,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L230>0,AQ230*T230*'9   Trucks'!$N230*M230/L230,0)","v":0},{"$f":"IF(AND(B230=\"D\",OR(LEFT(J230,2)=\"Sh\",LEFT(J230,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B230=\"D\",LEFT(J230,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D230,2)=\"Tk\",VLOOKUP(D230,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",VLOOKUP(D230,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(TRUNC(R230/'9   Trucks'!$N230)<TRUNC(S230/'9   Trucks'!$N230),TRUNC(S230/'9   Trucks'!$N230),TRUNC(R230/'9   Trucks'!$N230)),\n0)","v":0},0,{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A230,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A230,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A230,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A230,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A230,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A230,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A230,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A230,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A230,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A230,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A230,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A230,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nVLOOKUP(D230,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T230*\nIF(AND(B230=\"D\",OR(LEFT(J230,2)=\"Sh\",LEFT(J230,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B230=\"D\",LEFT(J230,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nVLOOKUP(D230,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nVLOOKUP(D230,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nVLOOKUP(D230,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF('9   Trucks'!$Y230>0,\nIF(((VLOOKUP(D230,Equipment[],Equipment!$P$2))*AF230^4 + (VLOOKUP(D230,Equipment[],Equipment!$Q$2))*AF230^3 + (VLOOKUP(D230,Equipment[],Equipment!$R$2))*AF230^2+(VLOOKUP(D230,Equipment[],Equipment!$S$2))*AF230+ (VLOOKUP(D230,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D230,Equipment[],Equipment!$P$2))*AF230^4 + (VLOOKUP(D230,Equipment[],Equipment!$Q$2))*AF230^3 + (VLOOKUP(D230,Equipment[],Equipment!$R$2))*AF230^2+(VLOOKUP(D230,Equipment[],Equipment!$S$2))*AF230+ (VLOOKUP(D230,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y230<0,\nIF(((VLOOKUP(D230,Equipment[],Equipment!$Z$2))*AF230^4 + (VLOOKUP(D230,Equipment[],Equipment!$AA$2))*AF230^3 + (VLOOKUP(D230,Equipment[],Equipment!$AB$2))*AF230^2+(VLOOKUP(D230,Equipment[],Equipment!$AC$2))*AF230+ (VLOOKUP(D230,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D230,Equipment[],Equipment!$Z$2))*AF230^4 + (VLOOKUP(D230,Equipment[],Equipment!$AA$2))*AF230^3 + (VLOOKUP(D230,Equipment[],Equipment!$AB$2))*AF230^2+(VLOOKUP(D230,Equipment[],Equipment!$AC$2))*AF230+ (VLOOKUP(D230,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF('9   Trucks'!$Z230>0,\nIF(((VLOOKUP(D230,Equipment[],Equipment!$P$2))*AG230^4 + (VLOOKUP(D230,Equipment[],Equipment!$Q$2))*AG230^3 + (VLOOKUP(D230,Equipment[],Equipment!$R$2))*AG230^2+(VLOOKUP(D230,Equipment[],Equipment!$S$2))*AG230+ (VLOOKUP(D230,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D230,Equipment[],Equipment!$P$2))*AG230^4 + (VLOOKUP(D230,Equipment[],Equipment!$Q$2))*AG230^3 + (VLOOKUP(D230,Equipment[],Equipment!$R$2))*AG230^2+(VLOOKUP(D230,Equipment[],Equipment!$S$2))*AG230+ (VLOOKUP(D230,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z230<0,\nIF(((VLOOKUP(D230,Equipment[],Equipment!$Z$2))*AG230^4 + (VLOOKUP(D230,Equipment[],Equipment!$AA$2))*AG230^3 + (VLOOKUP(D230,Equipment[],Equipment!$AB$2))*AG230^2+(VLOOKUP(D230,Equipment[],Equipment!$AC$2))*AG230+ (VLOOKUP(D230,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D230,Equipment[],Equipment!$Z$2))*AG230^4 + (VLOOKUP(D230,Equipment[],Equipment!$AA$2))*AG230^3 + (VLOOKUP(D230,Equipment[],Equipment!$AB$2))*AG230^2+(VLOOKUP(D230,Equipment[],Equipment!$AC$2))*AG230+ (VLOOKUP(D230,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF('9   Trucks'!$AA230>0,\nIF(((VLOOKUP(D230,Equipment[],Equipment!$P$2))*AH230^4 + (VLOOKUP(D230,Equipment[],Equipment!$Q$2))*AH230^3 + (VLOOKUP(D230,Equipment[],Equipment!$R$2))*AH230^2+(VLOOKUP(D230,Equipment[],Equipment!$S$2))*AH230+ (VLOOKUP(D230,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D230,Equipment[],Equipment!$P$2))*AH230^4 + (VLOOKUP(D230,Equipment[],Equipment!$Q$2))*AH230^3 + (VLOOKUP(D230,Equipment[],Equipment!$R$2))*AH230^2+(VLOOKUP(D230,Equipment[],Equipment!$S$2))*AH230+ (VLOOKUP(D230,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA230<0,\nIF(((VLOOKUP(D230,Equipment[],Equipment!$Z$2))*AH230^4 + (VLOOKUP(D230,Equipment[],Equipment!$AA$2))*AH230^3 + (VLOOKUP(D230,Equipment[],Equipment!$AB$2))*AH230^2+(VLOOKUP(D230,Equipment[],Equipment!$AC$2))*AH230+ (VLOOKUP(D230,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D230,Equipment[],Equipment!$Z$2))*AH230^4 + (VLOOKUP(D230,Equipment[],Equipment!$AA$2))*AH230^3 + (VLOOKUP(D230,Equipment[],Equipment!$AB$2))*AH230^2+(VLOOKUP(D230,Equipment[],Equipment!$AC$2))*AH230+ (VLOOKUP(D230,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D230,2)=\"Tk\",\nIF('9   Trucks'!$Y230<0,\nIF(((VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$U$2))*AI230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$V$2))*AI230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$W$2))*AI230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$X$2))*AI230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$U$2))*AI230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$V$2))*AI230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$W$2))*AI230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$X$2))*AI230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$Y$2))),\nIF(AND(Y230>0,AI230<6%),1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y230>0,\nIF(((VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AE$2))*AI230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AF$2))*AI230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AG$2))*AI230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AH$2))*AI230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AE$2))*AI230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AF$2))*AI230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AG$2))*AI230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AH$2))*AI230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D230,2)=\"Tk\",\nIF('9   Trucks'!$Z230<0,\nIF(((VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$U$2))*AJ230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$V$2))*AJ230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$W$2))*AJ230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$X$2))*AJ230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$U$2))*AJ230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$V$2))*AJ230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$W$2))*AJ230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$X$2))*AJ230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$Y$2))),\nIF(AND(Z230>0,AJ230<6%),1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z230>0,\nIF(((VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AE$2))*AJ230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AF$2))*AJ230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AG$2))*AJ230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AH$2))*AJ230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AE$2))*AJ230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AF$2))*AJ230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AG$2))*AJ230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AH$2))*AJ230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D230,2)=\"Tk\",\nIF('9   Trucks'!$AA230<0,\nIF(((VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$U$2))*AK230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$V$2))*AK230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$W$2))*AK230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$X$2))*AK230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$U$2))*AK230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$V$2))*AK230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$W$2))*AK230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$X$2))*AK230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$Y$2))),\nIF(AND(AA230>0,AK230<6%),1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA230>0,\nIF(((VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AE$2))*AK230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AF$2))*AK230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AG$2))*AK230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AH$2))*AK230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AE$2))*AK230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AF$2))*AK230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AG$2))*AK230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AH$2))*AK230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D230,2)=\"Tk\",'9   Trucks'!$AR230>0),1/('9   Trucks'!$AR230*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D230,2)=\"Tk\",'9   Trucks'!$AS230>0),1/('9   Trucks'!$AS230*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D230,2)=\"Tk\",'9   Trucks'!$AT230>0),1/('9   Trucks'!$AT230*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D230,2)=\"Tk\",'9   Trucks'!$AU230>0),1/('9   Trucks'!$AU230*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D230,2)=\"Tk\",'9   Trucks'!$AV230>0),1/('9   Trucks'!$AV230*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D230,2)=\"Tk\",'9   Trucks'!$AW230>0),1/('9   Trucks'!$AW230*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D231,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D231,2)=\"Tk\",IF(K231=0,0,'18 Truck Optimization'!BB231),0)","v":0},{"$f":"IF(AND(B231=\"D\",OR(LEFT(J231,2)=\"Sh\",LEFT(J231,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B231=\"D\",LEFT(J231,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L231>0,AQ231*T231*'9   Trucks'!$N231*M231/L231,0)","v":0},{"$f":"IF(AND(B231=\"D\",OR(LEFT(J231,2)=\"Sh\",LEFT(J231,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B231=\"D\",LEFT(J231,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D231,2)=\"Tk\",VLOOKUP(D231,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",VLOOKUP(D231,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(TRUNC(R231/'9   Trucks'!$N231)<TRUNC(S231/'9   Trucks'!$N231),TRUNC(S231/'9   Trucks'!$N231),TRUNC(R231/'9   Trucks'!$N231)),\n0)","v":0},0,{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A231,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A231,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A231,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A231,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A231,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A231,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A231,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A231,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A231,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A231,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A231,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A231,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nVLOOKUP(D231,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T231*\nIF(AND(B231=\"D\",OR(LEFT(J231,2)=\"Sh\",LEFT(J231,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B231=\"D\",LEFT(J231,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nVLOOKUP(D231,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nVLOOKUP(D231,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nVLOOKUP(D231,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF('9   Trucks'!$Y231>0,\nIF(((VLOOKUP(D231,Equipment[],Equipment!$P$2))*AF231^4 + (VLOOKUP(D231,Equipment[],Equipment!$Q$2))*AF231^3 + (VLOOKUP(D231,Equipment[],Equipment!$R$2))*AF231^2+(VLOOKUP(D231,Equipment[],Equipment!$S$2))*AF231+ (VLOOKUP(D231,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D231,Equipment[],Equipment!$P$2))*AF231^4 + (VLOOKUP(D231,Equipment[],Equipment!$Q$2))*AF231^3 + (VLOOKUP(D231,Equipment[],Equipment!$R$2))*AF231^2+(VLOOKUP(D231,Equipment[],Equipment!$S$2))*AF231+ (VLOOKUP(D231,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y231<0,\nIF(((VLOOKUP(D231,Equipment[],Equipment!$Z$2))*AF231^4 + (VLOOKUP(D231,Equipment[],Equipment!$AA$2))*AF231^3 + (VLOOKUP(D231,Equipment[],Equipment!$AB$2))*AF231^2+(VLOOKUP(D231,Equipment[],Equipment!$AC$2))*AF231+ (VLOOKUP(D231,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D231,Equipment[],Equipment!$Z$2))*AF231^4 + (VLOOKUP(D231,Equipment[],Equipment!$AA$2))*AF231^3 + (VLOOKUP(D231,Equipment[],Equipment!$AB$2))*AF231^2+(VLOOKUP(D231,Equipment[],Equipment!$AC$2))*AF231+ (VLOOKUP(D231,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF('9   Trucks'!$Z231>0,\nIF(((VLOOKUP(D231,Equipment[],Equipment!$P$2))*AG231^4 + (VLOOKUP(D231,Equipment[],Equipment!$Q$2))*AG231^3 + (VLOOKUP(D231,Equipment[],Equipment!$R$2))*AG231^2+(VLOOKUP(D231,Equipment[],Equipment!$S$2))*AG231+ (VLOOKUP(D231,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D231,Equipment[],Equipment!$P$2))*AG231^4 + (VLOOKUP(D231,Equipment[],Equipment!$Q$2))*AG231^3 + (VLOOKUP(D231,Equipment[],Equipment!$R$2))*AG231^2+(VLOOKUP(D231,Equipment[],Equipment!$S$2))*AG231+ (VLOOKUP(D231,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z231<0,\nIF(((VLOOKUP(D231,Equipment[],Equipment!$Z$2))*AG231^4 + (VLOOKUP(D231,Equipment[],Equipment!$AA$2))*AG231^3 + (VLOOKUP(D231,Equipment[],Equipment!$AB$2))*AG231^2+(VLOOKUP(D231,Equipment[],Equipment!$AC$2))*AG231+ (VLOOKUP(D231,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D231,Equipment[],Equipment!$Z$2))*AG231^4 + (VLOOKUP(D231,Equipment[],Equipment!$AA$2))*AG231^3 + (VLOOKUP(D231,Equipment[],Equipment!$AB$2))*AG231^2+(VLOOKUP(D231,Equipment[],Equipment!$AC$2))*AG231+ (VLOOKUP(D231,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF('9   Trucks'!$AA231>0,\nIF(((VLOOKUP(D231,Equipment[],Equipment!$P$2))*AH231^4 + (VLOOKUP(D231,Equipment[],Equipment!$Q$2))*AH231^3 + (VLOOKUP(D231,Equipment[],Equipment!$R$2))*AH231^2+(VLOOKUP(D231,Equipment[],Equipment!$S$2))*AH231+ (VLOOKUP(D231,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D231,Equipment[],Equipment!$P$2))*AH231^4 + (VLOOKUP(D231,Equipment[],Equipment!$Q$2))*AH231^3 + (VLOOKUP(D231,Equipment[],Equipment!$R$2))*AH231^2+(VLOOKUP(D231,Equipment[],Equipment!$S$2))*AH231+ (VLOOKUP(D231,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA231<0,\nIF(((VLOOKUP(D231,Equipment[],Equipment!$Z$2))*AH231^4 + (VLOOKUP(D231,Equipment[],Equipment!$AA$2))*AH231^3 + (VLOOKUP(D231,Equipment[],Equipment!$AB$2))*AH231^2+(VLOOKUP(D231,Equipment[],Equipment!$AC$2))*AH231+ (VLOOKUP(D231,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D231,Equipment[],Equipment!$Z$2))*AH231^4 + (VLOOKUP(D231,Equipment[],Equipment!$AA$2))*AH231^3 + (VLOOKUP(D231,Equipment[],Equipment!$AB$2))*AH231^2+(VLOOKUP(D231,Equipment[],Equipment!$AC$2))*AH231+ (VLOOKUP(D231,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D231,2)=\"Tk\",\nIF('9   Trucks'!$Y231<0,\nIF(((VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$U$2))*AI231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$V$2))*AI231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$W$2))*AI231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$X$2))*AI231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$U$2))*AI231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$V$2))*AI231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$W$2))*AI231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$X$2))*AI231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$Y$2))),\nIF(AND(Y231>0,AI231<6%),1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y231>0,\nIF(((VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AE$2))*AI231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AF$2))*AI231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AG$2))*AI231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AH$2))*AI231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AE$2))*AI231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AF$2))*AI231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AG$2))*AI231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AH$2))*AI231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D231,2)=\"Tk\",\nIF('9   Trucks'!$Z231<0,\nIF(((VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$U$2))*AJ231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$V$2))*AJ231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$W$2))*AJ231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$X$2))*AJ231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$U$2))*AJ231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$V$2))*AJ231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$W$2))*AJ231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$X$2))*AJ231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$Y$2))),\nIF(AND(Z231>0,AJ231<6%),1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z231>0,\nIF(((VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AE$2))*AJ231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AF$2))*AJ231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AG$2))*AJ231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AH$2))*AJ231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AE$2))*AJ231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AF$2))*AJ231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AG$2))*AJ231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AH$2))*AJ231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D231,2)=\"Tk\",\nIF('9   Trucks'!$AA231<0,\nIF(((VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$U$2))*AK231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$V$2))*AK231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$W$2))*AK231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$X$2))*AK231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$U$2))*AK231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$V$2))*AK231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$W$2))*AK231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$X$2))*AK231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$Y$2))),\nIF(AND(AA231>0,AK231<6%),1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA231>0,\nIF(((VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AE$2))*AK231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AF$2))*AK231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AG$2))*AK231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AH$2))*AK231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AE$2))*AK231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AF$2))*AK231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AG$2))*AK231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AH$2))*AK231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D231,2)=\"Tk\",'9   Trucks'!$AR231>0),1/('9   Trucks'!$AR231*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D231,2)=\"Tk\",'9   Trucks'!$AS231>0),1/('9   Trucks'!$AS231*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D231,2)=\"Tk\",'9   Trucks'!$AT231>0),1/('9   Trucks'!$AT231*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D231,2)=\"Tk\",'9   Trucks'!$AU231>0),1/('9   Trucks'!$AU231*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D231,2)=\"Tk\",'9   Trucks'!$AV231>0),1/('9   Trucks'!$AV231*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D231,2)=\"Tk\",'9   Trucks'!$AW231>0),1/('9   Trucks'!$AW231*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D232,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D232,2)=\"Tk\",IF(K232=0,0,'18 Truck Optimization'!BB232),0)","v":0},{"$f":"IF(AND(B232=\"D\",OR(LEFT(J232,2)=\"Sh\",LEFT(J232,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B232=\"D\",LEFT(J232,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L232>0,AQ232*T232*'9   Trucks'!$N232*M232/L232,0)","v":0},{"$f":"IF(AND(B232=\"D\",OR(LEFT(J232,2)=\"Sh\",LEFT(J232,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B232=\"D\",LEFT(J232,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D232,2)=\"Tk\",VLOOKUP(D232,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",VLOOKUP(D232,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(TRUNC(R232/'9   Trucks'!$N232)<TRUNC(S232/'9   Trucks'!$N232),TRUNC(S232/'9   Trucks'!$N232),TRUNC(R232/'9   Trucks'!$N232)),\n0)","v":0},0,{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A232,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A232,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A232,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A232,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A232,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A232,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A232,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A232,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A232,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A232,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A232,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A232,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nVLOOKUP(D232,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T232*\nIF(AND(B232=\"D\",OR(LEFT(J232,2)=\"Sh\",LEFT(J232,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B232=\"D\",LEFT(J232,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nVLOOKUP(D232,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nVLOOKUP(D232,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nVLOOKUP(D232,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF('9   Trucks'!$Y232>0,\nIF(((VLOOKUP(D232,Equipment[],Equipment!$P$2))*AF232^4 + (VLOOKUP(D232,Equipment[],Equipment!$Q$2))*AF232^3 + (VLOOKUP(D232,Equipment[],Equipment!$R$2))*AF232^2+(VLOOKUP(D232,Equipment[],Equipment!$S$2))*AF232+ (VLOOKUP(D232,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D232,Equipment[],Equipment!$P$2))*AF232^4 + (VLOOKUP(D232,Equipment[],Equipment!$Q$2))*AF232^3 + (VLOOKUP(D232,Equipment[],Equipment!$R$2))*AF232^2+(VLOOKUP(D232,Equipment[],Equipment!$S$2))*AF232+ (VLOOKUP(D232,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y232<0,\nIF(((VLOOKUP(D232,Equipment[],Equipment!$Z$2))*AF232^4 + (VLOOKUP(D232,Equipment[],Equipment!$AA$2))*AF232^3 + (VLOOKUP(D232,Equipment[],Equipment!$AB$2))*AF232^2+(VLOOKUP(D232,Equipment[],Equipment!$AC$2))*AF232+ (VLOOKUP(D232,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D232,Equipment[],Equipment!$Z$2))*AF232^4 + (VLOOKUP(D232,Equipment[],Equipment!$AA$2))*AF232^3 + (VLOOKUP(D232,Equipment[],Equipment!$AB$2))*AF232^2+(VLOOKUP(D232,Equipment[],Equipment!$AC$2))*AF232+ (VLOOKUP(D232,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF('9   Trucks'!$Z232>0,\nIF(((VLOOKUP(D232,Equipment[],Equipment!$P$2))*AG232^4 + (VLOOKUP(D232,Equipment[],Equipment!$Q$2))*AG232^3 + (VLOOKUP(D232,Equipment[],Equipment!$R$2))*AG232^2+(VLOOKUP(D232,Equipment[],Equipment!$S$2))*AG232+ (VLOOKUP(D232,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D232,Equipment[],Equipment!$P$2))*AG232^4 + (VLOOKUP(D232,Equipment[],Equipment!$Q$2))*AG232^3 + (VLOOKUP(D232,Equipment[],Equipment!$R$2))*AG232^2+(VLOOKUP(D232,Equipment[],Equipment!$S$2))*AG232+ (VLOOKUP(D232,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z232<0,\nIF(((VLOOKUP(D232,Equipment[],Equipment!$Z$2))*AG232^4 + (VLOOKUP(D232,Equipment[],Equipment!$AA$2))*AG232^3 + (VLOOKUP(D232,Equipment[],Equipment!$AB$2))*AG232^2+(VLOOKUP(D232,Equipment[],Equipment!$AC$2))*AG232+ (VLOOKUP(D232,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D232,Equipment[],Equipment!$Z$2))*AG232^4 + (VLOOKUP(D232,Equipment[],Equipment!$AA$2))*AG232^3 + (VLOOKUP(D232,Equipment[],Equipment!$AB$2))*AG232^2+(VLOOKUP(D232,Equipment[],Equipment!$AC$2))*AG232+ (VLOOKUP(D232,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF('9   Trucks'!$AA232>0,\nIF(((VLOOKUP(D232,Equipment[],Equipment!$P$2))*AH232^4 + (VLOOKUP(D232,Equipment[],Equipment!$Q$2))*AH232^3 + (VLOOKUP(D232,Equipment[],Equipment!$R$2))*AH232^2+(VLOOKUP(D232,Equipment[],Equipment!$S$2))*AH232+ (VLOOKUP(D232,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D232,Equipment[],Equipment!$P$2))*AH232^4 + (VLOOKUP(D232,Equipment[],Equipment!$Q$2))*AH232^3 + (VLOOKUP(D232,Equipment[],Equipment!$R$2))*AH232^2+(VLOOKUP(D232,Equipment[],Equipment!$S$2))*AH232+ (VLOOKUP(D232,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA232<0,\nIF(((VLOOKUP(D232,Equipment[],Equipment!$Z$2))*AH232^4 + (VLOOKUP(D232,Equipment[],Equipment!$AA$2))*AH232^3 + (VLOOKUP(D232,Equipment[],Equipment!$AB$2))*AH232^2+(VLOOKUP(D232,Equipment[],Equipment!$AC$2))*AH232+ (VLOOKUP(D232,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D232,Equipment[],Equipment!$Z$2))*AH232^4 + (VLOOKUP(D232,Equipment[],Equipment!$AA$2))*AH232^3 + (VLOOKUP(D232,Equipment[],Equipment!$AB$2))*AH232^2+(VLOOKUP(D232,Equipment[],Equipment!$AC$2))*AH232+ (VLOOKUP(D232,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D232,2)=\"Tk\",\nIF('9   Trucks'!$Y232<0,\nIF(((VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$U$2))*AI232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$V$2))*AI232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$W$2))*AI232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$X$2))*AI232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$U$2))*AI232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$V$2))*AI232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$W$2))*AI232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$X$2))*AI232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$Y$2))),\nIF(AND(Y232>0,AI232<6%),1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y232>0,\nIF(((VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AE$2))*AI232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AF$2))*AI232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AG$2))*AI232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AH$2))*AI232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AE$2))*AI232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AF$2))*AI232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AG$2))*AI232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AH$2))*AI232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D232,2)=\"Tk\",\nIF('9   Trucks'!$Z232<0,\nIF(((VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$U$2))*AJ232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$V$2))*AJ232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$W$2))*AJ232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$X$2))*AJ232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$U$2))*AJ232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$V$2))*AJ232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$W$2))*AJ232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$X$2))*AJ232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$Y$2))),\nIF(AND(Z232>0,AJ232<6%),1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z232>0,\nIF(((VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AE$2))*AJ232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AF$2))*AJ232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AG$2))*AJ232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AH$2))*AJ232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AE$2))*AJ232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AF$2))*AJ232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AG$2))*AJ232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AH$2))*AJ232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D232,2)=\"Tk\",\nIF('9   Trucks'!$AA232<0,\nIF(((VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$U$2))*AK232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$V$2))*AK232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$W$2))*AK232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$X$2))*AK232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$U$2))*AK232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$V$2))*AK232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$W$2))*AK232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$X$2))*AK232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$Y$2))),\nIF(AND(AA232>0,AK232<6%),1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA232>0,\nIF(((VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AE$2))*AK232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AF$2))*AK232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AG$2))*AK232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AH$2))*AK232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AE$2))*AK232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AF$2))*AK232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AG$2))*AK232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AH$2))*AK232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D232,2)=\"Tk\",'9   Trucks'!$AR232>0),1/('9   Trucks'!$AR232*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D232,2)=\"Tk\",'9   Trucks'!$AS232>0),1/('9   Trucks'!$AS232*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D232,2)=\"Tk\",'9   Trucks'!$AT232>0),1/('9   Trucks'!$AT232*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D232,2)=\"Tk\",'9   Trucks'!$AU232>0),1/('9   Trucks'!$AU232*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D232,2)=\"Tk\",'9   Trucks'!$AV232>0),1/('9   Trucks'!$AV232*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D232,2)=\"Tk\",'9   Trucks'!$AW232>0),1/('9   Trucks'!$AW232*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D233,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D233,2)=\"Tk\",IF(K233=0,0,'18 Truck Optimization'!BB233),0)","v":0},{"$f":"IF(AND(B233=\"D\",OR(LEFT(J233,2)=\"Sh\",LEFT(J233,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B233=\"D\",LEFT(J233,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L233>0,AQ233*T233*'9   Trucks'!$N233*M233/L233,0)","v":0},{"$f":"IF(AND(B233=\"D\",OR(LEFT(J233,2)=\"Sh\",LEFT(J233,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B233=\"D\",LEFT(J233,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D233,2)=\"Tk\",VLOOKUP(D233,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",VLOOKUP(D233,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(TRUNC(R233/'9   Trucks'!$N233)<TRUNC(S233/'9   Trucks'!$N233),TRUNC(S233/'9   Trucks'!$N233),TRUNC(R233/'9   Trucks'!$N233)),\n0)","v":0},0,{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A233,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A233,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A233,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A233,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A233,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A233,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A233,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A233,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A233,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A233,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A233,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A233,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nVLOOKUP(D233,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T233*\nIF(AND(B233=\"D\",OR(LEFT(J233,2)=\"Sh\",LEFT(J233,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B233=\"D\",LEFT(J233,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nVLOOKUP(D233,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nVLOOKUP(D233,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nVLOOKUP(D233,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF('9   Trucks'!$Y233>0,\nIF(((VLOOKUP(D233,Equipment[],Equipment!$P$2))*AF233^4 + (VLOOKUP(D233,Equipment[],Equipment!$Q$2))*AF233^3 + (VLOOKUP(D233,Equipment[],Equipment!$R$2))*AF233^2+(VLOOKUP(D233,Equipment[],Equipment!$S$2))*AF233+ (VLOOKUP(D233,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D233,Equipment[],Equipment!$P$2))*AF233^4 + (VLOOKUP(D233,Equipment[],Equipment!$Q$2))*AF233^3 + (VLOOKUP(D233,Equipment[],Equipment!$R$2))*AF233^2+(VLOOKUP(D233,Equipment[],Equipment!$S$2))*AF233+ (VLOOKUP(D233,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y233<0,\nIF(((VLOOKUP(D233,Equipment[],Equipment!$Z$2))*AF233^4 + (VLOOKUP(D233,Equipment[],Equipment!$AA$2))*AF233^3 + (VLOOKUP(D233,Equipment[],Equipment!$AB$2))*AF233^2+(VLOOKUP(D233,Equipment[],Equipment!$AC$2))*AF233+ (VLOOKUP(D233,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D233,Equipment[],Equipment!$Z$2))*AF233^4 + (VLOOKUP(D233,Equipment[],Equipment!$AA$2))*AF233^3 + (VLOOKUP(D233,Equipment[],Equipment!$AB$2))*AF233^2+(VLOOKUP(D233,Equipment[],Equipment!$AC$2))*AF233+ (VLOOKUP(D233,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF('9   Trucks'!$Z233>0,\nIF(((VLOOKUP(D233,Equipment[],Equipment!$P$2))*AG233^4 + (VLOOKUP(D233,Equipment[],Equipment!$Q$2))*AG233^3 + (VLOOKUP(D233,Equipment[],Equipment!$R$2))*AG233^2+(VLOOKUP(D233,Equipment[],Equipment!$S$2))*AG233+ (VLOOKUP(D233,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D233,Equipment[],Equipment!$P$2))*AG233^4 + (VLOOKUP(D233,Equipment[],Equipment!$Q$2))*AG233^3 + (VLOOKUP(D233,Equipment[],Equipment!$R$2))*AG233^2+(VLOOKUP(D233,Equipment[],Equipment!$S$2))*AG233+ (VLOOKUP(D233,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z233<0,\nIF(((VLOOKUP(D233,Equipment[],Equipment!$Z$2))*AG233^4 + (VLOOKUP(D233,Equipment[],Equipment!$AA$2))*AG233^3 + (VLOOKUP(D233,Equipment[],Equipment!$AB$2))*AG233^2+(VLOOKUP(D233,Equipment[],Equipment!$AC$2))*AG233+ (VLOOKUP(D233,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D233,Equipment[],Equipment!$Z$2))*AG233^4 + (VLOOKUP(D233,Equipment[],Equipment!$AA$2))*AG233^3 + (VLOOKUP(D233,Equipment[],Equipment!$AB$2))*AG233^2+(VLOOKUP(D233,Equipment[],Equipment!$AC$2))*AG233+ (VLOOKUP(D233,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF('9   Trucks'!$AA233>0,\nIF(((VLOOKUP(D233,Equipment[],Equipment!$P$2))*AH233^4 + (VLOOKUP(D233,Equipment[],Equipment!$Q$2))*AH233^3 + (VLOOKUP(D233,Equipment[],Equipment!$R$2))*AH233^2+(VLOOKUP(D233,Equipment[],Equipment!$S$2))*AH233+ (VLOOKUP(D233,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D233,Equipment[],Equipment!$P$2))*AH233^4 + (VLOOKUP(D233,Equipment[],Equipment!$Q$2))*AH233^3 + (VLOOKUP(D233,Equipment[],Equipment!$R$2))*AH233^2+(VLOOKUP(D233,Equipment[],Equipment!$S$2))*AH233+ (VLOOKUP(D233,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA233<0,\nIF(((VLOOKUP(D233,Equipment[],Equipment!$Z$2))*AH233^4 + (VLOOKUP(D233,Equipment[],Equipment!$AA$2))*AH233^3 + (VLOOKUP(D233,Equipment[],Equipment!$AB$2))*AH233^2+(VLOOKUP(D233,Equipment[],Equipment!$AC$2))*AH233+ (VLOOKUP(D233,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D233,Equipment[],Equipment!$Z$2))*AH233^4 + (VLOOKUP(D233,Equipment[],Equipment!$AA$2))*AH233^3 + (VLOOKUP(D233,Equipment[],Equipment!$AB$2))*AH233^2+(VLOOKUP(D233,Equipment[],Equipment!$AC$2))*AH233+ (VLOOKUP(D233,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D233,2)=\"Tk\",\nIF('9   Trucks'!$Y233<0,\nIF(((VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$U$2))*AI233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$V$2))*AI233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$W$2))*AI233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$X$2))*AI233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$U$2))*AI233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$V$2))*AI233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$W$2))*AI233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$X$2))*AI233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$Y$2))),\nIF(AND(Y233>0,AI233<6%),1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y233>0,\nIF(((VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AE$2))*AI233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AF$2))*AI233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AG$2))*AI233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AH$2))*AI233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AE$2))*AI233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AF$2))*AI233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AG$2))*AI233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AH$2))*AI233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D233,2)=\"Tk\",\nIF('9   Trucks'!$Z233<0,\nIF(((VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$U$2))*AJ233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$V$2))*AJ233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$W$2))*AJ233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$X$2))*AJ233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$U$2))*AJ233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$V$2))*AJ233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$W$2))*AJ233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$X$2))*AJ233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$Y$2))),\nIF(AND(Z233>0,AJ233<6%),1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z233>0,\nIF(((VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AE$2))*AJ233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AF$2))*AJ233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AG$2))*AJ233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AH$2))*AJ233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AE$2))*AJ233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AF$2))*AJ233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AG$2))*AJ233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AH$2))*AJ233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D233,2)=\"Tk\",\nIF('9   Trucks'!$AA233<0,\nIF(((VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$U$2))*AK233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$V$2))*AK233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$W$2))*AK233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$X$2))*AK233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$U$2))*AK233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$V$2))*AK233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$W$2))*AK233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$X$2))*AK233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$Y$2))),\nIF(AND(AA233>0,AK233<6%),1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA233>0,\nIF(((VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AE$2))*AK233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AF$2))*AK233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AG$2))*AK233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AH$2))*AK233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AE$2))*AK233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AF$2))*AK233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AG$2))*AK233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AH$2))*AK233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D233,2)=\"Tk\",'9   Trucks'!$AR233>0),1/('9   Trucks'!$AR233*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D233,2)=\"Tk\",'9   Trucks'!$AS233>0),1/('9   Trucks'!$AS233*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D233,2)=\"Tk\",'9   Trucks'!$AT233>0),1/('9   Trucks'!$AT233*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D233,2)=\"Tk\",'9   Trucks'!$AU233>0),1/('9   Trucks'!$AU233*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D233,2)=\"Tk\",'9   Trucks'!$AV233>0),1/('9   Trucks'!$AV233*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D233,2)=\"Tk\",'9   Trucks'!$AW233>0),1/('9   Trucks'!$AW233*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D234,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D234,2)=\"Tk\",IF(K234=0,0,'18 Truck Optimization'!BB234),0)","v":0},{"$f":"IF(AND(B234=\"D\",OR(LEFT(J234,2)=\"Sh\",LEFT(J234,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B234=\"D\",LEFT(J234,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L234>0,AQ234*T234*'9   Trucks'!$N234*M234/L234,0)","v":0},{"$f":"IF(AND(B234=\"D\",OR(LEFT(J234,2)=\"Sh\",LEFT(J234,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B234=\"D\",LEFT(J234,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D234,2)=\"Tk\",VLOOKUP(D234,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",VLOOKUP(D234,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(TRUNC(R234/'9   Trucks'!$N234)<TRUNC(S234/'9   Trucks'!$N234),TRUNC(S234/'9   Trucks'!$N234),TRUNC(R234/'9   Trucks'!$N234)),\n0)","v":0},0,{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A234,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A234,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A234,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A234,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A234,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A234,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A234,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A234,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A234,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A234,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A234,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A234,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nVLOOKUP(D234,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T234*\nIF(AND(B234=\"D\",OR(LEFT(J234,2)=\"Sh\",LEFT(J234,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B234=\"D\",LEFT(J234,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nVLOOKUP(D234,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nVLOOKUP(D234,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nVLOOKUP(D234,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF('9   Trucks'!$Y234>0,\nIF(((VLOOKUP(D234,Equipment[],Equipment!$P$2))*AF234^4 + (VLOOKUP(D234,Equipment[],Equipment!$Q$2))*AF234^3 + (VLOOKUP(D234,Equipment[],Equipment!$R$2))*AF234^2+(VLOOKUP(D234,Equipment[],Equipment!$S$2))*AF234+ (VLOOKUP(D234,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D234,Equipment[],Equipment!$P$2))*AF234^4 + (VLOOKUP(D234,Equipment[],Equipment!$Q$2))*AF234^3 + (VLOOKUP(D234,Equipment[],Equipment!$R$2))*AF234^2+(VLOOKUP(D234,Equipment[],Equipment!$S$2))*AF234+ (VLOOKUP(D234,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y234<0,\nIF(((VLOOKUP(D234,Equipment[],Equipment!$Z$2))*AF234^4 + (VLOOKUP(D234,Equipment[],Equipment!$AA$2))*AF234^3 + (VLOOKUP(D234,Equipment[],Equipment!$AB$2))*AF234^2+(VLOOKUP(D234,Equipment[],Equipment!$AC$2))*AF234+ (VLOOKUP(D234,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D234,Equipment[],Equipment!$Z$2))*AF234^4 + (VLOOKUP(D234,Equipment[],Equipment!$AA$2))*AF234^3 + (VLOOKUP(D234,Equipment[],Equipment!$AB$2))*AF234^2+(VLOOKUP(D234,Equipment[],Equipment!$AC$2))*AF234+ (VLOOKUP(D234,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF('9   Trucks'!$Z234>0,\nIF(((VLOOKUP(D234,Equipment[],Equipment!$P$2))*AG234^4 + (VLOOKUP(D234,Equipment[],Equipment!$Q$2))*AG234^3 + (VLOOKUP(D234,Equipment[],Equipment!$R$2))*AG234^2+(VLOOKUP(D234,Equipment[],Equipment!$S$2))*AG234+ (VLOOKUP(D234,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D234,Equipment[],Equipment!$P$2))*AG234^4 + (VLOOKUP(D234,Equipment[],Equipment!$Q$2))*AG234^3 + (VLOOKUP(D234,Equipment[],Equipment!$R$2))*AG234^2+(VLOOKUP(D234,Equipment[],Equipment!$S$2))*AG234+ (VLOOKUP(D234,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z234<0,\nIF(((VLOOKUP(D234,Equipment[],Equipment!$Z$2))*AG234^4 + (VLOOKUP(D234,Equipment[],Equipment!$AA$2))*AG234^3 + (VLOOKUP(D234,Equipment[],Equipment!$AB$2))*AG234^2+(VLOOKUP(D234,Equipment[],Equipment!$AC$2))*AG234+ (VLOOKUP(D234,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D234,Equipment[],Equipment!$Z$2))*AG234^4 + (VLOOKUP(D234,Equipment[],Equipment!$AA$2))*AG234^3 + (VLOOKUP(D234,Equipment[],Equipment!$AB$2))*AG234^2+(VLOOKUP(D234,Equipment[],Equipment!$AC$2))*AG234+ (VLOOKUP(D234,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF('9   Trucks'!$AA234>0,\nIF(((VLOOKUP(D234,Equipment[],Equipment!$P$2))*AH234^4 + (VLOOKUP(D234,Equipment[],Equipment!$Q$2))*AH234^3 + (VLOOKUP(D234,Equipment[],Equipment!$R$2))*AH234^2+(VLOOKUP(D234,Equipment[],Equipment!$S$2))*AH234+ (VLOOKUP(D234,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D234,Equipment[],Equipment!$P$2))*AH234^4 + (VLOOKUP(D234,Equipment[],Equipment!$Q$2))*AH234^3 + (VLOOKUP(D234,Equipment[],Equipment!$R$2))*AH234^2+(VLOOKUP(D234,Equipment[],Equipment!$S$2))*AH234+ (VLOOKUP(D234,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA234<0,\nIF(((VLOOKUP(D234,Equipment[],Equipment!$Z$2))*AH234^4 + (VLOOKUP(D234,Equipment[],Equipment!$AA$2))*AH234^3 + (VLOOKUP(D234,Equipment[],Equipment!$AB$2))*AH234^2+(VLOOKUP(D234,Equipment[],Equipment!$AC$2))*AH234+ (VLOOKUP(D234,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D234,Equipment[],Equipment!$Z$2))*AH234^4 + (VLOOKUP(D234,Equipment[],Equipment!$AA$2))*AH234^3 + (VLOOKUP(D234,Equipment[],Equipment!$AB$2))*AH234^2+(VLOOKUP(D234,Equipment[],Equipment!$AC$2))*AH234+ (VLOOKUP(D234,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D234,2)=\"Tk\",\nIF('9   Trucks'!$Y234<0,\nIF(((VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$U$2))*AI234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$V$2))*AI234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$W$2))*AI234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$X$2))*AI234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$U$2))*AI234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$V$2))*AI234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$W$2))*AI234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$X$2))*AI234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$Y$2))),\nIF(AND(Y234>0,AI234<6%),1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y234>0,\nIF(((VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AE$2))*AI234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AF$2))*AI234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AG$2))*AI234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AH$2))*AI234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AE$2))*AI234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AF$2))*AI234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AG$2))*AI234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AH$2))*AI234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D234,2)=\"Tk\",\nIF('9   Trucks'!$Z234<0,\nIF(((VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$U$2))*AJ234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$V$2))*AJ234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$W$2))*AJ234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$X$2))*AJ234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$U$2))*AJ234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$V$2))*AJ234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$W$2))*AJ234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$X$2))*AJ234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$Y$2))),\nIF(AND(Z234>0,AJ234<6%),1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z234>0,\nIF(((VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AE$2))*AJ234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AF$2))*AJ234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AG$2))*AJ234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AH$2))*AJ234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AE$2))*AJ234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AF$2))*AJ234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AG$2))*AJ234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AH$2))*AJ234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D234,2)=\"Tk\",\nIF('9   Trucks'!$AA234<0,\nIF(((VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$U$2))*AK234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$V$2))*AK234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$W$2))*AK234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$X$2))*AK234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$U$2))*AK234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$V$2))*AK234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$W$2))*AK234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$X$2))*AK234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$Y$2))),\nIF(AND(AA234>0,AK234<6%),1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA234>0,\nIF(((VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AE$2))*AK234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AF$2))*AK234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AG$2))*AK234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AH$2))*AK234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AE$2))*AK234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AF$2))*AK234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AG$2))*AK234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AH$2))*AK234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D234,2)=\"Tk\",'9   Trucks'!$AR234>0),1/('9   Trucks'!$AR234*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D234,2)=\"Tk\",'9   Trucks'!$AS234>0),1/('9   Trucks'!$AS234*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D234,2)=\"Tk\",'9   Trucks'!$AT234>0),1/('9   Trucks'!$AT234*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D234,2)=\"Tk\",'9   Trucks'!$AU234>0),1/('9   Trucks'!$AU234*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D234,2)=\"Tk\",'9   Trucks'!$AV234>0),1/('9   Trucks'!$AV234*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D234,2)=\"Tk\",'9   Trucks'!$AW234>0),1/('9   Trucks'!$AW234*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D235,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D235,2)=\"Tk\",IF(K235=0,0,'18 Truck Optimization'!BB235),0)","v":0},{"$f":"IF(AND(B235=\"D\",OR(LEFT(J235,2)=\"Sh\",LEFT(J235,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B235=\"D\",LEFT(J235,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L235>0,AQ235*T235*'9   Trucks'!$N235*M235/L235,0)","v":0},{"$f":"IF(AND(B235=\"D\",OR(LEFT(J235,2)=\"Sh\",LEFT(J235,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B235=\"D\",LEFT(J235,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D235,2)=\"Tk\",VLOOKUP(D235,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",VLOOKUP(D235,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(TRUNC(R235/'9   Trucks'!$N235)<TRUNC(S235/'9   Trucks'!$N235),TRUNC(S235/'9   Trucks'!$N235),TRUNC(R235/'9   Trucks'!$N235)),\n0)","v":0},0,{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A235,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A235,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A235,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A235,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A235,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A235,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A235,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A235,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A235,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A235,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A235,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A235,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nVLOOKUP(D235,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T235*\nIF(AND(B235=\"D\",OR(LEFT(J235,2)=\"Sh\",LEFT(J235,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B235=\"D\",LEFT(J235,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nVLOOKUP(D235,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nVLOOKUP(D235,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nVLOOKUP(D235,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF('9   Trucks'!$Y235>0,\nIF(((VLOOKUP(D235,Equipment[],Equipment!$P$2))*AF235^4 + (VLOOKUP(D235,Equipment[],Equipment!$Q$2))*AF235^3 + (VLOOKUP(D235,Equipment[],Equipment!$R$2))*AF235^2+(VLOOKUP(D235,Equipment[],Equipment!$S$2))*AF235+ (VLOOKUP(D235,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D235,Equipment[],Equipment!$P$2))*AF235^4 + (VLOOKUP(D235,Equipment[],Equipment!$Q$2))*AF235^3 + (VLOOKUP(D235,Equipment[],Equipment!$R$2))*AF235^2+(VLOOKUP(D235,Equipment[],Equipment!$S$2))*AF235+ (VLOOKUP(D235,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y235<0,\nIF(((VLOOKUP(D235,Equipment[],Equipment!$Z$2))*AF235^4 + (VLOOKUP(D235,Equipment[],Equipment!$AA$2))*AF235^3 + (VLOOKUP(D235,Equipment[],Equipment!$AB$2))*AF235^2+(VLOOKUP(D235,Equipment[],Equipment!$AC$2))*AF235+ (VLOOKUP(D235,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D235,Equipment[],Equipment!$Z$2))*AF235^4 + (VLOOKUP(D235,Equipment[],Equipment!$AA$2))*AF235^3 + (VLOOKUP(D235,Equipment[],Equipment!$AB$2))*AF235^2+(VLOOKUP(D235,Equipment[],Equipment!$AC$2))*AF235+ (VLOOKUP(D235,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF('9   Trucks'!$Z235>0,\nIF(((VLOOKUP(D235,Equipment[],Equipment!$P$2))*AG235^4 + (VLOOKUP(D235,Equipment[],Equipment!$Q$2))*AG235^3 + (VLOOKUP(D235,Equipment[],Equipment!$R$2))*AG235^2+(VLOOKUP(D235,Equipment[],Equipment!$S$2))*AG235+ (VLOOKUP(D235,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D235,Equipment[],Equipment!$P$2))*AG235^4 + (VLOOKUP(D235,Equipment[],Equipment!$Q$2))*AG235^3 + (VLOOKUP(D235,Equipment[],Equipment!$R$2))*AG235^2+(VLOOKUP(D235,Equipment[],Equipment!$S$2))*AG235+ (VLOOKUP(D235,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z235<0,\nIF(((VLOOKUP(D235,Equipment[],Equipment!$Z$2))*AG235^4 + (VLOOKUP(D235,Equipment[],Equipment!$AA$2))*AG235^3 + (VLOOKUP(D235,Equipment[],Equipment!$AB$2))*AG235^2+(VLOOKUP(D235,Equipment[],Equipment!$AC$2))*AG235+ (VLOOKUP(D235,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D235,Equipment[],Equipment!$Z$2))*AG235^4 + (VLOOKUP(D235,Equipment[],Equipment!$AA$2))*AG235^3 + (VLOOKUP(D235,Equipment[],Equipment!$AB$2))*AG235^2+(VLOOKUP(D235,Equipment[],Equipment!$AC$2))*AG235+ (VLOOKUP(D235,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF('9   Trucks'!$AA235>0,\nIF(((VLOOKUP(D235,Equipment[],Equipment!$P$2))*AH235^4 + (VLOOKUP(D235,Equipment[],Equipment!$Q$2))*AH235^3 + (VLOOKUP(D235,Equipment[],Equipment!$R$2))*AH235^2+(VLOOKUP(D235,Equipment[],Equipment!$S$2))*AH235+ (VLOOKUP(D235,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D235,Equipment[],Equipment!$P$2))*AH235^4 + (VLOOKUP(D235,Equipment[],Equipment!$Q$2))*AH235^3 + (VLOOKUP(D235,Equipment[],Equipment!$R$2))*AH235^2+(VLOOKUP(D235,Equipment[],Equipment!$S$2))*AH235+ (VLOOKUP(D235,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA235<0,\nIF(((VLOOKUP(D235,Equipment[],Equipment!$Z$2))*AH235^4 + (VLOOKUP(D235,Equipment[],Equipment!$AA$2))*AH235^3 + (VLOOKUP(D235,Equipment[],Equipment!$AB$2))*AH235^2+(VLOOKUP(D235,Equipment[],Equipment!$AC$2))*AH235+ (VLOOKUP(D235,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D235,Equipment[],Equipment!$Z$2))*AH235^4 + (VLOOKUP(D235,Equipment[],Equipment!$AA$2))*AH235^3 + (VLOOKUP(D235,Equipment[],Equipment!$AB$2))*AH235^2+(VLOOKUP(D235,Equipment[],Equipment!$AC$2))*AH235+ (VLOOKUP(D235,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D235,2)=\"Tk\",\nIF('9   Trucks'!$Y235<0,\nIF(((VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$U$2))*AI235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$V$2))*AI235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$W$2))*AI235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$X$2))*AI235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$U$2))*AI235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$V$2))*AI235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$W$2))*AI235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$X$2))*AI235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$Y$2))),\nIF(AND(Y235>0,AI235<6%),1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y235>0,\nIF(((VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AE$2))*AI235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AF$2))*AI235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AG$2))*AI235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AH$2))*AI235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AE$2))*AI235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AF$2))*AI235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AG$2))*AI235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AH$2))*AI235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D235,2)=\"Tk\",\nIF('9   Trucks'!$Z235<0,\nIF(((VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$U$2))*AJ235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$V$2))*AJ235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$W$2))*AJ235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$X$2))*AJ235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$U$2))*AJ235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$V$2))*AJ235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$W$2))*AJ235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$X$2))*AJ235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$Y$2))),\nIF(AND(Z235>0,AJ235<6%),1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z235>0,\nIF(((VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AE$2))*AJ235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AF$2))*AJ235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AG$2))*AJ235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AH$2))*AJ235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AE$2))*AJ235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AF$2))*AJ235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AG$2))*AJ235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AH$2))*AJ235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D235,2)=\"Tk\",\nIF('9   Trucks'!$AA235<0,\nIF(((VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$U$2))*AK235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$V$2))*AK235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$W$2))*AK235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$X$2))*AK235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$U$2))*AK235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$V$2))*AK235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$W$2))*AK235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$X$2))*AK235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$Y$2))),\nIF(AND(AA235>0,AK235<6%),1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA235>0,\nIF(((VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AE$2))*AK235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AF$2))*AK235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AG$2))*AK235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AH$2))*AK235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AE$2))*AK235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AF$2))*AK235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AG$2))*AK235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AH$2))*AK235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D235,2)=\"Tk\",'9   Trucks'!$AR235>0),1/('9   Trucks'!$AR235*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D235,2)=\"Tk\",'9   Trucks'!$AS235>0),1/('9   Trucks'!$AS235*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D235,2)=\"Tk\",'9   Trucks'!$AT235>0),1/('9   Trucks'!$AT235*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D235,2)=\"Tk\",'9   Trucks'!$AU235>0),1/('9   Trucks'!$AU235*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D235,2)=\"Tk\",'9   Trucks'!$AV235>0),1/('9   Trucks'!$AV235*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D235,2)=\"Tk\",'9   Trucks'!$AW235>0),1/('9   Trucks'!$AW235*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D236,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D236,2)=\"Tk\",IF(K236=0,0,'18 Truck Optimization'!BB236),0)","v":0},{"$f":"IF(AND(B236=\"D\",OR(LEFT(J236,2)=\"Sh\",LEFT(J236,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B236=\"D\",LEFT(J236,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L236>0,AQ236*T236*'9   Trucks'!$N236*M236/L236,0)","v":0},{"$f":"IF(AND(B236=\"D\",OR(LEFT(J236,2)=\"Sh\",LEFT(J236,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B236=\"D\",LEFT(J236,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D236,2)=\"Tk\",VLOOKUP(D236,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",VLOOKUP(D236,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(TRUNC(R236/'9   Trucks'!$N236)<TRUNC(S236/'9   Trucks'!$N236),TRUNC(S236/'9   Trucks'!$N236),TRUNC(R236/'9   Trucks'!$N236)),\n0)","v":0},0,{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A236,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A236,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A236,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A236,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A236,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A236,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A236,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A236,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A236,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A236,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A236,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A236,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nVLOOKUP(D236,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T236*\nIF(AND(B236=\"D\",OR(LEFT(J236,2)=\"Sh\",LEFT(J236,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B236=\"D\",LEFT(J236,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nVLOOKUP(D236,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nVLOOKUP(D236,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nVLOOKUP(D236,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF('9   Trucks'!$Y236>0,\nIF(((VLOOKUP(D236,Equipment[],Equipment!$P$2))*AF236^4 + (VLOOKUP(D236,Equipment[],Equipment!$Q$2))*AF236^3 + (VLOOKUP(D236,Equipment[],Equipment!$R$2))*AF236^2+(VLOOKUP(D236,Equipment[],Equipment!$S$2))*AF236+ (VLOOKUP(D236,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D236,Equipment[],Equipment!$P$2))*AF236^4 + (VLOOKUP(D236,Equipment[],Equipment!$Q$2))*AF236^3 + (VLOOKUP(D236,Equipment[],Equipment!$R$2))*AF236^2+(VLOOKUP(D236,Equipment[],Equipment!$S$2))*AF236+ (VLOOKUP(D236,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y236<0,\nIF(((VLOOKUP(D236,Equipment[],Equipment!$Z$2))*AF236^4 + (VLOOKUP(D236,Equipment[],Equipment!$AA$2))*AF236^3 + (VLOOKUP(D236,Equipment[],Equipment!$AB$2))*AF236^2+(VLOOKUP(D236,Equipment[],Equipment!$AC$2))*AF236+ (VLOOKUP(D236,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D236,Equipment[],Equipment!$Z$2))*AF236^4 + (VLOOKUP(D236,Equipment[],Equipment!$AA$2))*AF236^3 + (VLOOKUP(D236,Equipment[],Equipment!$AB$2))*AF236^2+(VLOOKUP(D236,Equipment[],Equipment!$AC$2))*AF236+ (VLOOKUP(D236,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF('9   Trucks'!$Z236>0,\nIF(((VLOOKUP(D236,Equipment[],Equipment!$P$2))*AG236^4 + (VLOOKUP(D236,Equipment[],Equipment!$Q$2))*AG236^3 + (VLOOKUP(D236,Equipment[],Equipment!$R$2))*AG236^2+(VLOOKUP(D236,Equipment[],Equipment!$S$2))*AG236+ (VLOOKUP(D236,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D236,Equipment[],Equipment!$P$2))*AG236^4 + (VLOOKUP(D236,Equipment[],Equipment!$Q$2))*AG236^3 + (VLOOKUP(D236,Equipment[],Equipment!$R$2))*AG236^2+(VLOOKUP(D236,Equipment[],Equipment!$S$2))*AG236+ (VLOOKUP(D236,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z236<0,\nIF(((VLOOKUP(D236,Equipment[],Equipment!$Z$2))*AG236^4 + (VLOOKUP(D236,Equipment[],Equipment!$AA$2))*AG236^3 + (VLOOKUP(D236,Equipment[],Equipment!$AB$2))*AG236^2+(VLOOKUP(D236,Equipment[],Equipment!$AC$2))*AG236+ (VLOOKUP(D236,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D236,Equipment[],Equipment!$Z$2))*AG236^4 + (VLOOKUP(D236,Equipment[],Equipment!$AA$2))*AG236^3 + (VLOOKUP(D236,Equipment[],Equipment!$AB$2))*AG236^2+(VLOOKUP(D236,Equipment[],Equipment!$AC$2))*AG236+ (VLOOKUP(D236,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF('9   Trucks'!$AA236>0,\nIF(((VLOOKUP(D236,Equipment[],Equipment!$P$2))*AH236^4 + (VLOOKUP(D236,Equipment[],Equipment!$Q$2))*AH236^3 + (VLOOKUP(D236,Equipment[],Equipment!$R$2))*AH236^2+(VLOOKUP(D236,Equipment[],Equipment!$S$2))*AH236+ (VLOOKUP(D236,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D236,Equipment[],Equipment!$P$2))*AH236^4 + (VLOOKUP(D236,Equipment[],Equipment!$Q$2))*AH236^3 + (VLOOKUP(D236,Equipment[],Equipment!$R$2))*AH236^2+(VLOOKUP(D236,Equipment[],Equipment!$S$2))*AH236+ (VLOOKUP(D236,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA236<0,\nIF(((VLOOKUP(D236,Equipment[],Equipment!$Z$2))*AH236^4 + (VLOOKUP(D236,Equipment[],Equipment!$AA$2))*AH236^3 + (VLOOKUP(D236,Equipment[],Equipment!$AB$2))*AH236^2+(VLOOKUP(D236,Equipment[],Equipment!$AC$2))*AH236+ (VLOOKUP(D236,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D236,Equipment[],Equipment!$Z$2))*AH236^4 + (VLOOKUP(D236,Equipment[],Equipment!$AA$2))*AH236^3 + (VLOOKUP(D236,Equipment[],Equipment!$AB$2))*AH236^2+(VLOOKUP(D236,Equipment[],Equipment!$AC$2))*AH236+ (VLOOKUP(D236,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D236,2)=\"Tk\",\nIF('9   Trucks'!$Y236<0,\nIF(((VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$U$2))*AI236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$V$2))*AI236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$W$2))*AI236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$X$2))*AI236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$U$2))*AI236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$V$2))*AI236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$W$2))*AI236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$X$2))*AI236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$Y$2))),\nIF(AND(Y236>0,AI236<6%),1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y236>0,\nIF(((VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AE$2))*AI236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AF$2))*AI236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AG$2))*AI236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AH$2))*AI236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AE$2))*AI236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AF$2))*AI236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AG$2))*AI236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AH$2))*AI236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D236,2)=\"Tk\",\nIF('9   Trucks'!$Z236<0,\nIF(((VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$U$2))*AJ236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$V$2))*AJ236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$W$2))*AJ236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$X$2))*AJ236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$U$2))*AJ236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$V$2))*AJ236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$W$2))*AJ236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$X$2))*AJ236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$Y$2))),\nIF(AND(Z236>0,AJ236<6%),1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z236>0,\nIF(((VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AE$2))*AJ236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AF$2))*AJ236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AG$2))*AJ236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AH$2))*AJ236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AE$2))*AJ236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AF$2))*AJ236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AG$2))*AJ236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AH$2))*AJ236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D236,2)=\"Tk\",\nIF('9   Trucks'!$AA236<0,\nIF(((VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$U$2))*AK236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$V$2))*AK236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$W$2))*AK236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$X$2))*AK236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$U$2))*AK236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$V$2))*AK236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$W$2))*AK236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$X$2))*AK236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$Y$2))),\nIF(AND(AA236>0,AK236<6%),1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA236>0,\nIF(((VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AE$2))*AK236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AF$2))*AK236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AG$2))*AK236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AH$2))*AK236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AE$2))*AK236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AF$2))*AK236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AG$2))*AK236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AH$2))*AK236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D236,2)=\"Tk\",'9   Trucks'!$AR236>0),1/('9   Trucks'!$AR236*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D236,2)=\"Tk\",'9   Trucks'!$AS236>0),1/('9   Trucks'!$AS236*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D236,2)=\"Tk\",'9   Trucks'!$AT236>0),1/('9   Trucks'!$AT236*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D236,2)=\"Tk\",'9   Trucks'!$AU236>0),1/('9   Trucks'!$AU236*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D236,2)=\"Tk\",'9   Trucks'!$AV236>0),1/('9   Trucks'!$AV236*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D236,2)=\"Tk\",'9   Trucks'!$AW236>0),1/('9   Trucks'!$AW236*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D237,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D237,2)=\"Tk\",IF(K237=0,0,'18 Truck Optimization'!BB237),0)","v":0},{"$f":"IF(AND(B237=\"D\",OR(LEFT(J237,2)=\"Sh\",LEFT(J237,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B237=\"D\",LEFT(J237,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L237>0,AQ237*T237*'9   Trucks'!$N237*M237/L237,0)","v":0},{"$f":"IF(AND(B237=\"D\",OR(LEFT(J237,2)=\"Sh\",LEFT(J237,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B237=\"D\",LEFT(J237,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D237,2)=\"Tk\",VLOOKUP(D237,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",VLOOKUP(D237,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(TRUNC(R237/'9   Trucks'!$N237)<TRUNC(S237/'9   Trucks'!$N237),TRUNC(S237/'9   Trucks'!$N237),TRUNC(R237/'9   Trucks'!$N237)),\n0)","v":0},0,{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A237,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A237,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A237,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A237,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A237,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A237,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A237,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A237,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A237,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A237,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A237,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A237,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nVLOOKUP(D237,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T237*\nIF(AND(B237=\"D\",OR(LEFT(J237,2)=\"Sh\",LEFT(J237,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B237=\"D\",LEFT(J237,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nVLOOKUP(D237,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nVLOOKUP(D237,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nVLOOKUP(D237,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF('9   Trucks'!$Y237>0,\nIF(((VLOOKUP(D237,Equipment[],Equipment!$P$2))*AF237^4 + (VLOOKUP(D237,Equipment[],Equipment!$Q$2))*AF237^3 + (VLOOKUP(D237,Equipment[],Equipment!$R$2))*AF237^2+(VLOOKUP(D237,Equipment[],Equipment!$S$2))*AF237+ (VLOOKUP(D237,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D237,Equipment[],Equipment!$P$2))*AF237^4 + (VLOOKUP(D237,Equipment[],Equipment!$Q$2))*AF237^3 + (VLOOKUP(D237,Equipment[],Equipment!$R$2))*AF237^2+(VLOOKUP(D237,Equipment[],Equipment!$S$2))*AF237+ (VLOOKUP(D237,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y237<0,\nIF(((VLOOKUP(D237,Equipment[],Equipment!$Z$2))*AF237^4 + (VLOOKUP(D237,Equipment[],Equipment!$AA$2))*AF237^3 + (VLOOKUP(D237,Equipment[],Equipment!$AB$2))*AF237^2+(VLOOKUP(D237,Equipment[],Equipment!$AC$2))*AF237+ (VLOOKUP(D237,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D237,Equipment[],Equipment!$Z$2))*AF237^4 + (VLOOKUP(D237,Equipment[],Equipment!$AA$2))*AF237^3 + (VLOOKUP(D237,Equipment[],Equipment!$AB$2))*AF237^2+(VLOOKUP(D237,Equipment[],Equipment!$AC$2))*AF237+ (VLOOKUP(D237,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF('9   Trucks'!$Z237>0,\nIF(((VLOOKUP(D237,Equipment[],Equipment!$P$2))*AG237^4 + (VLOOKUP(D237,Equipment[],Equipment!$Q$2))*AG237^3 + (VLOOKUP(D237,Equipment[],Equipment!$R$2))*AG237^2+(VLOOKUP(D237,Equipment[],Equipment!$S$2))*AG237+ (VLOOKUP(D237,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D237,Equipment[],Equipment!$P$2))*AG237^4 + (VLOOKUP(D237,Equipment[],Equipment!$Q$2))*AG237^3 + (VLOOKUP(D237,Equipment[],Equipment!$R$2))*AG237^2+(VLOOKUP(D237,Equipment[],Equipment!$S$2))*AG237+ (VLOOKUP(D237,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z237<0,\nIF(((VLOOKUP(D237,Equipment[],Equipment!$Z$2))*AG237^4 + (VLOOKUP(D237,Equipment[],Equipment!$AA$2))*AG237^3 + (VLOOKUP(D237,Equipment[],Equipment!$AB$2))*AG237^2+(VLOOKUP(D237,Equipment[],Equipment!$AC$2))*AG237+ (VLOOKUP(D237,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D237,Equipment[],Equipment!$Z$2))*AG237^4 + (VLOOKUP(D237,Equipment[],Equipment!$AA$2))*AG237^3 + (VLOOKUP(D237,Equipment[],Equipment!$AB$2))*AG237^2+(VLOOKUP(D237,Equipment[],Equipment!$AC$2))*AG237+ (VLOOKUP(D237,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF('9   Trucks'!$AA237>0,\nIF(((VLOOKUP(D237,Equipment[],Equipment!$P$2))*AH237^4 + (VLOOKUP(D237,Equipment[],Equipment!$Q$2))*AH237^3 + (VLOOKUP(D237,Equipment[],Equipment!$R$2))*AH237^2+(VLOOKUP(D237,Equipment[],Equipment!$S$2))*AH237+ (VLOOKUP(D237,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D237,Equipment[],Equipment!$P$2))*AH237^4 + (VLOOKUP(D237,Equipment[],Equipment!$Q$2))*AH237^3 + (VLOOKUP(D237,Equipment[],Equipment!$R$2))*AH237^2+(VLOOKUP(D237,Equipment[],Equipment!$S$2))*AH237+ (VLOOKUP(D237,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA237<0,\nIF(((VLOOKUP(D237,Equipment[],Equipment!$Z$2))*AH237^4 + (VLOOKUP(D237,Equipment[],Equipment!$AA$2))*AH237^3 + (VLOOKUP(D237,Equipment[],Equipment!$AB$2))*AH237^2+(VLOOKUP(D237,Equipment[],Equipment!$AC$2))*AH237+ (VLOOKUP(D237,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D237,Equipment[],Equipment!$Z$2))*AH237^4 + (VLOOKUP(D237,Equipment[],Equipment!$AA$2))*AH237^3 + (VLOOKUP(D237,Equipment[],Equipment!$AB$2))*AH237^2+(VLOOKUP(D237,Equipment[],Equipment!$AC$2))*AH237+ (VLOOKUP(D237,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D237,2)=\"Tk\",\nIF('9   Trucks'!$Y237<0,\nIF(((VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$U$2))*AI237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$V$2))*AI237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$W$2))*AI237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$X$2))*AI237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$U$2))*AI237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$V$2))*AI237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$W$2))*AI237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$X$2))*AI237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$Y$2))),\nIF(AND(Y237>0,AI237<6%),1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y237>0,\nIF(((VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AE$2))*AI237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AF$2))*AI237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AG$2))*AI237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AH$2))*AI237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AE$2))*AI237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AF$2))*AI237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AG$2))*AI237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AH$2))*AI237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D237,2)=\"Tk\",\nIF('9   Trucks'!$Z237<0,\nIF(((VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$U$2))*AJ237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$V$2))*AJ237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$W$2))*AJ237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$X$2))*AJ237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$U$2))*AJ237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$V$2))*AJ237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$W$2))*AJ237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$X$2))*AJ237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$Y$2))),\nIF(AND(Z237>0,AJ237<6%),1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z237>0,\nIF(((VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AE$2))*AJ237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AF$2))*AJ237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AG$2))*AJ237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AH$2))*AJ237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AE$2))*AJ237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AF$2))*AJ237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AG$2))*AJ237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AH$2))*AJ237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D237,2)=\"Tk\",\nIF('9   Trucks'!$AA237<0,\nIF(((VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$U$2))*AK237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$V$2))*AK237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$W$2))*AK237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$X$2))*AK237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$U$2))*AK237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$V$2))*AK237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$W$2))*AK237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$X$2))*AK237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$Y$2))),\nIF(AND(AA237>0,AK237<6%),1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA237>0,\nIF(((VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AE$2))*AK237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AF$2))*AK237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AG$2))*AK237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AH$2))*AK237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AE$2))*AK237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AF$2))*AK237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AG$2))*AK237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AH$2))*AK237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D237,2)=\"Tk\",'9   Trucks'!$AR237>0),1/('9   Trucks'!$AR237*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D237,2)=\"Tk\",'9   Trucks'!$AS237>0),1/('9   Trucks'!$AS237*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D237,2)=\"Tk\",'9   Trucks'!$AT237>0),1/('9   Trucks'!$AT237*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D237,2)=\"Tk\",'9   Trucks'!$AU237>0),1/('9   Trucks'!$AU237*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D237,2)=\"Tk\",'9   Trucks'!$AV237>0),1/('9   Trucks'!$AV237*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D237,2)=\"Tk\",'9   Trucks'!$AW237>0),1/('9   Trucks'!$AW237*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D238,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D238,2)=\"Tk\",IF(K238=0,0,'18 Truck Optimization'!BB238),0)","v":0},{"$f":"IF(AND(B238=\"D\",OR(LEFT(J238,2)=\"Sh\",LEFT(J238,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B238=\"D\",LEFT(J238,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L238>0,AQ238*T238*'9   Trucks'!$N238*M238/L238,0)","v":0},{"$f":"IF(AND(B238=\"D\",OR(LEFT(J238,2)=\"Sh\",LEFT(J238,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B238=\"D\",LEFT(J238,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D238,2)=\"Tk\",VLOOKUP(D238,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",VLOOKUP(D238,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(TRUNC(R238/'9   Trucks'!$N238)<TRUNC(S238/'9   Trucks'!$N238),TRUNC(S238/'9   Trucks'!$N238),TRUNC(R238/'9   Trucks'!$N238)),\n0)","v":0},0,{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A238,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A238,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A238,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A238,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A238,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A238,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A238,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A238,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A238,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A238,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A238,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A238,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nVLOOKUP(D238,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T238*\nIF(AND(B238=\"D\",OR(LEFT(J238,2)=\"Sh\",LEFT(J238,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B238=\"D\",LEFT(J238,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nVLOOKUP(D238,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nVLOOKUP(D238,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nVLOOKUP(D238,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF('9   Trucks'!$Y238>0,\nIF(((VLOOKUP(D238,Equipment[],Equipment!$P$2))*AF238^4 + (VLOOKUP(D238,Equipment[],Equipment!$Q$2))*AF238^3 + (VLOOKUP(D238,Equipment[],Equipment!$R$2))*AF238^2+(VLOOKUP(D238,Equipment[],Equipment!$S$2))*AF238+ (VLOOKUP(D238,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D238,Equipment[],Equipment!$P$2))*AF238^4 + (VLOOKUP(D238,Equipment[],Equipment!$Q$2))*AF238^3 + (VLOOKUP(D238,Equipment[],Equipment!$R$2))*AF238^2+(VLOOKUP(D238,Equipment[],Equipment!$S$2))*AF238+ (VLOOKUP(D238,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y238<0,\nIF(((VLOOKUP(D238,Equipment[],Equipment!$Z$2))*AF238^4 + (VLOOKUP(D238,Equipment[],Equipment!$AA$2))*AF238^3 + (VLOOKUP(D238,Equipment[],Equipment!$AB$2))*AF238^2+(VLOOKUP(D238,Equipment[],Equipment!$AC$2))*AF238+ (VLOOKUP(D238,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D238,Equipment[],Equipment!$Z$2))*AF238^4 + (VLOOKUP(D238,Equipment[],Equipment!$AA$2))*AF238^3 + (VLOOKUP(D238,Equipment[],Equipment!$AB$2))*AF238^2+(VLOOKUP(D238,Equipment[],Equipment!$AC$2))*AF238+ (VLOOKUP(D238,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF('9   Trucks'!$Z238>0,\nIF(((VLOOKUP(D238,Equipment[],Equipment!$P$2))*AG238^4 + (VLOOKUP(D238,Equipment[],Equipment!$Q$2))*AG238^3 + (VLOOKUP(D238,Equipment[],Equipment!$R$2))*AG238^2+(VLOOKUP(D238,Equipment[],Equipment!$S$2))*AG238+ (VLOOKUP(D238,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D238,Equipment[],Equipment!$P$2))*AG238^4 + (VLOOKUP(D238,Equipment[],Equipment!$Q$2))*AG238^3 + (VLOOKUP(D238,Equipment[],Equipment!$R$2))*AG238^2+(VLOOKUP(D238,Equipment[],Equipment!$S$2))*AG238+ (VLOOKUP(D238,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z238<0,\nIF(((VLOOKUP(D238,Equipment[],Equipment!$Z$2))*AG238^4 + (VLOOKUP(D238,Equipment[],Equipment!$AA$2))*AG238^3 + (VLOOKUP(D238,Equipment[],Equipment!$AB$2))*AG238^2+(VLOOKUP(D238,Equipment[],Equipment!$AC$2))*AG238+ (VLOOKUP(D238,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D238,Equipment[],Equipment!$Z$2))*AG238^4 + (VLOOKUP(D238,Equipment[],Equipment!$AA$2))*AG238^3 + (VLOOKUP(D238,Equipment[],Equipment!$AB$2))*AG238^2+(VLOOKUP(D238,Equipment[],Equipment!$AC$2))*AG238+ (VLOOKUP(D238,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF('9   Trucks'!$AA238>0,\nIF(((VLOOKUP(D238,Equipment[],Equipment!$P$2))*AH238^4 + (VLOOKUP(D238,Equipment[],Equipment!$Q$2))*AH238^3 + (VLOOKUP(D238,Equipment[],Equipment!$R$2))*AH238^2+(VLOOKUP(D238,Equipment[],Equipment!$S$2))*AH238+ (VLOOKUP(D238,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D238,Equipment[],Equipment!$P$2))*AH238^4 + (VLOOKUP(D238,Equipment[],Equipment!$Q$2))*AH238^3 + (VLOOKUP(D238,Equipment[],Equipment!$R$2))*AH238^2+(VLOOKUP(D238,Equipment[],Equipment!$S$2))*AH238+ (VLOOKUP(D238,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA238<0,\nIF(((VLOOKUP(D238,Equipment[],Equipment!$Z$2))*AH238^4 + (VLOOKUP(D238,Equipment[],Equipment!$AA$2))*AH238^3 + (VLOOKUP(D238,Equipment[],Equipment!$AB$2))*AH238^2+(VLOOKUP(D238,Equipment[],Equipment!$AC$2))*AH238+ (VLOOKUP(D238,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D238,Equipment[],Equipment!$Z$2))*AH238^4 + (VLOOKUP(D238,Equipment[],Equipment!$AA$2))*AH238^3 + (VLOOKUP(D238,Equipment[],Equipment!$AB$2))*AH238^2+(VLOOKUP(D238,Equipment[],Equipment!$AC$2))*AH238+ (VLOOKUP(D238,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D238,2)=\"Tk\",\nIF('9   Trucks'!$Y238<0,\nIF(((VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$U$2))*AI238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$V$2))*AI238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$W$2))*AI238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$X$2))*AI238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$U$2))*AI238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$V$2))*AI238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$W$2))*AI238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$X$2))*AI238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$Y$2))),\nIF(AND(Y238>0,AI238<6%),1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y238>0,\nIF(((VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AE$2))*AI238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AF$2))*AI238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AG$2))*AI238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AH$2))*AI238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AE$2))*AI238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AF$2))*AI238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AG$2))*AI238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AH$2))*AI238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D238,2)=\"Tk\",\nIF('9   Trucks'!$Z238<0,\nIF(((VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$U$2))*AJ238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$V$2))*AJ238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$W$2))*AJ238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$X$2))*AJ238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$U$2))*AJ238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$V$2))*AJ238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$W$2))*AJ238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$X$2))*AJ238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$Y$2))),\nIF(AND(Z238>0,AJ238<6%),1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z238>0,\nIF(((VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AE$2))*AJ238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AF$2))*AJ238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AG$2))*AJ238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AH$2))*AJ238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AE$2))*AJ238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AF$2))*AJ238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AG$2))*AJ238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AH$2))*AJ238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D238,2)=\"Tk\",\nIF('9   Trucks'!$AA238<0,\nIF(((VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$U$2))*AK238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$V$2))*AK238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$W$2))*AK238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$X$2))*AK238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$U$2))*AK238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$V$2))*AK238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$W$2))*AK238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$X$2))*AK238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$Y$2))),\nIF(AND(AA238>0,AK238<6%),1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA238>0,\nIF(((VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AE$2))*AK238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AF$2))*AK238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AG$2))*AK238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AH$2))*AK238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AE$2))*AK238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AF$2))*AK238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AG$2))*AK238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AH$2))*AK238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D238,2)=\"Tk\",'9   Trucks'!$AR238>0),1/('9   Trucks'!$AR238*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D238,2)=\"Tk\",'9   Trucks'!$AS238>0),1/('9   Trucks'!$AS238*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D238,2)=\"Tk\",'9   Trucks'!$AT238>0),1/('9   Trucks'!$AT238*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D238,2)=\"Tk\",'9   Trucks'!$AU238>0),1/('9   Trucks'!$AU238*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D238,2)=\"Tk\",'9   Trucks'!$AV238>0),1/('9   Trucks'!$AV238*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D238,2)=\"Tk\",'9   Trucks'!$AW238>0),1/('9   Trucks'!$AW238*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D239,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D239,2)=\"Tk\",IF(K239=0,0,'18 Truck Optimization'!BB239),0)","v":0},{"$f":"IF(AND(B239=\"D\",OR(LEFT(J239,2)=\"Sh\",LEFT(J239,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B239=\"D\",LEFT(J239,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L239>0,AQ239*T239*'9   Trucks'!$N239*M239/L239,0)","v":0},{"$f":"IF(AND(B239=\"D\",OR(LEFT(J239,2)=\"Sh\",LEFT(J239,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B239=\"D\",LEFT(J239,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D239,2)=\"Tk\",VLOOKUP(D239,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",VLOOKUP(D239,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(TRUNC(R239/'9   Trucks'!$N239)<TRUNC(S239/'9   Trucks'!$N239),TRUNC(S239/'9   Trucks'!$N239),TRUNC(R239/'9   Trucks'!$N239)),\n0)","v":0},0,{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A239,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A239,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A239,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A239,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A239,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A239,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A239,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A239,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A239,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A239,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A239,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A239,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nVLOOKUP(D239,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T239*\nIF(AND(B239=\"D\",OR(LEFT(J239,2)=\"Sh\",LEFT(J239,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B239=\"D\",LEFT(J239,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nVLOOKUP(D239,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nVLOOKUP(D239,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nVLOOKUP(D239,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF('9   Trucks'!$Y239>0,\nIF(((VLOOKUP(D239,Equipment[],Equipment!$P$2))*AF239^4 + (VLOOKUP(D239,Equipment[],Equipment!$Q$2))*AF239^3 + (VLOOKUP(D239,Equipment[],Equipment!$R$2))*AF239^2+(VLOOKUP(D239,Equipment[],Equipment!$S$2))*AF239+ (VLOOKUP(D239,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D239,Equipment[],Equipment!$P$2))*AF239^4 + (VLOOKUP(D239,Equipment[],Equipment!$Q$2))*AF239^3 + (VLOOKUP(D239,Equipment[],Equipment!$R$2))*AF239^2+(VLOOKUP(D239,Equipment[],Equipment!$S$2))*AF239+ (VLOOKUP(D239,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y239<0,\nIF(((VLOOKUP(D239,Equipment[],Equipment!$Z$2))*AF239^4 + (VLOOKUP(D239,Equipment[],Equipment!$AA$2))*AF239^3 + (VLOOKUP(D239,Equipment[],Equipment!$AB$2))*AF239^2+(VLOOKUP(D239,Equipment[],Equipment!$AC$2))*AF239+ (VLOOKUP(D239,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D239,Equipment[],Equipment!$Z$2))*AF239^4 + (VLOOKUP(D239,Equipment[],Equipment!$AA$2))*AF239^3 + (VLOOKUP(D239,Equipment[],Equipment!$AB$2))*AF239^2+(VLOOKUP(D239,Equipment[],Equipment!$AC$2))*AF239+ (VLOOKUP(D239,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF('9   Trucks'!$Z239>0,\nIF(((VLOOKUP(D239,Equipment[],Equipment!$P$2))*AG239^4 + (VLOOKUP(D239,Equipment[],Equipment!$Q$2))*AG239^3 + (VLOOKUP(D239,Equipment[],Equipment!$R$2))*AG239^2+(VLOOKUP(D239,Equipment[],Equipment!$S$2))*AG239+ (VLOOKUP(D239,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D239,Equipment[],Equipment!$P$2))*AG239^4 + (VLOOKUP(D239,Equipment[],Equipment!$Q$2))*AG239^3 + (VLOOKUP(D239,Equipment[],Equipment!$R$2))*AG239^2+(VLOOKUP(D239,Equipment[],Equipment!$S$2))*AG239+ (VLOOKUP(D239,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z239<0,\nIF(((VLOOKUP(D239,Equipment[],Equipment!$Z$2))*AG239^4 + (VLOOKUP(D239,Equipment[],Equipment!$AA$2))*AG239^3 + (VLOOKUP(D239,Equipment[],Equipment!$AB$2))*AG239^2+(VLOOKUP(D239,Equipment[],Equipment!$AC$2))*AG239+ (VLOOKUP(D239,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D239,Equipment[],Equipment!$Z$2))*AG239^4 + (VLOOKUP(D239,Equipment[],Equipment!$AA$2))*AG239^3 + (VLOOKUP(D239,Equipment[],Equipment!$AB$2))*AG239^2+(VLOOKUP(D239,Equipment[],Equipment!$AC$2))*AG239+ (VLOOKUP(D239,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF('9   Trucks'!$AA239>0,\nIF(((VLOOKUP(D239,Equipment[],Equipment!$P$2))*AH239^4 + (VLOOKUP(D239,Equipment[],Equipment!$Q$2))*AH239^3 + (VLOOKUP(D239,Equipment[],Equipment!$R$2))*AH239^2+(VLOOKUP(D239,Equipment[],Equipment!$S$2))*AH239+ (VLOOKUP(D239,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D239,Equipment[],Equipment!$P$2))*AH239^4 + (VLOOKUP(D239,Equipment[],Equipment!$Q$2))*AH239^3 + (VLOOKUP(D239,Equipment[],Equipment!$R$2))*AH239^2+(VLOOKUP(D239,Equipment[],Equipment!$S$2))*AH239+ (VLOOKUP(D239,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA239<0,\nIF(((VLOOKUP(D239,Equipment[],Equipment!$Z$2))*AH239^4 + (VLOOKUP(D239,Equipment[],Equipment!$AA$2))*AH239^3 + (VLOOKUP(D239,Equipment[],Equipment!$AB$2))*AH239^2+(VLOOKUP(D239,Equipment[],Equipment!$AC$2))*AH239+ (VLOOKUP(D239,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D239,Equipment[],Equipment!$Z$2))*AH239^4 + (VLOOKUP(D239,Equipment[],Equipment!$AA$2))*AH239^3 + (VLOOKUP(D239,Equipment[],Equipment!$AB$2))*AH239^2+(VLOOKUP(D239,Equipment[],Equipment!$AC$2))*AH239+ (VLOOKUP(D239,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D239,2)=\"Tk\",\nIF('9   Trucks'!$Y239<0,\nIF(((VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$U$2))*AI239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$V$2))*AI239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$W$2))*AI239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$X$2))*AI239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$U$2))*AI239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$V$2))*AI239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$W$2))*AI239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$X$2))*AI239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$Y$2))),\nIF(AND(Y239>0,AI239<6%),1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y239>0,\nIF(((VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AE$2))*AI239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AF$2))*AI239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AG$2))*AI239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AH$2))*AI239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AE$2))*AI239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AF$2))*AI239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AG$2))*AI239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AH$2))*AI239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D239,2)=\"Tk\",\nIF('9   Trucks'!$Z239<0,\nIF(((VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$U$2))*AJ239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$V$2))*AJ239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$W$2))*AJ239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$X$2))*AJ239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$U$2))*AJ239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$V$2))*AJ239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$W$2))*AJ239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$X$2))*AJ239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$Y$2))),\nIF(AND(Z239>0,AJ239<6%),1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z239>0,\nIF(((VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AE$2))*AJ239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AF$2))*AJ239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AG$2))*AJ239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AH$2))*AJ239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AE$2))*AJ239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AF$2))*AJ239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AG$2))*AJ239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AH$2))*AJ239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D239,2)=\"Tk\",\nIF('9   Trucks'!$AA239<0,\nIF(((VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$U$2))*AK239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$V$2))*AK239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$W$2))*AK239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$X$2))*AK239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$U$2))*AK239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$V$2))*AK239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$W$2))*AK239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$X$2))*AK239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$Y$2))),\nIF(AND(AA239>0,AK239<6%),1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA239>0,\nIF(((VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AE$2))*AK239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AF$2))*AK239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AG$2))*AK239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AH$2))*AK239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AE$2))*AK239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AF$2))*AK239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AG$2))*AK239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AH$2))*AK239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D239,2)=\"Tk\",'9   Trucks'!$AR239>0),1/('9   Trucks'!$AR239*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D239,2)=\"Tk\",'9   Trucks'!$AS239>0),1/('9   Trucks'!$AS239*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D239,2)=\"Tk\",'9   Trucks'!$AT239>0),1/('9   Trucks'!$AT239*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D239,2)=\"Tk\",'9   Trucks'!$AU239>0),1/('9   Trucks'!$AU239*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D239,2)=\"Tk\",'9   Trucks'!$AV239>0),1/('9   Trucks'!$AV239*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D239,2)=\"Tk\",'9   Trucks'!$AW239>0),1/('9   Trucks'!$AW239*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D240,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D240,2)=\"Tk\",IF(K240=0,0,'18 Truck Optimization'!BB240),0)","v":0},{"$f":"IF(AND(B240=\"D\",OR(LEFT(J240,2)=\"Sh\",LEFT(J240,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B240=\"D\",LEFT(J240,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L240>0,AQ240*T240*'9   Trucks'!$N240*M240/L240,0)","v":0},{"$f":"IF(AND(B240=\"D\",OR(LEFT(J240,2)=\"Sh\",LEFT(J240,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B240=\"D\",LEFT(J240,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D240,2)=\"Tk\",VLOOKUP(D240,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",VLOOKUP(D240,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(TRUNC(R240/'9   Trucks'!$N240)<TRUNC(S240/'9   Trucks'!$N240),TRUNC(S240/'9   Trucks'!$N240),TRUNC(R240/'9   Trucks'!$N240)),\n0)","v":0},0,{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A240,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A240,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A240,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A240,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A240,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A240,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A240,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A240,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A240,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A240,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A240,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A240,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nVLOOKUP(D240,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T240*\nIF(AND(B240=\"D\",OR(LEFT(J240,2)=\"Sh\",LEFT(J240,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B240=\"D\",LEFT(J240,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nVLOOKUP(D240,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nVLOOKUP(D240,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nVLOOKUP(D240,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF('9   Trucks'!$Y240>0,\nIF(((VLOOKUP(D240,Equipment[],Equipment!$P$2))*AF240^4 + (VLOOKUP(D240,Equipment[],Equipment!$Q$2))*AF240^3 + (VLOOKUP(D240,Equipment[],Equipment!$R$2))*AF240^2+(VLOOKUP(D240,Equipment[],Equipment!$S$2))*AF240+ (VLOOKUP(D240,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D240,Equipment[],Equipment!$P$2))*AF240^4 + (VLOOKUP(D240,Equipment[],Equipment!$Q$2))*AF240^3 + (VLOOKUP(D240,Equipment[],Equipment!$R$2))*AF240^2+(VLOOKUP(D240,Equipment[],Equipment!$S$2))*AF240+ (VLOOKUP(D240,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y240<0,\nIF(((VLOOKUP(D240,Equipment[],Equipment!$Z$2))*AF240^4 + (VLOOKUP(D240,Equipment[],Equipment!$AA$2))*AF240^3 + (VLOOKUP(D240,Equipment[],Equipment!$AB$2))*AF240^2+(VLOOKUP(D240,Equipment[],Equipment!$AC$2))*AF240+ (VLOOKUP(D240,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D240,Equipment[],Equipment!$Z$2))*AF240^4 + (VLOOKUP(D240,Equipment[],Equipment!$AA$2))*AF240^3 + (VLOOKUP(D240,Equipment[],Equipment!$AB$2))*AF240^2+(VLOOKUP(D240,Equipment[],Equipment!$AC$2))*AF240+ (VLOOKUP(D240,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF('9   Trucks'!$Z240>0,\nIF(((VLOOKUP(D240,Equipment[],Equipment!$P$2))*AG240^4 + (VLOOKUP(D240,Equipment[],Equipment!$Q$2))*AG240^3 + (VLOOKUP(D240,Equipment[],Equipment!$R$2))*AG240^2+(VLOOKUP(D240,Equipment[],Equipment!$S$2))*AG240+ (VLOOKUP(D240,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D240,Equipment[],Equipment!$P$2))*AG240^4 + (VLOOKUP(D240,Equipment[],Equipment!$Q$2))*AG240^3 + (VLOOKUP(D240,Equipment[],Equipment!$R$2))*AG240^2+(VLOOKUP(D240,Equipment[],Equipment!$S$2))*AG240+ (VLOOKUP(D240,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z240<0,\nIF(((VLOOKUP(D240,Equipment[],Equipment!$Z$2))*AG240^4 + (VLOOKUP(D240,Equipment[],Equipment!$AA$2))*AG240^3 + (VLOOKUP(D240,Equipment[],Equipment!$AB$2))*AG240^2+(VLOOKUP(D240,Equipment[],Equipment!$AC$2))*AG240+ (VLOOKUP(D240,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D240,Equipment[],Equipment!$Z$2))*AG240^4 + (VLOOKUP(D240,Equipment[],Equipment!$AA$2))*AG240^3 + (VLOOKUP(D240,Equipment[],Equipment!$AB$2))*AG240^2+(VLOOKUP(D240,Equipment[],Equipment!$AC$2))*AG240+ (VLOOKUP(D240,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF('9   Trucks'!$AA240>0,\nIF(((VLOOKUP(D240,Equipment[],Equipment!$P$2))*AH240^4 + (VLOOKUP(D240,Equipment[],Equipment!$Q$2))*AH240^3 + (VLOOKUP(D240,Equipment[],Equipment!$R$2))*AH240^2+(VLOOKUP(D240,Equipment[],Equipment!$S$2))*AH240+ (VLOOKUP(D240,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D240,Equipment[],Equipment!$P$2))*AH240^4 + (VLOOKUP(D240,Equipment[],Equipment!$Q$2))*AH240^3 + (VLOOKUP(D240,Equipment[],Equipment!$R$2))*AH240^2+(VLOOKUP(D240,Equipment[],Equipment!$S$2))*AH240+ (VLOOKUP(D240,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA240<0,\nIF(((VLOOKUP(D240,Equipment[],Equipment!$Z$2))*AH240^4 + (VLOOKUP(D240,Equipment[],Equipment!$AA$2))*AH240^3 + (VLOOKUP(D240,Equipment[],Equipment!$AB$2))*AH240^2+(VLOOKUP(D240,Equipment[],Equipment!$AC$2))*AH240+ (VLOOKUP(D240,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D240,Equipment[],Equipment!$Z$2))*AH240^4 + (VLOOKUP(D240,Equipment[],Equipment!$AA$2))*AH240^3 + (VLOOKUP(D240,Equipment[],Equipment!$AB$2))*AH240^2+(VLOOKUP(D240,Equipment[],Equipment!$AC$2))*AH240+ (VLOOKUP(D240,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D240,2)=\"Tk\",\nIF('9   Trucks'!$Y240<0,\nIF(((VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$U$2))*AI240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$V$2))*AI240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$W$2))*AI240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$X$2))*AI240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$U$2))*AI240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$V$2))*AI240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$W$2))*AI240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$X$2))*AI240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$Y$2))),\nIF(AND(Y240>0,AI240<6%),1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y240>0,\nIF(((VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AE$2))*AI240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AF$2))*AI240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AG$2))*AI240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AH$2))*AI240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AE$2))*AI240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AF$2))*AI240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AG$2))*AI240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AH$2))*AI240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D240,2)=\"Tk\",\nIF('9   Trucks'!$Z240<0,\nIF(((VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$U$2))*AJ240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$V$2))*AJ240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$W$2))*AJ240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$X$2))*AJ240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$U$2))*AJ240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$V$2))*AJ240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$W$2))*AJ240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$X$2))*AJ240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$Y$2))),\nIF(AND(Z240>0,AJ240<6%),1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z240>0,\nIF(((VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AE$2))*AJ240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AF$2))*AJ240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AG$2))*AJ240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AH$2))*AJ240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AE$2))*AJ240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AF$2))*AJ240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AG$2))*AJ240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AH$2))*AJ240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D240,2)=\"Tk\",\nIF('9   Trucks'!$AA240<0,\nIF(((VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$U$2))*AK240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$V$2))*AK240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$W$2))*AK240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$X$2))*AK240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$U$2))*AK240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$V$2))*AK240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$W$2))*AK240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$X$2))*AK240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$Y$2))),\nIF(AND(AA240>0,AK240<6%),1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA240>0,\nIF(((VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AE$2))*AK240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AF$2))*AK240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AG$2))*AK240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AH$2))*AK240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AE$2))*AK240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AF$2))*AK240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AG$2))*AK240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AH$2))*AK240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D240,2)=\"Tk\",'9   Trucks'!$AR240>0),1/('9   Trucks'!$AR240*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D240,2)=\"Tk\",'9   Trucks'!$AS240>0),1/('9   Trucks'!$AS240*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D240,2)=\"Tk\",'9   Trucks'!$AT240>0),1/('9   Trucks'!$AT240*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D240,2)=\"Tk\",'9   Trucks'!$AU240>0),1/('9   Trucks'!$AU240*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D240,2)=\"Tk\",'9   Trucks'!$AV240>0),1/('9   Trucks'!$AV240*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D240,2)=\"Tk\",'9   Trucks'!$AW240>0),1/('9   Trucks'!$AW240*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D241,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D241,2)=\"Tk\",IF(K241=0,0,'18 Truck Optimization'!BB241),0)","v":0},{"$f":"IF(AND(B241=\"D\",OR(LEFT(J241,2)=\"Sh\",LEFT(J241,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B241=\"D\",LEFT(J241,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L241>0,AQ241*T241*'9   Trucks'!$N241*M241/L241,0)","v":0},{"$f":"IF(AND(B241=\"D\",OR(LEFT(J241,2)=\"Sh\",LEFT(J241,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B241=\"D\",LEFT(J241,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D241,2)=\"Tk\",VLOOKUP(D241,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",VLOOKUP(D241,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(TRUNC(R241/'9   Trucks'!$N241)<TRUNC(S241/'9   Trucks'!$N241),TRUNC(S241/'9   Trucks'!$N241),TRUNC(R241/'9   Trucks'!$N241)),\n0)","v":0},0,{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A241,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A241,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A241,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A241,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A241,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A241,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A241,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A241,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A241,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A241,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A241,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A241,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nVLOOKUP(D241,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T241*\nIF(AND(B241=\"D\",OR(LEFT(J241,2)=\"Sh\",LEFT(J241,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B241=\"D\",LEFT(J241,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nVLOOKUP(D241,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nVLOOKUP(D241,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nVLOOKUP(D241,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF('9   Trucks'!$Y241>0,\nIF(((VLOOKUP(D241,Equipment[],Equipment!$P$2))*AF241^4 + (VLOOKUP(D241,Equipment[],Equipment!$Q$2))*AF241^3 + (VLOOKUP(D241,Equipment[],Equipment!$R$2))*AF241^2+(VLOOKUP(D241,Equipment[],Equipment!$S$2))*AF241+ (VLOOKUP(D241,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D241,Equipment[],Equipment!$P$2))*AF241^4 + (VLOOKUP(D241,Equipment[],Equipment!$Q$2))*AF241^3 + (VLOOKUP(D241,Equipment[],Equipment!$R$2))*AF241^2+(VLOOKUP(D241,Equipment[],Equipment!$S$2))*AF241+ (VLOOKUP(D241,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y241<0,\nIF(((VLOOKUP(D241,Equipment[],Equipment!$Z$2))*AF241^4 + (VLOOKUP(D241,Equipment[],Equipment!$AA$2))*AF241^3 + (VLOOKUP(D241,Equipment[],Equipment!$AB$2))*AF241^2+(VLOOKUP(D241,Equipment[],Equipment!$AC$2))*AF241+ (VLOOKUP(D241,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D241,Equipment[],Equipment!$Z$2))*AF241^4 + (VLOOKUP(D241,Equipment[],Equipment!$AA$2))*AF241^3 + (VLOOKUP(D241,Equipment[],Equipment!$AB$2))*AF241^2+(VLOOKUP(D241,Equipment[],Equipment!$AC$2))*AF241+ (VLOOKUP(D241,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF('9   Trucks'!$Z241>0,\nIF(((VLOOKUP(D241,Equipment[],Equipment!$P$2))*AG241^4 + (VLOOKUP(D241,Equipment[],Equipment!$Q$2))*AG241^3 + (VLOOKUP(D241,Equipment[],Equipment!$R$2))*AG241^2+(VLOOKUP(D241,Equipment[],Equipment!$S$2))*AG241+ (VLOOKUP(D241,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D241,Equipment[],Equipment!$P$2))*AG241^4 + (VLOOKUP(D241,Equipment[],Equipment!$Q$2))*AG241^3 + (VLOOKUP(D241,Equipment[],Equipment!$R$2))*AG241^2+(VLOOKUP(D241,Equipment[],Equipment!$S$2))*AG241+ (VLOOKUP(D241,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z241<0,\nIF(((VLOOKUP(D241,Equipment[],Equipment!$Z$2))*AG241^4 + (VLOOKUP(D241,Equipment[],Equipment!$AA$2))*AG241^3 + (VLOOKUP(D241,Equipment[],Equipment!$AB$2))*AG241^2+(VLOOKUP(D241,Equipment[],Equipment!$AC$2))*AG241+ (VLOOKUP(D241,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D241,Equipment[],Equipment!$Z$2))*AG241^4 + (VLOOKUP(D241,Equipment[],Equipment!$AA$2))*AG241^3 + (VLOOKUP(D241,Equipment[],Equipment!$AB$2))*AG241^2+(VLOOKUP(D241,Equipment[],Equipment!$AC$2))*AG241+ (VLOOKUP(D241,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF('9   Trucks'!$AA241>0,\nIF(((VLOOKUP(D241,Equipment[],Equipment!$P$2))*AH241^4 + (VLOOKUP(D241,Equipment[],Equipment!$Q$2))*AH241^3 + (VLOOKUP(D241,Equipment[],Equipment!$R$2))*AH241^2+(VLOOKUP(D241,Equipment[],Equipment!$S$2))*AH241+ (VLOOKUP(D241,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D241,Equipment[],Equipment!$P$2))*AH241^4 + (VLOOKUP(D241,Equipment[],Equipment!$Q$2))*AH241^3 + (VLOOKUP(D241,Equipment[],Equipment!$R$2))*AH241^2+(VLOOKUP(D241,Equipment[],Equipment!$S$2))*AH241+ (VLOOKUP(D241,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA241<0,\nIF(((VLOOKUP(D241,Equipment[],Equipment!$Z$2))*AH241^4 + (VLOOKUP(D241,Equipment[],Equipment!$AA$2))*AH241^3 + (VLOOKUP(D241,Equipment[],Equipment!$AB$2))*AH241^2+(VLOOKUP(D241,Equipment[],Equipment!$AC$2))*AH241+ (VLOOKUP(D241,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D241,Equipment[],Equipment!$Z$2))*AH241^4 + (VLOOKUP(D241,Equipment[],Equipment!$AA$2))*AH241^3 + (VLOOKUP(D241,Equipment[],Equipment!$AB$2))*AH241^2+(VLOOKUP(D241,Equipment[],Equipment!$AC$2))*AH241+ (VLOOKUP(D241,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D241,2)=\"Tk\",\nIF('9   Trucks'!$Y241<0,\nIF(((VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$U$2))*AI241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$V$2))*AI241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$W$2))*AI241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$X$2))*AI241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$U$2))*AI241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$V$2))*AI241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$W$2))*AI241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$X$2))*AI241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$Y$2))),\nIF(AND(Y241>0,AI241<6%),1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y241>0,\nIF(((VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AE$2))*AI241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AF$2))*AI241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AG$2))*AI241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AH$2))*AI241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AE$2))*AI241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AF$2))*AI241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AG$2))*AI241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AH$2))*AI241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D241,2)=\"Tk\",\nIF('9   Trucks'!$Z241<0,\nIF(((VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$U$2))*AJ241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$V$2))*AJ241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$W$2))*AJ241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$X$2))*AJ241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$U$2))*AJ241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$V$2))*AJ241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$W$2))*AJ241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$X$2))*AJ241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$Y$2))),\nIF(AND(Z241>0,AJ241<6%),1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z241>0,\nIF(((VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AE$2))*AJ241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AF$2))*AJ241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AG$2))*AJ241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AH$2))*AJ241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AE$2))*AJ241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AF$2))*AJ241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AG$2))*AJ241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AH$2))*AJ241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D241,2)=\"Tk\",\nIF('9   Trucks'!$AA241<0,\nIF(((VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$U$2))*AK241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$V$2))*AK241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$W$2))*AK241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$X$2))*AK241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$U$2))*AK241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$V$2))*AK241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$W$2))*AK241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$X$2))*AK241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$Y$2))),\nIF(AND(AA241>0,AK241<6%),1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA241>0,\nIF(((VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AE$2))*AK241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AF$2))*AK241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AG$2))*AK241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AH$2))*AK241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AE$2))*AK241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AF$2))*AK241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AG$2))*AK241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AH$2))*AK241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D241,2)=\"Tk\",'9   Trucks'!$AR241>0),1/('9   Trucks'!$AR241*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D241,2)=\"Tk\",'9   Trucks'!$AS241>0),1/('9   Trucks'!$AS241*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D241,2)=\"Tk\",'9   Trucks'!$AT241>0),1/('9   Trucks'!$AT241*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D241,2)=\"Tk\",'9   Trucks'!$AU241>0),1/('9   Trucks'!$AU241*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D241,2)=\"Tk\",'9   Trucks'!$AV241>0),1/('9   Trucks'!$AV241*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D241,2)=\"Tk\",'9   Trucks'!$AW241>0),1/('9   Trucks'!$AW241*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D242,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D242,2)=\"Tk\",IF(K242=0,0,'18 Truck Optimization'!BB242),0)","v":0},{"$f":"IF(AND(B242=\"D\",OR(LEFT(J242,2)=\"Sh\",LEFT(J242,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B242=\"D\",LEFT(J242,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L242>0,AQ242*T242*'9   Trucks'!$N242*M242/L242,0)","v":0},{"$f":"IF(AND(B242=\"D\",OR(LEFT(J242,2)=\"Sh\",LEFT(J242,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B242=\"D\",LEFT(J242,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D242,2)=\"Tk\",VLOOKUP(D242,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",VLOOKUP(D242,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(TRUNC(R242/'9   Trucks'!$N242)<TRUNC(S242/'9   Trucks'!$N242),TRUNC(S242/'9   Trucks'!$N242),TRUNC(R242/'9   Trucks'!$N242)),\n0)","v":0},0,{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A242,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A242,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A242,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A242,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A242,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A242,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A242,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A242,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A242,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A242,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A242,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A242,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nVLOOKUP(D242,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T242*\nIF(AND(B242=\"D\",OR(LEFT(J242,2)=\"Sh\",LEFT(J242,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B242=\"D\",LEFT(J242,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nVLOOKUP(D242,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nVLOOKUP(D242,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nVLOOKUP(D242,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF('9   Trucks'!$Y242>0,\nIF(((VLOOKUP(D242,Equipment[],Equipment!$P$2))*AF242^4 + (VLOOKUP(D242,Equipment[],Equipment!$Q$2))*AF242^3 + (VLOOKUP(D242,Equipment[],Equipment!$R$2))*AF242^2+(VLOOKUP(D242,Equipment[],Equipment!$S$2))*AF242+ (VLOOKUP(D242,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D242,Equipment[],Equipment!$P$2))*AF242^4 + (VLOOKUP(D242,Equipment[],Equipment!$Q$2))*AF242^3 + (VLOOKUP(D242,Equipment[],Equipment!$R$2))*AF242^2+(VLOOKUP(D242,Equipment[],Equipment!$S$2))*AF242+ (VLOOKUP(D242,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y242<0,\nIF(((VLOOKUP(D242,Equipment[],Equipment!$Z$2))*AF242^4 + (VLOOKUP(D242,Equipment[],Equipment!$AA$2))*AF242^3 + (VLOOKUP(D242,Equipment[],Equipment!$AB$2))*AF242^2+(VLOOKUP(D242,Equipment[],Equipment!$AC$2))*AF242+ (VLOOKUP(D242,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D242,Equipment[],Equipment!$Z$2))*AF242^4 + (VLOOKUP(D242,Equipment[],Equipment!$AA$2))*AF242^3 + (VLOOKUP(D242,Equipment[],Equipment!$AB$2))*AF242^2+(VLOOKUP(D242,Equipment[],Equipment!$AC$2))*AF242+ (VLOOKUP(D242,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF('9   Trucks'!$Z242>0,\nIF(((VLOOKUP(D242,Equipment[],Equipment!$P$2))*AG242^4 + (VLOOKUP(D242,Equipment[],Equipment!$Q$2))*AG242^3 + (VLOOKUP(D242,Equipment[],Equipment!$R$2))*AG242^2+(VLOOKUP(D242,Equipment[],Equipment!$S$2))*AG242+ (VLOOKUP(D242,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D242,Equipment[],Equipment!$P$2))*AG242^4 + (VLOOKUP(D242,Equipment[],Equipment!$Q$2))*AG242^3 + (VLOOKUP(D242,Equipment[],Equipment!$R$2))*AG242^2+(VLOOKUP(D242,Equipment[],Equipment!$S$2))*AG242+ (VLOOKUP(D242,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z242<0,\nIF(((VLOOKUP(D242,Equipment[],Equipment!$Z$2))*AG242^4 + (VLOOKUP(D242,Equipment[],Equipment!$AA$2))*AG242^3 + (VLOOKUP(D242,Equipment[],Equipment!$AB$2))*AG242^2+(VLOOKUP(D242,Equipment[],Equipment!$AC$2))*AG242+ (VLOOKUP(D242,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D242,Equipment[],Equipment!$Z$2))*AG242^4 + (VLOOKUP(D242,Equipment[],Equipment!$AA$2))*AG242^3 + (VLOOKUP(D242,Equipment[],Equipment!$AB$2))*AG242^2+(VLOOKUP(D242,Equipment[],Equipment!$AC$2))*AG242+ (VLOOKUP(D242,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF('9   Trucks'!$AA242>0,\nIF(((VLOOKUP(D242,Equipment[],Equipment!$P$2))*AH242^4 + (VLOOKUP(D242,Equipment[],Equipment!$Q$2))*AH242^3 + (VLOOKUP(D242,Equipment[],Equipment!$R$2))*AH242^2+(VLOOKUP(D242,Equipment[],Equipment!$S$2))*AH242+ (VLOOKUP(D242,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D242,Equipment[],Equipment!$P$2))*AH242^4 + (VLOOKUP(D242,Equipment[],Equipment!$Q$2))*AH242^3 + (VLOOKUP(D242,Equipment[],Equipment!$R$2))*AH242^2+(VLOOKUP(D242,Equipment[],Equipment!$S$2))*AH242+ (VLOOKUP(D242,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA242<0,\nIF(((VLOOKUP(D242,Equipment[],Equipment!$Z$2))*AH242^4 + (VLOOKUP(D242,Equipment[],Equipment!$AA$2))*AH242^3 + (VLOOKUP(D242,Equipment[],Equipment!$AB$2))*AH242^2+(VLOOKUP(D242,Equipment[],Equipment!$AC$2))*AH242+ (VLOOKUP(D242,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D242,Equipment[],Equipment!$Z$2))*AH242^4 + (VLOOKUP(D242,Equipment[],Equipment!$AA$2))*AH242^3 + (VLOOKUP(D242,Equipment[],Equipment!$AB$2))*AH242^2+(VLOOKUP(D242,Equipment[],Equipment!$AC$2))*AH242+ (VLOOKUP(D242,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D242,2)=\"Tk\",\nIF('9   Trucks'!$Y242<0,\nIF(((VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$U$2))*AI242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$V$2))*AI242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$W$2))*AI242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$X$2))*AI242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$U$2))*AI242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$V$2))*AI242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$W$2))*AI242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$X$2))*AI242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$Y$2))),\nIF(AND(Y242>0,AI242<6%),1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y242>0,\nIF(((VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AE$2))*AI242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AF$2))*AI242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AG$2))*AI242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AH$2))*AI242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AE$2))*AI242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AF$2))*AI242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AG$2))*AI242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AH$2))*AI242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D242,2)=\"Tk\",\nIF('9   Trucks'!$Z242<0,\nIF(((VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$U$2))*AJ242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$V$2))*AJ242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$W$2))*AJ242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$X$2))*AJ242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$U$2))*AJ242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$V$2))*AJ242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$W$2))*AJ242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$X$2))*AJ242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$Y$2))),\nIF(AND(Z242>0,AJ242<6%),1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z242>0,\nIF(((VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AE$2))*AJ242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AF$2))*AJ242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AG$2))*AJ242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AH$2))*AJ242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AE$2))*AJ242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AF$2))*AJ242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AG$2))*AJ242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AH$2))*AJ242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D242,2)=\"Tk\",\nIF('9   Trucks'!$AA242<0,\nIF(((VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$U$2))*AK242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$V$2))*AK242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$W$2))*AK242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$X$2))*AK242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$U$2))*AK242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$V$2))*AK242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$W$2))*AK242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$X$2))*AK242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$Y$2))),\nIF(AND(AA242>0,AK242<6%),1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA242>0,\nIF(((VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AE$2))*AK242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AF$2))*AK242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AG$2))*AK242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AH$2))*AK242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AE$2))*AK242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AF$2))*AK242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AG$2))*AK242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AH$2))*AK242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D242,2)=\"Tk\",'9   Trucks'!$AR242>0),1/('9   Trucks'!$AR242*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D242,2)=\"Tk\",'9   Trucks'!$AS242>0),1/('9   Trucks'!$AS242*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D242,2)=\"Tk\",'9   Trucks'!$AT242>0),1/('9   Trucks'!$AT242*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D242,2)=\"Tk\",'9   Trucks'!$AU242>0),1/('9   Trucks'!$AU242*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D242,2)=\"Tk\",'9   Trucks'!$AV242>0),1/('9   Trucks'!$AV242*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D242,2)=\"Tk\",'9   Trucks'!$AW242>0),1/('9   Trucks'!$AW242*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D243,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D243,2)=\"Tk\",IF(K243=0,0,'18 Truck Optimization'!BB243),0)","v":0},{"$f":"IF(AND(B243=\"D\",OR(LEFT(J243,2)=\"Sh\",LEFT(J243,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B243=\"D\",LEFT(J243,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L243>0,AQ243*T243*'9   Trucks'!$N243*M243/L243,0)","v":0},{"$f":"IF(AND(B243=\"D\",OR(LEFT(J243,2)=\"Sh\",LEFT(J243,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B243=\"D\",LEFT(J243,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D243,2)=\"Tk\",VLOOKUP(D243,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",VLOOKUP(D243,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(TRUNC(R243/'9   Trucks'!$N243)<TRUNC(S243/'9   Trucks'!$N243),TRUNC(S243/'9   Trucks'!$N243),TRUNC(R243/'9   Trucks'!$N243)),\n0)","v":0},0,{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A243,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A243,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A243,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A243,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A243,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A243,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A243,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A243,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A243,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A243,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A243,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A243,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nVLOOKUP(D243,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T243*\nIF(AND(B243=\"D\",OR(LEFT(J243,2)=\"Sh\",LEFT(J243,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B243=\"D\",LEFT(J243,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nVLOOKUP(D243,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nVLOOKUP(D243,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nVLOOKUP(D243,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF('9   Trucks'!$Y243>0,\nIF(((VLOOKUP(D243,Equipment[],Equipment!$P$2))*AF243^4 + (VLOOKUP(D243,Equipment[],Equipment!$Q$2))*AF243^3 + (VLOOKUP(D243,Equipment[],Equipment!$R$2))*AF243^2+(VLOOKUP(D243,Equipment[],Equipment!$S$2))*AF243+ (VLOOKUP(D243,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D243,Equipment[],Equipment!$P$2))*AF243^4 + (VLOOKUP(D243,Equipment[],Equipment!$Q$2))*AF243^3 + (VLOOKUP(D243,Equipment[],Equipment!$R$2))*AF243^2+(VLOOKUP(D243,Equipment[],Equipment!$S$2))*AF243+ (VLOOKUP(D243,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y243<0,\nIF(((VLOOKUP(D243,Equipment[],Equipment!$Z$2))*AF243^4 + (VLOOKUP(D243,Equipment[],Equipment!$AA$2))*AF243^3 + (VLOOKUP(D243,Equipment[],Equipment!$AB$2))*AF243^2+(VLOOKUP(D243,Equipment[],Equipment!$AC$2))*AF243+ (VLOOKUP(D243,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D243,Equipment[],Equipment!$Z$2))*AF243^4 + (VLOOKUP(D243,Equipment[],Equipment!$AA$2))*AF243^3 + (VLOOKUP(D243,Equipment[],Equipment!$AB$2))*AF243^2+(VLOOKUP(D243,Equipment[],Equipment!$AC$2))*AF243+ (VLOOKUP(D243,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF('9   Trucks'!$Z243>0,\nIF(((VLOOKUP(D243,Equipment[],Equipment!$P$2))*AG243^4 + (VLOOKUP(D243,Equipment[],Equipment!$Q$2))*AG243^3 + (VLOOKUP(D243,Equipment[],Equipment!$R$2))*AG243^2+(VLOOKUP(D243,Equipment[],Equipment!$S$2))*AG243+ (VLOOKUP(D243,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D243,Equipment[],Equipment!$P$2))*AG243^4 + (VLOOKUP(D243,Equipment[],Equipment!$Q$2))*AG243^3 + (VLOOKUP(D243,Equipment[],Equipment!$R$2))*AG243^2+(VLOOKUP(D243,Equipment[],Equipment!$S$2))*AG243+ (VLOOKUP(D243,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z243<0,\nIF(((VLOOKUP(D243,Equipment[],Equipment!$Z$2))*AG243^4 + (VLOOKUP(D243,Equipment[],Equipment!$AA$2))*AG243^3 + (VLOOKUP(D243,Equipment[],Equipment!$AB$2))*AG243^2+(VLOOKUP(D243,Equipment[],Equipment!$AC$2))*AG243+ (VLOOKUP(D243,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D243,Equipment[],Equipment!$Z$2))*AG243^4 + (VLOOKUP(D243,Equipment[],Equipment!$AA$2))*AG243^3 + (VLOOKUP(D243,Equipment[],Equipment!$AB$2))*AG243^2+(VLOOKUP(D243,Equipment[],Equipment!$AC$2))*AG243+ (VLOOKUP(D243,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF('9   Trucks'!$AA243>0,\nIF(((VLOOKUP(D243,Equipment[],Equipment!$P$2))*AH243^4 + (VLOOKUP(D243,Equipment[],Equipment!$Q$2))*AH243^3 + (VLOOKUP(D243,Equipment[],Equipment!$R$2))*AH243^2+(VLOOKUP(D243,Equipment[],Equipment!$S$2))*AH243+ (VLOOKUP(D243,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D243,Equipment[],Equipment!$P$2))*AH243^4 + (VLOOKUP(D243,Equipment[],Equipment!$Q$2))*AH243^3 + (VLOOKUP(D243,Equipment[],Equipment!$R$2))*AH243^2+(VLOOKUP(D243,Equipment[],Equipment!$S$2))*AH243+ (VLOOKUP(D243,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA243<0,\nIF(((VLOOKUP(D243,Equipment[],Equipment!$Z$2))*AH243^4 + (VLOOKUP(D243,Equipment[],Equipment!$AA$2))*AH243^3 + (VLOOKUP(D243,Equipment[],Equipment!$AB$2))*AH243^2+(VLOOKUP(D243,Equipment[],Equipment!$AC$2))*AH243+ (VLOOKUP(D243,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D243,Equipment[],Equipment!$Z$2))*AH243^4 + (VLOOKUP(D243,Equipment[],Equipment!$AA$2))*AH243^3 + (VLOOKUP(D243,Equipment[],Equipment!$AB$2))*AH243^2+(VLOOKUP(D243,Equipment[],Equipment!$AC$2))*AH243+ (VLOOKUP(D243,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D243,2)=\"Tk\",\nIF('9   Trucks'!$Y243<0,\nIF(((VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$U$2))*AI243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$V$2))*AI243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$W$2))*AI243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$X$2))*AI243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$U$2))*AI243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$V$2))*AI243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$W$2))*AI243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$X$2))*AI243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$Y$2))),\nIF(AND(Y243>0,AI243<6%),1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y243>0,\nIF(((VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AE$2))*AI243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AF$2))*AI243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AG$2))*AI243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AH$2))*AI243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AE$2))*AI243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AF$2))*AI243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AG$2))*AI243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AH$2))*AI243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D243,2)=\"Tk\",\nIF('9   Trucks'!$Z243<0,\nIF(((VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$U$2))*AJ243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$V$2))*AJ243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$W$2))*AJ243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$X$2))*AJ243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$U$2))*AJ243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$V$2))*AJ243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$W$2))*AJ243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$X$2))*AJ243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$Y$2))),\nIF(AND(Z243>0,AJ243<6%),1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z243>0,\nIF(((VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AE$2))*AJ243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AF$2))*AJ243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AG$2))*AJ243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AH$2))*AJ243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AE$2))*AJ243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AF$2))*AJ243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AG$2))*AJ243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AH$2))*AJ243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D243,2)=\"Tk\",\nIF('9   Trucks'!$AA243<0,\nIF(((VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$U$2))*AK243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$V$2))*AK243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$W$2))*AK243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$X$2))*AK243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$U$2))*AK243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$V$2))*AK243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$W$2))*AK243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$X$2))*AK243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$Y$2))),\nIF(AND(AA243>0,AK243<6%),1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA243>0,\nIF(((VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AE$2))*AK243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AF$2))*AK243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AG$2))*AK243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AH$2))*AK243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AE$2))*AK243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AF$2))*AK243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AG$2))*AK243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AH$2))*AK243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D243,2)=\"Tk\",'9   Trucks'!$AR243>0),1/('9   Trucks'!$AR243*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D243,2)=\"Tk\",'9   Trucks'!$AS243>0),1/('9   Trucks'!$AS243*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D243,2)=\"Tk\",'9   Trucks'!$AT243>0),1/('9   Trucks'!$AT243*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D243,2)=\"Tk\",'9   Trucks'!$AU243>0),1/('9   Trucks'!$AU243*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D243,2)=\"Tk\",'9   Trucks'!$AV243>0),1/('9   Trucks'!$AV243*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D243,2)=\"Tk\",'9   Trucks'!$AW243>0),1/('9   Trucks'!$AW243*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D244,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D244,2)=\"Tk\",IF(K244=0,0,'18 Truck Optimization'!BB244),0)","v":0},{"$f":"IF(AND(B244=\"D\",OR(LEFT(J244,2)=\"Sh\",LEFT(J244,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B244=\"D\",LEFT(J244,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L244>0,AQ244*T244*'9   Trucks'!$N244*M244/L244,0)","v":0},{"$f":"IF(AND(B244=\"D\",OR(LEFT(J244,2)=\"Sh\",LEFT(J244,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B244=\"D\",LEFT(J244,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D244,2)=\"Tk\",VLOOKUP(D244,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",VLOOKUP(D244,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(TRUNC(R244/'9   Trucks'!$N244)<TRUNC(S244/'9   Trucks'!$N244),TRUNC(S244/'9   Trucks'!$N244),TRUNC(R244/'9   Trucks'!$N244)),\n0)","v":0},0,{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A244,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A244,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A244,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A244,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A244,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A244,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A244,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A244,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A244,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A244,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A244,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A244,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nVLOOKUP(D244,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T244*\nIF(AND(B244=\"D\",OR(LEFT(J244,2)=\"Sh\",LEFT(J244,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B244=\"D\",LEFT(J244,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nVLOOKUP(D244,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nVLOOKUP(D244,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nVLOOKUP(D244,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF('9   Trucks'!$Y244>0,\nIF(((VLOOKUP(D244,Equipment[],Equipment!$P$2))*AF244^4 + (VLOOKUP(D244,Equipment[],Equipment!$Q$2))*AF244^3 + (VLOOKUP(D244,Equipment[],Equipment!$R$2))*AF244^2+(VLOOKUP(D244,Equipment[],Equipment!$S$2))*AF244+ (VLOOKUP(D244,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D244,Equipment[],Equipment!$P$2))*AF244^4 + (VLOOKUP(D244,Equipment[],Equipment!$Q$2))*AF244^3 + (VLOOKUP(D244,Equipment[],Equipment!$R$2))*AF244^2+(VLOOKUP(D244,Equipment[],Equipment!$S$2))*AF244+ (VLOOKUP(D244,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y244<0,\nIF(((VLOOKUP(D244,Equipment[],Equipment!$Z$2))*AF244^4 + (VLOOKUP(D244,Equipment[],Equipment!$AA$2))*AF244^3 + (VLOOKUP(D244,Equipment[],Equipment!$AB$2))*AF244^2+(VLOOKUP(D244,Equipment[],Equipment!$AC$2))*AF244+ (VLOOKUP(D244,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D244,Equipment[],Equipment!$Z$2))*AF244^4 + (VLOOKUP(D244,Equipment[],Equipment!$AA$2))*AF244^3 + (VLOOKUP(D244,Equipment[],Equipment!$AB$2))*AF244^2+(VLOOKUP(D244,Equipment[],Equipment!$AC$2))*AF244+ (VLOOKUP(D244,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF('9   Trucks'!$Z244>0,\nIF(((VLOOKUP(D244,Equipment[],Equipment!$P$2))*AG244^4 + (VLOOKUP(D244,Equipment[],Equipment!$Q$2))*AG244^3 + (VLOOKUP(D244,Equipment[],Equipment!$R$2))*AG244^2+(VLOOKUP(D244,Equipment[],Equipment!$S$2))*AG244+ (VLOOKUP(D244,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D244,Equipment[],Equipment!$P$2))*AG244^4 + (VLOOKUP(D244,Equipment[],Equipment!$Q$2))*AG244^3 + (VLOOKUP(D244,Equipment[],Equipment!$R$2))*AG244^2+(VLOOKUP(D244,Equipment[],Equipment!$S$2))*AG244+ (VLOOKUP(D244,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z244<0,\nIF(((VLOOKUP(D244,Equipment[],Equipment!$Z$2))*AG244^4 + (VLOOKUP(D244,Equipment[],Equipment!$AA$2))*AG244^3 + (VLOOKUP(D244,Equipment[],Equipment!$AB$2))*AG244^2+(VLOOKUP(D244,Equipment[],Equipment!$AC$2))*AG244+ (VLOOKUP(D244,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D244,Equipment[],Equipment!$Z$2))*AG244^4 + (VLOOKUP(D244,Equipment[],Equipment!$AA$2))*AG244^3 + (VLOOKUP(D244,Equipment[],Equipment!$AB$2))*AG244^2+(VLOOKUP(D244,Equipment[],Equipment!$AC$2))*AG244+ (VLOOKUP(D244,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF('9   Trucks'!$AA244>0,\nIF(((VLOOKUP(D244,Equipment[],Equipment!$P$2))*AH244^4 + (VLOOKUP(D244,Equipment[],Equipment!$Q$2))*AH244^3 + (VLOOKUP(D244,Equipment[],Equipment!$R$2))*AH244^2+(VLOOKUP(D244,Equipment[],Equipment!$S$2))*AH244+ (VLOOKUP(D244,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D244,Equipment[],Equipment!$P$2))*AH244^4 + (VLOOKUP(D244,Equipment[],Equipment!$Q$2))*AH244^3 + (VLOOKUP(D244,Equipment[],Equipment!$R$2))*AH244^2+(VLOOKUP(D244,Equipment[],Equipment!$S$2))*AH244+ (VLOOKUP(D244,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA244<0,\nIF(((VLOOKUP(D244,Equipment[],Equipment!$Z$2))*AH244^4 + (VLOOKUP(D244,Equipment[],Equipment!$AA$2))*AH244^3 + (VLOOKUP(D244,Equipment[],Equipment!$AB$2))*AH244^2+(VLOOKUP(D244,Equipment[],Equipment!$AC$2))*AH244+ (VLOOKUP(D244,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D244,Equipment[],Equipment!$Z$2))*AH244^4 + (VLOOKUP(D244,Equipment[],Equipment!$AA$2))*AH244^3 + (VLOOKUP(D244,Equipment[],Equipment!$AB$2))*AH244^2+(VLOOKUP(D244,Equipment[],Equipment!$AC$2))*AH244+ (VLOOKUP(D244,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D244,2)=\"Tk\",\nIF('9   Trucks'!$Y244<0,\nIF(((VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$U$2))*AI244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$V$2))*AI244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$W$2))*AI244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$X$2))*AI244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$U$2))*AI244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$V$2))*AI244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$W$2))*AI244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$X$2))*AI244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$Y$2))),\nIF(AND(Y244>0,AI244<6%),1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y244>0,\nIF(((VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AE$2))*AI244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AF$2))*AI244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AG$2))*AI244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AH$2))*AI244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AE$2))*AI244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AF$2))*AI244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AG$2))*AI244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AH$2))*AI244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D244,2)=\"Tk\",\nIF('9   Trucks'!$Z244<0,\nIF(((VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$U$2))*AJ244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$V$2))*AJ244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$W$2))*AJ244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$X$2))*AJ244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$U$2))*AJ244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$V$2))*AJ244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$W$2))*AJ244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$X$2))*AJ244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$Y$2))),\nIF(AND(Z244>0,AJ244<6%),1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z244>0,\nIF(((VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AE$2))*AJ244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AF$2))*AJ244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AG$2))*AJ244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AH$2))*AJ244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AE$2))*AJ244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AF$2))*AJ244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AG$2))*AJ244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AH$2))*AJ244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D244,2)=\"Tk\",\nIF('9   Trucks'!$AA244<0,\nIF(((VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$U$2))*AK244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$V$2))*AK244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$W$2))*AK244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$X$2))*AK244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$U$2))*AK244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$V$2))*AK244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$W$2))*AK244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$X$2))*AK244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$Y$2))),\nIF(AND(AA244>0,AK244<6%),1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA244>0,\nIF(((VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AE$2))*AK244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AF$2))*AK244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AG$2))*AK244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AH$2))*AK244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AE$2))*AK244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AF$2))*AK244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AG$2))*AK244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AH$2))*AK244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D244,2)=\"Tk\",'9   Trucks'!$AR244>0),1/('9   Trucks'!$AR244*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D244,2)=\"Tk\",'9   Trucks'!$AS244>0),1/('9   Trucks'!$AS244*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D244,2)=\"Tk\",'9   Trucks'!$AT244>0),1/('9   Trucks'!$AT244*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D244,2)=\"Tk\",'9   Trucks'!$AU244>0),1/('9   Trucks'!$AU244*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D244,2)=\"Tk\",'9   Trucks'!$AV244>0),1/('9   Trucks'!$AV244*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D244,2)=\"Tk\",'9   Trucks'!$AW244>0),1/('9   Trucks'!$AW244*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D245,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D245,2)=\"Tk\",IF(K245=0,0,'18 Truck Optimization'!BB245),0)","v":0},{"$f":"IF(AND(B245=\"D\",OR(LEFT(J245,2)=\"Sh\",LEFT(J245,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B245=\"D\",LEFT(J245,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L245>0,AQ245*T245*'9   Trucks'!$N245*M245/L245,0)","v":0},{"$f":"IF(AND(B245=\"D\",OR(LEFT(J245,2)=\"Sh\",LEFT(J245,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B245=\"D\",LEFT(J245,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D245,2)=\"Tk\",VLOOKUP(D245,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",VLOOKUP(D245,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(TRUNC(R245/'9   Trucks'!$N245)<TRUNC(S245/'9   Trucks'!$N245),TRUNC(S245/'9   Trucks'!$N245),TRUNC(R245/'9   Trucks'!$N245)),\n0)","v":0},0,{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A245,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A245,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A245,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A245,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A245,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A245,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A245,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A245,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A245,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A245,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A245,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A245,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nVLOOKUP(D245,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T245*\nIF(AND(B245=\"D\",OR(LEFT(J245,2)=\"Sh\",LEFT(J245,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B245=\"D\",LEFT(J245,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nVLOOKUP(D245,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nVLOOKUP(D245,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nVLOOKUP(D245,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF('9   Trucks'!$Y245>0,\nIF(((VLOOKUP(D245,Equipment[],Equipment!$P$2))*AF245^4 + (VLOOKUP(D245,Equipment[],Equipment!$Q$2))*AF245^3 + (VLOOKUP(D245,Equipment[],Equipment!$R$2))*AF245^2+(VLOOKUP(D245,Equipment[],Equipment!$S$2))*AF245+ (VLOOKUP(D245,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D245,Equipment[],Equipment!$P$2))*AF245^4 + (VLOOKUP(D245,Equipment[],Equipment!$Q$2))*AF245^3 + (VLOOKUP(D245,Equipment[],Equipment!$R$2))*AF245^2+(VLOOKUP(D245,Equipment[],Equipment!$S$2))*AF245+ (VLOOKUP(D245,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y245<0,\nIF(((VLOOKUP(D245,Equipment[],Equipment!$Z$2))*AF245^4 + (VLOOKUP(D245,Equipment[],Equipment!$AA$2))*AF245^3 + (VLOOKUP(D245,Equipment[],Equipment!$AB$2))*AF245^2+(VLOOKUP(D245,Equipment[],Equipment!$AC$2))*AF245+ (VLOOKUP(D245,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D245,Equipment[],Equipment!$Z$2))*AF245^4 + (VLOOKUP(D245,Equipment[],Equipment!$AA$2))*AF245^3 + (VLOOKUP(D245,Equipment[],Equipment!$AB$2))*AF245^2+(VLOOKUP(D245,Equipment[],Equipment!$AC$2))*AF245+ (VLOOKUP(D245,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF('9   Trucks'!$Z245>0,\nIF(((VLOOKUP(D245,Equipment[],Equipment!$P$2))*AG245^4 + (VLOOKUP(D245,Equipment[],Equipment!$Q$2))*AG245^3 + (VLOOKUP(D245,Equipment[],Equipment!$R$2))*AG245^2+(VLOOKUP(D245,Equipment[],Equipment!$S$2))*AG245+ (VLOOKUP(D245,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D245,Equipment[],Equipment!$P$2))*AG245^4 + (VLOOKUP(D245,Equipment[],Equipment!$Q$2))*AG245^3 + (VLOOKUP(D245,Equipment[],Equipment!$R$2))*AG245^2+(VLOOKUP(D245,Equipment[],Equipment!$S$2))*AG245+ (VLOOKUP(D245,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z245<0,\nIF(((VLOOKUP(D245,Equipment[],Equipment!$Z$2))*AG245^4 + (VLOOKUP(D245,Equipment[],Equipment!$AA$2))*AG245^3 + (VLOOKUP(D245,Equipment[],Equipment!$AB$2))*AG245^2+(VLOOKUP(D245,Equipment[],Equipment!$AC$2))*AG245+ (VLOOKUP(D245,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D245,Equipment[],Equipment!$Z$2))*AG245^4 + (VLOOKUP(D245,Equipment[],Equipment!$AA$2))*AG245^3 + (VLOOKUP(D245,Equipment[],Equipment!$AB$2))*AG245^2+(VLOOKUP(D245,Equipment[],Equipment!$AC$2))*AG245+ (VLOOKUP(D245,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF('9   Trucks'!$AA245>0,\nIF(((VLOOKUP(D245,Equipment[],Equipment!$P$2))*AH245^4 + (VLOOKUP(D245,Equipment[],Equipment!$Q$2))*AH245^3 + (VLOOKUP(D245,Equipment[],Equipment!$R$2))*AH245^2+(VLOOKUP(D245,Equipment[],Equipment!$S$2))*AH245+ (VLOOKUP(D245,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D245,Equipment[],Equipment!$P$2))*AH245^4 + (VLOOKUP(D245,Equipment[],Equipment!$Q$2))*AH245^3 + (VLOOKUP(D245,Equipment[],Equipment!$R$2))*AH245^2+(VLOOKUP(D245,Equipment[],Equipment!$S$2))*AH245+ (VLOOKUP(D245,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA245<0,\nIF(((VLOOKUP(D245,Equipment[],Equipment!$Z$2))*AH245^4 + (VLOOKUP(D245,Equipment[],Equipment!$AA$2))*AH245^3 + (VLOOKUP(D245,Equipment[],Equipment!$AB$2))*AH245^2+(VLOOKUP(D245,Equipment[],Equipment!$AC$2))*AH245+ (VLOOKUP(D245,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D245,Equipment[],Equipment!$Z$2))*AH245^4 + (VLOOKUP(D245,Equipment[],Equipment!$AA$2))*AH245^3 + (VLOOKUP(D245,Equipment[],Equipment!$AB$2))*AH245^2+(VLOOKUP(D245,Equipment[],Equipment!$AC$2))*AH245+ (VLOOKUP(D245,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D245,2)=\"Tk\",\nIF('9   Trucks'!$Y245<0,\nIF(((VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$U$2))*AI245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$V$2))*AI245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$W$2))*AI245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$X$2))*AI245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$U$2))*AI245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$V$2))*AI245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$W$2))*AI245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$X$2))*AI245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$Y$2))),\nIF(AND(Y245>0,AI245<6%),1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y245>0,\nIF(((VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AE$2))*AI245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AF$2))*AI245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AG$2))*AI245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AH$2))*AI245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AE$2))*AI245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AF$2))*AI245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AG$2))*AI245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AH$2))*AI245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D245,2)=\"Tk\",\nIF('9   Trucks'!$Z245<0,\nIF(((VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$U$2))*AJ245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$V$2))*AJ245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$W$2))*AJ245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$X$2))*AJ245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$U$2))*AJ245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$V$2))*AJ245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$W$2))*AJ245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$X$2))*AJ245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$Y$2))),\nIF(AND(Z245>0,AJ245<6%),1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z245>0,\nIF(((VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AE$2))*AJ245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AF$2))*AJ245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AG$2))*AJ245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AH$2))*AJ245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AE$2))*AJ245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AF$2))*AJ245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AG$2))*AJ245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AH$2))*AJ245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D245,2)=\"Tk\",\nIF('9   Trucks'!$AA245<0,\nIF(((VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$U$2))*AK245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$V$2))*AK245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$W$2))*AK245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$X$2))*AK245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$U$2))*AK245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$V$2))*AK245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$W$2))*AK245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$X$2))*AK245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$Y$2))),\nIF(AND(AA245>0,AK245<6%),1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA245>0,\nIF(((VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AE$2))*AK245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AF$2))*AK245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AG$2))*AK245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AH$2))*AK245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AE$2))*AK245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AF$2))*AK245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AG$2))*AK245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AH$2))*AK245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D245,2)=\"Tk\",'9   Trucks'!$AR245>0),1/('9   Trucks'!$AR245*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D245,2)=\"Tk\",'9   Trucks'!$AS245>0),1/('9   Trucks'!$AS245*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D245,2)=\"Tk\",'9   Trucks'!$AT245>0),1/('9   Trucks'!$AT245*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D245,2)=\"Tk\",'9   Trucks'!$AU245>0),1/('9   Trucks'!$AU245*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D245,2)=\"Tk\",'9   Trucks'!$AV245>0),1/('9   Trucks'!$AV245*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D245,2)=\"Tk\",'9   Trucks'!$AW245>0),1/('9   Trucks'!$AW245*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D246,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D246,2)=\"Tk\",IF(K246=0,0,'18 Truck Optimization'!BB246),0)","v":0},{"$f":"IF(AND(B246=\"D\",OR(LEFT(J246,2)=\"Sh\",LEFT(J246,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B246=\"D\",LEFT(J246,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L246>0,AQ246*T246*'9   Trucks'!$N246*M246/L246,0)","v":0},{"$f":"IF(AND(B246=\"D\",OR(LEFT(J246,2)=\"Sh\",LEFT(J246,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B246=\"D\",LEFT(J246,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D246,2)=\"Tk\",VLOOKUP(D246,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",VLOOKUP(D246,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(TRUNC(R246/'9   Trucks'!$N246)<TRUNC(S246/'9   Trucks'!$N246),TRUNC(S246/'9   Trucks'!$N246),TRUNC(R246/'9   Trucks'!$N246)),\n0)","v":0},0,{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A246,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A246,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A246,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A246,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A246,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A246,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A246,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A246,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A246,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A246,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A246,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A246,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nVLOOKUP(D246,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T246*\nIF(AND(B246=\"D\",OR(LEFT(J246,2)=\"Sh\",LEFT(J246,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B246=\"D\",LEFT(J246,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nVLOOKUP(D246,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nVLOOKUP(D246,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nVLOOKUP(D246,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF('9   Trucks'!$Y246>0,\nIF(((VLOOKUP(D246,Equipment[],Equipment!$P$2))*AF246^4 + (VLOOKUP(D246,Equipment[],Equipment!$Q$2))*AF246^3 + (VLOOKUP(D246,Equipment[],Equipment!$R$2))*AF246^2+(VLOOKUP(D246,Equipment[],Equipment!$S$2))*AF246+ (VLOOKUP(D246,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D246,Equipment[],Equipment!$P$2))*AF246^4 + (VLOOKUP(D246,Equipment[],Equipment!$Q$2))*AF246^3 + (VLOOKUP(D246,Equipment[],Equipment!$R$2))*AF246^2+(VLOOKUP(D246,Equipment[],Equipment!$S$2))*AF246+ (VLOOKUP(D246,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y246<0,\nIF(((VLOOKUP(D246,Equipment[],Equipment!$Z$2))*AF246^4 + (VLOOKUP(D246,Equipment[],Equipment!$AA$2))*AF246^3 + (VLOOKUP(D246,Equipment[],Equipment!$AB$2))*AF246^2+(VLOOKUP(D246,Equipment[],Equipment!$AC$2))*AF246+ (VLOOKUP(D246,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D246,Equipment[],Equipment!$Z$2))*AF246^4 + (VLOOKUP(D246,Equipment[],Equipment!$AA$2))*AF246^3 + (VLOOKUP(D246,Equipment[],Equipment!$AB$2))*AF246^2+(VLOOKUP(D246,Equipment[],Equipment!$AC$2))*AF246+ (VLOOKUP(D246,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF('9   Trucks'!$Z246>0,\nIF(((VLOOKUP(D246,Equipment[],Equipment!$P$2))*AG246^4 + (VLOOKUP(D246,Equipment[],Equipment!$Q$2))*AG246^3 + (VLOOKUP(D246,Equipment[],Equipment!$R$2))*AG246^2+(VLOOKUP(D246,Equipment[],Equipment!$S$2))*AG246+ (VLOOKUP(D246,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D246,Equipment[],Equipment!$P$2))*AG246^4 + (VLOOKUP(D246,Equipment[],Equipment!$Q$2))*AG246^3 + (VLOOKUP(D246,Equipment[],Equipment!$R$2))*AG246^2+(VLOOKUP(D246,Equipment[],Equipment!$S$2))*AG246+ (VLOOKUP(D246,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z246<0,\nIF(((VLOOKUP(D246,Equipment[],Equipment!$Z$2))*AG246^4 + (VLOOKUP(D246,Equipment[],Equipment!$AA$2))*AG246^3 + (VLOOKUP(D246,Equipment[],Equipment!$AB$2))*AG246^2+(VLOOKUP(D246,Equipment[],Equipment!$AC$2))*AG246+ (VLOOKUP(D246,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D246,Equipment[],Equipment!$Z$2))*AG246^4 + (VLOOKUP(D246,Equipment[],Equipment!$AA$2))*AG246^3 + (VLOOKUP(D246,Equipment[],Equipment!$AB$2))*AG246^2+(VLOOKUP(D246,Equipment[],Equipment!$AC$2))*AG246+ (VLOOKUP(D246,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF('9   Trucks'!$AA246>0,\nIF(((VLOOKUP(D246,Equipment[],Equipment!$P$2))*AH246^4 + (VLOOKUP(D246,Equipment[],Equipment!$Q$2))*AH246^3 + (VLOOKUP(D246,Equipment[],Equipment!$R$2))*AH246^2+(VLOOKUP(D246,Equipment[],Equipment!$S$2))*AH246+ (VLOOKUP(D246,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D246,Equipment[],Equipment!$P$2))*AH246^4 + (VLOOKUP(D246,Equipment[],Equipment!$Q$2))*AH246^3 + (VLOOKUP(D246,Equipment[],Equipment!$R$2))*AH246^2+(VLOOKUP(D246,Equipment[],Equipment!$S$2))*AH246+ (VLOOKUP(D246,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA246<0,\nIF(((VLOOKUP(D246,Equipment[],Equipment!$Z$2))*AH246^4 + (VLOOKUP(D246,Equipment[],Equipment!$AA$2))*AH246^3 + (VLOOKUP(D246,Equipment[],Equipment!$AB$2))*AH246^2+(VLOOKUP(D246,Equipment[],Equipment!$AC$2))*AH246+ (VLOOKUP(D246,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D246,Equipment[],Equipment!$Z$2))*AH246^4 + (VLOOKUP(D246,Equipment[],Equipment!$AA$2))*AH246^3 + (VLOOKUP(D246,Equipment[],Equipment!$AB$2))*AH246^2+(VLOOKUP(D246,Equipment[],Equipment!$AC$2))*AH246+ (VLOOKUP(D246,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D246,2)=\"Tk\",\nIF('9   Trucks'!$Y246<0,\nIF(((VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$U$2))*AI246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$V$2))*AI246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$W$2))*AI246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$X$2))*AI246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$U$2))*AI246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$V$2))*AI246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$W$2))*AI246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$X$2))*AI246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$Y$2))),\nIF(AND(Y246>0,AI246<6%),1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y246>0,\nIF(((VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AE$2))*AI246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AF$2))*AI246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AG$2))*AI246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AH$2))*AI246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AE$2))*AI246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AF$2))*AI246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AG$2))*AI246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AH$2))*AI246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D246,2)=\"Tk\",\nIF('9   Trucks'!$Z246<0,\nIF(((VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$U$2))*AJ246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$V$2))*AJ246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$W$2))*AJ246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$X$2))*AJ246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$U$2))*AJ246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$V$2))*AJ246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$W$2))*AJ246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$X$2))*AJ246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$Y$2))),\nIF(AND(Z246>0,AJ246<6%),1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z246>0,\nIF(((VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AE$2))*AJ246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AF$2))*AJ246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AG$2))*AJ246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AH$2))*AJ246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AE$2))*AJ246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AF$2))*AJ246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AG$2))*AJ246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AH$2))*AJ246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D246,2)=\"Tk\",\nIF('9   Trucks'!$AA246<0,\nIF(((VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$U$2))*AK246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$V$2))*AK246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$W$2))*AK246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$X$2))*AK246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$U$2))*AK246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$V$2))*AK246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$W$2))*AK246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$X$2))*AK246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$Y$2))),\nIF(AND(AA246>0,AK246<6%),1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA246>0,\nIF(((VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AE$2))*AK246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AF$2))*AK246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AG$2))*AK246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AH$2))*AK246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AE$2))*AK246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AF$2))*AK246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AG$2))*AK246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AH$2))*AK246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D246,2)=\"Tk\",'9   Trucks'!$AR246>0),1/('9   Trucks'!$AR246*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D246,2)=\"Tk\",'9   Trucks'!$AS246>0),1/('9   Trucks'!$AS246*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D246,2)=\"Tk\",'9   Trucks'!$AT246>0),1/('9   Trucks'!$AT246*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D246,2)=\"Tk\",'9   Trucks'!$AU246>0),1/('9   Trucks'!$AU246*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D246,2)=\"Tk\",'9   Trucks'!$AV246>0),1/('9   Trucks'!$AV246*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D246,2)=\"Tk\",'9   Trucks'!$AW246>0),1/('9   Trucks'!$AW246*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D247,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D247,2)=\"Tk\",IF(K247=0,0,'18 Truck Optimization'!BB247),0)","v":0},{"$f":"IF(AND(B247=\"D\",OR(LEFT(J247,2)=\"Sh\",LEFT(J247,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B247=\"D\",LEFT(J247,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L247>0,AQ247*T247*'9   Trucks'!$N247*M247/L247,0)","v":0},{"$f":"IF(AND(B247=\"D\",OR(LEFT(J247,2)=\"Sh\",LEFT(J247,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B247=\"D\",LEFT(J247,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D247,2)=\"Tk\",VLOOKUP(D247,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",VLOOKUP(D247,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(TRUNC(R247/'9   Trucks'!$N247)<TRUNC(S247/'9   Trucks'!$N247),TRUNC(S247/'9   Trucks'!$N247),TRUNC(R247/'9   Trucks'!$N247)),\n0)","v":0},0,{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A247,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A247,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A247,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A247,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A247,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A247,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A247,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A247,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A247,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A247,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A247,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A247,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nVLOOKUP(D247,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T247*\nIF(AND(B247=\"D\",OR(LEFT(J247,2)=\"Sh\",LEFT(J247,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B247=\"D\",LEFT(J247,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nVLOOKUP(D247,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nVLOOKUP(D247,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nVLOOKUP(D247,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF('9   Trucks'!$Y247>0,\nIF(((VLOOKUP(D247,Equipment[],Equipment!$P$2))*AF247^4 + (VLOOKUP(D247,Equipment[],Equipment!$Q$2))*AF247^3 + (VLOOKUP(D247,Equipment[],Equipment!$R$2))*AF247^2+(VLOOKUP(D247,Equipment[],Equipment!$S$2))*AF247+ (VLOOKUP(D247,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D247,Equipment[],Equipment!$P$2))*AF247^4 + (VLOOKUP(D247,Equipment[],Equipment!$Q$2))*AF247^3 + (VLOOKUP(D247,Equipment[],Equipment!$R$2))*AF247^2+(VLOOKUP(D247,Equipment[],Equipment!$S$2))*AF247+ (VLOOKUP(D247,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y247<0,\nIF(((VLOOKUP(D247,Equipment[],Equipment!$Z$2))*AF247^4 + (VLOOKUP(D247,Equipment[],Equipment!$AA$2))*AF247^3 + (VLOOKUP(D247,Equipment[],Equipment!$AB$2))*AF247^2+(VLOOKUP(D247,Equipment[],Equipment!$AC$2))*AF247+ (VLOOKUP(D247,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D247,Equipment[],Equipment!$Z$2))*AF247^4 + (VLOOKUP(D247,Equipment[],Equipment!$AA$2))*AF247^3 + (VLOOKUP(D247,Equipment[],Equipment!$AB$2))*AF247^2+(VLOOKUP(D247,Equipment[],Equipment!$AC$2))*AF247+ (VLOOKUP(D247,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF('9   Trucks'!$Z247>0,\nIF(((VLOOKUP(D247,Equipment[],Equipment!$P$2))*AG247^4 + (VLOOKUP(D247,Equipment[],Equipment!$Q$2))*AG247^3 + (VLOOKUP(D247,Equipment[],Equipment!$R$2))*AG247^2+(VLOOKUP(D247,Equipment[],Equipment!$S$2))*AG247+ (VLOOKUP(D247,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D247,Equipment[],Equipment!$P$2))*AG247^4 + (VLOOKUP(D247,Equipment[],Equipment!$Q$2))*AG247^3 + (VLOOKUP(D247,Equipment[],Equipment!$R$2))*AG247^2+(VLOOKUP(D247,Equipment[],Equipment!$S$2))*AG247+ (VLOOKUP(D247,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z247<0,\nIF(((VLOOKUP(D247,Equipment[],Equipment!$Z$2))*AG247^4 + (VLOOKUP(D247,Equipment[],Equipment!$AA$2))*AG247^3 + (VLOOKUP(D247,Equipment[],Equipment!$AB$2))*AG247^2+(VLOOKUP(D247,Equipment[],Equipment!$AC$2))*AG247+ (VLOOKUP(D247,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D247,Equipment[],Equipment!$Z$2))*AG247^4 + (VLOOKUP(D247,Equipment[],Equipment!$AA$2))*AG247^3 + (VLOOKUP(D247,Equipment[],Equipment!$AB$2))*AG247^2+(VLOOKUP(D247,Equipment[],Equipment!$AC$2))*AG247+ (VLOOKUP(D247,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF('9   Trucks'!$AA247>0,\nIF(((VLOOKUP(D247,Equipment[],Equipment!$P$2))*AH247^4 + (VLOOKUP(D247,Equipment[],Equipment!$Q$2))*AH247^3 + (VLOOKUP(D247,Equipment[],Equipment!$R$2))*AH247^2+(VLOOKUP(D247,Equipment[],Equipment!$S$2))*AH247+ (VLOOKUP(D247,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D247,Equipment[],Equipment!$P$2))*AH247^4 + (VLOOKUP(D247,Equipment[],Equipment!$Q$2))*AH247^3 + (VLOOKUP(D247,Equipment[],Equipment!$R$2))*AH247^2+(VLOOKUP(D247,Equipment[],Equipment!$S$2))*AH247+ (VLOOKUP(D247,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA247<0,\nIF(((VLOOKUP(D247,Equipment[],Equipment!$Z$2))*AH247^4 + (VLOOKUP(D247,Equipment[],Equipment!$AA$2))*AH247^3 + (VLOOKUP(D247,Equipment[],Equipment!$AB$2))*AH247^2+(VLOOKUP(D247,Equipment[],Equipment!$AC$2))*AH247+ (VLOOKUP(D247,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D247,Equipment[],Equipment!$Z$2))*AH247^4 + (VLOOKUP(D247,Equipment[],Equipment!$AA$2))*AH247^3 + (VLOOKUP(D247,Equipment[],Equipment!$AB$2))*AH247^2+(VLOOKUP(D247,Equipment[],Equipment!$AC$2))*AH247+ (VLOOKUP(D247,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D247,2)=\"Tk\",\nIF('9   Trucks'!$Y247<0,\nIF(((VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$U$2))*AI247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$V$2))*AI247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$W$2))*AI247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$X$2))*AI247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$U$2))*AI247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$V$2))*AI247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$W$2))*AI247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$X$2))*AI247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$Y$2))),\nIF(AND(Y247>0,AI247<6%),1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y247>0,\nIF(((VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AE$2))*AI247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AF$2))*AI247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AG$2))*AI247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AH$2))*AI247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AE$2))*AI247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AF$2))*AI247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AG$2))*AI247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AH$2))*AI247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D247,2)=\"Tk\",\nIF('9   Trucks'!$Z247<0,\nIF(((VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$U$2))*AJ247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$V$2))*AJ247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$W$2))*AJ247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$X$2))*AJ247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$U$2))*AJ247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$V$2))*AJ247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$W$2))*AJ247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$X$2))*AJ247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$Y$2))),\nIF(AND(Z247>0,AJ247<6%),1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z247>0,\nIF(((VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AE$2))*AJ247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AF$2))*AJ247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AG$2))*AJ247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AH$2))*AJ247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AE$2))*AJ247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AF$2))*AJ247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AG$2))*AJ247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AH$2))*AJ247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D247,2)=\"Tk\",\nIF('9   Trucks'!$AA247<0,\nIF(((VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$U$2))*AK247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$V$2))*AK247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$W$2))*AK247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$X$2))*AK247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$U$2))*AK247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$V$2))*AK247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$W$2))*AK247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$X$2))*AK247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$Y$2))),\nIF(AND(AA247>0,AK247<6%),1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA247>0,\nIF(((VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AE$2))*AK247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AF$2))*AK247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AG$2))*AK247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AH$2))*AK247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AE$2))*AK247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AF$2))*AK247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AG$2))*AK247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AH$2))*AK247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D247,2)=\"Tk\",'9   Trucks'!$AR247>0),1/('9   Trucks'!$AR247*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D247,2)=\"Tk\",'9   Trucks'!$AS247>0),1/('9   Trucks'!$AS247*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D247,2)=\"Tk\",'9   Trucks'!$AT247>0),1/('9   Trucks'!$AT247*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D247,2)=\"Tk\",'9   Trucks'!$AU247>0),1/('9   Trucks'!$AU247*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D247,2)=\"Tk\",'9   Trucks'!$AV247>0),1/('9   Trucks'!$AV247*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D247,2)=\"Tk\",'9   Trucks'!$AW247>0),1/('9   Trucks'!$AW247*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D248,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D248,2)=\"Tk\",IF(K248=0,0,'18 Truck Optimization'!BB248),0)","v":0},{"$f":"IF(AND(B248=\"D\",OR(LEFT(J248,2)=\"Sh\",LEFT(J248,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B248=\"D\",LEFT(J248,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L248>0,AQ248*T248*'9   Trucks'!$N248*M248/L248,0)","v":0},{"$f":"IF(AND(B248=\"D\",OR(LEFT(J248,2)=\"Sh\",LEFT(J248,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B248=\"D\",LEFT(J248,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D248,2)=\"Tk\",VLOOKUP(D248,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",VLOOKUP(D248,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(TRUNC(R248/'9   Trucks'!$N248)<TRUNC(S248/'9   Trucks'!$N248),TRUNC(S248/'9   Trucks'!$N248),TRUNC(R248/'9   Trucks'!$N248)),\n0)","v":0},0,{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A248,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A248,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A248,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A248,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A248,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A248,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A248,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A248,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A248,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A248,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A248,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A248,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nVLOOKUP(D248,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T248*\nIF(AND(B248=\"D\",OR(LEFT(J248,2)=\"Sh\",LEFT(J248,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B248=\"D\",LEFT(J248,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nVLOOKUP(D248,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nVLOOKUP(D248,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nVLOOKUP(D248,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF('9   Trucks'!$Y248>0,\nIF(((VLOOKUP(D248,Equipment[],Equipment!$P$2))*AF248^4 + (VLOOKUP(D248,Equipment[],Equipment!$Q$2))*AF248^3 + (VLOOKUP(D248,Equipment[],Equipment!$R$2))*AF248^2+(VLOOKUP(D248,Equipment[],Equipment!$S$2))*AF248+ (VLOOKUP(D248,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D248,Equipment[],Equipment!$P$2))*AF248^4 + (VLOOKUP(D248,Equipment[],Equipment!$Q$2))*AF248^3 + (VLOOKUP(D248,Equipment[],Equipment!$R$2))*AF248^2+(VLOOKUP(D248,Equipment[],Equipment!$S$2))*AF248+ (VLOOKUP(D248,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y248<0,\nIF(((VLOOKUP(D248,Equipment[],Equipment!$Z$2))*AF248^4 + (VLOOKUP(D248,Equipment[],Equipment!$AA$2))*AF248^3 + (VLOOKUP(D248,Equipment[],Equipment!$AB$2))*AF248^2+(VLOOKUP(D248,Equipment[],Equipment!$AC$2))*AF248+ (VLOOKUP(D248,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D248,Equipment[],Equipment!$Z$2))*AF248^4 + (VLOOKUP(D248,Equipment[],Equipment!$AA$2))*AF248^3 + (VLOOKUP(D248,Equipment[],Equipment!$AB$2))*AF248^2+(VLOOKUP(D248,Equipment[],Equipment!$AC$2))*AF248+ (VLOOKUP(D248,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF('9   Trucks'!$Z248>0,\nIF(((VLOOKUP(D248,Equipment[],Equipment!$P$2))*AG248^4 + (VLOOKUP(D248,Equipment[],Equipment!$Q$2))*AG248^3 + (VLOOKUP(D248,Equipment[],Equipment!$R$2))*AG248^2+(VLOOKUP(D248,Equipment[],Equipment!$S$2))*AG248+ (VLOOKUP(D248,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D248,Equipment[],Equipment!$P$2))*AG248^4 + (VLOOKUP(D248,Equipment[],Equipment!$Q$2))*AG248^3 + (VLOOKUP(D248,Equipment[],Equipment!$R$2))*AG248^2+(VLOOKUP(D248,Equipment[],Equipment!$S$2))*AG248+ (VLOOKUP(D248,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z248<0,\nIF(((VLOOKUP(D248,Equipment[],Equipment!$Z$2))*AG248^4 + (VLOOKUP(D248,Equipment[],Equipment!$AA$2))*AG248^3 + (VLOOKUP(D248,Equipment[],Equipment!$AB$2))*AG248^2+(VLOOKUP(D248,Equipment[],Equipment!$AC$2))*AG248+ (VLOOKUP(D248,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D248,Equipment[],Equipment!$Z$2))*AG248^4 + (VLOOKUP(D248,Equipment[],Equipment!$AA$2))*AG248^3 + (VLOOKUP(D248,Equipment[],Equipment!$AB$2))*AG248^2+(VLOOKUP(D248,Equipment[],Equipment!$AC$2))*AG248+ (VLOOKUP(D248,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF('9   Trucks'!$AA248>0,\nIF(((VLOOKUP(D248,Equipment[],Equipment!$P$2))*AH248^4 + (VLOOKUP(D248,Equipment[],Equipment!$Q$2))*AH248^3 + (VLOOKUP(D248,Equipment[],Equipment!$R$2))*AH248^2+(VLOOKUP(D248,Equipment[],Equipment!$S$2))*AH248+ (VLOOKUP(D248,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D248,Equipment[],Equipment!$P$2))*AH248^4 + (VLOOKUP(D248,Equipment[],Equipment!$Q$2))*AH248^3 + (VLOOKUP(D248,Equipment[],Equipment!$R$2))*AH248^2+(VLOOKUP(D248,Equipment[],Equipment!$S$2))*AH248+ (VLOOKUP(D248,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA248<0,\nIF(((VLOOKUP(D248,Equipment[],Equipment!$Z$2))*AH248^4 + (VLOOKUP(D248,Equipment[],Equipment!$AA$2))*AH248^3 + (VLOOKUP(D248,Equipment[],Equipment!$AB$2))*AH248^2+(VLOOKUP(D248,Equipment[],Equipment!$AC$2))*AH248+ (VLOOKUP(D248,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D248,Equipment[],Equipment!$Z$2))*AH248^4 + (VLOOKUP(D248,Equipment[],Equipment!$AA$2))*AH248^3 + (VLOOKUP(D248,Equipment[],Equipment!$AB$2))*AH248^2+(VLOOKUP(D248,Equipment[],Equipment!$AC$2))*AH248+ (VLOOKUP(D248,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D248,2)=\"Tk\",\nIF('9   Trucks'!$Y248<0,\nIF(((VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$U$2))*AI248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$V$2))*AI248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$W$2))*AI248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$X$2))*AI248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$U$2))*AI248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$V$2))*AI248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$W$2))*AI248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$X$2))*AI248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$Y$2))),\nIF(AND(Y248>0,AI248<6%),1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y248>0,\nIF(((VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AE$2))*AI248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AF$2))*AI248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AG$2))*AI248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AH$2))*AI248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AE$2))*AI248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AF$2))*AI248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AG$2))*AI248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AH$2))*AI248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D248,2)=\"Tk\",\nIF('9   Trucks'!$Z248<0,\nIF(((VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$U$2))*AJ248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$V$2))*AJ248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$W$2))*AJ248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$X$2))*AJ248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$U$2))*AJ248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$V$2))*AJ248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$W$2))*AJ248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$X$2))*AJ248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$Y$2))),\nIF(AND(Z248>0,AJ248<6%),1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z248>0,\nIF(((VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AE$2))*AJ248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AF$2))*AJ248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AG$2))*AJ248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AH$2))*AJ248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AE$2))*AJ248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AF$2))*AJ248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AG$2))*AJ248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AH$2))*AJ248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D248,2)=\"Tk\",\nIF('9   Trucks'!$AA248<0,\nIF(((VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$U$2))*AK248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$V$2))*AK248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$W$2))*AK248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$X$2))*AK248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$U$2))*AK248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$V$2))*AK248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$W$2))*AK248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$X$2))*AK248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$Y$2))),\nIF(AND(AA248>0,AK248<6%),1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA248>0,\nIF(((VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AE$2))*AK248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AF$2))*AK248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AG$2))*AK248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AH$2))*AK248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AE$2))*AK248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AF$2))*AK248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AG$2))*AK248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AH$2))*AK248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D248,2)=\"Tk\",'9   Trucks'!$AR248>0),1/('9   Trucks'!$AR248*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D248,2)=\"Tk\",'9   Trucks'!$AS248>0),1/('9   Trucks'!$AS248*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D248,2)=\"Tk\",'9   Trucks'!$AT248>0),1/('9   Trucks'!$AT248*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D248,2)=\"Tk\",'9   Trucks'!$AU248>0),1/('9   Trucks'!$AU248*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D248,2)=\"Tk\",'9   Trucks'!$AV248>0),1/('9   Trucks'!$AV248*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D248,2)=\"Tk\",'9   Trucks'!$AW248>0),1/('9   Trucks'!$AW248*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D249,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D249,2)=\"Tk\",IF(K249=0,0,'18 Truck Optimization'!BB249),0)","v":0},{"$f":"IF(AND(B249=\"D\",OR(LEFT(J249,2)=\"Sh\",LEFT(J249,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B249=\"D\",LEFT(J249,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L249>0,AQ249*T249*'9   Trucks'!$N249*M249/L249,0)","v":0},{"$f":"IF(AND(B249=\"D\",OR(LEFT(J249,2)=\"Sh\",LEFT(J249,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B249=\"D\",LEFT(J249,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D249,2)=\"Tk\",VLOOKUP(D249,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",VLOOKUP(D249,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(TRUNC(R249/'9   Trucks'!$N249)<TRUNC(S249/'9   Trucks'!$N249),TRUNC(S249/'9   Trucks'!$N249),TRUNC(R249/'9   Trucks'!$N249)),\n0)","v":0},0,{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A249,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A249,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A249,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A249,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A249,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A249,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A249,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A249,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A249,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A249,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A249,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A249,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nVLOOKUP(D249,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T249*\nIF(AND(B249=\"D\",OR(LEFT(J249,2)=\"Sh\",LEFT(J249,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B249=\"D\",LEFT(J249,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nVLOOKUP(D249,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nVLOOKUP(D249,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nVLOOKUP(D249,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF('9   Trucks'!$Y249>0,\nIF(((VLOOKUP(D249,Equipment[],Equipment!$P$2))*AF249^4 + (VLOOKUP(D249,Equipment[],Equipment!$Q$2))*AF249^3 + (VLOOKUP(D249,Equipment[],Equipment!$R$2))*AF249^2+(VLOOKUP(D249,Equipment[],Equipment!$S$2))*AF249+ (VLOOKUP(D249,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D249,Equipment[],Equipment!$P$2))*AF249^4 + (VLOOKUP(D249,Equipment[],Equipment!$Q$2))*AF249^3 + (VLOOKUP(D249,Equipment[],Equipment!$R$2))*AF249^2+(VLOOKUP(D249,Equipment[],Equipment!$S$2))*AF249+ (VLOOKUP(D249,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y249<0,\nIF(((VLOOKUP(D249,Equipment[],Equipment!$Z$2))*AF249^4 + (VLOOKUP(D249,Equipment[],Equipment!$AA$2))*AF249^3 + (VLOOKUP(D249,Equipment[],Equipment!$AB$2))*AF249^2+(VLOOKUP(D249,Equipment[],Equipment!$AC$2))*AF249+ (VLOOKUP(D249,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D249,Equipment[],Equipment!$Z$2))*AF249^4 + (VLOOKUP(D249,Equipment[],Equipment!$AA$2))*AF249^3 + (VLOOKUP(D249,Equipment[],Equipment!$AB$2))*AF249^2+(VLOOKUP(D249,Equipment[],Equipment!$AC$2))*AF249+ (VLOOKUP(D249,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF('9   Trucks'!$Z249>0,\nIF(((VLOOKUP(D249,Equipment[],Equipment!$P$2))*AG249^4 + (VLOOKUP(D249,Equipment[],Equipment!$Q$2))*AG249^3 + (VLOOKUP(D249,Equipment[],Equipment!$R$2))*AG249^2+(VLOOKUP(D249,Equipment[],Equipment!$S$2))*AG249+ (VLOOKUP(D249,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D249,Equipment[],Equipment!$P$2))*AG249^4 + (VLOOKUP(D249,Equipment[],Equipment!$Q$2))*AG249^3 + (VLOOKUP(D249,Equipment[],Equipment!$R$2))*AG249^2+(VLOOKUP(D249,Equipment[],Equipment!$S$2))*AG249+ (VLOOKUP(D249,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z249<0,\nIF(((VLOOKUP(D249,Equipment[],Equipment!$Z$2))*AG249^4 + (VLOOKUP(D249,Equipment[],Equipment!$AA$2))*AG249^3 + (VLOOKUP(D249,Equipment[],Equipment!$AB$2))*AG249^2+(VLOOKUP(D249,Equipment[],Equipment!$AC$2))*AG249+ (VLOOKUP(D249,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D249,Equipment[],Equipment!$Z$2))*AG249^4 + (VLOOKUP(D249,Equipment[],Equipment!$AA$2))*AG249^3 + (VLOOKUP(D249,Equipment[],Equipment!$AB$2))*AG249^2+(VLOOKUP(D249,Equipment[],Equipment!$AC$2))*AG249+ (VLOOKUP(D249,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF('9   Trucks'!$AA249>0,\nIF(((VLOOKUP(D249,Equipment[],Equipment!$P$2))*AH249^4 + (VLOOKUP(D249,Equipment[],Equipment!$Q$2))*AH249^3 + (VLOOKUP(D249,Equipment[],Equipment!$R$2))*AH249^2+(VLOOKUP(D249,Equipment[],Equipment!$S$2))*AH249+ (VLOOKUP(D249,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D249,Equipment[],Equipment!$P$2))*AH249^4 + (VLOOKUP(D249,Equipment[],Equipment!$Q$2))*AH249^3 + (VLOOKUP(D249,Equipment[],Equipment!$R$2))*AH249^2+(VLOOKUP(D249,Equipment[],Equipment!$S$2))*AH249+ (VLOOKUP(D249,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA249<0,\nIF(((VLOOKUP(D249,Equipment[],Equipment!$Z$2))*AH249^4 + (VLOOKUP(D249,Equipment[],Equipment!$AA$2))*AH249^3 + (VLOOKUP(D249,Equipment[],Equipment!$AB$2))*AH249^2+(VLOOKUP(D249,Equipment[],Equipment!$AC$2))*AH249+ (VLOOKUP(D249,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D249,Equipment[],Equipment!$Z$2))*AH249^4 + (VLOOKUP(D249,Equipment[],Equipment!$AA$2))*AH249^3 + (VLOOKUP(D249,Equipment[],Equipment!$AB$2))*AH249^2+(VLOOKUP(D249,Equipment[],Equipment!$AC$2))*AH249+ (VLOOKUP(D249,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D249,2)=\"Tk\",\nIF('9   Trucks'!$Y249<0,\nIF(((VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$U$2))*AI249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$V$2))*AI249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$W$2))*AI249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$X$2))*AI249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$U$2))*AI249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$V$2))*AI249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$W$2))*AI249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$X$2))*AI249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$Y$2))),\nIF(AND(Y249>0,AI249<6%),1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y249>0,\nIF(((VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AE$2))*AI249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AF$2))*AI249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AG$2))*AI249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AH$2))*AI249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AE$2))*AI249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AF$2))*AI249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AG$2))*AI249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AH$2))*AI249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D249,2)=\"Tk\",\nIF('9   Trucks'!$Z249<0,\nIF(((VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$U$2))*AJ249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$V$2))*AJ249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$W$2))*AJ249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$X$2))*AJ249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$U$2))*AJ249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$V$2))*AJ249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$W$2))*AJ249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$X$2))*AJ249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$Y$2))),\nIF(AND(Z249>0,AJ249<6%),1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z249>0,\nIF(((VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AE$2))*AJ249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AF$2))*AJ249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AG$2))*AJ249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AH$2))*AJ249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AE$2))*AJ249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AF$2))*AJ249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AG$2))*AJ249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AH$2))*AJ249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D249,2)=\"Tk\",\nIF('9   Trucks'!$AA249<0,\nIF(((VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$U$2))*AK249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$V$2))*AK249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$W$2))*AK249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$X$2))*AK249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$U$2))*AK249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$V$2))*AK249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$W$2))*AK249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$X$2))*AK249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$Y$2))),\nIF(AND(AA249>0,AK249<6%),1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA249>0,\nIF(((VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AE$2))*AK249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AF$2))*AK249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AG$2))*AK249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AH$2))*AK249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AE$2))*AK249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AF$2))*AK249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AG$2))*AK249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AH$2))*AK249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D249,2)=\"Tk\",'9   Trucks'!$AR249>0),1/('9   Trucks'!$AR249*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D249,2)=\"Tk\",'9   Trucks'!$AS249>0),1/('9   Trucks'!$AS249*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D249,2)=\"Tk\",'9   Trucks'!$AT249>0),1/('9   Trucks'!$AT249*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D249,2)=\"Tk\",'9   Trucks'!$AU249>0),1/('9   Trucks'!$AU249*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D249,2)=\"Tk\",'9   Trucks'!$AV249>0),1/('9   Trucks'!$AV249*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D249,2)=\"Tk\",'9   Trucks'!$AW249>0),1/('9   Trucks'!$AW249*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D250,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D250,2)=\"Tk\",IF(K250=0,0,'18 Truck Optimization'!BB250),0)","v":0},{"$f":"IF(AND(B250=\"D\",OR(LEFT(J250,2)=\"Sh\",LEFT(J250,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B250=\"D\",LEFT(J250,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L250>0,AQ250*T250*'9   Trucks'!$N250*M250/L250,0)","v":0},{"$f":"IF(AND(B250=\"D\",OR(LEFT(J250,2)=\"Sh\",LEFT(J250,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B250=\"D\",LEFT(J250,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D250,2)=\"Tk\",VLOOKUP(D250,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",VLOOKUP(D250,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(TRUNC(R250/'9   Trucks'!$N250)<TRUNC(S250/'9   Trucks'!$N250),TRUNC(S250/'9   Trucks'!$N250),TRUNC(R250/'9   Trucks'!$N250)),\n0)","v":0},0,{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A250,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A250,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A250,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A250,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A250,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A250,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A250,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A250,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A250,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A250,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A250,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A250,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nVLOOKUP(D250,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T250*\nIF(AND(B250=\"D\",OR(LEFT(J250,2)=\"Sh\",LEFT(J250,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B250=\"D\",LEFT(J250,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nVLOOKUP(D250,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nVLOOKUP(D250,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nVLOOKUP(D250,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF('9   Trucks'!$Y250>0,\nIF(((VLOOKUP(D250,Equipment[],Equipment!$P$2))*AF250^4 + (VLOOKUP(D250,Equipment[],Equipment!$Q$2))*AF250^3 + (VLOOKUP(D250,Equipment[],Equipment!$R$2))*AF250^2+(VLOOKUP(D250,Equipment[],Equipment!$S$2))*AF250+ (VLOOKUP(D250,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D250,Equipment[],Equipment!$P$2))*AF250^4 + (VLOOKUP(D250,Equipment[],Equipment!$Q$2))*AF250^3 + (VLOOKUP(D250,Equipment[],Equipment!$R$2))*AF250^2+(VLOOKUP(D250,Equipment[],Equipment!$S$2))*AF250+ (VLOOKUP(D250,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y250<0,\nIF(((VLOOKUP(D250,Equipment[],Equipment!$Z$2))*AF250^4 + (VLOOKUP(D250,Equipment[],Equipment!$AA$2))*AF250^3 + (VLOOKUP(D250,Equipment[],Equipment!$AB$2))*AF250^2+(VLOOKUP(D250,Equipment[],Equipment!$AC$2))*AF250+ (VLOOKUP(D250,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D250,Equipment[],Equipment!$Z$2))*AF250^4 + (VLOOKUP(D250,Equipment[],Equipment!$AA$2))*AF250^3 + (VLOOKUP(D250,Equipment[],Equipment!$AB$2))*AF250^2+(VLOOKUP(D250,Equipment[],Equipment!$AC$2))*AF250+ (VLOOKUP(D250,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF('9   Trucks'!$Z250>0,\nIF(((VLOOKUP(D250,Equipment[],Equipment!$P$2))*AG250^4 + (VLOOKUP(D250,Equipment[],Equipment!$Q$2))*AG250^3 + (VLOOKUP(D250,Equipment[],Equipment!$R$2))*AG250^2+(VLOOKUP(D250,Equipment[],Equipment!$S$2))*AG250+ (VLOOKUP(D250,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D250,Equipment[],Equipment!$P$2))*AG250^4 + (VLOOKUP(D250,Equipment[],Equipment!$Q$2))*AG250^3 + (VLOOKUP(D250,Equipment[],Equipment!$R$2))*AG250^2+(VLOOKUP(D250,Equipment[],Equipment!$S$2))*AG250+ (VLOOKUP(D250,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z250<0,\nIF(((VLOOKUP(D250,Equipment[],Equipment!$Z$2))*AG250^4 + (VLOOKUP(D250,Equipment[],Equipment!$AA$2))*AG250^3 + (VLOOKUP(D250,Equipment[],Equipment!$AB$2))*AG250^2+(VLOOKUP(D250,Equipment[],Equipment!$AC$2))*AG250+ (VLOOKUP(D250,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D250,Equipment[],Equipment!$Z$2))*AG250^4 + (VLOOKUP(D250,Equipment[],Equipment!$AA$2))*AG250^3 + (VLOOKUP(D250,Equipment[],Equipment!$AB$2))*AG250^2+(VLOOKUP(D250,Equipment[],Equipment!$AC$2))*AG250+ (VLOOKUP(D250,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF('9   Trucks'!$AA250>0,\nIF(((VLOOKUP(D250,Equipment[],Equipment!$P$2))*AH250^4 + (VLOOKUP(D250,Equipment[],Equipment!$Q$2))*AH250^3 + (VLOOKUP(D250,Equipment[],Equipment!$R$2))*AH250^2+(VLOOKUP(D250,Equipment[],Equipment!$S$2))*AH250+ (VLOOKUP(D250,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D250,Equipment[],Equipment!$P$2))*AH250^4 + (VLOOKUP(D250,Equipment[],Equipment!$Q$2))*AH250^3 + (VLOOKUP(D250,Equipment[],Equipment!$R$2))*AH250^2+(VLOOKUP(D250,Equipment[],Equipment!$S$2))*AH250+ (VLOOKUP(D250,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA250<0,\nIF(((VLOOKUP(D250,Equipment[],Equipment!$Z$2))*AH250^4 + (VLOOKUP(D250,Equipment[],Equipment!$AA$2))*AH250^3 + (VLOOKUP(D250,Equipment[],Equipment!$AB$2))*AH250^2+(VLOOKUP(D250,Equipment[],Equipment!$AC$2))*AH250+ (VLOOKUP(D250,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D250,Equipment[],Equipment!$Z$2))*AH250^4 + (VLOOKUP(D250,Equipment[],Equipment!$AA$2))*AH250^3 + (VLOOKUP(D250,Equipment[],Equipment!$AB$2))*AH250^2+(VLOOKUP(D250,Equipment[],Equipment!$AC$2))*AH250+ (VLOOKUP(D250,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D250,2)=\"Tk\",\nIF('9   Trucks'!$Y250<0,\nIF(((VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$U$2))*AI250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$V$2))*AI250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$W$2))*AI250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$X$2))*AI250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$U$2))*AI250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$V$2))*AI250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$W$2))*AI250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$X$2))*AI250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$Y$2))),\nIF(AND(Y250>0,AI250<6%),1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y250>0,\nIF(((VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AE$2))*AI250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AF$2))*AI250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AG$2))*AI250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AH$2))*AI250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AE$2))*AI250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AF$2))*AI250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AG$2))*AI250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AH$2))*AI250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D250,2)=\"Tk\",\nIF('9   Trucks'!$Z250<0,\nIF(((VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$U$2))*AJ250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$V$2))*AJ250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$W$2))*AJ250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$X$2))*AJ250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$U$2))*AJ250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$V$2))*AJ250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$W$2))*AJ250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$X$2))*AJ250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$Y$2))),\nIF(AND(Z250>0,AJ250<6%),1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z250>0,\nIF(((VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AE$2))*AJ250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AF$2))*AJ250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AG$2))*AJ250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AH$2))*AJ250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AE$2))*AJ250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AF$2))*AJ250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AG$2))*AJ250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AH$2))*AJ250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D250,2)=\"Tk\",\nIF('9   Trucks'!$AA250<0,\nIF(((VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$U$2))*AK250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$V$2))*AK250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$W$2))*AK250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$X$2))*AK250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$U$2))*AK250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$V$2))*AK250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$W$2))*AK250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$X$2))*AK250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$Y$2))),\nIF(AND(AA250>0,AK250<6%),1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA250>0,\nIF(((VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AE$2))*AK250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AF$2))*AK250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AG$2))*AK250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AH$2))*AK250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AE$2))*AK250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AF$2))*AK250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AG$2))*AK250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AH$2))*AK250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D250,2)=\"Tk\",'9   Trucks'!$AR250>0),1/('9   Trucks'!$AR250*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D250,2)=\"Tk\",'9   Trucks'!$AS250>0),1/('9   Trucks'!$AS250*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D250,2)=\"Tk\",'9   Trucks'!$AT250>0),1/('9   Trucks'!$AT250*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D250,2)=\"Tk\",'9   Trucks'!$AU250>0),1/('9   Trucks'!$AU250*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D250,2)=\"Tk\",'9   Trucks'!$AV250>0),1/('9   Trucks'!$AV250*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D250,2)=\"Tk\",'9   Trucks'!$AW250>0),1/('9   Trucks'!$AW250*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D251,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D251,2)=\"Tk\",IF(K251=0,0,'18 Truck Optimization'!BB251),0)","v":0},{"$f":"IF(AND(B251=\"D\",OR(LEFT(J251,2)=\"Sh\",LEFT(J251,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B251=\"D\",LEFT(J251,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L251>0,AQ251*T251*'9   Trucks'!$N251*M251/L251,0)","v":0},{"$f":"IF(AND(B251=\"D\",OR(LEFT(J251,2)=\"Sh\",LEFT(J251,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B251=\"D\",LEFT(J251,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D251,2)=\"Tk\",VLOOKUP(D251,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",VLOOKUP(D251,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(TRUNC(R251/'9   Trucks'!$N251)<TRUNC(S251/'9   Trucks'!$N251),TRUNC(S251/'9   Trucks'!$N251),TRUNC(R251/'9   Trucks'!$N251)),\n0)","v":0},0,{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A251,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A251,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A251,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A251,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A251,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A251,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A251,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A251,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A251,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A251,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A251,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A251,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nVLOOKUP(D251,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T251*\nIF(AND(B251=\"D\",OR(LEFT(J251,2)=\"Sh\",LEFT(J251,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B251=\"D\",LEFT(J251,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nVLOOKUP(D251,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nVLOOKUP(D251,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nVLOOKUP(D251,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF('9   Trucks'!$Y251>0,\nIF(((VLOOKUP(D251,Equipment[],Equipment!$P$2))*AF251^4 + (VLOOKUP(D251,Equipment[],Equipment!$Q$2))*AF251^3 + (VLOOKUP(D251,Equipment[],Equipment!$R$2))*AF251^2+(VLOOKUP(D251,Equipment[],Equipment!$S$2))*AF251+ (VLOOKUP(D251,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D251,Equipment[],Equipment!$P$2))*AF251^4 + (VLOOKUP(D251,Equipment[],Equipment!$Q$2))*AF251^3 + (VLOOKUP(D251,Equipment[],Equipment!$R$2))*AF251^2+(VLOOKUP(D251,Equipment[],Equipment!$S$2))*AF251+ (VLOOKUP(D251,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y251<0,\nIF(((VLOOKUP(D251,Equipment[],Equipment!$Z$2))*AF251^4 + (VLOOKUP(D251,Equipment[],Equipment!$AA$2))*AF251^3 + (VLOOKUP(D251,Equipment[],Equipment!$AB$2))*AF251^2+(VLOOKUP(D251,Equipment[],Equipment!$AC$2))*AF251+ (VLOOKUP(D251,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D251,Equipment[],Equipment!$Z$2))*AF251^4 + (VLOOKUP(D251,Equipment[],Equipment!$AA$2))*AF251^3 + (VLOOKUP(D251,Equipment[],Equipment!$AB$2))*AF251^2+(VLOOKUP(D251,Equipment[],Equipment!$AC$2))*AF251+ (VLOOKUP(D251,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF('9   Trucks'!$Z251>0,\nIF(((VLOOKUP(D251,Equipment[],Equipment!$P$2))*AG251^4 + (VLOOKUP(D251,Equipment[],Equipment!$Q$2))*AG251^3 + (VLOOKUP(D251,Equipment[],Equipment!$R$2))*AG251^2+(VLOOKUP(D251,Equipment[],Equipment!$S$2))*AG251+ (VLOOKUP(D251,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D251,Equipment[],Equipment!$P$2))*AG251^4 + (VLOOKUP(D251,Equipment[],Equipment!$Q$2))*AG251^3 + (VLOOKUP(D251,Equipment[],Equipment!$R$2))*AG251^2+(VLOOKUP(D251,Equipment[],Equipment!$S$2))*AG251+ (VLOOKUP(D251,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z251<0,\nIF(((VLOOKUP(D251,Equipment[],Equipment!$Z$2))*AG251^4 + (VLOOKUP(D251,Equipment[],Equipment!$AA$2))*AG251^3 + (VLOOKUP(D251,Equipment[],Equipment!$AB$2))*AG251^2+(VLOOKUP(D251,Equipment[],Equipment!$AC$2))*AG251+ (VLOOKUP(D251,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D251,Equipment[],Equipment!$Z$2))*AG251^4 + (VLOOKUP(D251,Equipment[],Equipment!$AA$2))*AG251^3 + (VLOOKUP(D251,Equipment[],Equipment!$AB$2))*AG251^2+(VLOOKUP(D251,Equipment[],Equipment!$AC$2))*AG251+ (VLOOKUP(D251,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF('9   Trucks'!$AA251>0,\nIF(((VLOOKUP(D251,Equipment[],Equipment!$P$2))*AH251^4 + (VLOOKUP(D251,Equipment[],Equipment!$Q$2))*AH251^3 + (VLOOKUP(D251,Equipment[],Equipment!$R$2))*AH251^2+(VLOOKUP(D251,Equipment[],Equipment!$S$2))*AH251+ (VLOOKUP(D251,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D251,Equipment[],Equipment!$P$2))*AH251^4 + (VLOOKUP(D251,Equipment[],Equipment!$Q$2))*AH251^3 + (VLOOKUP(D251,Equipment[],Equipment!$R$2))*AH251^2+(VLOOKUP(D251,Equipment[],Equipment!$S$2))*AH251+ (VLOOKUP(D251,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA251<0,\nIF(((VLOOKUP(D251,Equipment[],Equipment!$Z$2))*AH251^4 + (VLOOKUP(D251,Equipment[],Equipment!$AA$2))*AH251^3 + (VLOOKUP(D251,Equipment[],Equipment!$AB$2))*AH251^2+(VLOOKUP(D251,Equipment[],Equipment!$AC$2))*AH251+ (VLOOKUP(D251,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D251,Equipment[],Equipment!$Z$2))*AH251^4 + (VLOOKUP(D251,Equipment[],Equipment!$AA$2))*AH251^3 + (VLOOKUP(D251,Equipment[],Equipment!$AB$2))*AH251^2+(VLOOKUP(D251,Equipment[],Equipment!$AC$2))*AH251+ (VLOOKUP(D251,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D251,2)=\"Tk\",\nIF('9   Trucks'!$Y251<0,\nIF(((VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$U$2))*AI251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$V$2))*AI251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$W$2))*AI251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$X$2))*AI251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$U$2))*AI251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$V$2))*AI251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$W$2))*AI251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$X$2))*AI251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$Y$2))),\nIF(AND(Y251>0,AI251<6%),1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y251>0,\nIF(((VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AE$2))*AI251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AF$2))*AI251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AG$2))*AI251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AH$2))*AI251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AE$2))*AI251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AF$2))*AI251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AG$2))*AI251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AH$2))*AI251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D251,2)=\"Tk\",\nIF('9   Trucks'!$Z251<0,\nIF(((VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$U$2))*AJ251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$V$2))*AJ251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$W$2))*AJ251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$X$2))*AJ251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$U$2))*AJ251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$V$2))*AJ251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$W$2))*AJ251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$X$2))*AJ251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$Y$2))),\nIF(AND(Z251>0,AJ251<6%),1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z251>0,\nIF(((VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AE$2))*AJ251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AF$2))*AJ251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AG$2))*AJ251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AH$2))*AJ251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AE$2))*AJ251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AF$2))*AJ251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AG$2))*AJ251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AH$2))*AJ251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D251,2)=\"Tk\",\nIF('9   Trucks'!$AA251<0,\nIF(((VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$U$2))*AK251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$V$2))*AK251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$W$2))*AK251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$X$2))*AK251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$U$2))*AK251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$V$2))*AK251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$W$2))*AK251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$X$2))*AK251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$Y$2))),\nIF(AND(AA251>0,AK251<6%),1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA251>0,\nIF(((VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AE$2))*AK251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AF$2))*AK251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AG$2))*AK251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AH$2))*AK251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AE$2))*AK251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AF$2))*AK251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AG$2))*AK251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AH$2))*AK251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D251,2)=\"Tk\",'9   Trucks'!$AR251>0),1/('9   Trucks'!$AR251*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D251,2)=\"Tk\",'9   Trucks'!$AS251>0),1/('9   Trucks'!$AS251*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D251,2)=\"Tk\",'9   Trucks'!$AT251>0),1/('9   Trucks'!$AT251*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D251,2)=\"Tk\",'9   Trucks'!$AU251>0),1/('9   Trucks'!$AU251*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D251,2)=\"Tk\",'9   Trucks'!$AV251>0),1/('9   Trucks'!$AV251*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D251,2)=\"Tk\",'9   Trucks'!$AW251>0),1/('9   Trucks'!$AW251*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D252,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D252,2)=\"Tk\",IF(K252=0,0,'18 Truck Optimization'!BB252),0)","v":0},{"$f":"IF(AND(B252=\"D\",OR(LEFT(J252,2)=\"Sh\",LEFT(J252,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B252=\"D\",LEFT(J252,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L252>0,AQ252*T252*'9   Trucks'!$N252*M252/L252,0)","v":0},{"$f":"IF(AND(B252=\"D\",OR(LEFT(J252,2)=\"Sh\",LEFT(J252,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B252=\"D\",LEFT(J252,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D252,2)=\"Tk\",VLOOKUP(D252,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",VLOOKUP(D252,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(TRUNC(R252/'9   Trucks'!$N252)<TRUNC(S252/'9   Trucks'!$N252),TRUNC(S252/'9   Trucks'!$N252),TRUNC(R252/'9   Trucks'!$N252)),\n0)","v":0},0,{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A252,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A252,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A252,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A252,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A252,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A252,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A252,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A252,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A252,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A252,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A252,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A252,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nVLOOKUP(D252,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T252*\nIF(AND(B252=\"D\",OR(LEFT(J252,2)=\"Sh\",LEFT(J252,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B252=\"D\",LEFT(J252,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nVLOOKUP(D252,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nVLOOKUP(D252,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nVLOOKUP(D252,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF('9   Trucks'!$Y252>0,\nIF(((VLOOKUP(D252,Equipment[],Equipment!$P$2))*AF252^4 + (VLOOKUP(D252,Equipment[],Equipment!$Q$2))*AF252^3 + (VLOOKUP(D252,Equipment[],Equipment!$R$2))*AF252^2+(VLOOKUP(D252,Equipment[],Equipment!$S$2))*AF252+ (VLOOKUP(D252,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D252,Equipment[],Equipment!$P$2))*AF252^4 + (VLOOKUP(D252,Equipment[],Equipment!$Q$2))*AF252^3 + (VLOOKUP(D252,Equipment[],Equipment!$R$2))*AF252^2+(VLOOKUP(D252,Equipment[],Equipment!$S$2))*AF252+ (VLOOKUP(D252,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y252<0,\nIF(((VLOOKUP(D252,Equipment[],Equipment!$Z$2))*AF252^4 + (VLOOKUP(D252,Equipment[],Equipment!$AA$2))*AF252^3 + (VLOOKUP(D252,Equipment[],Equipment!$AB$2))*AF252^2+(VLOOKUP(D252,Equipment[],Equipment!$AC$2))*AF252+ (VLOOKUP(D252,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D252,Equipment[],Equipment!$Z$2))*AF252^4 + (VLOOKUP(D252,Equipment[],Equipment!$AA$2))*AF252^3 + (VLOOKUP(D252,Equipment[],Equipment!$AB$2))*AF252^2+(VLOOKUP(D252,Equipment[],Equipment!$AC$2))*AF252+ (VLOOKUP(D252,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF('9   Trucks'!$Z252>0,\nIF(((VLOOKUP(D252,Equipment[],Equipment!$P$2))*AG252^4 + (VLOOKUP(D252,Equipment[],Equipment!$Q$2))*AG252^3 + (VLOOKUP(D252,Equipment[],Equipment!$R$2))*AG252^2+(VLOOKUP(D252,Equipment[],Equipment!$S$2))*AG252+ (VLOOKUP(D252,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D252,Equipment[],Equipment!$P$2))*AG252^4 + (VLOOKUP(D252,Equipment[],Equipment!$Q$2))*AG252^3 + (VLOOKUP(D252,Equipment[],Equipment!$R$2))*AG252^2+(VLOOKUP(D252,Equipment[],Equipment!$S$2))*AG252+ (VLOOKUP(D252,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z252<0,\nIF(((VLOOKUP(D252,Equipment[],Equipment!$Z$2))*AG252^4 + (VLOOKUP(D252,Equipment[],Equipment!$AA$2))*AG252^3 + (VLOOKUP(D252,Equipment[],Equipment!$AB$2))*AG252^2+(VLOOKUP(D252,Equipment[],Equipment!$AC$2))*AG252+ (VLOOKUP(D252,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D252,Equipment[],Equipment!$Z$2))*AG252^4 + (VLOOKUP(D252,Equipment[],Equipment!$AA$2))*AG252^3 + (VLOOKUP(D252,Equipment[],Equipment!$AB$2))*AG252^2+(VLOOKUP(D252,Equipment[],Equipment!$AC$2))*AG252+ (VLOOKUP(D252,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF('9   Trucks'!$AA252>0,\nIF(((VLOOKUP(D252,Equipment[],Equipment!$P$2))*AH252^4 + (VLOOKUP(D252,Equipment[],Equipment!$Q$2))*AH252^3 + (VLOOKUP(D252,Equipment[],Equipment!$R$2))*AH252^2+(VLOOKUP(D252,Equipment[],Equipment!$S$2))*AH252+ (VLOOKUP(D252,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D252,Equipment[],Equipment!$P$2))*AH252^4 + (VLOOKUP(D252,Equipment[],Equipment!$Q$2))*AH252^3 + (VLOOKUP(D252,Equipment[],Equipment!$R$2))*AH252^2+(VLOOKUP(D252,Equipment[],Equipment!$S$2))*AH252+ (VLOOKUP(D252,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA252<0,\nIF(((VLOOKUP(D252,Equipment[],Equipment!$Z$2))*AH252^4 + (VLOOKUP(D252,Equipment[],Equipment!$AA$2))*AH252^3 + (VLOOKUP(D252,Equipment[],Equipment!$AB$2))*AH252^2+(VLOOKUP(D252,Equipment[],Equipment!$AC$2))*AH252+ (VLOOKUP(D252,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D252,Equipment[],Equipment!$Z$2))*AH252^4 + (VLOOKUP(D252,Equipment[],Equipment!$AA$2))*AH252^3 + (VLOOKUP(D252,Equipment[],Equipment!$AB$2))*AH252^2+(VLOOKUP(D252,Equipment[],Equipment!$AC$2))*AH252+ (VLOOKUP(D252,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D252,2)=\"Tk\",\nIF('9   Trucks'!$Y252<0,\nIF(((VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$U$2))*AI252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$V$2))*AI252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$W$2))*AI252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$X$2))*AI252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$U$2))*AI252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$V$2))*AI252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$W$2))*AI252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$X$2))*AI252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$Y$2))),\nIF(AND(Y252>0,AI252<6%),1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y252>0,\nIF(((VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AE$2))*AI252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AF$2))*AI252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AG$2))*AI252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AH$2))*AI252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AE$2))*AI252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AF$2))*AI252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AG$2))*AI252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AH$2))*AI252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D252,2)=\"Tk\",\nIF('9   Trucks'!$Z252<0,\nIF(((VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$U$2))*AJ252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$V$2))*AJ252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$W$2))*AJ252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$X$2))*AJ252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$U$2))*AJ252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$V$2))*AJ252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$W$2))*AJ252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$X$2))*AJ252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$Y$2))),\nIF(AND(Z252>0,AJ252<6%),1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z252>0,\nIF(((VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AE$2))*AJ252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AF$2))*AJ252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AG$2))*AJ252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AH$2))*AJ252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AE$2))*AJ252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AF$2))*AJ252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AG$2))*AJ252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AH$2))*AJ252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D252,2)=\"Tk\",\nIF('9   Trucks'!$AA252<0,\nIF(((VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$U$2))*AK252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$V$2))*AK252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$W$2))*AK252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$X$2))*AK252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$U$2))*AK252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$V$2))*AK252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$W$2))*AK252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$X$2))*AK252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$Y$2))),\nIF(AND(AA252>0,AK252<6%),1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA252>0,\nIF(((VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AE$2))*AK252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AF$2))*AK252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AG$2))*AK252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AH$2))*AK252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AE$2))*AK252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AF$2))*AK252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AG$2))*AK252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AH$2))*AK252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D252,2)=\"Tk\",'9   Trucks'!$AR252>0),1/('9   Trucks'!$AR252*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D252,2)=\"Tk\",'9   Trucks'!$AS252>0),1/('9   Trucks'!$AS252*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D252,2)=\"Tk\",'9   Trucks'!$AT252>0),1/('9   Trucks'!$AT252*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D252,2)=\"Tk\",'9   Trucks'!$AU252>0),1/('9   Trucks'!$AU252*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D252,2)=\"Tk\",'9   Trucks'!$AV252>0),1/('9   Trucks'!$AV252*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D252,2)=\"Tk\",'9   Trucks'!$AW252>0),1/('9   Trucks'!$AW252*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D253,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D253,2)=\"Tk\",IF(K253=0,0,'18 Truck Optimization'!BB253),0)","v":0},{"$f":"IF(AND(B253=\"D\",OR(LEFT(J253,2)=\"Sh\",LEFT(J253,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B253=\"D\",LEFT(J253,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L253>0,AQ253*T253*'9   Trucks'!$N253*M253/L253,0)","v":0},{"$f":"IF(AND(B253=\"D\",OR(LEFT(J253,2)=\"Sh\",LEFT(J253,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B253=\"D\",LEFT(J253,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D253,2)=\"Tk\",VLOOKUP(D253,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",VLOOKUP(D253,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(TRUNC(R253/'9   Trucks'!$N253)<TRUNC(S253/'9   Trucks'!$N253),TRUNC(S253/'9   Trucks'!$N253),TRUNC(R253/'9   Trucks'!$N253)),\n0)","v":0},0,{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A253,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A253,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A253,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A253,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A253,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A253,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A253,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A253,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A253,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A253,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A253,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A253,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nVLOOKUP(D253,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T253*\nIF(AND(B253=\"D\",OR(LEFT(J253,2)=\"Sh\",LEFT(J253,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B253=\"D\",LEFT(J253,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nVLOOKUP(D253,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nVLOOKUP(D253,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nVLOOKUP(D253,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF('9   Trucks'!$Y253>0,\nIF(((VLOOKUP(D253,Equipment[],Equipment!$P$2))*AF253^4 + (VLOOKUP(D253,Equipment[],Equipment!$Q$2))*AF253^3 + (VLOOKUP(D253,Equipment[],Equipment!$R$2))*AF253^2+(VLOOKUP(D253,Equipment[],Equipment!$S$2))*AF253+ (VLOOKUP(D253,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D253,Equipment[],Equipment!$P$2))*AF253^4 + (VLOOKUP(D253,Equipment[],Equipment!$Q$2))*AF253^3 + (VLOOKUP(D253,Equipment[],Equipment!$R$2))*AF253^2+(VLOOKUP(D253,Equipment[],Equipment!$S$2))*AF253+ (VLOOKUP(D253,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y253<0,\nIF(((VLOOKUP(D253,Equipment[],Equipment!$Z$2))*AF253^4 + (VLOOKUP(D253,Equipment[],Equipment!$AA$2))*AF253^3 + (VLOOKUP(D253,Equipment[],Equipment!$AB$2))*AF253^2+(VLOOKUP(D253,Equipment[],Equipment!$AC$2))*AF253+ (VLOOKUP(D253,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D253,Equipment[],Equipment!$Z$2))*AF253^4 + (VLOOKUP(D253,Equipment[],Equipment!$AA$2))*AF253^3 + (VLOOKUP(D253,Equipment[],Equipment!$AB$2))*AF253^2+(VLOOKUP(D253,Equipment[],Equipment!$AC$2))*AF253+ (VLOOKUP(D253,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF('9   Trucks'!$Z253>0,\nIF(((VLOOKUP(D253,Equipment[],Equipment!$P$2))*AG253^4 + (VLOOKUP(D253,Equipment[],Equipment!$Q$2))*AG253^3 + (VLOOKUP(D253,Equipment[],Equipment!$R$2))*AG253^2+(VLOOKUP(D253,Equipment[],Equipment!$S$2))*AG253+ (VLOOKUP(D253,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D253,Equipment[],Equipment!$P$2))*AG253^4 + (VLOOKUP(D253,Equipment[],Equipment!$Q$2))*AG253^3 + (VLOOKUP(D253,Equipment[],Equipment!$R$2))*AG253^2+(VLOOKUP(D253,Equipment[],Equipment!$S$2))*AG253+ (VLOOKUP(D253,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z253<0,\nIF(((VLOOKUP(D253,Equipment[],Equipment!$Z$2))*AG253^4 + (VLOOKUP(D253,Equipment[],Equipment!$AA$2))*AG253^3 + (VLOOKUP(D253,Equipment[],Equipment!$AB$2))*AG253^2+(VLOOKUP(D253,Equipment[],Equipment!$AC$2))*AG253+ (VLOOKUP(D253,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D253,Equipment[],Equipment!$Z$2))*AG253^4 + (VLOOKUP(D253,Equipment[],Equipment!$AA$2))*AG253^3 + (VLOOKUP(D253,Equipment[],Equipment!$AB$2))*AG253^2+(VLOOKUP(D253,Equipment[],Equipment!$AC$2))*AG253+ (VLOOKUP(D253,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF('9   Trucks'!$AA253>0,\nIF(((VLOOKUP(D253,Equipment[],Equipment!$P$2))*AH253^4 + (VLOOKUP(D253,Equipment[],Equipment!$Q$2))*AH253^3 + (VLOOKUP(D253,Equipment[],Equipment!$R$2))*AH253^2+(VLOOKUP(D253,Equipment[],Equipment!$S$2))*AH253+ (VLOOKUP(D253,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D253,Equipment[],Equipment!$P$2))*AH253^4 + (VLOOKUP(D253,Equipment[],Equipment!$Q$2))*AH253^3 + (VLOOKUP(D253,Equipment[],Equipment!$R$2))*AH253^2+(VLOOKUP(D253,Equipment[],Equipment!$S$2))*AH253+ (VLOOKUP(D253,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA253<0,\nIF(((VLOOKUP(D253,Equipment[],Equipment!$Z$2))*AH253^4 + (VLOOKUP(D253,Equipment[],Equipment!$AA$2))*AH253^3 + (VLOOKUP(D253,Equipment[],Equipment!$AB$2))*AH253^2+(VLOOKUP(D253,Equipment[],Equipment!$AC$2))*AH253+ (VLOOKUP(D253,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D253,Equipment[],Equipment!$Z$2))*AH253^4 + (VLOOKUP(D253,Equipment[],Equipment!$AA$2))*AH253^3 + (VLOOKUP(D253,Equipment[],Equipment!$AB$2))*AH253^2+(VLOOKUP(D253,Equipment[],Equipment!$AC$2))*AH253+ (VLOOKUP(D253,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D253,2)=\"Tk\",\nIF('9   Trucks'!$Y253<0,\nIF(((VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$U$2))*AI253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$V$2))*AI253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$W$2))*AI253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$X$2))*AI253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$U$2))*AI253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$V$2))*AI253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$W$2))*AI253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$X$2))*AI253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$Y$2))),\nIF(AND(Y253>0,AI253<6%),1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y253>0,\nIF(((VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AE$2))*AI253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AF$2))*AI253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AG$2))*AI253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AH$2))*AI253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AE$2))*AI253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AF$2))*AI253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AG$2))*AI253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AH$2))*AI253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D253,2)=\"Tk\",\nIF('9   Trucks'!$Z253<0,\nIF(((VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$U$2))*AJ253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$V$2))*AJ253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$W$2))*AJ253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$X$2))*AJ253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$U$2))*AJ253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$V$2))*AJ253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$W$2))*AJ253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$X$2))*AJ253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$Y$2))),\nIF(AND(Z253>0,AJ253<6%),1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z253>0,\nIF(((VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AE$2))*AJ253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AF$2))*AJ253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AG$2))*AJ253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AH$2))*AJ253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AE$2))*AJ253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AF$2))*AJ253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AG$2))*AJ253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AH$2))*AJ253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D253,2)=\"Tk\",\nIF('9   Trucks'!$AA253<0,\nIF(((VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$U$2))*AK253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$V$2))*AK253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$W$2))*AK253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$X$2))*AK253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$U$2))*AK253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$V$2))*AK253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$W$2))*AK253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$X$2))*AK253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$Y$2))),\nIF(AND(AA253>0,AK253<6%),1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA253>0,\nIF(((VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AE$2))*AK253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AF$2))*AK253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AG$2))*AK253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AH$2))*AK253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AE$2))*AK253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AF$2))*AK253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AG$2))*AK253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AH$2))*AK253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D253,2)=\"Tk\",'9   Trucks'!$AR253>0),1/('9   Trucks'!$AR253*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D253,2)=\"Tk\",'9   Trucks'!$AS253>0),1/('9   Trucks'!$AS253*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D253,2)=\"Tk\",'9   Trucks'!$AT253>0),1/('9   Trucks'!$AT253*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D253,2)=\"Tk\",'9   Trucks'!$AU253>0),1/('9   Trucks'!$AU253*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D253,2)=\"Tk\",'9   Trucks'!$AV253>0),1/('9   Trucks'!$AV253*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D253,2)=\"Tk\",'9   Trucks'!$AW253>0),1/('9   Trucks'!$AW253*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D254,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D254,2)=\"Tk\",IF(K254=0,0,'18 Truck Optimization'!BB254),0)","v":0},{"$f":"IF(AND(B254=\"D\",OR(LEFT(J254,2)=\"Sh\",LEFT(J254,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B254=\"D\",LEFT(J254,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L254>0,AQ254*T254*'9   Trucks'!$N254*M254/L254,0)","v":0},{"$f":"IF(AND(B254=\"D\",OR(LEFT(J254,2)=\"Sh\",LEFT(J254,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B254=\"D\",LEFT(J254,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D254,2)=\"Tk\",VLOOKUP(D254,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",VLOOKUP(D254,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(TRUNC(R254/'9   Trucks'!$N254)<TRUNC(S254/'9   Trucks'!$N254),TRUNC(S254/'9   Trucks'!$N254),TRUNC(R254/'9   Trucks'!$N254)),\n0)","v":0},0,{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A254,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A254,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A254,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A254,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A254,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A254,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A254,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A254,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A254,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A254,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A254,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A254,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nVLOOKUP(D254,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T254*\nIF(AND(B254=\"D\",OR(LEFT(J254,2)=\"Sh\",LEFT(J254,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B254=\"D\",LEFT(J254,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nVLOOKUP(D254,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nVLOOKUP(D254,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nVLOOKUP(D254,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF('9   Trucks'!$Y254>0,\nIF(((VLOOKUP(D254,Equipment[],Equipment!$P$2))*AF254^4 + (VLOOKUP(D254,Equipment[],Equipment!$Q$2))*AF254^3 + (VLOOKUP(D254,Equipment[],Equipment!$R$2))*AF254^2+(VLOOKUP(D254,Equipment[],Equipment!$S$2))*AF254+ (VLOOKUP(D254,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D254,Equipment[],Equipment!$P$2))*AF254^4 + (VLOOKUP(D254,Equipment[],Equipment!$Q$2))*AF254^3 + (VLOOKUP(D254,Equipment[],Equipment!$R$2))*AF254^2+(VLOOKUP(D254,Equipment[],Equipment!$S$2))*AF254+ (VLOOKUP(D254,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y254<0,\nIF(((VLOOKUP(D254,Equipment[],Equipment!$Z$2))*AF254^4 + (VLOOKUP(D254,Equipment[],Equipment!$AA$2))*AF254^3 + (VLOOKUP(D254,Equipment[],Equipment!$AB$2))*AF254^2+(VLOOKUP(D254,Equipment[],Equipment!$AC$2))*AF254+ (VLOOKUP(D254,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D254,Equipment[],Equipment!$Z$2))*AF254^4 + (VLOOKUP(D254,Equipment[],Equipment!$AA$2))*AF254^3 + (VLOOKUP(D254,Equipment[],Equipment!$AB$2))*AF254^2+(VLOOKUP(D254,Equipment[],Equipment!$AC$2))*AF254+ (VLOOKUP(D254,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF('9   Trucks'!$Z254>0,\nIF(((VLOOKUP(D254,Equipment[],Equipment!$P$2))*AG254^4 + (VLOOKUP(D254,Equipment[],Equipment!$Q$2))*AG254^3 + (VLOOKUP(D254,Equipment[],Equipment!$R$2))*AG254^2+(VLOOKUP(D254,Equipment[],Equipment!$S$2))*AG254+ (VLOOKUP(D254,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D254,Equipment[],Equipment!$P$2))*AG254^4 + (VLOOKUP(D254,Equipment[],Equipment!$Q$2))*AG254^3 + (VLOOKUP(D254,Equipment[],Equipment!$R$2))*AG254^2+(VLOOKUP(D254,Equipment[],Equipment!$S$2))*AG254+ (VLOOKUP(D254,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z254<0,\nIF(((VLOOKUP(D254,Equipment[],Equipment!$Z$2))*AG254^4 + (VLOOKUP(D254,Equipment[],Equipment!$AA$2))*AG254^3 + (VLOOKUP(D254,Equipment[],Equipment!$AB$2))*AG254^2+(VLOOKUP(D254,Equipment[],Equipment!$AC$2))*AG254+ (VLOOKUP(D254,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D254,Equipment[],Equipment!$Z$2))*AG254^4 + (VLOOKUP(D254,Equipment[],Equipment!$AA$2))*AG254^3 + (VLOOKUP(D254,Equipment[],Equipment!$AB$2))*AG254^2+(VLOOKUP(D254,Equipment[],Equipment!$AC$2))*AG254+ (VLOOKUP(D254,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF('9   Trucks'!$AA254>0,\nIF(((VLOOKUP(D254,Equipment[],Equipment!$P$2))*AH254^4 + (VLOOKUP(D254,Equipment[],Equipment!$Q$2))*AH254^3 + (VLOOKUP(D254,Equipment[],Equipment!$R$2))*AH254^2+(VLOOKUP(D254,Equipment[],Equipment!$S$2))*AH254+ (VLOOKUP(D254,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D254,Equipment[],Equipment!$P$2))*AH254^4 + (VLOOKUP(D254,Equipment[],Equipment!$Q$2))*AH254^3 + (VLOOKUP(D254,Equipment[],Equipment!$R$2))*AH254^2+(VLOOKUP(D254,Equipment[],Equipment!$S$2))*AH254+ (VLOOKUP(D254,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA254<0,\nIF(((VLOOKUP(D254,Equipment[],Equipment!$Z$2))*AH254^4 + (VLOOKUP(D254,Equipment[],Equipment!$AA$2))*AH254^3 + (VLOOKUP(D254,Equipment[],Equipment!$AB$2))*AH254^2+(VLOOKUP(D254,Equipment[],Equipment!$AC$2))*AH254+ (VLOOKUP(D254,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D254,Equipment[],Equipment!$Z$2))*AH254^4 + (VLOOKUP(D254,Equipment[],Equipment!$AA$2))*AH254^3 + (VLOOKUP(D254,Equipment[],Equipment!$AB$2))*AH254^2+(VLOOKUP(D254,Equipment[],Equipment!$AC$2))*AH254+ (VLOOKUP(D254,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D254,2)=\"Tk\",\nIF('9   Trucks'!$Y254<0,\nIF(((VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$U$2))*AI254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$V$2))*AI254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$W$2))*AI254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$X$2))*AI254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$U$2))*AI254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$V$2))*AI254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$W$2))*AI254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$X$2))*AI254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$Y$2))),\nIF(AND(Y254>0,AI254<6%),1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y254>0,\nIF(((VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AE$2))*AI254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AF$2))*AI254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AG$2))*AI254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AH$2))*AI254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AE$2))*AI254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AF$2))*AI254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AG$2))*AI254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AH$2))*AI254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D254,2)=\"Tk\",\nIF('9   Trucks'!$Z254<0,\nIF(((VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$U$2))*AJ254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$V$2))*AJ254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$W$2))*AJ254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$X$2))*AJ254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$U$2))*AJ254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$V$2))*AJ254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$W$2))*AJ254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$X$2))*AJ254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$Y$2))),\nIF(AND(Z254>0,AJ254<6%),1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z254>0,\nIF(((VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AE$2))*AJ254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AF$2))*AJ254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AG$2))*AJ254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AH$2))*AJ254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AE$2))*AJ254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AF$2))*AJ254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AG$2))*AJ254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AH$2))*AJ254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D254,2)=\"Tk\",\nIF('9   Trucks'!$AA254<0,\nIF(((VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$U$2))*AK254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$V$2))*AK254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$W$2))*AK254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$X$2))*AK254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$U$2))*AK254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$V$2))*AK254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$W$2))*AK254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$X$2))*AK254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$Y$2))),\nIF(AND(AA254>0,AK254<6%),1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA254>0,\nIF(((VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AE$2))*AK254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AF$2))*AK254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AG$2))*AK254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AH$2))*AK254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AE$2))*AK254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AF$2))*AK254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AG$2))*AK254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AH$2))*AK254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D254,2)=\"Tk\",'9   Trucks'!$AR254>0),1/('9   Trucks'!$AR254*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D254,2)=\"Tk\",'9   Trucks'!$AS254>0),1/('9   Trucks'!$AS254*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D254,2)=\"Tk\",'9   Trucks'!$AT254>0),1/('9   Trucks'!$AT254*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D254,2)=\"Tk\",'9   Trucks'!$AU254>0),1/('9   Trucks'!$AU254*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D254,2)=\"Tk\",'9   Trucks'!$AV254>0),1/('9   Trucks'!$AV254*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D254,2)=\"Tk\",'9   Trucks'!$AW254>0),1/('9   Trucks'!$AW254*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D255,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D255,2)=\"Tk\",IF(K255=0,0,'18 Truck Optimization'!BB255),0)","v":0},{"$f":"IF(AND(B255=\"D\",OR(LEFT(J255,2)=\"Sh\",LEFT(J255,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B255=\"D\",LEFT(J255,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L255>0,AQ255*T255*'9   Trucks'!$N255*M255/L255,0)","v":0},{"$f":"IF(AND(B255=\"D\",OR(LEFT(J255,2)=\"Sh\",LEFT(J255,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B255=\"D\",LEFT(J255,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D255,2)=\"Tk\",VLOOKUP(D255,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",VLOOKUP(D255,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(TRUNC(R255/'9   Trucks'!$N255)<TRUNC(S255/'9   Trucks'!$N255),TRUNC(S255/'9   Trucks'!$N255),TRUNC(R255/'9   Trucks'!$N255)),\n0)","v":0},0,{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A255,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A255,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A255,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A255,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A255,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A255,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A255,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A255,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A255,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A255,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A255,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A255,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nVLOOKUP(D255,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T255*\nIF(AND(B255=\"D\",OR(LEFT(J255,2)=\"Sh\",LEFT(J255,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B255=\"D\",LEFT(J255,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nVLOOKUP(D255,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nVLOOKUP(D255,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nVLOOKUP(D255,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF('9   Trucks'!$Y255>0,\nIF(((VLOOKUP(D255,Equipment[],Equipment!$P$2))*AF255^4 + (VLOOKUP(D255,Equipment[],Equipment!$Q$2))*AF255^3 + (VLOOKUP(D255,Equipment[],Equipment!$R$2))*AF255^2+(VLOOKUP(D255,Equipment[],Equipment!$S$2))*AF255+ (VLOOKUP(D255,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D255,Equipment[],Equipment!$P$2))*AF255^4 + (VLOOKUP(D255,Equipment[],Equipment!$Q$2))*AF255^3 + (VLOOKUP(D255,Equipment[],Equipment!$R$2))*AF255^2+(VLOOKUP(D255,Equipment[],Equipment!$S$2))*AF255+ (VLOOKUP(D255,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y255<0,\nIF(((VLOOKUP(D255,Equipment[],Equipment!$Z$2))*AF255^4 + (VLOOKUP(D255,Equipment[],Equipment!$AA$2))*AF255^3 + (VLOOKUP(D255,Equipment[],Equipment!$AB$2))*AF255^2+(VLOOKUP(D255,Equipment[],Equipment!$AC$2))*AF255+ (VLOOKUP(D255,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D255,Equipment[],Equipment!$Z$2))*AF255^4 + (VLOOKUP(D255,Equipment[],Equipment!$AA$2))*AF255^3 + (VLOOKUP(D255,Equipment[],Equipment!$AB$2))*AF255^2+(VLOOKUP(D255,Equipment[],Equipment!$AC$2))*AF255+ (VLOOKUP(D255,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF('9   Trucks'!$Z255>0,\nIF(((VLOOKUP(D255,Equipment[],Equipment!$P$2))*AG255^4 + (VLOOKUP(D255,Equipment[],Equipment!$Q$2))*AG255^3 + (VLOOKUP(D255,Equipment[],Equipment!$R$2))*AG255^2+(VLOOKUP(D255,Equipment[],Equipment!$S$2))*AG255+ (VLOOKUP(D255,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D255,Equipment[],Equipment!$P$2))*AG255^4 + (VLOOKUP(D255,Equipment[],Equipment!$Q$2))*AG255^3 + (VLOOKUP(D255,Equipment[],Equipment!$R$2))*AG255^2+(VLOOKUP(D255,Equipment[],Equipment!$S$2))*AG255+ (VLOOKUP(D255,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z255<0,\nIF(((VLOOKUP(D255,Equipment[],Equipment!$Z$2))*AG255^4 + (VLOOKUP(D255,Equipment[],Equipment!$AA$2))*AG255^3 + (VLOOKUP(D255,Equipment[],Equipment!$AB$2))*AG255^2+(VLOOKUP(D255,Equipment[],Equipment!$AC$2))*AG255+ (VLOOKUP(D255,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D255,Equipment[],Equipment!$Z$2))*AG255^4 + (VLOOKUP(D255,Equipment[],Equipment!$AA$2))*AG255^3 + (VLOOKUP(D255,Equipment[],Equipment!$AB$2))*AG255^2+(VLOOKUP(D255,Equipment[],Equipment!$AC$2))*AG255+ (VLOOKUP(D255,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF('9   Trucks'!$AA255>0,\nIF(((VLOOKUP(D255,Equipment[],Equipment!$P$2))*AH255^4 + (VLOOKUP(D255,Equipment[],Equipment!$Q$2))*AH255^3 + (VLOOKUP(D255,Equipment[],Equipment!$R$2))*AH255^2+(VLOOKUP(D255,Equipment[],Equipment!$S$2))*AH255+ (VLOOKUP(D255,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D255,Equipment[],Equipment!$P$2))*AH255^4 + (VLOOKUP(D255,Equipment[],Equipment!$Q$2))*AH255^3 + (VLOOKUP(D255,Equipment[],Equipment!$R$2))*AH255^2+(VLOOKUP(D255,Equipment[],Equipment!$S$2))*AH255+ (VLOOKUP(D255,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA255<0,\nIF(((VLOOKUP(D255,Equipment[],Equipment!$Z$2))*AH255^4 + (VLOOKUP(D255,Equipment[],Equipment!$AA$2))*AH255^3 + (VLOOKUP(D255,Equipment[],Equipment!$AB$2))*AH255^2+(VLOOKUP(D255,Equipment[],Equipment!$AC$2))*AH255+ (VLOOKUP(D255,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D255,Equipment[],Equipment!$Z$2))*AH255^4 + (VLOOKUP(D255,Equipment[],Equipment!$AA$2))*AH255^3 + (VLOOKUP(D255,Equipment[],Equipment!$AB$2))*AH255^2+(VLOOKUP(D255,Equipment[],Equipment!$AC$2))*AH255+ (VLOOKUP(D255,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D255,2)=\"Tk\",\nIF('9   Trucks'!$Y255<0,\nIF(((VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$U$2))*AI255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$V$2))*AI255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$W$2))*AI255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$X$2))*AI255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$U$2))*AI255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$V$2))*AI255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$W$2))*AI255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$X$2))*AI255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$Y$2))),\nIF(AND(Y255>0,AI255<6%),1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y255>0,\nIF(((VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AE$2))*AI255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AF$2))*AI255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AG$2))*AI255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AH$2))*AI255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AE$2))*AI255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AF$2))*AI255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AG$2))*AI255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AH$2))*AI255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D255,2)=\"Tk\",\nIF('9   Trucks'!$Z255<0,\nIF(((VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$U$2))*AJ255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$V$2))*AJ255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$W$2))*AJ255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$X$2))*AJ255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$U$2))*AJ255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$V$2))*AJ255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$W$2))*AJ255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$X$2))*AJ255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$Y$2))),\nIF(AND(Z255>0,AJ255<6%),1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z255>0,\nIF(((VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AE$2))*AJ255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AF$2))*AJ255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AG$2))*AJ255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AH$2))*AJ255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AE$2))*AJ255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AF$2))*AJ255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AG$2))*AJ255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AH$2))*AJ255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D255,2)=\"Tk\",\nIF('9   Trucks'!$AA255<0,\nIF(((VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$U$2))*AK255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$V$2))*AK255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$W$2))*AK255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$X$2))*AK255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$U$2))*AK255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$V$2))*AK255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$W$2))*AK255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$X$2))*AK255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$Y$2))),\nIF(AND(AA255>0,AK255<6%),1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA255>0,\nIF(((VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AE$2))*AK255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AF$2))*AK255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AG$2))*AK255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AH$2))*AK255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AE$2))*AK255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AF$2))*AK255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AG$2))*AK255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AH$2))*AK255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D255,2)=\"Tk\",'9   Trucks'!$AR255>0),1/('9   Trucks'!$AR255*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D255,2)=\"Tk\",'9   Trucks'!$AS255>0),1/('9   Trucks'!$AS255*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D255,2)=\"Tk\",'9   Trucks'!$AT255>0),1/('9   Trucks'!$AT255*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D255,2)=\"Tk\",'9   Trucks'!$AU255>0),1/('9   Trucks'!$AU255*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D255,2)=\"Tk\",'9   Trucks'!$AV255>0),1/('9   Trucks'!$AV255*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D255,2)=\"Tk\",'9   Trucks'!$AW255>0),1/('9   Trucks'!$AW255*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D256,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D256,2)=\"Tk\",IF(K256=0,0,'18 Truck Optimization'!BB256),0)","v":0},{"$f":"IF(AND(B256=\"D\",OR(LEFT(J256,2)=\"Sh\",LEFT(J256,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B256=\"D\",LEFT(J256,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L256>0,AQ256*T256*'9   Trucks'!$N256*M256/L256,0)","v":0},{"$f":"IF(AND(B256=\"D\",OR(LEFT(J256,2)=\"Sh\",LEFT(J256,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B256=\"D\",LEFT(J256,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D256,2)=\"Tk\",VLOOKUP(D256,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",VLOOKUP(D256,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(TRUNC(R256/'9   Trucks'!$N256)<TRUNC(S256/'9   Trucks'!$N256),TRUNC(S256/'9   Trucks'!$N256),TRUNC(R256/'9   Trucks'!$N256)),\n0)","v":0},0,{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A256,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A256,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A256,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A256,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A256,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A256,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A256,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A256,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A256,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A256,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A256,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A256,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nVLOOKUP(D256,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T256*\nIF(AND(B256=\"D\",OR(LEFT(J256,2)=\"Sh\",LEFT(J256,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B256=\"D\",LEFT(J256,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nVLOOKUP(D256,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nVLOOKUP(D256,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nVLOOKUP(D256,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF('9   Trucks'!$Y256>0,\nIF(((VLOOKUP(D256,Equipment[],Equipment!$P$2))*AF256^4 + (VLOOKUP(D256,Equipment[],Equipment!$Q$2))*AF256^3 + (VLOOKUP(D256,Equipment[],Equipment!$R$2))*AF256^2+(VLOOKUP(D256,Equipment[],Equipment!$S$2))*AF256+ (VLOOKUP(D256,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D256,Equipment[],Equipment!$P$2))*AF256^4 + (VLOOKUP(D256,Equipment[],Equipment!$Q$2))*AF256^3 + (VLOOKUP(D256,Equipment[],Equipment!$R$2))*AF256^2+(VLOOKUP(D256,Equipment[],Equipment!$S$2))*AF256+ (VLOOKUP(D256,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y256<0,\nIF(((VLOOKUP(D256,Equipment[],Equipment!$Z$2))*AF256^4 + (VLOOKUP(D256,Equipment[],Equipment!$AA$2))*AF256^3 + (VLOOKUP(D256,Equipment[],Equipment!$AB$2))*AF256^2+(VLOOKUP(D256,Equipment[],Equipment!$AC$2))*AF256+ (VLOOKUP(D256,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D256,Equipment[],Equipment!$Z$2))*AF256^4 + (VLOOKUP(D256,Equipment[],Equipment!$AA$2))*AF256^3 + (VLOOKUP(D256,Equipment[],Equipment!$AB$2))*AF256^2+(VLOOKUP(D256,Equipment[],Equipment!$AC$2))*AF256+ (VLOOKUP(D256,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF('9   Trucks'!$Z256>0,\nIF(((VLOOKUP(D256,Equipment[],Equipment!$P$2))*AG256^4 + (VLOOKUP(D256,Equipment[],Equipment!$Q$2))*AG256^3 + (VLOOKUP(D256,Equipment[],Equipment!$R$2))*AG256^2+(VLOOKUP(D256,Equipment[],Equipment!$S$2))*AG256+ (VLOOKUP(D256,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D256,Equipment[],Equipment!$P$2))*AG256^4 + (VLOOKUP(D256,Equipment[],Equipment!$Q$2))*AG256^3 + (VLOOKUP(D256,Equipment[],Equipment!$R$2))*AG256^2+(VLOOKUP(D256,Equipment[],Equipment!$S$2))*AG256+ (VLOOKUP(D256,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z256<0,\nIF(((VLOOKUP(D256,Equipment[],Equipment!$Z$2))*AG256^4 + (VLOOKUP(D256,Equipment[],Equipment!$AA$2))*AG256^3 + (VLOOKUP(D256,Equipment[],Equipment!$AB$2))*AG256^2+(VLOOKUP(D256,Equipment[],Equipment!$AC$2))*AG256+ (VLOOKUP(D256,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D256,Equipment[],Equipment!$Z$2))*AG256^4 + (VLOOKUP(D256,Equipment[],Equipment!$AA$2))*AG256^3 + (VLOOKUP(D256,Equipment[],Equipment!$AB$2))*AG256^2+(VLOOKUP(D256,Equipment[],Equipment!$AC$2))*AG256+ (VLOOKUP(D256,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF('9   Trucks'!$AA256>0,\nIF(((VLOOKUP(D256,Equipment[],Equipment!$P$2))*AH256^4 + (VLOOKUP(D256,Equipment[],Equipment!$Q$2))*AH256^3 + (VLOOKUP(D256,Equipment[],Equipment!$R$2))*AH256^2+(VLOOKUP(D256,Equipment[],Equipment!$S$2))*AH256+ (VLOOKUP(D256,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D256,Equipment[],Equipment!$P$2))*AH256^4 + (VLOOKUP(D256,Equipment[],Equipment!$Q$2))*AH256^3 + (VLOOKUP(D256,Equipment[],Equipment!$R$2))*AH256^2+(VLOOKUP(D256,Equipment[],Equipment!$S$2))*AH256+ (VLOOKUP(D256,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA256<0,\nIF(((VLOOKUP(D256,Equipment[],Equipment!$Z$2))*AH256^4 + (VLOOKUP(D256,Equipment[],Equipment!$AA$2))*AH256^3 + (VLOOKUP(D256,Equipment[],Equipment!$AB$2))*AH256^2+(VLOOKUP(D256,Equipment[],Equipment!$AC$2))*AH256+ (VLOOKUP(D256,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D256,Equipment[],Equipment!$Z$2))*AH256^4 + (VLOOKUP(D256,Equipment[],Equipment!$AA$2))*AH256^3 + (VLOOKUP(D256,Equipment[],Equipment!$AB$2))*AH256^2+(VLOOKUP(D256,Equipment[],Equipment!$AC$2))*AH256+ (VLOOKUP(D256,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D256,2)=\"Tk\",\nIF('9   Trucks'!$Y256<0,\nIF(((VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$U$2))*AI256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$V$2))*AI256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$W$2))*AI256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$X$2))*AI256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$U$2))*AI256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$V$2))*AI256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$W$2))*AI256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$X$2))*AI256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$Y$2))),\nIF(AND(Y256>0,AI256<6%),1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y256>0,\nIF(((VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AE$2))*AI256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AF$2))*AI256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AG$2))*AI256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AH$2))*AI256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AE$2))*AI256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AF$2))*AI256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AG$2))*AI256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AH$2))*AI256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D256,2)=\"Tk\",\nIF('9   Trucks'!$Z256<0,\nIF(((VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$U$2))*AJ256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$V$2))*AJ256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$W$2))*AJ256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$X$2))*AJ256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$U$2))*AJ256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$V$2))*AJ256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$W$2))*AJ256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$X$2))*AJ256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$Y$2))),\nIF(AND(Z256>0,AJ256<6%),1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z256>0,\nIF(((VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AE$2))*AJ256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AF$2))*AJ256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AG$2))*AJ256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AH$2))*AJ256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AE$2))*AJ256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AF$2))*AJ256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AG$2))*AJ256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AH$2))*AJ256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D256,2)=\"Tk\",\nIF('9   Trucks'!$AA256<0,\nIF(((VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$U$2))*AK256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$V$2))*AK256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$W$2))*AK256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$X$2))*AK256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$U$2))*AK256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$V$2))*AK256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$W$2))*AK256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$X$2))*AK256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$Y$2))),\nIF(AND(AA256>0,AK256<6%),1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA256>0,\nIF(((VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AE$2))*AK256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AF$2))*AK256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AG$2))*AK256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AH$2))*AK256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AE$2))*AK256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AF$2))*AK256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AG$2))*AK256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AH$2))*AK256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D256,2)=\"Tk\",'9   Trucks'!$AR256>0),1/('9   Trucks'!$AR256*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D256,2)=\"Tk\",'9   Trucks'!$AS256>0),1/('9   Trucks'!$AS256*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D256,2)=\"Tk\",'9   Trucks'!$AT256>0),1/('9   Trucks'!$AT256*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D256,2)=\"Tk\",'9   Trucks'!$AU256>0),1/('9   Trucks'!$AU256*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D256,2)=\"Tk\",'9   Trucks'!$AV256>0),1/('9   Trucks'!$AV256*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D256,2)=\"Tk\",'9   Trucks'!$AW256>0),1/('9   Trucks'!$AW256*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D257,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D257,2)=\"Tk\",IF(K257=0,0,'18 Truck Optimization'!BB257),0)","v":0},{"$f":"IF(AND(B257=\"D\",OR(LEFT(J257,2)=\"Sh\",LEFT(J257,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B257=\"D\",LEFT(J257,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L257>0,AQ257*T257*'9   Trucks'!$N257*M257/L257,0)","v":0},{"$f":"IF(AND(B257=\"D\",OR(LEFT(J257,2)=\"Sh\",LEFT(J257,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B257=\"D\",LEFT(J257,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D257,2)=\"Tk\",VLOOKUP(D257,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",VLOOKUP(D257,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(TRUNC(R257/'9   Trucks'!$N257)<TRUNC(S257/'9   Trucks'!$N257),TRUNC(S257/'9   Trucks'!$N257),TRUNC(R257/'9   Trucks'!$N257)),\n0)","v":0},0,{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A257,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A257,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A257,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A257,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A257,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A257,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A257,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A257,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A257,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A257,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A257,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A257,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nVLOOKUP(D257,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T257*\nIF(AND(B257=\"D\",OR(LEFT(J257,2)=\"Sh\",LEFT(J257,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B257=\"D\",LEFT(J257,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nVLOOKUP(D257,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nVLOOKUP(D257,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nVLOOKUP(D257,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF('9   Trucks'!$Y257>0,\nIF(((VLOOKUP(D257,Equipment[],Equipment!$P$2))*AF257^4 + (VLOOKUP(D257,Equipment[],Equipment!$Q$2))*AF257^3 + (VLOOKUP(D257,Equipment[],Equipment!$R$2))*AF257^2+(VLOOKUP(D257,Equipment[],Equipment!$S$2))*AF257+ (VLOOKUP(D257,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D257,Equipment[],Equipment!$P$2))*AF257^4 + (VLOOKUP(D257,Equipment[],Equipment!$Q$2))*AF257^3 + (VLOOKUP(D257,Equipment[],Equipment!$R$2))*AF257^2+(VLOOKUP(D257,Equipment[],Equipment!$S$2))*AF257+ (VLOOKUP(D257,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y257<0,\nIF(((VLOOKUP(D257,Equipment[],Equipment!$Z$2))*AF257^4 + (VLOOKUP(D257,Equipment[],Equipment!$AA$2))*AF257^3 + (VLOOKUP(D257,Equipment[],Equipment!$AB$2))*AF257^2+(VLOOKUP(D257,Equipment[],Equipment!$AC$2))*AF257+ (VLOOKUP(D257,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D257,Equipment[],Equipment!$Z$2))*AF257^4 + (VLOOKUP(D257,Equipment[],Equipment!$AA$2))*AF257^3 + (VLOOKUP(D257,Equipment[],Equipment!$AB$2))*AF257^2+(VLOOKUP(D257,Equipment[],Equipment!$AC$2))*AF257+ (VLOOKUP(D257,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF('9   Trucks'!$Z257>0,\nIF(((VLOOKUP(D257,Equipment[],Equipment!$P$2))*AG257^4 + (VLOOKUP(D257,Equipment[],Equipment!$Q$2))*AG257^3 + (VLOOKUP(D257,Equipment[],Equipment!$R$2))*AG257^2+(VLOOKUP(D257,Equipment[],Equipment!$S$2))*AG257+ (VLOOKUP(D257,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D257,Equipment[],Equipment!$P$2))*AG257^4 + (VLOOKUP(D257,Equipment[],Equipment!$Q$2))*AG257^3 + (VLOOKUP(D257,Equipment[],Equipment!$R$2))*AG257^2+(VLOOKUP(D257,Equipment[],Equipment!$S$2))*AG257+ (VLOOKUP(D257,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z257<0,\nIF(((VLOOKUP(D257,Equipment[],Equipment!$Z$2))*AG257^4 + (VLOOKUP(D257,Equipment[],Equipment!$AA$2))*AG257^3 + (VLOOKUP(D257,Equipment[],Equipment!$AB$2))*AG257^2+(VLOOKUP(D257,Equipment[],Equipment!$AC$2))*AG257+ (VLOOKUP(D257,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D257,Equipment[],Equipment!$Z$2))*AG257^4 + (VLOOKUP(D257,Equipment[],Equipment!$AA$2))*AG257^3 + (VLOOKUP(D257,Equipment[],Equipment!$AB$2))*AG257^2+(VLOOKUP(D257,Equipment[],Equipment!$AC$2))*AG257+ (VLOOKUP(D257,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF('9   Trucks'!$AA257>0,\nIF(((VLOOKUP(D257,Equipment[],Equipment!$P$2))*AH257^4 + (VLOOKUP(D257,Equipment[],Equipment!$Q$2))*AH257^3 + (VLOOKUP(D257,Equipment[],Equipment!$R$2))*AH257^2+(VLOOKUP(D257,Equipment[],Equipment!$S$2))*AH257+ (VLOOKUP(D257,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D257,Equipment[],Equipment!$P$2))*AH257^4 + (VLOOKUP(D257,Equipment[],Equipment!$Q$2))*AH257^3 + (VLOOKUP(D257,Equipment[],Equipment!$R$2))*AH257^2+(VLOOKUP(D257,Equipment[],Equipment!$S$2))*AH257+ (VLOOKUP(D257,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA257<0,\nIF(((VLOOKUP(D257,Equipment[],Equipment!$Z$2))*AH257^4 + (VLOOKUP(D257,Equipment[],Equipment!$AA$2))*AH257^3 + (VLOOKUP(D257,Equipment[],Equipment!$AB$2))*AH257^2+(VLOOKUP(D257,Equipment[],Equipment!$AC$2))*AH257+ (VLOOKUP(D257,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D257,Equipment[],Equipment!$Z$2))*AH257^4 + (VLOOKUP(D257,Equipment[],Equipment!$AA$2))*AH257^3 + (VLOOKUP(D257,Equipment[],Equipment!$AB$2))*AH257^2+(VLOOKUP(D257,Equipment[],Equipment!$AC$2))*AH257+ (VLOOKUP(D257,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D257,2)=\"Tk\",\nIF('9   Trucks'!$Y257<0,\nIF(((VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$U$2))*AI257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$V$2))*AI257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$W$2))*AI257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$X$2))*AI257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$U$2))*AI257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$V$2))*AI257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$W$2))*AI257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$X$2))*AI257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$Y$2))),\nIF(AND(Y257>0,AI257<6%),1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y257>0,\nIF(((VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AE$2))*AI257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AF$2))*AI257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AG$2))*AI257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AH$2))*AI257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AE$2))*AI257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AF$2))*AI257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AG$2))*AI257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AH$2))*AI257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D257,2)=\"Tk\",\nIF('9   Trucks'!$Z257<0,\nIF(((VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$U$2))*AJ257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$V$2))*AJ257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$W$2))*AJ257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$X$2))*AJ257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$U$2))*AJ257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$V$2))*AJ257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$W$2))*AJ257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$X$2))*AJ257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$Y$2))),\nIF(AND(Z257>0,AJ257<6%),1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z257>0,\nIF(((VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AE$2))*AJ257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AF$2))*AJ257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AG$2))*AJ257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AH$2))*AJ257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AE$2))*AJ257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AF$2))*AJ257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AG$2))*AJ257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AH$2))*AJ257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D257,2)=\"Tk\",\nIF('9   Trucks'!$AA257<0,\nIF(((VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$U$2))*AK257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$V$2))*AK257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$W$2))*AK257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$X$2))*AK257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$U$2))*AK257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$V$2))*AK257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$W$2))*AK257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$X$2))*AK257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$Y$2))),\nIF(AND(AA257>0,AK257<6%),1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA257>0,\nIF(((VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AE$2))*AK257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AF$2))*AK257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AG$2))*AK257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AH$2))*AK257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AE$2))*AK257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AF$2))*AK257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AG$2))*AK257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AH$2))*AK257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D257,2)=\"Tk\",'9   Trucks'!$AR257>0),1/('9   Trucks'!$AR257*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D257,2)=\"Tk\",'9   Trucks'!$AS257>0),1/('9   Trucks'!$AS257*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D257,2)=\"Tk\",'9   Trucks'!$AT257>0),1/('9   Trucks'!$AT257*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D257,2)=\"Tk\",'9   Trucks'!$AU257>0),1/('9   Trucks'!$AU257*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D257,2)=\"Tk\",'9   Trucks'!$AV257>0),1/('9   Trucks'!$AV257*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D257,2)=\"Tk\",'9   Trucks'!$AW257>0),1/('9   Trucks'!$AW257*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D258,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D258,2)=\"Tk\",IF(K258=0,0,'18 Truck Optimization'!BB258),0)","v":0},{"$f":"IF(AND(B258=\"D\",OR(LEFT(J258,2)=\"Sh\",LEFT(J258,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B258=\"D\",LEFT(J258,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L258>0,AQ258*T258*'9   Trucks'!$N258*M258/L258,0)","v":0},{"$f":"IF(AND(B258=\"D\",OR(LEFT(J258,2)=\"Sh\",LEFT(J258,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B258=\"D\",LEFT(J258,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D258,2)=\"Tk\",VLOOKUP(D258,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",VLOOKUP(D258,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(TRUNC(R258/'9   Trucks'!$N258)<TRUNC(S258/'9   Trucks'!$N258),TRUNC(S258/'9   Trucks'!$N258),TRUNC(R258/'9   Trucks'!$N258)),\n0)","v":0},0,{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A258,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A258,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A258,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A258,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A258,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A258,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A258,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A258,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A258,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A258,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A258,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A258,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nVLOOKUP(D258,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T258*\nIF(AND(B258=\"D\",OR(LEFT(J258,2)=\"Sh\",LEFT(J258,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B258=\"D\",LEFT(J258,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nVLOOKUP(D258,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nVLOOKUP(D258,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nVLOOKUP(D258,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF('9   Trucks'!$Y258>0,\nIF(((VLOOKUP(D258,Equipment[],Equipment!$P$2))*AF258^4 + (VLOOKUP(D258,Equipment[],Equipment!$Q$2))*AF258^3 + (VLOOKUP(D258,Equipment[],Equipment!$R$2))*AF258^2+(VLOOKUP(D258,Equipment[],Equipment!$S$2))*AF258+ (VLOOKUP(D258,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D258,Equipment[],Equipment!$P$2))*AF258^4 + (VLOOKUP(D258,Equipment[],Equipment!$Q$2))*AF258^3 + (VLOOKUP(D258,Equipment[],Equipment!$R$2))*AF258^2+(VLOOKUP(D258,Equipment[],Equipment!$S$2))*AF258+ (VLOOKUP(D258,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y258<0,\nIF(((VLOOKUP(D258,Equipment[],Equipment!$Z$2))*AF258^4 + (VLOOKUP(D258,Equipment[],Equipment!$AA$2))*AF258^3 + (VLOOKUP(D258,Equipment[],Equipment!$AB$2))*AF258^2+(VLOOKUP(D258,Equipment[],Equipment!$AC$2))*AF258+ (VLOOKUP(D258,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D258,Equipment[],Equipment!$Z$2))*AF258^4 + (VLOOKUP(D258,Equipment[],Equipment!$AA$2))*AF258^3 + (VLOOKUP(D258,Equipment[],Equipment!$AB$2))*AF258^2+(VLOOKUP(D258,Equipment[],Equipment!$AC$2))*AF258+ (VLOOKUP(D258,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF('9   Trucks'!$Z258>0,\nIF(((VLOOKUP(D258,Equipment[],Equipment!$P$2))*AG258^4 + (VLOOKUP(D258,Equipment[],Equipment!$Q$2))*AG258^3 + (VLOOKUP(D258,Equipment[],Equipment!$R$2))*AG258^2+(VLOOKUP(D258,Equipment[],Equipment!$S$2))*AG258+ (VLOOKUP(D258,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D258,Equipment[],Equipment!$P$2))*AG258^4 + (VLOOKUP(D258,Equipment[],Equipment!$Q$2))*AG258^3 + (VLOOKUP(D258,Equipment[],Equipment!$R$2))*AG258^2+(VLOOKUP(D258,Equipment[],Equipment!$S$2))*AG258+ (VLOOKUP(D258,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z258<0,\nIF(((VLOOKUP(D258,Equipment[],Equipment!$Z$2))*AG258^4 + (VLOOKUP(D258,Equipment[],Equipment!$AA$2))*AG258^3 + (VLOOKUP(D258,Equipment[],Equipment!$AB$2))*AG258^2+(VLOOKUP(D258,Equipment[],Equipment!$AC$2))*AG258+ (VLOOKUP(D258,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D258,Equipment[],Equipment!$Z$2))*AG258^4 + (VLOOKUP(D258,Equipment[],Equipment!$AA$2))*AG258^3 + (VLOOKUP(D258,Equipment[],Equipment!$AB$2))*AG258^2+(VLOOKUP(D258,Equipment[],Equipment!$AC$2))*AG258+ (VLOOKUP(D258,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF('9   Trucks'!$AA258>0,\nIF(((VLOOKUP(D258,Equipment[],Equipment!$P$2))*AH258^4 + (VLOOKUP(D258,Equipment[],Equipment!$Q$2))*AH258^3 + (VLOOKUP(D258,Equipment[],Equipment!$R$2))*AH258^2+(VLOOKUP(D258,Equipment[],Equipment!$S$2))*AH258+ (VLOOKUP(D258,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D258,Equipment[],Equipment!$P$2))*AH258^4 + (VLOOKUP(D258,Equipment[],Equipment!$Q$2))*AH258^3 + (VLOOKUP(D258,Equipment[],Equipment!$R$2))*AH258^2+(VLOOKUP(D258,Equipment[],Equipment!$S$2))*AH258+ (VLOOKUP(D258,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA258<0,\nIF(((VLOOKUP(D258,Equipment[],Equipment!$Z$2))*AH258^4 + (VLOOKUP(D258,Equipment[],Equipment!$AA$2))*AH258^3 + (VLOOKUP(D258,Equipment[],Equipment!$AB$2))*AH258^2+(VLOOKUP(D258,Equipment[],Equipment!$AC$2))*AH258+ (VLOOKUP(D258,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D258,Equipment[],Equipment!$Z$2))*AH258^4 + (VLOOKUP(D258,Equipment[],Equipment!$AA$2))*AH258^3 + (VLOOKUP(D258,Equipment[],Equipment!$AB$2))*AH258^2+(VLOOKUP(D258,Equipment[],Equipment!$AC$2))*AH258+ (VLOOKUP(D258,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D258,2)=\"Tk\",\nIF('9   Trucks'!$Y258<0,\nIF(((VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$U$2))*AI258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$V$2))*AI258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$W$2))*AI258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$X$2))*AI258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$U$2))*AI258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$V$2))*AI258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$W$2))*AI258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$X$2))*AI258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$Y$2))),\nIF(AND(Y258>0,AI258<6%),1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y258>0,\nIF(((VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AE$2))*AI258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AF$2))*AI258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AG$2))*AI258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AH$2))*AI258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AE$2))*AI258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AF$2))*AI258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AG$2))*AI258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AH$2))*AI258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D258,2)=\"Tk\",\nIF('9   Trucks'!$Z258<0,\nIF(((VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$U$2))*AJ258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$V$2))*AJ258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$W$2))*AJ258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$X$2))*AJ258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$U$2))*AJ258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$V$2))*AJ258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$W$2))*AJ258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$X$2))*AJ258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$Y$2))),\nIF(AND(Z258>0,AJ258<6%),1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z258>0,\nIF(((VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AE$2))*AJ258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AF$2))*AJ258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AG$2))*AJ258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AH$2))*AJ258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AE$2))*AJ258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AF$2))*AJ258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AG$2))*AJ258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AH$2))*AJ258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D258,2)=\"Tk\",\nIF('9   Trucks'!$AA258<0,\nIF(((VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$U$2))*AK258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$V$2))*AK258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$W$2))*AK258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$X$2))*AK258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$U$2))*AK258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$V$2))*AK258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$W$2))*AK258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$X$2))*AK258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$Y$2))),\nIF(AND(AA258>0,AK258<6%),1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA258>0,\nIF(((VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AE$2))*AK258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AF$2))*AK258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AG$2))*AK258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AH$2))*AK258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AE$2))*AK258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AF$2))*AK258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AG$2))*AK258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AH$2))*AK258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D258,2)=\"Tk\",'9   Trucks'!$AR258>0),1/('9   Trucks'!$AR258*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D258,2)=\"Tk\",'9   Trucks'!$AS258>0),1/('9   Trucks'!$AS258*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D258,2)=\"Tk\",'9   Trucks'!$AT258>0),1/('9   Trucks'!$AT258*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D258,2)=\"Tk\",'9   Trucks'!$AU258>0),1/('9   Trucks'!$AU258*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D258,2)=\"Tk\",'9   Trucks'!$AV258>0),1/('9   Trucks'!$AV258*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D258,2)=\"Tk\",'9   Trucks'!$AW258>0),1/('9   Trucks'!$AW258*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D259,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D259,2)=\"Tk\",IF(K259=0,0,'18 Truck Optimization'!BB259),0)","v":0},{"$f":"IF(AND(B259=\"D\",OR(LEFT(J259,2)=\"Sh\",LEFT(J259,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B259=\"D\",LEFT(J259,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L259>0,AQ259*T259*'9   Trucks'!$N259*M259/L259,0)","v":0},{"$f":"IF(AND(B259=\"D\",OR(LEFT(J259,2)=\"Sh\",LEFT(J259,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B259=\"D\",LEFT(J259,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D259,2)=\"Tk\",VLOOKUP(D259,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",VLOOKUP(D259,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(TRUNC(R259/'9   Trucks'!$N259)<TRUNC(S259/'9   Trucks'!$N259),TRUNC(S259/'9   Trucks'!$N259),TRUNC(R259/'9   Trucks'!$N259)),\n0)","v":0},0,{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A259,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A259,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A259,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A259,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A259,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A259,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A259,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A259,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A259,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A259,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A259,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A259,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nVLOOKUP(D259,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T259*\nIF(AND(B259=\"D\",OR(LEFT(J259,2)=\"Sh\",LEFT(J259,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B259=\"D\",LEFT(J259,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nVLOOKUP(D259,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nVLOOKUP(D259,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nVLOOKUP(D259,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF('9   Trucks'!$Y259>0,\nIF(((VLOOKUP(D259,Equipment[],Equipment!$P$2))*AF259^4 + (VLOOKUP(D259,Equipment[],Equipment!$Q$2))*AF259^3 + (VLOOKUP(D259,Equipment[],Equipment!$R$2))*AF259^2+(VLOOKUP(D259,Equipment[],Equipment!$S$2))*AF259+ (VLOOKUP(D259,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D259,Equipment[],Equipment!$P$2))*AF259^4 + (VLOOKUP(D259,Equipment[],Equipment!$Q$2))*AF259^3 + (VLOOKUP(D259,Equipment[],Equipment!$R$2))*AF259^2+(VLOOKUP(D259,Equipment[],Equipment!$S$2))*AF259+ (VLOOKUP(D259,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y259<0,\nIF(((VLOOKUP(D259,Equipment[],Equipment!$Z$2))*AF259^4 + (VLOOKUP(D259,Equipment[],Equipment!$AA$2))*AF259^3 + (VLOOKUP(D259,Equipment[],Equipment!$AB$2))*AF259^2+(VLOOKUP(D259,Equipment[],Equipment!$AC$2))*AF259+ (VLOOKUP(D259,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D259,Equipment[],Equipment!$Z$2))*AF259^4 + (VLOOKUP(D259,Equipment[],Equipment!$AA$2))*AF259^3 + (VLOOKUP(D259,Equipment[],Equipment!$AB$2))*AF259^2+(VLOOKUP(D259,Equipment[],Equipment!$AC$2))*AF259+ (VLOOKUP(D259,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF('9   Trucks'!$Z259>0,\nIF(((VLOOKUP(D259,Equipment[],Equipment!$P$2))*AG259^4 + (VLOOKUP(D259,Equipment[],Equipment!$Q$2))*AG259^3 + (VLOOKUP(D259,Equipment[],Equipment!$R$2))*AG259^2+(VLOOKUP(D259,Equipment[],Equipment!$S$2))*AG259+ (VLOOKUP(D259,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D259,Equipment[],Equipment!$P$2))*AG259^4 + (VLOOKUP(D259,Equipment[],Equipment!$Q$2))*AG259^3 + (VLOOKUP(D259,Equipment[],Equipment!$R$2))*AG259^2+(VLOOKUP(D259,Equipment[],Equipment!$S$2))*AG259+ (VLOOKUP(D259,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z259<0,\nIF(((VLOOKUP(D259,Equipment[],Equipment!$Z$2))*AG259^4 + (VLOOKUP(D259,Equipment[],Equipment!$AA$2))*AG259^3 + (VLOOKUP(D259,Equipment[],Equipment!$AB$2))*AG259^2+(VLOOKUP(D259,Equipment[],Equipment!$AC$2))*AG259+ (VLOOKUP(D259,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D259,Equipment[],Equipment!$Z$2))*AG259^4 + (VLOOKUP(D259,Equipment[],Equipment!$AA$2))*AG259^3 + (VLOOKUP(D259,Equipment[],Equipment!$AB$2))*AG259^2+(VLOOKUP(D259,Equipment[],Equipment!$AC$2))*AG259+ (VLOOKUP(D259,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF('9   Trucks'!$AA259>0,\nIF(((VLOOKUP(D259,Equipment[],Equipment!$P$2))*AH259^4 + (VLOOKUP(D259,Equipment[],Equipment!$Q$2))*AH259^3 + (VLOOKUP(D259,Equipment[],Equipment!$R$2))*AH259^2+(VLOOKUP(D259,Equipment[],Equipment!$S$2))*AH259+ (VLOOKUP(D259,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D259,Equipment[],Equipment!$P$2))*AH259^4 + (VLOOKUP(D259,Equipment[],Equipment!$Q$2))*AH259^3 + (VLOOKUP(D259,Equipment[],Equipment!$R$2))*AH259^2+(VLOOKUP(D259,Equipment[],Equipment!$S$2))*AH259+ (VLOOKUP(D259,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA259<0,\nIF(((VLOOKUP(D259,Equipment[],Equipment!$Z$2))*AH259^4 + (VLOOKUP(D259,Equipment[],Equipment!$AA$2))*AH259^3 + (VLOOKUP(D259,Equipment[],Equipment!$AB$2))*AH259^2+(VLOOKUP(D259,Equipment[],Equipment!$AC$2))*AH259+ (VLOOKUP(D259,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D259,Equipment[],Equipment!$Z$2))*AH259^4 + (VLOOKUP(D259,Equipment[],Equipment!$AA$2))*AH259^3 + (VLOOKUP(D259,Equipment[],Equipment!$AB$2))*AH259^2+(VLOOKUP(D259,Equipment[],Equipment!$AC$2))*AH259+ (VLOOKUP(D259,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D259,2)=\"Tk\",\nIF('9   Trucks'!$Y259<0,\nIF(((VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$U$2))*AI259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$V$2))*AI259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$W$2))*AI259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$X$2))*AI259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$U$2))*AI259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$V$2))*AI259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$W$2))*AI259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$X$2))*AI259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$Y$2))),\nIF(AND(Y259>0,AI259<6%),1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y259>0,\nIF(((VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AE$2))*AI259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AF$2))*AI259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AG$2))*AI259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AH$2))*AI259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AE$2))*AI259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AF$2))*AI259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AG$2))*AI259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AH$2))*AI259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D259,2)=\"Tk\",\nIF('9   Trucks'!$Z259<0,\nIF(((VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$U$2))*AJ259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$V$2))*AJ259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$W$2))*AJ259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$X$2))*AJ259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$U$2))*AJ259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$V$2))*AJ259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$W$2))*AJ259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$X$2))*AJ259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$Y$2))),\nIF(AND(Z259>0,AJ259<6%),1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z259>0,\nIF(((VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AE$2))*AJ259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AF$2))*AJ259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AG$2))*AJ259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AH$2))*AJ259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AE$2))*AJ259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AF$2))*AJ259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AG$2))*AJ259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AH$2))*AJ259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D259,2)=\"Tk\",\nIF('9   Trucks'!$AA259<0,\nIF(((VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$U$2))*AK259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$V$2))*AK259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$W$2))*AK259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$X$2))*AK259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$U$2))*AK259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$V$2))*AK259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$W$2))*AK259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$X$2))*AK259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$Y$2))),\nIF(AND(AA259>0,AK259<6%),1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA259>0,\nIF(((VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AE$2))*AK259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AF$2))*AK259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AG$2))*AK259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AH$2))*AK259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AE$2))*AK259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AF$2))*AK259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AG$2))*AK259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AH$2))*AK259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D259,2)=\"Tk\",'9   Trucks'!$AR259>0),1/('9   Trucks'!$AR259*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D259,2)=\"Tk\",'9   Trucks'!$AS259>0),1/('9   Trucks'!$AS259*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D259,2)=\"Tk\",'9   Trucks'!$AT259>0),1/('9   Trucks'!$AT259*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D259,2)=\"Tk\",'9   Trucks'!$AU259>0),1/('9   Trucks'!$AU259*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D259,2)=\"Tk\",'9   Trucks'!$AV259>0),1/('9   Trucks'!$AV259*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D259,2)=\"Tk\",'9   Trucks'!$AW259>0),1/('9   Trucks'!$AW259*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D260,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D260,2)=\"Tk\",IF(K260=0,0,'18 Truck Optimization'!BB260),0)","v":0},{"$f":"IF(AND(B260=\"D\",OR(LEFT(J260,2)=\"Sh\",LEFT(J260,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B260=\"D\",LEFT(J260,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L260>0,AQ260*T260*'9   Trucks'!$N260*M260/L260,0)","v":0},{"$f":"IF(AND(B260=\"D\",OR(LEFT(J260,2)=\"Sh\",LEFT(J260,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B260=\"D\",LEFT(J260,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D260,2)=\"Tk\",VLOOKUP(D260,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",VLOOKUP(D260,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(TRUNC(R260/'9   Trucks'!$N260)<TRUNC(S260/'9   Trucks'!$N260),TRUNC(S260/'9   Trucks'!$N260),TRUNC(R260/'9   Trucks'!$N260)),\n0)","v":0},0,{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A260,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A260,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A260,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A260,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A260,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A260,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A260,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A260,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A260,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A260,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A260,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A260,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nVLOOKUP(D260,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T260*\nIF(AND(B260=\"D\",OR(LEFT(J260,2)=\"Sh\",LEFT(J260,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B260=\"D\",LEFT(J260,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nVLOOKUP(D260,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nVLOOKUP(D260,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nVLOOKUP(D260,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF('9   Trucks'!$Y260>0,\nIF(((VLOOKUP(D260,Equipment[],Equipment!$P$2))*AF260^4 + (VLOOKUP(D260,Equipment[],Equipment!$Q$2))*AF260^3 + (VLOOKUP(D260,Equipment[],Equipment!$R$2))*AF260^2+(VLOOKUP(D260,Equipment[],Equipment!$S$2))*AF260+ (VLOOKUP(D260,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D260,Equipment[],Equipment!$P$2))*AF260^4 + (VLOOKUP(D260,Equipment[],Equipment!$Q$2))*AF260^3 + (VLOOKUP(D260,Equipment[],Equipment!$R$2))*AF260^2+(VLOOKUP(D260,Equipment[],Equipment!$S$2))*AF260+ (VLOOKUP(D260,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y260<0,\nIF(((VLOOKUP(D260,Equipment[],Equipment!$Z$2))*AF260^4 + (VLOOKUP(D260,Equipment[],Equipment!$AA$2))*AF260^3 + (VLOOKUP(D260,Equipment[],Equipment!$AB$2))*AF260^2+(VLOOKUP(D260,Equipment[],Equipment!$AC$2))*AF260+ (VLOOKUP(D260,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D260,Equipment[],Equipment!$Z$2))*AF260^4 + (VLOOKUP(D260,Equipment[],Equipment!$AA$2))*AF260^3 + (VLOOKUP(D260,Equipment[],Equipment!$AB$2))*AF260^2+(VLOOKUP(D260,Equipment[],Equipment!$AC$2))*AF260+ (VLOOKUP(D260,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF('9   Trucks'!$Z260>0,\nIF(((VLOOKUP(D260,Equipment[],Equipment!$P$2))*AG260^4 + (VLOOKUP(D260,Equipment[],Equipment!$Q$2))*AG260^3 + (VLOOKUP(D260,Equipment[],Equipment!$R$2))*AG260^2+(VLOOKUP(D260,Equipment[],Equipment!$S$2))*AG260+ (VLOOKUP(D260,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D260,Equipment[],Equipment!$P$2))*AG260^4 + (VLOOKUP(D260,Equipment[],Equipment!$Q$2))*AG260^3 + (VLOOKUP(D260,Equipment[],Equipment!$R$2))*AG260^2+(VLOOKUP(D260,Equipment[],Equipment!$S$2))*AG260+ (VLOOKUP(D260,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z260<0,\nIF(((VLOOKUP(D260,Equipment[],Equipment!$Z$2))*AG260^4 + (VLOOKUP(D260,Equipment[],Equipment!$AA$2))*AG260^3 + (VLOOKUP(D260,Equipment[],Equipment!$AB$2))*AG260^2+(VLOOKUP(D260,Equipment[],Equipment!$AC$2))*AG260+ (VLOOKUP(D260,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D260,Equipment[],Equipment!$Z$2))*AG260^4 + (VLOOKUP(D260,Equipment[],Equipment!$AA$2))*AG260^3 + (VLOOKUP(D260,Equipment[],Equipment!$AB$2))*AG260^2+(VLOOKUP(D260,Equipment[],Equipment!$AC$2))*AG260+ (VLOOKUP(D260,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF('9   Trucks'!$AA260>0,\nIF(((VLOOKUP(D260,Equipment[],Equipment!$P$2))*AH260^4 + (VLOOKUP(D260,Equipment[],Equipment!$Q$2))*AH260^3 + (VLOOKUP(D260,Equipment[],Equipment!$R$2))*AH260^2+(VLOOKUP(D260,Equipment[],Equipment!$S$2))*AH260+ (VLOOKUP(D260,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D260,Equipment[],Equipment!$P$2))*AH260^4 + (VLOOKUP(D260,Equipment[],Equipment!$Q$2))*AH260^3 + (VLOOKUP(D260,Equipment[],Equipment!$R$2))*AH260^2+(VLOOKUP(D260,Equipment[],Equipment!$S$2))*AH260+ (VLOOKUP(D260,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA260<0,\nIF(((VLOOKUP(D260,Equipment[],Equipment!$Z$2))*AH260^4 + (VLOOKUP(D260,Equipment[],Equipment!$AA$2))*AH260^3 + (VLOOKUP(D260,Equipment[],Equipment!$AB$2))*AH260^2+(VLOOKUP(D260,Equipment[],Equipment!$AC$2))*AH260+ (VLOOKUP(D260,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D260,Equipment[],Equipment!$Z$2))*AH260^4 + (VLOOKUP(D260,Equipment[],Equipment!$AA$2))*AH260^3 + (VLOOKUP(D260,Equipment[],Equipment!$AB$2))*AH260^2+(VLOOKUP(D260,Equipment[],Equipment!$AC$2))*AH260+ (VLOOKUP(D260,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D260,2)=\"Tk\",\nIF('9   Trucks'!$Y260<0,\nIF(((VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$U$2))*AI260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$V$2))*AI260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$W$2))*AI260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$X$2))*AI260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$U$2))*AI260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$V$2))*AI260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$W$2))*AI260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$X$2))*AI260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$Y$2))),\nIF(AND(Y260>0,AI260<6%),1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y260>0,\nIF(((VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AE$2))*AI260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AF$2))*AI260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AG$2))*AI260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AH$2))*AI260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AE$2))*AI260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AF$2))*AI260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AG$2))*AI260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AH$2))*AI260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D260,2)=\"Tk\",\nIF('9   Trucks'!$Z260<0,\nIF(((VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$U$2))*AJ260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$V$2))*AJ260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$W$2))*AJ260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$X$2))*AJ260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$U$2))*AJ260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$V$2))*AJ260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$W$2))*AJ260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$X$2))*AJ260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$Y$2))),\nIF(AND(Z260>0,AJ260<6%),1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z260>0,\nIF(((VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AE$2))*AJ260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AF$2))*AJ260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AG$2))*AJ260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AH$2))*AJ260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AE$2))*AJ260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AF$2))*AJ260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AG$2))*AJ260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AH$2))*AJ260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D260,2)=\"Tk\",\nIF('9   Trucks'!$AA260<0,\nIF(((VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$U$2))*AK260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$V$2))*AK260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$W$2))*AK260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$X$2))*AK260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$U$2))*AK260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$V$2))*AK260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$W$2))*AK260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$X$2))*AK260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$Y$2))),\nIF(AND(AA260>0,AK260<6%),1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA260>0,\nIF(((VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AE$2))*AK260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AF$2))*AK260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AG$2))*AK260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AH$2))*AK260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AE$2))*AK260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AF$2))*AK260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AG$2))*AK260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AH$2))*AK260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D260,2)=\"Tk\",'9   Trucks'!$AR260>0),1/('9   Trucks'!$AR260*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D260,2)=\"Tk\",'9   Trucks'!$AS260>0),1/('9   Trucks'!$AS260*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D260,2)=\"Tk\",'9   Trucks'!$AT260>0),1/('9   Trucks'!$AT260*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D260,2)=\"Tk\",'9   Trucks'!$AU260>0),1/('9   Trucks'!$AU260*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D260,2)=\"Tk\",'9   Trucks'!$AV260>0),1/('9   Trucks'!$AV260*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D260,2)=\"Tk\",'9   Trucks'!$AW260>0),1/('9   Trucks'!$AW260*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D261,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D261,2)=\"Tk\",IF(K261=0,0,'18 Truck Optimization'!BB261),0)","v":0},{"$f":"IF(AND(B261=\"D\",OR(LEFT(J261,2)=\"Sh\",LEFT(J261,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B261=\"D\",LEFT(J261,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L261>0,AQ261*T261*'9   Trucks'!$N261*M261/L261,0)","v":0},{"$f":"IF(AND(B261=\"D\",OR(LEFT(J261,2)=\"Sh\",LEFT(J261,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B261=\"D\",LEFT(J261,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D261,2)=\"Tk\",VLOOKUP(D261,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",VLOOKUP(D261,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(TRUNC(R261/'9   Trucks'!$N261)<TRUNC(S261/'9   Trucks'!$N261),TRUNC(S261/'9   Trucks'!$N261),TRUNC(R261/'9   Trucks'!$N261)),\n0)","v":0},0,{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A261,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A261,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A261,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A261,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A261,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A261,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A261,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A261,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A261,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A261,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A261,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A261,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nVLOOKUP(D261,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T261*\nIF(AND(B261=\"D\",OR(LEFT(J261,2)=\"Sh\",LEFT(J261,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B261=\"D\",LEFT(J261,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nVLOOKUP(D261,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nVLOOKUP(D261,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nVLOOKUP(D261,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF('9   Trucks'!$Y261>0,\nIF(((VLOOKUP(D261,Equipment[],Equipment!$P$2))*AF261^4 + (VLOOKUP(D261,Equipment[],Equipment!$Q$2))*AF261^3 + (VLOOKUP(D261,Equipment[],Equipment!$R$2))*AF261^2+(VLOOKUP(D261,Equipment[],Equipment!$S$2))*AF261+ (VLOOKUP(D261,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D261,Equipment[],Equipment!$P$2))*AF261^4 + (VLOOKUP(D261,Equipment[],Equipment!$Q$2))*AF261^3 + (VLOOKUP(D261,Equipment[],Equipment!$R$2))*AF261^2+(VLOOKUP(D261,Equipment[],Equipment!$S$2))*AF261+ (VLOOKUP(D261,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y261<0,\nIF(((VLOOKUP(D261,Equipment[],Equipment!$Z$2))*AF261^4 + (VLOOKUP(D261,Equipment[],Equipment!$AA$2))*AF261^3 + (VLOOKUP(D261,Equipment[],Equipment!$AB$2))*AF261^2+(VLOOKUP(D261,Equipment[],Equipment!$AC$2))*AF261+ (VLOOKUP(D261,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D261,Equipment[],Equipment!$Z$2))*AF261^4 + (VLOOKUP(D261,Equipment[],Equipment!$AA$2))*AF261^3 + (VLOOKUP(D261,Equipment[],Equipment!$AB$2))*AF261^2+(VLOOKUP(D261,Equipment[],Equipment!$AC$2))*AF261+ (VLOOKUP(D261,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF('9   Trucks'!$Z261>0,\nIF(((VLOOKUP(D261,Equipment[],Equipment!$P$2))*AG261^4 + (VLOOKUP(D261,Equipment[],Equipment!$Q$2))*AG261^3 + (VLOOKUP(D261,Equipment[],Equipment!$R$2))*AG261^2+(VLOOKUP(D261,Equipment[],Equipment!$S$2))*AG261+ (VLOOKUP(D261,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D261,Equipment[],Equipment!$P$2))*AG261^4 + (VLOOKUP(D261,Equipment[],Equipment!$Q$2))*AG261^3 + (VLOOKUP(D261,Equipment[],Equipment!$R$2))*AG261^2+(VLOOKUP(D261,Equipment[],Equipment!$S$2))*AG261+ (VLOOKUP(D261,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z261<0,\nIF(((VLOOKUP(D261,Equipment[],Equipment!$Z$2))*AG261^4 + (VLOOKUP(D261,Equipment[],Equipment!$AA$2))*AG261^3 + (VLOOKUP(D261,Equipment[],Equipment!$AB$2))*AG261^2+(VLOOKUP(D261,Equipment[],Equipment!$AC$2))*AG261+ (VLOOKUP(D261,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D261,Equipment[],Equipment!$Z$2))*AG261^4 + (VLOOKUP(D261,Equipment[],Equipment!$AA$2))*AG261^3 + (VLOOKUP(D261,Equipment[],Equipment!$AB$2))*AG261^2+(VLOOKUP(D261,Equipment[],Equipment!$AC$2))*AG261+ (VLOOKUP(D261,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF('9   Trucks'!$AA261>0,\nIF(((VLOOKUP(D261,Equipment[],Equipment!$P$2))*AH261^4 + (VLOOKUP(D261,Equipment[],Equipment!$Q$2))*AH261^3 + (VLOOKUP(D261,Equipment[],Equipment!$R$2))*AH261^2+(VLOOKUP(D261,Equipment[],Equipment!$S$2))*AH261+ (VLOOKUP(D261,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D261,Equipment[],Equipment!$P$2))*AH261^4 + (VLOOKUP(D261,Equipment[],Equipment!$Q$2))*AH261^3 + (VLOOKUP(D261,Equipment[],Equipment!$R$2))*AH261^2+(VLOOKUP(D261,Equipment[],Equipment!$S$2))*AH261+ (VLOOKUP(D261,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA261<0,\nIF(((VLOOKUP(D261,Equipment[],Equipment!$Z$2))*AH261^4 + (VLOOKUP(D261,Equipment[],Equipment!$AA$2))*AH261^3 + (VLOOKUP(D261,Equipment[],Equipment!$AB$2))*AH261^2+(VLOOKUP(D261,Equipment[],Equipment!$AC$2))*AH261+ (VLOOKUP(D261,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D261,Equipment[],Equipment!$Z$2))*AH261^4 + (VLOOKUP(D261,Equipment[],Equipment!$AA$2))*AH261^3 + (VLOOKUP(D261,Equipment[],Equipment!$AB$2))*AH261^2+(VLOOKUP(D261,Equipment[],Equipment!$AC$2))*AH261+ (VLOOKUP(D261,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D261,2)=\"Tk\",\nIF('9   Trucks'!$Y261<0,\nIF(((VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$U$2))*AI261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$V$2))*AI261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$W$2))*AI261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$X$2))*AI261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$U$2))*AI261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$V$2))*AI261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$W$2))*AI261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$X$2))*AI261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$Y$2))),\nIF(AND(Y261>0,AI261<6%),1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y261>0,\nIF(((VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AE$2))*AI261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AF$2))*AI261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AG$2))*AI261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AH$2))*AI261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AE$2))*AI261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AF$2))*AI261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AG$2))*AI261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AH$2))*AI261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D261,2)=\"Tk\",\nIF('9   Trucks'!$Z261<0,\nIF(((VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$U$2))*AJ261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$V$2))*AJ261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$W$2))*AJ261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$X$2))*AJ261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$U$2))*AJ261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$V$2))*AJ261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$W$2))*AJ261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$X$2))*AJ261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$Y$2))),\nIF(AND(Z261>0,AJ261<6%),1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z261>0,\nIF(((VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AE$2))*AJ261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AF$2))*AJ261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AG$2))*AJ261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AH$2))*AJ261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AE$2))*AJ261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AF$2))*AJ261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AG$2))*AJ261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AH$2))*AJ261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D261,2)=\"Tk\",\nIF('9   Trucks'!$AA261<0,\nIF(((VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$U$2))*AK261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$V$2))*AK261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$W$2))*AK261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$X$2))*AK261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$U$2))*AK261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$V$2))*AK261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$W$2))*AK261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$X$2))*AK261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$Y$2))),\nIF(AND(AA261>0,AK261<6%),1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA261>0,\nIF(((VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AE$2))*AK261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AF$2))*AK261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AG$2))*AK261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AH$2))*AK261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AE$2))*AK261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AF$2))*AK261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AG$2))*AK261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AH$2))*AK261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D261,2)=\"Tk\",'9   Trucks'!$AR261>0),1/('9   Trucks'!$AR261*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D261,2)=\"Tk\",'9   Trucks'!$AS261>0),1/('9   Trucks'!$AS261*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D261,2)=\"Tk\",'9   Trucks'!$AT261>0),1/('9   Trucks'!$AT261*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D261,2)=\"Tk\",'9   Trucks'!$AU261>0),1/('9   Trucks'!$AU261*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D261,2)=\"Tk\",'9   Trucks'!$AV261>0),1/('9   Trucks'!$AV261*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D261,2)=\"Tk\",'9   Trucks'!$AW261>0),1/('9   Trucks'!$AW261*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D262,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D262,2)=\"Tk\",IF(K262=0,0,'18 Truck Optimization'!BB262),0)","v":0},{"$f":"IF(AND(B262=\"D\",OR(LEFT(J262,2)=\"Sh\",LEFT(J262,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B262=\"D\",LEFT(J262,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L262>0,AQ262*T262*'9   Trucks'!$N262*M262/L262,0)","v":0},{"$f":"IF(AND(B262=\"D\",OR(LEFT(J262,2)=\"Sh\",LEFT(J262,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B262=\"D\",LEFT(J262,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D262,2)=\"Tk\",VLOOKUP(D262,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",VLOOKUP(D262,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(TRUNC(R262/'9   Trucks'!$N262)<TRUNC(S262/'9   Trucks'!$N262),TRUNC(S262/'9   Trucks'!$N262),TRUNC(R262/'9   Trucks'!$N262)),\n0)","v":0},0,{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A262,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A262,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A262,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A262,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A262,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A262,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A262,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A262,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A262,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A262,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A262,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A262,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nVLOOKUP(D262,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T262*\nIF(AND(B262=\"D\",OR(LEFT(J262,2)=\"Sh\",LEFT(J262,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B262=\"D\",LEFT(J262,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nVLOOKUP(D262,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nVLOOKUP(D262,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nVLOOKUP(D262,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF('9   Trucks'!$Y262>0,\nIF(((VLOOKUP(D262,Equipment[],Equipment!$P$2))*AF262^4 + (VLOOKUP(D262,Equipment[],Equipment!$Q$2))*AF262^3 + (VLOOKUP(D262,Equipment[],Equipment!$R$2))*AF262^2+(VLOOKUP(D262,Equipment[],Equipment!$S$2))*AF262+ (VLOOKUP(D262,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D262,Equipment[],Equipment!$P$2))*AF262^4 + (VLOOKUP(D262,Equipment[],Equipment!$Q$2))*AF262^3 + (VLOOKUP(D262,Equipment[],Equipment!$R$2))*AF262^2+(VLOOKUP(D262,Equipment[],Equipment!$S$2))*AF262+ (VLOOKUP(D262,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y262<0,\nIF(((VLOOKUP(D262,Equipment[],Equipment!$Z$2))*AF262^4 + (VLOOKUP(D262,Equipment[],Equipment!$AA$2))*AF262^3 + (VLOOKUP(D262,Equipment[],Equipment!$AB$2))*AF262^2+(VLOOKUP(D262,Equipment[],Equipment!$AC$2))*AF262+ (VLOOKUP(D262,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D262,Equipment[],Equipment!$Z$2))*AF262^4 + (VLOOKUP(D262,Equipment[],Equipment!$AA$2))*AF262^3 + (VLOOKUP(D262,Equipment[],Equipment!$AB$2))*AF262^2+(VLOOKUP(D262,Equipment[],Equipment!$AC$2))*AF262+ (VLOOKUP(D262,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF('9   Trucks'!$Z262>0,\nIF(((VLOOKUP(D262,Equipment[],Equipment!$P$2))*AG262^4 + (VLOOKUP(D262,Equipment[],Equipment!$Q$2))*AG262^3 + (VLOOKUP(D262,Equipment[],Equipment!$R$2))*AG262^2+(VLOOKUP(D262,Equipment[],Equipment!$S$2))*AG262+ (VLOOKUP(D262,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D262,Equipment[],Equipment!$P$2))*AG262^4 + (VLOOKUP(D262,Equipment[],Equipment!$Q$2))*AG262^3 + (VLOOKUP(D262,Equipment[],Equipment!$R$2))*AG262^2+(VLOOKUP(D262,Equipment[],Equipment!$S$2))*AG262+ (VLOOKUP(D262,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z262<0,\nIF(((VLOOKUP(D262,Equipment[],Equipment!$Z$2))*AG262^4 + (VLOOKUP(D262,Equipment[],Equipment!$AA$2))*AG262^3 + (VLOOKUP(D262,Equipment[],Equipment!$AB$2))*AG262^2+(VLOOKUP(D262,Equipment[],Equipment!$AC$2))*AG262+ (VLOOKUP(D262,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D262,Equipment[],Equipment!$Z$2))*AG262^4 + (VLOOKUP(D262,Equipment[],Equipment!$AA$2))*AG262^3 + (VLOOKUP(D262,Equipment[],Equipment!$AB$2))*AG262^2+(VLOOKUP(D262,Equipment[],Equipment!$AC$2))*AG262+ (VLOOKUP(D262,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF('9   Trucks'!$AA262>0,\nIF(((VLOOKUP(D262,Equipment[],Equipment!$P$2))*AH262^4 + (VLOOKUP(D262,Equipment[],Equipment!$Q$2))*AH262^3 + (VLOOKUP(D262,Equipment[],Equipment!$R$2))*AH262^2+(VLOOKUP(D262,Equipment[],Equipment!$S$2))*AH262+ (VLOOKUP(D262,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D262,Equipment[],Equipment!$P$2))*AH262^4 + (VLOOKUP(D262,Equipment[],Equipment!$Q$2))*AH262^3 + (VLOOKUP(D262,Equipment[],Equipment!$R$2))*AH262^2+(VLOOKUP(D262,Equipment[],Equipment!$S$2))*AH262+ (VLOOKUP(D262,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA262<0,\nIF(((VLOOKUP(D262,Equipment[],Equipment!$Z$2))*AH262^4 + (VLOOKUP(D262,Equipment[],Equipment!$AA$2))*AH262^3 + (VLOOKUP(D262,Equipment[],Equipment!$AB$2))*AH262^2+(VLOOKUP(D262,Equipment[],Equipment!$AC$2))*AH262+ (VLOOKUP(D262,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D262,Equipment[],Equipment!$Z$2))*AH262^4 + (VLOOKUP(D262,Equipment[],Equipment!$AA$2))*AH262^3 + (VLOOKUP(D262,Equipment[],Equipment!$AB$2))*AH262^2+(VLOOKUP(D262,Equipment[],Equipment!$AC$2))*AH262+ (VLOOKUP(D262,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D262,2)=\"Tk\",\nIF('9   Trucks'!$Y262<0,\nIF(((VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$U$2))*AI262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$V$2))*AI262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$W$2))*AI262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$X$2))*AI262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$U$2))*AI262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$V$2))*AI262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$W$2))*AI262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$X$2))*AI262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$Y$2))),\nIF(AND(Y262>0,AI262<6%),1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y262>0,\nIF(((VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AE$2))*AI262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AF$2))*AI262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AG$2))*AI262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AH$2))*AI262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AE$2))*AI262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AF$2))*AI262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AG$2))*AI262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AH$2))*AI262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D262,2)=\"Tk\",\nIF('9   Trucks'!$Z262<0,\nIF(((VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$U$2))*AJ262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$V$2))*AJ262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$W$2))*AJ262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$X$2))*AJ262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$U$2))*AJ262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$V$2))*AJ262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$W$2))*AJ262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$X$2))*AJ262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$Y$2))),\nIF(AND(Z262>0,AJ262<6%),1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z262>0,\nIF(((VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AE$2))*AJ262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AF$2))*AJ262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AG$2))*AJ262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AH$2))*AJ262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AE$2))*AJ262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AF$2))*AJ262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AG$2))*AJ262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AH$2))*AJ262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D262,2)=\"Tk\",\nIF('9   Trucks'!$AA262<0,\nIF(((VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$U$2))*AK262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$V$2))*AK262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$W$2))*AK262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$X$2))*AK262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$U$2))*AK262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$V$2))*AK262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$W$2))*AK262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$X$2))*AK262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$Y$2))),\nIF(AND(AA262>0,AK262<6%),1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA262>0,\nIF(((VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AE$2))*AK262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AF$2))*AK262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AG$2))*AK262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AH$2))*AK262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AE$2))*AK262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AF$2))*AK262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AG$2))*AK262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AH$2))*AK262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D262,2)=\"Tk\",'9   Trucks'!$AR262>0),1/('9   Trucks'!$AR262*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D262,2)=\"Tk\",'9   Trucks'!$AS262>0),1/('9   Trucks'!$AS262*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D262,2)=\"Tk\",'9   Trucks'!$AT262>0),1/('9   Trucks'!$AT262*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D262,2)=\"Tk\",'9   Trucks'!$AU262>0),1/('9   Trucks'!$AU262*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D262,2)=\"Tk\",'9   Trucks'!$AV262>0),1/('9   Trucks'!$AV262*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D262,2)=\"Tk\",'9   Trucks'!$AW262>0),1/('9   Trucks'!$AW262*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D263,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D263,2)=\"Tk\",IF(K263=0,0,'18 Truck Optimization'!BB263),0)","v":0},{"$f":"IF(AND(B263=\"D\",OR(LEFT(J263,2)=\"Sh\",LEFT(J263,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B263=\"D\",LEFT(J263,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L263>0,AQ263*T263*'9   Trucks'!$N263*M263/L263,0)","v":0},{"$f":"IF(AND(B263=\"D\",OR(LEFT(J263,2)=\"Sh\",LEFT(J263,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B263=\"D\",LEFT(J263,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D263,2)=\"Tk\",VLOOKUP(D263,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",VLOOKUP(D263,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(TRUNC(R263/'9   Trucks'!$N263)<TRUNC(S263/'9   Trucks'!$N263),TRUNC(S263/'9   Trucks'!$N263),TRUNC(R263/'9   Trucks'!$N263)),\n0)","v":0},0,{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A263,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A263,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A263,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A263,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A263,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A263,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A263,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A263,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A263,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A263,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A263,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A263,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nVLOOKUP(D263,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T263*\nIF(AND(B263=\"D\",OR(LEFT(J263,2)=\"Sh\",LEFT(J263,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B263=\"D\",LEFT(J263,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nVLOOKUP(D263,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nVLOOKUP(D263,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nVLOOKUP(D263,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF('9   Trucks'!$Y263>0,\nIF(((VLOOKUP(D263,Equipment[],Equipment!$P$2))*AF263^4 + (VLOOKUP(D263,Equipment[],Equipment!$Q$2))*AF263^3 + (VLOOKUP(D263,Equipment[],Equipment!$R$2))*AF263^2+(VLOOKUP(D263,Equipment[],Equipment!$S$2))*AF263+ (VLOOKUP(D263,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D263,Equipment[],Equipment!$P$2))*AF263^4 + (VLOOKUP(D263,Equipment[],Equipment!$Q$2))*AF263^3 + (VLOOKUP(D263,Equipment[],Equipment!$R$2))*AF263^2+(VLOOKUP(D263,Equipment[],Equipment!$S$2))*AF263+ (VLOOKUP(D263,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y263<0,\nIF(((VLOOKUP(D263,Equipment[],Equipment!$Z$2))*AF263^4 + (VLOOKUP(D263,Equipment[],Equipment!$AA$2))*AF263^3 + (VLOOKUP(D263,Equipment[],Equipment!$AB$2))*AF263^2+(VLOOKUP(D263,Equipment[],Equipment!$AC$2))*AF263+ (VLOOKUP(D263,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D263,Equipment[],Equipment!$Z$2))*AF263^4 + (VLOOKUP(D263,Equipment[],Equipment!$AA$2))*AF263^3 + (VLOOKUP(D263,Equipment[],Equipment!$AB$2))*AF263^2+(VLOOKUP(D263,Equipment[],Equipment!$AC$2))*AF263+ (VLOOKUP(D263,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF('9   Trucks'!$Z263>0,\nIF(((VLOOKUP(D263,Equipment[],Equipment!$P$2))*AG263^4 + (VLOOKUP(D263,Equipment[],Equipment!$Q$2))*AG263^3 + (VLOOKUP(D263,Equipment[],Equipment!$R$2))*AG263^2+(VLOOKUP(D263,Equipment[],Equipment!$S$2))*AG263+ (VLOOKUP(D263,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D263,Equipment[],Equipment!$P$2))*AG263^4 + (VLOOKUP(D263,Equipment[],Equipment!$Q$2))*AG263^3 + (VLOOKUP(D263,Equipment[],Equipment!$R$2))*AG263^2+(VLOOKUP(D263,Equipment[],Equipment!$S$2))*AG263+ (VLOOKUP(D263,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z263<0,\nIF(((VLOOKUP(D263,Equipment[],Equipment!$Z$2))*AG263^4 + (VLOOKUP(D263,Equipment[],Equipment!$AA$2))*AG263^3 + (VLOOKUP(D263,Equipment[],Equipment!$AB$2))*AG263^2+(VLOOKUP(D263,Equipment[],Equipment!$AC$2))*AG263+ (VLOOKUP(D263,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D263,Equipment[],Equipment!$Z$2))*AG263^4 + (VLOOKUP(D263,Equipment[],Equipment!$AA$2))*AG263^3 + (VLOOKUP(D263,Equipment[],Equipment!$AB$2))*AG263^2+(VLOOKUP(D263,Equipment[],Equipment!$AC$2))*AG263+ (VLOOKUP(D263,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF('9   Trucks'!$AA263>0,\nIF(((VLOOKUP(D263,Equipment[],Equipment!$P$2))*AH263^4 + (VLOOKUP(D263,Equipment[],Equipment!$Q$2))*AH263^3 + (VLOOKUP(D263,Equipment[],Equipment!$R$2))*AH263^2+(VLOOKUP(D263,Equipment[],Equipment!$S$2))*AH263+ (VLOOKUP(D263,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D263,Equipment[],Equipment!$P$2))*AH263^4 + (VLOOKUP(D263,Equipment[],Equipment!$Q$2))*AH263^3 + (VLOOKUP(D263,Equipment[],Equipment!$R$2))*AH263^2+(VLOOKUP(D263,Equipment[],Equipment!$S$2))*AH263+ (VLOOKUP(D263,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA263<0,\nIF(((VLOOKUP(D263,Equipment[],Equipment!$Z$2))*AH263^4 + (VLOOKUP(D263,Equipment[],Equipment!$AA$2))*AH263^3 + (VLOOKUP(D263,Equipment[],Equipment!$AB$2))*AH263^2+(VLOOKUP(D263,Equipment[],Equipment!$AC$2))*AH263+ (VLOOKUP(D263,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D263,Equipment[],Equipment!$Z$2))*AH263^4 + (VLOOKUP(D263,Equipment[],Equipment!$AA$2))*AH263^3 + (VLOOKUP(D263,Equipment[],Equipment!$AB$2))*AH263^2+(VLOOKUP(D263,Equipment[],Equipment!$AC$2))*AH263+ (VLOOKUP(D263,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D263,2)=\"Tk\",\nIF('9   Trucks'!$Y263<0,\nIF(((VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$U$2))*AI263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$V$2))*AI263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$W$2))*AI263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$X$2))*AI263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$U$2))*AI263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$V$2))*AI263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$W$2))*AI263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$X$2))*AI263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$Y$2))),\nIF(AND(Y263>0,AI263<6%),1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y263>0,\nIF(((VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AE$2))*AI263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AF$2))*AI263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AG$2))*AI263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AH$2))*AI263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AE$2))*AI263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AF$2))*AI263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AG$2))*AI263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AH$2))*AI263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D263,2)=\"Tk\",\nIF('9   Trucks'!$Z263<0,\nIF(((VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$U$2))*AJ263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$V$2))*AJ263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$W$2))*AJ263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$X$2))*AJ263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$U$2))*AJ263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$V$2))*AJ263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$W$2))*AJ263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$X$2))*AJ263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$Y$2))),\nIF(AND(Z263>0,AJ263<6%),1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z263>0,\nIF(((VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AE$2))*AJ263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AF$2))*AJ263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AG$2))*AJ263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AH$2))*AJ263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AE$2))*AJ263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AF$2))*AJ263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AG$2))*AJ263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AH$2))*AJ263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D263,2)=\"Tk\",\nIF('9   Trucks'!$AA263<0,\nIF(((VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$U$2))*AK263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$V$2))*AK263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$W$2))*AK263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$X$2))*AK263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$U$2))*AK263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$V$2))*AK263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$W$2))*AK263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$X$2))*AK263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$Y$2))),\nIF(AND(AA263>0,AK263<6%),1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA263>0,\nIF(((VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AE$2))*AK263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AF$2))*AK263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AG$2))*AK263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AH$2))*AK263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AE$2))*AK263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AF$2))*AK263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AG$2))*AK263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AH$2))*AK263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D263,2)=\"Tk\",'9   Trucks'!$AR263>0),1/('9   Trucks'!$AR263*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D263,2)=\"Tk\",'9   Trucks'!$AS263>0),1/('9   Trucks'!$AS263*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D263,2)=\"Tk\",'9   Trucks'!$AT263>0),1/('9   Trucks'!$AT263*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D263,2)=\"Tk\",'9   Trucks'!$AU263>0),1/('9   Trucks'!$AU263*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D263,2)=\"Tk\",'9   Trucks'!$AV263>0),1/('9   Trucks'!$AV263*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D263,2)=\"Tk\",'9   Trucks'!$AW263>0),1/('9   Trucks'!$AW263*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D264,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D264,2)=\"Tk\",IF(K264=0,0,'18 Truck Optimization'!BB264),0)","v":0},{"$f":"IF(AND(B264=\"D\",OR(LEFT(J264,2)=\"Sh\",LEFT(J264,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B264=\"D\",LEFT(J264,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L264>0,AQ264*T264*'9   Trucks'!$N264*M264/L264,0)","v":0},{"$f":"IF(AND(B264=\"D\",OR(LEFT(J264,2)=\"Sh\",LEFT(J264,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B264=\"D\",LEFT(J264,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D264,2)=\"Tk\",VLOOKUP(D264,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",VLOOKUP(D264,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(TRUNC(R264/'9   Trucks'!$N264)<TRUNC(S264/'9   Trucks'!$N264),TRUNC(S264/'9   Trucks'!$N264),TRUNC(R264/'9   Trucks'!$N264)),\n0)","v":0},0,{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A264,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A264,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A264,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A264,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A264,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A264,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A264,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A264,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A264,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A264,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A264,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A264,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nVLOOKUP(D264,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T264*\nIF(AND(B264=\"D\",OR(LEFT(J264,2)=\"Sh\",LEFT(J264,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B264=\"D\",LEFT(J264,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nVLOOKUP(D264,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nVLOOKUP(D264,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nVLOOKUP(D264,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF('9   Trucks'!$Y264>0,\nIF(((VLOOKUP(D264,Equipment[],Equipment!$P$2))*AF264^4 + (VLOOKUP(D264,Equipment[],Equipment!$Q$2))*AF264^3 + (VLOOKUP(D264,Equipment[],Equipment!$R$2))*AF264^2+(VLOOKUP(D264,Equipment[],Equipment!$S$2))*AF264+ (VLOOKUP(D264,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D264,Equipment[],Equipment!$P$2))*AF264^4 + (VLOOKUP(D264,Equipment[],Equipment!$Q$2))*AF264^3 + (VLOOKUP(D264,Equipment[],Equipment!$R$2))*AF264^2+(VLOOKUP(D264,Equipment[],Equipment!$S$2))*AF264+ (VLOOKUP(D264,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y264<0,\nIF(((VLOOKUP(D264,Equipment[],Equipment!$Z$2))*AF264^4 + (VLOOKUP(D264,Equipment[],Equipment!$AA$2))*AF264^3 + (VLOOKUP(D264,Equipment[],Equipment!$AB$2))*AF264^2+(VLOOKUP(D264,Equipment[],Equipment!$AC$2))*AF264+ (VLOOKUP(D264,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D264,Equipment[],Equipment!$Z$2))*AF264^4 + (VLOOKUP(D264,Equipment[],Equipment!$AA$2))*AF264^3 + (VLOOKUP(D264,Equipment[],Equipment!$AB$2))*AF264^2+(VLOOKUP(D264,Equipment[],Equipment!$AC$2))*AF264+ (VLOOKUP(D264,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF('9   Trucks'!$Z264>0,\nIF(((VLOOKUP(D264,Equipment[],Equipment!$P$2))*AG264^4 + (VLOOKUP(D264,Equipment[],Equipment!$Q$2))*AG264^3 + (VLOOKUP(D264,Equipment[],Equipment!$R$2))*AG264^2+(VLOOKUP(D264,Equipment[],Equipment!$S$2))*AG264+ (VLOOKUP(D264,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D264,Equipment[],Equipment!$P$2))*AG264^4 + (VLOOKUP(D264,Equipment[],Equipment!$Q$2))*AG264^3 + (VLOOKUP(D264,Equipment[],Equipment!$R$2))*AG264^2+(VLOOKUP(D264,Equipment[],Equipment!$S$2))*AG264+ (VLOOKUP(D264,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z264<0,\nIF(((VLOOKUP(D264,Equipment[],Equipment!$Z$2))*AG264^4 + (VLOOKUP(D264,Equipment[],Equipment!$AA$2))*AG264^3 + (VLOOKUP(D264,Equipment[],Equipment!$AB$2))*AG264^2+(VLOOKUP(D264,Equipment[],Equipment!$AC$2))*AG264+ (VLOOKUP(D264,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D264,Equipment[],Equipment!$Z$2))*AG264^4 + (VLOOKUP(D264,Equipment[],Equipment!$AA$2))*AG264^3 + (VLOOKUP(D264,Equipment[],Equipment!$AB$2))*AG264^2+(VLOOKUP(D264,Equipment[],Equipment!$AC$2))*AG264+ (VLOOKUP(D264,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF('9   Trucks'!$AA264>0,\nIF(((VLOOKUP(D264,Equipment[],Equipment!$P$2))*AH264^4 + (VLOOKUP(D264,Equipment[],Equipment!$Q$2))*AH264^3 + (VLOOKUP(D264,Equipment[],Equipment!$R$2))*AH264^2+(VLOOKUP(D264,Equipment[],Equipment!$S$2))*AH264+ (VLOOKUP(D264,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D264,Equipment[],Equipment!$P$2))*AH264^4 + (VLOOKUP(D264,Equipment[],Equipment!$Q$2))*AH264^3 + (VLOOKUP(D264,Equipment[],Equipment!$R$2))*AH264^2+(VLOOKUP(D264,Equipment[],Equipment!$S$2))*AH264+ (VLOOKUP(D264,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA264<0,\nIF(((VLOOKUP(D264,Equipment[],Equipment!$Z$2))*AH264^4 + (VLOOKUP(D264,Equipment[],Equipment!$AA$2))*AH264^3 + (VLOOKUP(D264,Equipment[],Equipment!$AB$2))*AH264^2+(VLOOKUP(D264,Equipment[],Equipment!$AC$2))*AH264+ (VLOOKUP(D264,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D264,Equipment[],Equipment!$Z$2))*AH264^4 + (VLOOKUP(D264,Equipment[],Equipment!$AA$2))*AH264^3 + (VLOOKUP(D264,Equipment[],Equipment!$AB$2))*AH264^2+(VLOOKUP(D264,Equipment[],Equipment!$AC$2))*AH264+ (VLOOKUP(D264,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D264,2)=\"Tk\",\nIF('9   Trucks'!$Y264<0,\nIF(((VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$U$2))*AI264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$V$2))*AI264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$W$2))*AI264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$X$2))*AI264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$U$2))*AI264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$V$2))*AI264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$W$2))*AI264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$X$2))*AI264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$Y$2))),\nIF(AND(Y264>0,AI264<6%),1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y264>0,\nIF(((VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AE$2))*AI264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AF$2))*AI264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AG$2))*AI264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AH$2))*AI264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AE$2))*AI264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AF$2))*AI264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AG$2))*AI264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AH$2))*AI264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D264,2)=\"Tk\",\nIF('9   Trucks'!$Z264<0,\nIF(((VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$U$2))*AJ264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$V$2))*AJ264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$W$2))*AJ264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$X$2))*AJ264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$U$2))*AJ264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$V$2))*AJ264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$W$2))*AJ264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$X$2))*AJ264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$Y$2))),\nIF(AND(Z264>0,AJ264<6%),1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z264>0,\nIF(((VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AE$2))*AJ264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AF$2))*AJ264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AG$2))*AJ264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AH$2))*AJ264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AE$2))*AJ264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AF$2))*AJ264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AG$2))*AJ264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AH$2))*AJ264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D264,2)=\"Tk\",\nIF('9   Trucks'!$AA264<0,\nIF(((VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$U$2))*AK264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$V$2))*AK264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$W$2))*AK264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$X$2))*AK264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$U$2))*AK264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$V$2))*AK264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$W$2))*AK264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$X$2))*AK264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$Y$2))),\nIF(AND(AA264>0,AK264<6%),1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA264>0,\nIF(((VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AE$2))*AK264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AF$2))*AK264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AG$2))*AK264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AH$2))*AK264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AE$2))*AK264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AF$2))*AK264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AG$2))*AK264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AH$2))*AK264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D264,2)=\"Tk\",'9   Trucks'!$AR264>0),1/('9   Trucks'!$AR264*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D264,2)=\"Tk\",'9   Trucks'!$AS264>0),1/('9   Trucks'!$AS264*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D264,2)=\"Tk\",'9   Trucks'!$AT264>0),1/('9   Trucks'!$AT264*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D264,2)=\"Tk\",'9   Trucks'!$AU264>0),1/('9   Trucks'!$AU264*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D264,2)=\"Tk\",'9   Trucks'!$AV264>0),1/('9   Trucks'!$AV264*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D264,2)=\"Tk\",'9   Trucks'!$AW264>0),1/('9   Trucks'!$AW264*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D265,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D265,2)=\"Tk\",IF(K265=0,0,'18 Truck Optimization'!BB265),0)","v":0},{"$f":"IF(AND(B265=\"D\",OR(LEFT(J265,2)=\"Sh\",LEFT(J265,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B265=\"D\",LEFT(J265,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L265>0,AQ265*T265*'9   Trucks'!$N265*M265/L265,0)","v":0},{"$f":"IF(AND(B265=\"D\",OR(LEFT(J265,2)=\"Sh\",LEFT(J265,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B265=\"D\",LEFT(J265,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D265,2)=\"Tk\",VLOOKUP(D265,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",VLOOKUP(D265,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(TRUNC(R265/'9   Trucks'!$N265)<TRUNC(S265/'9   Trucks'!$N265),TRUNC(S265/'9   Trucks'!$N265),TRUNC(R265/'9   Trucks'!$N265)),\n0)","v":0},0,{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A265,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A265,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A265,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A265,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A265,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A265,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A265,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A265,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A265,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A265,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A265,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A265,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nVLOOKUP(D265,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T265*\nIF(AND(B265=\"D\",OR(LEFT(J265,2)=\"Sh\",LEFT(J265,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B265=\"D\",LEFT(J265,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nVLOOKUP(D265,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nVLOOKUP(D265,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nVLOOKUP(D265,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF('9   Trucks'!$Y265>0,\nIF(((VLOOKUP(D265,Equipment[],Equipment!$P$2))*AF265^4 + (VLOOKUP(D265,Equipment[],Equipment!$Q$2))*AF265^3 + (VLOOKUP(D265,Equipment[],Equipment!$R$2))*AF265^2+(VLOOKUP(D265,Equipment[],Equipment!$S$2))*AF265+ (VLOOKUP(D265,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D265,Equipment[],Equipment!$P$2))*AF265^4 + (VLOOKUP(D265,Equipment[],Equipment!$Q$2))*AF265^3 + (VLOOKUP(D265,Equipment[],Equipment!$R$2))*AF265^2+(VLOOKUP(D265,Equipment[],Equipment!$S$2))*AF265+ (VLOOKUP(D265,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y265<0,\nIF(((VLOOKUP(D265,Equipment[],Equipment!$Z$2))*AF265^4 + (VLOOKUP(D265,Equipment[],Equipment!$AA$2))*AF265^3 + (VLOOKUP(D265,Equipment[],Equipment!$AB$2))*AF265^2+(VLOOKUP(D265,Equipment[],Equipment!$AC$2))*AF265+ (VLOOKUP(D265,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D265,Equipment[],Equipment!$Z$2))*AF265^4 + (VLOOKUP(D265,Equipment[],Equipment!$AA$2))*AF265^3 + (VLOOKUP(D265,Equipment[],Equipment!$AB$2))*AF265^2+(VLOOKUP(D265,Equipment[],Equipment!$AC$2))*AF265+ (VLOOKUP(D265,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF('9   Trucks'!$Z265>0,\nIF(((VLOOKUP(D265,Equipment[],Equipment!$P$2))*AG265^4 + (VLOOKUP(D265,Equipment[],Equipment!$Q$2))*AG265^3 + (VLOOKUP(D265,Equipment[],Equipment!$R$2))*AG265^2+(VLOOKUP(D265,Equipment[],Equipment!$S$2))*AG265+ (VLOOKUP(D265,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D265,Equipment[],Equipment!$P$2))*AG265^4 + (VLOOKUP(D265,Equipment[],Equipment!$Q$2))*AG265^3 + (VLOOKUP(D265,Equipment[],Equipment!$R$2))*AG265^2+(VLOOKUP(D265,Equipment[],Equipment!$S$2))*AG265+ (VLOOKUP(D265,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z265<0,\nIF(((VLOOKUP(D265,Equipment[],Equipment!$Z$2))*AG265^4 + (VLOOKUP(D265,Equipment[],Equipment!$AA$2))*AG265^3 + (VLOOKUP(D265,Equipment[],Equipment!$AB$2))*AG265^2+(VLOOKUP(D265,Equipment[],Equipment!$AC$2))*AG265+ (VLOOKUP(D265,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D265,Equipment[],Equipment!$Z$2))*AG265^4 + (VLOOKUP(D265,Equipment[],Equipment!$AA$2))*AG265^3 + (VLOOKUP(D265,Equipment[],Equipment!$AB$2))*AG265^2+(VLOOKUP(D265,Equipment[],Equipment!$AC$2))*AG265+ (VLOOKUP(D265,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF('9   Trucks'!$AA265>0,\nIF(((VLOOKUP(D265,Equipment[],Equipment!$P$2))*AH265^4 + (VLOOKUP(D265,Equipment[],Equipment!$Q$2))*AH265^3 + (VLOOKUP(D265,Equipment[],Equipment!$R$2))*AH265^2+(VLOOKUP(D265,Equipment[],Equipment!$S$2))*AH265+ (VLOOKUP(D265,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D265,Equipment[],Equipment!$P$2))*AH265^4 + (VLOOKUP(D265,Equipment[],Equipment!$Q$2))*AH265^3 + (VLOOKUP(D265,Equipment[],Equipment!$R$2))*AH265^2+(VLOOKUP(D265,Equipment[],Equipment!$S$2))*AH265+ (VLOOKUP(D265,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA265<0,\nIF(((VLOOKUP(D265,Equipment[],Equipment!$Z$2))*AH265^4 + (VLOOKUP(D265,Equipment[],Equipment!$AA$2))*AH265^3 + (VLOOKUP(D265,Equipment[],Equipment!$AB$2))*AH265^2+(VLOOKUP(D265,Equipment[],Equipment!$AC$2))*AH265+ (VLOOKUP(D265,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D265,Equipment[],Equipment!$Z$2))*AH265^4 + (VLOOKUP(D265,Equipment[],Equipment!$AA$2))*AH265^3 + (VLOOKUP(D265,Equipment[],Equipment!$AB$2))*AH265^2+(VLOOKUP(D265,Equipment[],Equipment!$AC$2))*AH265+ (VLOOKUP(D265,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D265,2)=\"Tk\",\nIF('9   Trucks'!$Y265<0,\nIF(((VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$U$2))*AI265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$V$2))*AI265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$W$2))*AI265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$X$2))*AI265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$U$2))*AI265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$V$2))*AI265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$W$2))*AI265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$X$2))*AI265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$Y$2))),\nIF(AND(Y265>0,AI265<6%),1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y265>0,\nIF(((VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AE$2))*AI265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AF$2))*AI265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AG$2))*AI265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AH$2))*AI265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AE$2))*AI265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AF$2))*AI265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AG$2))*AI265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AH$2))*AI265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D265,2)=\"Tk\",\nIF('9   Trucks'!$Z265<0,\nIF(((VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$U$2))*AJ265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$V$2))*AJ265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$W$2))*AJ265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$X$2))*AJ265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$U$2))*AJ265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$V$2))*AJ265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$W$2))*AJ265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$X$2))*AJ265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$Y$2))),\nIF(AND(Z265>0,AJ265<6%),1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z265>0,\nIF(((VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AE$2))*AJ265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AF$2))*AJ265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AG$2))*AJ265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AH$2))*AJ265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AE$2))*AJ265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AF$2))*AJ265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AG$2))*AJ265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AH$2))*AJ265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D265,2)=\"Tk\",\nIF('9   Trucks'!$AA265<0,\nIF(((VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$U$2))*AK265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$V$2))*AK265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$W$2))*AK265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$X$2))*AK265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$U$2))*AK265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$V$2))*AK265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$W$2))*AK265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$X$2))*AK265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$Y$2))),\nIF(AND(AA265>0,AK265<6%),1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA265>0,\nIF(((VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AE$2))*AK265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AF$2))*AK265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AG$2))*AK265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AH$2))*AK265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AE$2))*AK265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AF$2))*AK265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AG$2))*AK265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AH$2))*AK265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D265,2)=\"Tk\",'9   Trucks'!$AR265>0),1/('9   Trucks'!$AR265*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D265,2)=\"Tk\",'9   Trucks'!$AS265>0),1/('9   Trucks'!$AS265*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D265,2)=\"Tk\",'9   Trucks'!$AT265>0),1/('9   Trucks'!$AT265*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D265,2)=\"Tk\",'9   Trucks'!$AU265>0),1/('9   Trucks'!$AU265*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D265,2)=\"Tk\",'9   Trucks'!$AV265>0),1/('9   Trucks'!$AV265*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D265,2)=\"Tk\",'9   Trucks'!$AW265>0),1/('9   Trucks'!$AW265*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D266,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D266,2)=\"Tk\",IF(K266=0,0,'18 Truck Optimization'!BB266),0)","v":0},{"$f":"IF(AND(B266=\"D\",OR(LEFT(J266,2)=\"Sh\",LEFT(J266,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B266=\"D\",LEFT(J266,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L266>0,AQ266*T266*'9   Trucks'!$N266*M266/L266,0)","v":0},{"$f":"IF(AND(B266=\"D\",OR(LEFT(J266,2)=\"Sh\",LEFT(J266,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B266=\"D\",LEFT(J266,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D266,2)=\"Tk\",VLOOKUP(D266,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",VLOOKUP(D266,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(TRUNC(R266/'9   Trucks'!$N266)<TRUNC(S266/'9   Trucks'!$N266),TRUNC(S266/'9   Trucks'!$N266),TRUNC(R266/'9   Trucks'!$N266)),\n0)","v":0},0,{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A266,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A266,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A266,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A266,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A266,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A266,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A266,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A266,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A266,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A266,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A266,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A266,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nVLOOKUP(D266,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T266*\nIF(AND(B266=\"D\",OR(LEFT(J266,2)=\"Sh\",LEFT(J266,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B266=\"D\",LEFT(J266,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nVLOOKUP(D266,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nVLOOKUP(D266,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nVLOOKUP(D266,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF('9   Trucks'!$Y266>0,\nIF(((VLOOKUP(D266,Equipment[],Equipment!$P$2))*AF266^4 + (VLOOKUP(D266,Equipment[],Equipment!$Q$2))*AF266^3 + (VLOOKUP(D266,Equipment[],Equipment!$R$2))*AF266^2+(VLOOKUP(D266,Equipment[],Equipment!$S$2))*AF266+ (VLOOKUP(D266,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D266,Equipment[],Equipment!$P$2))*AF266^4 + (VLOOKUP(D266,Equipment[],Equipment!$Q$2))*AF266^3 + (VLOOKUP(D266,Equipment[],Equipment!$R$2))*AF266^2+(VLOOKUP(D266,Equipment[],Equipment!$S$2))*AF266+ (VLOOKUP(D266,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y266<0,\nIF(((VLOOKUP(D266,Equipment[],Equipment!$Z$2))*AF266^4 + (VLOOKUP(D266,Equipment[],Equipment!$AA$2))*AF266^3 + (VLOOKUP(D266,Equipment[],Equipment!$AB$2))*AF266^2+(VLOOKUP(D266,Equipment[],Equipment!$AC$2))*AF266+ (VLOOKUP(D266,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D266,Equipment[],Equipment!$Z$2))*AF266^4 + (VLOOKUP(D266,Equipment[],Equipment!$AA$2))*AF266^3 + (VLOOKUP(D266,Equipment[],Equipment!$AB$2))*AF266^2+(VLOOKUP(D266,Equipment[],Equipment!$AC$2))*AF266+ (VLOOKUP(D266,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF('9   Trucks'!$Z266>0,\nIF(((VLOOKUP(D266,Equipment[],Equipment!$P$2))*AG266^4 + (VLOOKUP(D266,Equipment[],Equipment!$Q$2))*AG266^3 + (VLOOKUP(D266,Equipment[],Equipment!$R$2))*AG266^2+(VLOOKUP(D266,Equipment[],Equipment!$S$2))*AG266+ (VLOOKUP(D266,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D266,Equipment[],Equipment!$P$2))*AG266^4 + (VLOOKUP(D266,Equipment[],Equipment!$Q$2))*AG266^3 + (VLOOKUP(D266,Equipment[],Equipment!$R$2))*AG266^2+(VLOOKUP(D266,Equipment[],Equipment!$S$2))*AG266+ (VLOOKUP(D266,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z266<0,\nIF(((VLOOKUP(D266,Equipment[],Equipment!$Z$2))*AG266^4 + (VLOOKUP(D266,Equipment[],Equipment!$AA$2))*AG266^3 + (VLOOKUP(D266,Equipment[],Equipment!$AB$2))*AG266^2+(VLOOKUP(D266,Equipment[],Equipment!$AC$2))*AG266+ (VLOOKUP(D266,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D266,Equipment[],Equipment!$Z$2))*AG266^4 + (VLOOKUP(D266,Equipment[],Equipment!$AA$2))*AG266^3 + (VLOOKUP(D266,Equipment[],Equipment!$AB$2))*AG266^2+(VLOOKUP(D266,Equipment[],Equipment!$AC$2))*AG266+ (VLOOKUP(D266,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF('9   Trucks'!$AA266>0,\nIF(((VLOOKUP(D266,Equipment[],Equipment!$P$2))*AH266^4 + (VLOOKUP(D266,Equipment[],Equipment!$Q$2))*AH266^3 + (VLOOKUP(D266,Equipment[],Equipment!$R$2))*AH266^2+(VLOOKUP(D266,Equipment[],Equipment!$S$2))*AH266+ (VLOOKUP(D266,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D266,Equipment[],Equipment!$P$2))*AH266^4 + (VLOOKUP(D266,Equipment[],Equipment!$Q$2))*AH266^3 + (VLOOKUP(D266,Equipment[],Equipment!$R$2))*AH266^2+(VLOOKUP(D266,Equipment[],Equipment!$S$2))*AH266+ (VLOOKUP(D266,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA266<0,\nIF(((VLOOKUP(D266,Equipment[],Equipment!$Z$2))*AH266^4 + (VLOOKUP(D266,Equipment[],Equipment!$AA$2))*AH266^3 + (VLOOKUP(D266,Equipment[],Equipment!$AB$2))*AH266^2+(VLOOKUP(D266,Equipment[],Equipment!$AC$2))*AH266+ (VLOOKUP(D266,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D266,Equipment[],Equipment!$Z$2))*AH266^4 + (VLOOKUP(D266,Equipment[],Equipment!$AA$2))*AH266^3 + (VLOOKUP(D266,Equipment[],Equipment!$AB$2))*AH266^2+(VLOOKUP(D266,Equipment[],Equipment!$AC$2))*AH266+ (VLOOKUP(D266,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D266,2)=\"Tk\",\nIF('9   Trucks'!$Y266<0,\nIF(((VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$U$2))*AI266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$V$2))*AI266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$W$2))*AI266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$X$2))*AI266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$U$2))*AI266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$V$2))*AI266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$W$2))*AI266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$X$2))*AI266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$Y$2))),\nIF(AND(Y266>0,AI266<6%),1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y266>0,\nIF(((VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AE$2))*AI266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AF$2))*AI266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AG$2))*AI266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AH$2))*AI266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AE$2))*AI266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AF$2))*AI266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AG$2))*AI266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AH$2))*AI266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D266,2)=\"Tk\",\nIF('9   Trucks'!$Z266<0,\nIF(((VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$U$2))*AJ266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$V$2))*AJ266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$W$2))*AJ266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$X$2))*AJ266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$U$2))*AJ266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$V$2))*AJ266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$W$2))*AJ266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$X$2))*AJ266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$Y$2))),\nIF(AND(Z266>0,AJ266<6%),1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z266>0,\nIF(((VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AE$2))*AJ266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AF$2))*AJ266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AG$2))*AJ266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AH$2))*AJ266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AE$2))*AJ266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AF$2))*AJ266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AG$2))*AJ266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AH$2))*AJ266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D266,2)=\"Tk\",\nIF('9   Trucks'!$AA266<0,\nIF(((VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$U$2))*AK266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$V$2))*AK266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$W$2))*AK266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$X$2))*AK266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$U$2))*AK266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$V$2))*AK266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$W$2))*AK266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$X$2))*AK266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$Y$2))),\nIF(AND(AA266>0,AK266<6%),1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA266>0,\nIF(((VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AE$2))*AK266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AF$2))*AK266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AG$2))*AK266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AH$2))*AK266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AE$2))*AK266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AF$2))*AK266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AG$2))*AK266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AH$2))*AK266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D266,2)=\"Tk\",'9   Trucks'!$AR266>0),1/('9   Trucks'!$AR266*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D266,2)=\"Tk\",'9   Trucks'!$AS266>0),1/('9   Trucks'!$AS266*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D266,2)=\"Tk\",'9   Trucks'!$AT266>0),1/('9   Trucks'!$AT266*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D266,2)=\"Tk\",'9   Trucks'!$AU266>0),1/('9   Trucks'!$AU266*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D266,2)=\"Tk\",'9   Trucks'!$AV266>0),1/('9   Trucks'!$AV266*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D266,2)=\"Tk\",'9   Trucks'!$AW266>0),1/('9   Trucks'!$AW266*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D267,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D267,2)=\"Tk\",IF(K267=0,0,'18 Truck Optimization'!BB267),0)","v":0},{"$f":"IF(AND(B267=\"D\",OR(LEFT(J267,2)=\"Sh\",LEFT(J267,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B267=\"D\",LEFT(J267,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L267>0,AQ267*T267*'9   Trucks'!$N267*M267/L267,0)","v":0},{"$f":"IF(AND(B267=\"D\",OR(LEFT(J267,2)=\"Sh\",LEFT(J267,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B267=\"D\",LEFT(J267,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D267,2)=\"Tk\",VLOOKUP(D267,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",VLOOKUP(D267,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(TRUNC(R267/'9   Trucks'!$N267)<TRUNC(S267/'9   Trucks'!$N267),TRUNC(S267/'9   Trucks'!$N267),TRUNC(R267/'9   Trucks'!$N267)),\n0)","v":0},0,{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A267,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A267,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A267,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A267,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A267,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A267,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A267,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A267,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A267,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A267,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A267,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A267,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nVLOOKUP(D267,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T267*\nIF(AND(B267=\"D\",OR(LEFT(J267,2)=\"Sh\",LEFT(J267,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B267=\"D\",LEFT(J267,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nVLOOKUP(D267,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nVLOOKUP(D267,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nVLOOKUP(D267,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF('9   Trucks'!$Y267>0,\nIF(((VLOOKUP(D267,Equipment[],Equipment!$P$2))*AF267^4 + (VLOOKUP(D267,Equipment[],Equipment!$Q$2))*AF267^3 + (VLOOKUP(D267,Equipment[],Equipment!$R$2))*AF267^2+(VLOOKUP(D267,Equipment[],Equipment!$S$2))*AF267+ (VLOOKUP(D267,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D267,Equipment[],Equipment!$P$2))*AF267^4 + (VLOOKUP(D267,Equipment[],Equipment!$Q$2))*AF267^3 + (VLOOKUP(D267,Equipment[],Equipment!$R$2))*AF267^2+(VLOOKUP(D267,Equipment[],Equipment!$S$2))*AF267+ (VLOOKUP(D267,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y267<0,\nIF(((VLOOKUP(D267,Equipment[],Equipment!$Z$2))*AF267^4 + (VLOOKUP(D267,Equipment[],Equipment!$AA$2))*AF267^3 + (VLOOKUP(D267,Equipment[],Equipment!$AB$2))*AF267^2+(VLOOKUP(D267,Equipment[],Equipment!$AC$2))*AF267+ (VLOOKUP(D267,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D267,Equipment[],Equipment!$Z$2))*AF267^4 + (VLOOKUP(D267,Equipment[],Equipment!$AA$2))*AF267^3 + (VLOOKUP(D267,Equipment[],Equipment!$AB$2))*AF267^2+(VLOOKUP(D267,Equipment[],Equipment!$AC$2))*AF267+ (VLOOKUP(D267,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF('9   Trucks'!$Z267>0,\nIF(((VLOOKUP(D267,Equipment[],Equipment!$P$2))*AG267^4 + (VLOOKUP(D267,Equipment[],Equipment!$Q$2))*AG267^3 + (VLOOKUP(D267,Equipment[],Equipment!$R$2))*AG267^2+(VLOOKUP(D267,Equipment[],Equipment!$S$2))*AG267+ (VLOOKUP(D267,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D267,Equipment[],Equipment!$P$2))*AG267^4 + (VLOOKUP(D267,Equipment[],Equipment!$Q$2))*AG267^3 + (VLOOKUP(D267,Equipment[],Equipment!$R$2))*AG267^2+(VLOOKUP(D267,Equipment[],Equipment!$S$2))*AG267+ (VLOOKUP(D267,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z267<0,\nIF(((VLOOKUP(D267,Equipment[],Equipment!$Z$2))*AG267^4 + (VLOOKUP(D267,Equipment[],Equipment!$AA$2))*AG267^3 + (VLOOKUP(D267,Equipment[],Equipment!$AB$2))*AG267^2+(VLOOKUP(D267,Equipment[],Equipment!$AC$2))*AG267+ (VLOOKUP(D267,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D267,Equipment[],Equipment!$Z$2))*AG267^4 + (VLOOKUP(D267,Equipment[],Equipment!$AA$2))*AG267^3 + (VLOOKUP(D267,Equipment[],Equipment!$AB$2))*AG267^2+(VLOOKUP(D267,Equipment[],Equipment!$AC$2))*AG267+ (VLOOKUP(D267,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF('9   Trucks'!$AA267>0,\nIF(((VLOOKUP(D267,Equipment[],Equipment!$P$2))*AH267^4 + (VLOOKUP(D267,Equipment[],Equipment!$Q$2))*AH267^3 + (VLOOKUP(D267,Equipment[],Equipment!$R$2))*AH267^2+(VLOOKUP(D267,Equipment[],Equipment!$S$2))*AH267+ (VLOOKUP(D267,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D267,Equipment[],Equipment!$P$2))*AH267^4 + (VLOOKUP(D267,Equipment[],Equipment!$Q$2))*AH267^3 + (VLOOKUP(D267,Equipment[],Equipment!$R$2))*AH267^2+(VLOOKUP(D267,Equipment[],Equipment!$S$2))*AH267+ (VLOOKUP(D267,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA267<0,\nIF(((VLOOKUP(D267,Equipment[],Equipment!$Z$2))*AH267^4 + (VLOOKUP(D267,Equipment[],Equipment!$AA$2))*AH267^3 + (VLOOKUP(D267,Equipment[],Equipment!$AB$2))*AH267^2+(VLOOKUP(D267,Equipment[],Equipment!$AC$2))*AH267+ (VLOOKUP(D267,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D267,Equipment[],Equipment!$Z$2))*AH267^4 + (VLOOKUP(D267,Equipment[],Equipment!$AA$2))*AH267^3 + (VLOOKUP(D267,Equipment[],Equipment!$AB$2))*AH267^2+(VLOOKUP(D267,Equipment[],Equipment!$AC$2))*AH267+ (VLOOKUP(D267,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D267,2)=\"Tk\",\nIF('9   Trucks'!$Y267<0,\nIF(((VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$U$2))*AI267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$V$2))*AI267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$W$2))*AI267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$X$2))*AI267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$U$2))*AI267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$V$2))*AI267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$W$2))*AI267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$X$2))*AI267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$Y$2))),\nIF(AND(Y267>0,AI267<6%),1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y267>0,\nIF(((VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AE$2))*AI267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AF$2))*AI267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AG$2))*AI267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AH$2))*AI267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AE$2))*AI267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AF$2))*AI267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AG$2))*AI267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AH$2))*AI267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D267,2)=\"Tk\",\nIF('9   Trucks'!$Z267<0,\nIF(((VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$U$2))*AJ267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$V$2))*AJ267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$W$2))*AJ267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$X$2))*AJ267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$U$2))*AJ267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$V$2))*AJ267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$W$2))*AJ267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$X$2))*AJ267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$Y$2))),\nIF(AND(Z267>0,AJ267<6%),1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z267>0,\nIF(((VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AE$2))*AJ267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AF$2))*AJ267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AG$2))*AJ267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AH$2))*AJ267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AE$2))*AJ267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AF$2))*AJ267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AG$2))*AJ267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AH$2))*AJ267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D267,2)=\"Tk\",\nIF('9   Trucks'!$AA267<0,\nIF(((VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$U$2))*AK267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$V$2))*AK267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$W$2))*AK267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$X$2))*AK267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$U$2))*AK267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$V$2))*AK267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$W$2))*AK267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$X$2))*AK267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$Y$2))),\nIF(AND(AA267>0,AK267<6%),1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA267>0,\nIF(((VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AE$2))*AK267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AF$2))*AK267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AG$2))*AK267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AH$2))*AK267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AE$2))*AK267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AF$2))*AK267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AG$2))*AK267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AH$2))*AK267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D267,2)=\"Tk\",'9   Trucks'!$AR267>0),1/('9   Trucks'!$AR267*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D267,2)=\"Tk\",'9   Trucks'!$AS267>0),1/('9   Trucks'!$AS267*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D267,2)=\"Tk\",'9   Trucks'!$AT267>0),1/('9   Trucks'!$AT267*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D267,2)=\"Tk\",'9   Trucks'!$AU267>0),1/('9   Trucks'!$AU267*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D267,2)=\"Tk\",'9   Trucks'!$AV267>0),1/('9   Trucks'!$AV267*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D267,2)=\"Tk\",'9   Trucks'!$AW267>0),1/('9   Trucks'!$AW267*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D268,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D268,2)=\"Tk\",IF(K268=0,0,'18 Truck Optimization'!BB268),0)","v":0},{"$f":"IF(AND(B268=\"D\",OR(LEFT(J268,2)=\"Sh\",LEFT(J268,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B268=\"D\",LEFT(J268,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L268>0,AQ268*T268*'9   Trucks'!$N268*M268/L268,0)","v":0},{"$f":"IF(AND(B268=\"D\",OR(LEFT(J268,2)=\"Sh\",LEFT(J268,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B268=\"D\",LEFT(J268,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D268,2)=\"Tk\",VLOOKUP(D268,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",VLOOKUP(D268,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(TRUNC(R268/'9   Trucks'!$N268)<TRUNC(S268/'9   Trucks'!$N268),TRUNC(S268/'9   Trucks'!$N268),TRUNC(R268/'9   Trucks'!$N268)),\n0)","v":0},0,{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A268,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A268,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A268,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A268,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A268,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A268,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A268,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A268,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A268,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A268,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A268,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A268,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nVLOOKUP(D268,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T268*\nIF(AND(B268=\"D\",OR(LEFT(J268,2)=\"Sh\",LEFT(J268,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B268=\"D\",LEFT(J268,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nVLOOKUP(D268,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nVLOOKUP(D268,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nVLOOKUP(D268,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF('9   Trucks'!$Y268>0,\nIF(((VLOOKUP(D268,Equipment[],Equipment!$P$2))*AF268^4 + (VLOOKUP(D268,Equipment[],Equipment!$Q$2))*AF268^3 + (VLOOKUP(D268,Equipment[],Equipment!$R$2))*AF268^2+(VLOOKUP(D268,Equipment[],Equipment!$S$2))*AF268+ (VLOOKUP(D268,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D268,Equipment[],Equipment!$P$2))*AF268^4 + (VLOOKUP(D268,Equipment[],Equipment!$Q$2))*AF268^3 + (VLOOKUP(D268,Equipment[],Equipment!$R$2))*AF268^2+(VLOOKUP(D268,Equipment[],Equipment!$S$2))*AF268+ (VLOOKUP(D268,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y268<0,\nIF(((VLOOKUP(D268,Equipment[],Equipment!$Z$2))*AF268^4 + (VLOOKUP(D268,Equipment[],Equipment!$AA$2))*AF268^3 + (VLOOKUP(D268,Equipment[],Equipment!$AB$2))*AF268^2+(VLOOKUP(D268,Equipment[],Equipment!$AC$2))*AF268+ (VLOOKUP(D268,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D268,Equipment[],Equipment!$Z$2))*AF268^4 + (VLOOKUP(D268,Equipment[],Equipment!$AA$2))*AF268^3 + (VLOOKUP(D268,Equipment[],Equipment!$AB$2))*AF268^2+(VLOOKUP(D268,Equipment[],Equipment!$AC$2))*AF268+ (VLOOKUP(D268,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF('9   Trucks'!$Z268>0,\nIF(((VLOOKUP(D268,Equipment[],Equipment!$P$2))*AG268^4 + (VLOOKUP(D268,Equipment[],Equipment!$Q$2))*AG268^3 + (VLOOKUP(D268,Equipment[],Equipment!$R$2))*AG268^2+(VLOOKUP(D268,Equipment[],Equipment!$S$2))*AG268+ (VLOOKUP(D268,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D268,Equipment[],Equipment!$P$2))*AG268^4 + (VLOOKUP(D268,Equipment[],Equipment!$Q$2))*AG268^3 + (VLOOKUP(D268,Equipment[],Equipment!$R$2))*AG268^2+(VLOOKUP(D268,Equipment[],Equipment!$S$2))*AG268+ (VLOOKUP(D268,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z268<0,\nIF(((VLOOKUP(D268,Equipment[],Equipment!$Z$2))*AG268^4 + (VLOOKUP(D268,Equipment[],Equipment!$AA$2))*AG268^3 + (VLOOKUP(D268,Equipment[],Equipment!$AB$2))*AG268^2+(VLOOKUP(D268,Equipment[],Equipment!$AC$2))*AG268+ (VLOOKUP(D268,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D268,Equipment[],Equipment!$Z$2))*AG268^4 + (VLOOKUP(D268,Equipment[],Equipment!$AA$2))*AG268^3 + (VLOOKUP(D268,Equipment[],Equipment!$AB$2))*AG268^2+(VLOOKUP(D268,Equipment[],Equipment!$AC$2))*AG268+ (VLOOKUP(D268,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF('9   Trucks'!$AA268>0,\nIF(((VLOOKUP(D268,Equipment[],Equipment!$P$2))*AH268^4 + (VLOOKUP(D268,Equipment[],Equipment!$Q$2))*AH268^3 + (VLOOKUP(D268,Equipment[],Equipment!$R$2))*AH268^2+(VLOOKUP(D268,Equipment[],Equipment!$S$2))*AH268+ (VLOOKUP(D268,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D268,Equipment[],Equipment!$P$2))*AH268^4 + (VLOOKUP(D268,Equipment[],Equipment!$Q$2))*AH268^3 + (VLOOKUP(D268,Equipment[],Equipment!$R$2))*AH268^2+(VLOOKUP(D268,Equipment[],Equipment!$S$2))*AH268+ (VLOOKUP(D268,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA268<0,\nIF(((VLOOKUP(D268,Equipment[],Equipment!$Z$2))*AH268^4 + (VLOOKUP(D268,Equipment[],Equipment!$AA$2))*AH268^3 + (VLOOKUP(D268,Equipment[],Equipment!$AB$2))*AH268^2+(VLOOKUP(D268,Equipment[],Equipment!$AC$2))*AH268+ (VLOOKUP(D268,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D268,Equipment[],Equipment!$Z$2))*AH268^4 + (VLOOKUP(D268,Equipment[],Equipment!$AA$2))*AH268^3 + (VLOOKUP(D268,Equipment[],Equipment!$AB$2))*AH268^2+(VLOOKUP(D268,Equipment[],Equipment!$AC$2))*AH268+ (VLOOKUP(D268,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D268,2)=\"Tk\",\nIF('9   Trucks'!$Y268<0,\nIF(((VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$U$2))*AI268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$V$2))*AI268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$W$2))*AI268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$X$2))*AI268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$U$2))*AI268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$V$2))*AI268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$W$2))*AI268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$X$2))*AI268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$Y$2))),\nIF(AND(Y268>0,AI268<6%),1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y268>0,\nIF(((VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AE$2))*AI268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AF$2))*AI268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AG$2))*AI268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AH$2))*AI268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AE$2))*AI268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AF$2))*AI268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AG$2))*AI268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AH$2))*AI268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D268,2)=\"Tk\",\nIF('9   Trucks'!$Z268<0,\nIF(((VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$U$2))*AJ268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$V$2))*AJ268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$W$2))*AJ268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$X$2))*AJ268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$U$2))*AJ268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$V$2))*AJ268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$W$2))*AJ268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$X$2))*AJ268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$Y$2))),\nIF(AND(Z268>0,AJ268<6%),1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z268>0,\nIF(((VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AE$2))*AJ268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AF$2))*AJ268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AG$2))*AJ268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AH$2))*AJ268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AE$2))*AJ268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AF$2))*AJ268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AG$2))*AJ268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AH$2))*AJ268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D268,2)=\"Tk\",\nIF('9   Trucks'!$AA268<0,\nIF(((VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$U$2))*AK268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$V$2))*AK268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$W$2))*AK268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$X$2))*AK268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$U$2))*AK268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$V$2))*AK268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$W$2))*AK268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$X$2))*AK268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$Y$2))),\nIF(AND(AA268>0,AK268<6%),1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA268>0,\nIF(((VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AE$2))*AK268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AF$2))*AK268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AG$2))*AK268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AH$2))*AK268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AE$2))*AK268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AF$2))*AK268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AG$2))*AK268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AH$2))*AK268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D268,2)=\"Tk\",'9   Trucks'!$AR268>0),1/('9   Trucks'!$AR268*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D268,2)=\"Tk\",'9   Trucks'!$AS268>0),1/('9   Trucks'!$AS268*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D268,2)=\"Tk\",'9   Trucks'!$AT268>0),1/('9   Trucks'!$AT268*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D268,2)=\"Tk\",'9   Trucks'!$AU268>0),1/('9   Trucks'!$AU268*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D268,2)=\"Tk\",'9   Trucks'!$AV268>0),1/('9   Trucks'!$AV268*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D268,2)=\"Tk\",'9   Trucks'!$AW268>0),1/('9   Trucks'!$AW268*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D269,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D269,2)=\"Tk\",IF(K269=0,0,'18 Truck Optimization'!BB269),0)","v":0},{"$f":"IF(AND(B269=\"D\",OR(LEFT(J269,2)=\"Sh\",LEFT(J269,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B269=\"D\",LEFT(J269,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L269>0,AQ269*T269*'9   Trucks'!$N269*M269/L269,0)","v":0},{"$f":"IF(AND(B269=\"D\",OR(LEFT(J269,2)=\"Sh\",LEFT(J269,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B269=\"D\",LEFT(J269,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D269,2)=\"Tk\",VLOOKUP(D269,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",VLOOKUP(D269,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(TRUNC(R269/'9   Trucks'!$N269)<TRUNC(S269/'9   Trucks'!$N269),TRUNC(S269/'9   Trucks'!$N269),TRUNC(R269/'9   Trucks'!$N269)),\n0)","v":0},0,{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A269,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A269,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A269,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A269,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A269,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A269,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A269,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A269,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A269,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A269,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A269,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A269,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nVLOOKUP(D269,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T269*\nIF(AND(B269=\"D\",OR(LEFT(J269,2)=\"Sh\",LEFT(J269,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B269=\"D\",LEFT(J269,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nVLOOKUP(D269,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nVLOOKUP(D269,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nVLOOKUP(D269,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF('9   Trucks'!$Y269>0,\nIF(((VLOOKUP(D269,Equipment[],Equipment!$P$2))*AF269^4 + (VLOOKUP(D269,Equipment[],Equipment!$Q$2))*AF269^3 + (VLOOKUP(D269,Equipment[],Equipment!$R$2))*AF269^2+(VLOOKUP(D269,Equipment[],Equipment!$S$2))*AF269+ (VLOOKUP(D269,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D269,Equipment[],Equipment!$P$2))*AF269^4 + (VLOOKUP(D269,Equipment[],Equipment!$Q$2))*AF269^3 + (VLOOKUP(D269,Equipment[],Equipment!$R$2))*AF269^2+(VLOOKUP(D269,Equipment[],Equipment!$S$2))*AF269+ (VLOOKUP(D269,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y269<0,\nIF(((VLOOKUP(D269,Equipment[],Equipment!$Z$2))*AF269^4 + (VLOOKUP(D269,Equipment[],Equipment!$AA$2))*AF269^3 + (VLOOKUP(D269,Equipment[],Equipment!$AB$2))*AF269^2+(VLOOKUP(D269,Equipment[],Equipment!$AC$2))*AF269+ (VLOOKUP(D269,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D269,Equipment[],Equipment!$Z$2))*AF269^4 + (VLOOKUP(D269,Equipment[],Equipment!$AA$2))*AF269^3 + (VLOOKUP(D269,Equipment[],Equipment!$AB$2))*AF269^2+(VLOOKUP(D269,Equipment[],Equipment!$AC$2))*AF269+ (VLOOKUP(D269,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF('9   Trucks'!$Z269>0,\nIF(((VLOOKUP(D269,Equipment[],Equipment!$P$2))*AG269^4 + (VLOOKUP(D269,Equipment[],Equipment!$Q$2))*AG269^3 + (VLOOKUP(D269,Equipment[],Equipment!$R$2))*AG269^2+(VLOOKUP(D269,Equipment[],Equipment!$S$2))*AG269+ (VLOOKUP(D269,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D269,Equipment[],Equipment!$P$2))*AG269^4 + (VLOOKUP(D269,Equipment[],Equipment!$Q$2))*AG269^3 + (VLOOKUP(D269,Equipment[],Equipment!$R$2))*AG269^2+(VLOOKUP(D269,Equipment[],Equipment!$S$2))*AG269+ (VLOOKUP(D269,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z269<0,\nIF(((VLOOKUP(D269,Equipment[],Equipment!$Z$2))*AG269^4 + (VLOOKUP(D269,Equipment[],Equipment!$AA$2))*AG269^3 + (VLOOKUP(D269,Equipment[],Equipment!$AB$2))*AG269^2+(VLOOKUP(D269,Equipment[],Equipment!$AC$2))*AG269+ (VLOOKUP(D269,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D269,Equipment[],Equipment!$Z$2))*AG269^4 + (VLOOKUP(D269,Equipment[],Equipment!$AA$2))*AG269^3 + (VLOOKUP(D269,Equipment[],Equipment!$AB$2))*AG269^2+(VLOOKUP(D269,Equipment[],Equipment!$AC$2))*AG269+ (VLOOKUP(D269,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF('9   Trucks'!$AA269>0,\nIF(((VLOOKUP(D269,Equipment[],Equipment!$P$2))*AH269^4 + (VLOOKUP(D269,Equipment[],Equipment!$Q$2))*AH269^3 + (VLOOKUP(D269,Equipment[],Equipment!$R$2))*AH269^2+(VLOOKUP(D269,Equipment[],Equipment!$S$2))*AH269+ (VLOOKUP(D269,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D269,Equipment[],Equipment!$P$2))*AH269^4 + (VLOOKUP(D269,Equipment[],Equipment!$Q$2))*AH269^3 + (VLOOKUP(D269,Equipment[],Equipment!$R$2))*AH269^2+(VLOOKUP(D269,Equipment[],Equipment!$S$2))*AH269+ (VLOOKUP(D269,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA269<0,\nIF(((VLOOKUP(D269,Equipment[],Equipment!$Z$2))*AH269^4 + (VLOOKUP(D269,Equipment[],Equipment!$AA$2))*AH269^3 + (VLOOKUP(D269,Equipment[],Equipment!$AB$2))*AH269^2+(VLOOKUP(D269,Equipment[],Equipment!$AC$2))*AH269+ (VLOOKUP(D269,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D269,Equipment[],Equipment!$Z$2))*AH269^4 + (VLOOKUP(D269,Equipment[],Equipment!$AA$2))*AH269^3 + (VLOOKUP(D269,Equipment[],Equipment!$AB$2))*AH269^2+(VLOOKUP(D269,Equipment[],Equipment!$AC$2))*AH269+ (VLOOKUP(D269,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D269,2)=\"Tk\",\nIF('9   Trucks'!$Y269<0,\nIF(((VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$U$2))*AI269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$V$2))*AI269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$W$2))*AI269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$X$2))*AI269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$U$2))*AI269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$V$2))*AI269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$W$2))*AI269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$X$2))*AI269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$Y$2))),\nIF(AND(Y269>0,AI269<6%),1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y269>0,\nIF(((VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AE$2))*AI269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AF$2))*AI269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AG$2))*AI269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AH$2))*AI269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AE$2))*AI269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AF$2))*AI269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AG$2))*AI269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AH$2))*AI269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D269,2)=\"Tk\",\nIF('9   Trucks'!$Z269<0,\nIF(((VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$U$2))*AJ269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$V$2))*AJ269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$W$2))*AJ269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$X$2))*AJ269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$U$2))*AJ269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$V$2))*AJ269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$W$2))*AJ269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$X$2))*AJ269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$Y$2))),\nIF(AND(Z269>0,AJ269<6%),1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z269>0,\nIF(((VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AE$2))*AJ269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AF$2))*AJ269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AG$2))*AJ269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AH$2))*AJ269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AE$2))*AJ269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AF$2))*AJ269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AG$2))*AJ269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AH$2))*AJ269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D269,2)=\"Tk\",\nIF('9   Trucks'!$AA269<0,\nIF(((VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$U$2))*AK269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$V$2))*AK269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$W$2))*AK269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$X$2))*AK269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$U$2))*AK269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$V$2))*AK269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$W$2))*AK269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$X$2))*AK269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$Y$2))),\nIF(AND(AA269>0,AK269<6%),1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA269>0,\nIF(((VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AE$2))*AK269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AF$2))*AK269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AG$2))*AK269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AH$2))*AK269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AE$2))*AK269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AF$2))*AK269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AG$2))*AK269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AH$2))*AK269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D269,2)=\"Tk\",'9   Trucks'!$AR269>0),1/('9   Trucks'!$AR269*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D269,2)=\"Tk\",'9   Trucks'!$AS269>0),1/('9   Trucks'!$AS269*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D269,2)=\"Tk\",'9   Trucks'!$AT269>0),1/('9   Trucks'!$AT269*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D269,2)=\"Tk\",'9   Trucks'!$AU269>0),1/('9   Trucks'!$AU269*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D269,2)=\"Tk\",'9   Trucks'!$AV269>0),1/('9   Trucks'!$AV269*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D269,2)=\"Tk\",'9   Trucks'!$AW269>0),1/('9   Trucks'!$AW269*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D270,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D270,2)=\"Tk\",IF(K270=0,0,'18 Truck Optimization'!BB270),0)","v":0},{"$f":"IF(AND(B270=\"D\",OR(LEFT(J270,2)=\"Sh\",LEFT(J270,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B270=\"D\",LEFT(J270,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L270>0,AQ270*T270*'9   Trucks'!$N270*M270/L270,0)","v":0},{"$f":"IF(AND(B270=\"D\",OR(LEFT(J270,2)=\"Sh\",LEFT(J270,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B270=\"D\",LEFT(J270,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D270,2)=\"Tk\",VLOOKUP(D270,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",VLOOKUP(D270,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(TRUNC(R270/'9   Trucks'!$N270)<TRUNC(S270/'9   Trucks'!$N270),TRUNC(S270/'9   Trucks'!$N270),TRUNC(R270/'9   Trucks'!$N270)),\n0)","v":0},0,{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A270,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A270,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A270,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A270,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A270,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A270,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A270,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A270,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A270,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A270,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A270,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A270,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nVLOOKUP(D270,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T270*\nIF(AND(B270=\"D\",OR(LEFT(J270,2)=\"Sh\",LEFT(J270,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B270=\"D\",LEFT(J270,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nVLOOKUP(D270,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nVLOOKUP(D270,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nVLOOKUP(D270,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF('9   Trucks'!$Y270>0,\nIF(((VLOOKUP(D270,Equipment[],Equipment!$P$2))*AF270^4 + (VLOOKUP(D270,Equipment[],Equipment!$Q$2))*AF270^3 + (VLOOKUP(D270,Equipment[],Equipment!$R$2))*AF270^2+(VLOOKUP(D270,Equipment[],Equipment!$S$2))*AF270+ (VLOOKUP(D270,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D270,Equipment[],Equipment!$P$2))*AF270^4 + (VLOOKUP(D270,Equipment[],Equipment!$Q$2))*AF270^3 + (VLOOKUP(D270,Equipment[],Equipment!$R$2))*AF270^2+(VLOOKUP(D270,Equipment[],Equipment!$S$2))*AF270+ (VLOOKUP(D270,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y270<0,\nIF(((VLOOKUP(D270,Equipment[],Equipment!$Z$2))*AF270^4 + (VLOOKUP(D270,Equipment[],Equipment!$AA$2))*AF270^3 + (VLOOKUP(D270,Equipment[],Equipment!$AB$2))*AF270^2+(VLOOKUP(D270,Equipment[],Equipment!$AC$2))*AF270+ (VLOOKUP(D270,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D270,Equipment[],Equipment!$Z$2))*AF270^4 + (VLOOKUP(D270,Equipment[],Equipment!$AA$2))*AF270^3 + (VLOOKUP(D270,Equipment[],Equipment!$AB$2))*AF270^2+(VLOOKUP(D270,Equipment[],Equipment!$AC$2))*AF270+ (VLOOKUP(D270,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF('9   Trucks'!$Z270>0,\nIF(((VLOOKUP(D270,Equipment[],Equipment!$P$2))*AG270^4 + (VLOOKUP(D270,Equipment[],Equipment!$Q$2))*AG270^3 + (VLOOKUP(D270,Equipment[],Equipment!$R$2))*AG270^2+(VLOOKUP(D270,Equipment[],Equipment!$S$2))*AG270+ (VLOOKUP(D270,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D270,Equipment[],Equipment!$P$2))*AG270^4 + (VLOOKUP(D270,Equipment[],Equipment!$Q$2))*AG270^3 + (VLOOKUP(D270,Equipment[],Equipment!$R$2))*AG270^2+(VLOOKUP(D270,Equipment[],Equipment!$S$2))*AG270+ (VLOOKUP(D270,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z270<0,\nIF(((VLOOKUP(D270,Equipment[],Equipment!$Z$2))*AG270^4 + (VLOOKUP(D270,Equipment[],Equipment!$AA$2))*AG270^3 + (VLOOKUP(D270,Equipment[],Equipment!$AB$2))*AG270^2+(VLOOKUP(D270,Equipment[],Equipment!$AC$2))*AG270+ (VLOOKUP(D270,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D270,Equipment[],Equipment!$Z$2))*AG270^4 + (VLOOKUP(D270,Equipment[],Equipment!$AA$2))*AG270^3 + (VLOOKUP(D270,Equipment[],Equipment!$AB$2))*AG270^2+(VLOOKUP(D270,Equipment[],Equipment!$AC$2))*AG270+ (VLOOKUP(D270,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF('9   Trucks'!$AA270>0,\nIF(((VLOOKUP(D270,Equipment[],Equipment!$P$2))*AH270^4 + (VLOOKUP(D270,Equipment[],Equipment!$Q$2))*AH270^3 + (VLOOKUP(D270,Equipment[],Equipment!$R$2))*AH270^2+(VLOOKUP(D270,Equipment[],Equipment!$S$2))*AH270+ (VLOOKUP(D270,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D270,Equipment[],Equipment!$P$2))*AH270^4 + (VLOOKUP(D270,Equipment[],Equipment!$Q$2))*AH270^3 + (VLOOKUP(D270,Equipment[],Equipment!$R$2))*AH270^2+(VLOOKUP(D270,Equipment[],Equipment!$S$2))*AH270+ (VLOOKUP(D270,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA270<0,\nIF(((VLOOKUP(D270,Equipment[],Equipment!$Z$2))*AH270^4 + (VLOOKUP(D270,Equipment[],Equipment!$AA$2))*AH270^3 + (VLOOKUP(D270,Equipment[],Equipment!$AB$2))*AH270^2+(VLOOKUP(D270,Equipment[],Equipment!$AC$2))*AH270+ (VLOOKUP(D270,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D270,Equipment[],Equipment!$Z$2))*AH270^4 + (VLOOKUP(D270,Equipment[],Equipment!$AA$2))*AH270^3 + (VLOOKUP(D270,Equipment[],Equipment!$AB$2))*AH270^2+(VLOOKUP(D270,Equipment[],Equipment!$AC$2))*AH270+ (VLOOKUP(D270,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D270,2)=\"Tk\",\nIF('9   Trucks'!$Y270<0,\nIF(((VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$U$2))*AI270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$V$2))*AI270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$W$2))*AI270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$X$2))*AI270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$U$2))*AI270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$V$2))*AI270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$W$2))*AI270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$X$2))*AI270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$Y$2))),\nIF(AND(Y270>0,AI270<6%),1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y270>0,\nIF(((VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AE$2))*AI270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AF$2))*AI270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AG$2))*AI270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AH$2))*AI270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AE$2))*AI270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AF$2))*AI270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AG$2))*AI270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AH$2))*AI270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D270,2)=\"Tk\",\nIF('9   Trucks'!$Z270<0,\nIF(((VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$U$2))*AJ270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$V$2))*AJ270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$W$2))*AJ270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$X$2))*AJ270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$U$2))*AJ270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$V$2))*AJ270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$W$2))*AJ270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$X$2))*AJ270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$Y$2))),\nIF(AND(Z270>0,AJ270<6%),1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z270>0,\nIF(((VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AE$2))*AJ270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AF$2))*AJ270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AG$2))*AJ270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AH$2))*AJ270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AE$2))*AJ270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AF$2))*AJ270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AG$2))*AJ270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AH$2))*AJ270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D270,2)=\"Tk\",\nIF('9   Trucks'!$AA270<0,\nIF(((VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$U$2))*AK270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$V$2))*AK270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$W$2))*AK270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$X$2))*AK270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$U$2))*AK270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$V$2))*AK270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$W$2))*AK270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$X$2))*AK270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$Y$2))),\nIF(AND(AA270>0,AK270<6%),1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA270>0,\nIF(((VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AE$2))*AK270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AF$2))*AK270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AG$2))*AK270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AH$2))*AK270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AE$2))*AK270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AF$2))*AK270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AG$2))*AK270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AH$2))*AK270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D270,2)=\"Tk\",'9   Trucks'!$AR270>0),1/('9   Trucks'!$AR270*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D270,2)=\"Tk\",'9   Trucks'!$AS270>0),1/('9   Trucks'!$AS270*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D270,2)=\"Tk\",'9   Trucks'!$AT270>0),1/('9   Trucks'!$AT270*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D270,2)=\"Tk\",'9   Trucks'!$AU270>0),1/('9   Trucks'!$AU270*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D270,2)=\"Tk\",'9   Trucks'!$AV270>0),1/('9   Trucks'!$AV270*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D270,2)=\"Tk\",'9   Trucks'!$AW270>0),1/('9   Trucks'!$AW270*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D271,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D271,2)=\"Tk\",IF(K271=0,0,'18 Truck Optimization'!BB271),0)","v":0},{"$f":"IF(AND(B271=\"D\",OR(LEFT(J271,2)=\"Sh\",LEFT(J271,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B271=\"D\",LEFT(J271,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L271>0,AQ271*T271*'9   Trucks'!$N271*M271/L271,0)","v":0},{"$f":"IF(AND(B271=\"D\",OR(LEFT(J271,2)=\"Sh\",LEFT(J271,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B271=\"D\",LEFT(J271,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D271,2)=\"Tk\",VLOOKUP(D271,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",VLOOKUP(D271,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(TRUNC(R271/'9   Trucks'!$N271)<TRUNC(S271/'9   Trucks'!$N271),TRUNC(S271/'9   Trucks'!$N271),TRUNC(R271/'9   Trucks'!$N271)),\n0)","v":0},0,{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A271,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A271,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A271,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A271,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A271,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A271,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A271,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A271,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A271,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A271,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A271,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A271,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nVLOOKUP(D271,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T271*\nIF(AND(B271=\"D\",OR(LEFT(J271,2)=\"Sh\",LEFT(J271,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B271=\"D\",LEFT(J271,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nVLOOKUP(D271,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nVLOOKUP(D271,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nVLOOKUP(D271,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF('9   Trucks'!$Y271>0,\nIF(((VLOOKUP(D271,Equipment[],Equipment!$P$2))*AF271^4 + (VLOOKUP(D271,Equipment[],Equipment!$Q$2))*AF271^3 + (VLOOKUP(D271,Equipment[],Equipment!$R$2))*AF271^2+(VLOOKUP(D271,Equipment[],Equipment!$S$2))*AF271+ (VLOOKUP(D271,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D271,Equipment[],Equipment!$P$2))*AF271^4 + (VLOOKUP(D271,Equipment[],Equipment!$Q$2))*AF271^3 + (VLOOKUP(D271,Equipment[],Equipment!$R$2))*AF271^2+(VLOOKUP(D271,Equipment[],Equipment!$S$2))*AF271+ (VLOOKUP(D271,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y271<0,\nIF(((VLOOKUP(D271,Equipment[],Equipment!$Z$2))*AF271^4 + (VLOOKUP(D271,Equipment[],Equipment!$AA$2))*AF271^3 + (VLOOKUP(D271,Equipment[],Equipment!$AB$2))*AF271^2+(VLOOKUP(D271,Equipment[],Equipment!$AC$2))*AF271+ (VLOOKUP(D271,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D271,Equipment[],Equipment!$Z$2))*AF271^4 + (VLOOKUP(D271,Equipment[],Equipment!$AA$2))*AF271^3 + (VLOOKUP(D271,Equipment[],Equipment!$AB$2))*AF271^2+(VLOOKUP(D271,Equipment[],Equipment!$AC$2))*AF271+ (VLOOKUP(D271,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF('9   Trucks'!$Z271>0,\nIF(((VLOOKUP(D271,Equipment[],Equipment!$P$2))*AG271^4 + (VLOOKUP(D271,Equipment[],Equipment!$Q$2))*AG271^3 + (VLOOKUP(D271,Equipment[],Equipment!$R$2))*AG271^2+(VLOOKUP(D271,Equipment[],Equipment!$S$2))*AG271+ (VLOOKUP(D271,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D271,Equipment[],Equipment!$P$2))*AG271^4 + (VLOOKUP(D271,Equipment[],Equipment!$Q$2))*AG271^3 + (VLOOKUP(D271,Equipment[],Equipment!$R$2))*AG271^2+(VLOOKUP(D271,Equipment[],Equipment!$S$2))*AG271+ (VLOOKUP(D271,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z271<0,\nIF(((VLOOKUP(D271,Equipment[],Equipment!$Z$2))*AG271^4 + (VLOOKUP(D271,Equipment[],Equipment!$AA$2))*AG271^3 + (VLOOKUP(D271,Equipment[],Equipment!$AB$2))*AG271^2+(VLOOKUP(D271,Equipment[],Equipment!$AC$2))*AG271+ (VLOOKUP(D271,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D271,Equipment[],Equipment!$Z$2))*AG271^4 + (VLOOKUP(D271,Equipment[],Equipment!$AA$2))*AG271^3 + (VLOOKUP(D271,Equipment[],Equipment!$AB$2))*AG271^2+(VLOOKUP(D271,Equipment[],Equipment!$AC$2))*AG271+ (VLOOKUP(D271,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF('9   Trucks'!$AA271>0,\nIF(((VLOOKUP(D271,Equipment[],Equipment!$P$2))*AH271^4 + (VLOOKUP(D271,Equipment[],Equipment!$Q$2))*AH271^3 + (VLOOKUP(D271,Equipment[],Equipment!$R$2))*AH271^2+(VLOOKUP(D271,Equipment[],Equipment!$S$2))*AH271+ (VLOOKUP(D271,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D271,Equipment[],Equipment!$P$2))*AH271^4 + (VLOOKUP(D271,Equipment[],Equipment!$Q$2))*AH271^3 + (VLOOKUP(D271,Equipment[],Equipment!$R$2))*AH271^2+(VLOOKUP(D271,Equipment[],Equipment!$S$2))*AH271+ (VLOOKUP(D271,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA271<0,\nIF(((VLOOKUP(D271,Equipment[],Equipment!$Z$2))*AH271^4 + (VLOOKUP(D271,Equipment[],Equipment!$AA$2))*AH271^3 + (VLOOKUP(D271,Equipment[],Equipment!$AB$2))*AH271^2+(VLOOKUP(D271,Equipment[],Equipment!$AC$2))*AH271+ (VLOOKUP(D271,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D271,Equipment[],Equipment!$Z$2))*AH271^4 + (VLOOKUP(D271,Equipment[],Equipment!$AA$2))*AH271^3 + (VLOOKUP(D271,Equipment[],Equipment!$AB$2))*AH271^2+(VLOOKUP(D271,Equipment[],Equipment!$AC$2))*AH271+ (VLOOKUP(D271,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D271,2)=\"Tk\",\nIF('9   Trucks'!$Y271<0,\nIF(((VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$U$2))*AI271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$V$2))*AI271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$W$2))*AI271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$X$2))*AI271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$U$2))*AI271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$V$2))*AI271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$W$2))*AI271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$X$2))*AI271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$Y$2))),\nIF(AND(Y271>0,AI271<6%),1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y271>0,\nIF(((VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AE$2))*AI271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AF$2))*AI271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AG$2))*AI271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AH$2))*AI271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AE$2))*AI271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AF$2))*AI271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AG$2))*AI271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AH$2))*AI271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D271,2)=\"Tk\",\nIF('9   Trucks'!$Z271<0,\nIF(((VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$U$2))*AJ271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$V$2))*AJ271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$W$2))*AJ271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$X$2))*AJ271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$U$2))*AJ271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$V$2))*AJ271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$W$2))*AJ271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$X$2))*AJ271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$Y$2))),\nIF(AND(Z271>0,AJ271<6%),1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z271>0,\nIF(((VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AE$2))*AJ271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AF$2))*AJ271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AG$2))*AJ271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AH$2))*AJ271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AE$2))*AJ271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AF$2))*AJ271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AG$2))*AJ271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AH$2))*AJ271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D271,2)=\"Tk\",\nIF('9   Trucks'!$AA271<0,\nIF(((VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$U$2))*AK271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$V$2))*AK271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$W$2))*AK271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$X$2))*AK271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$U$2))*AK271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$V$2))*AK271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$W$2))*AK271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$X$2))*AK271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$Y$2))),\nIF(AND(AA271>0,AK271<6%),1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA271>0,\nIF(((VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AE$2))*AK271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AF$2))*AK271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AG$2))*AK271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AH$2))*AK271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AE$2))*AK271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AF$2))*AK271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AG$2))*AK271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AH$2))*AK271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D271,2)=\"Tk\",'9   Trucks'!$AR271>0),1/('9   Trucks'!$AR271*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D271,2)=\"Tk\",'9   Trucks'!$AS271>0),1/('9   Trucks'!$AS271*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D271,2)=\"Tk\",'9   Trucks'!$AT271>0),1/('9   Trucks'!$AT271*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D271,2)=\"Tk\",'9   Trucks'!$AU271>0),1/('9   Trucks'!$AU271*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D271,2)=\"Tk\",'9   Trucks'!$AV271>0),1/('9   Trucks'!$AV271*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D271,2)=\"Tk\",'9   Trucks'!$AW271>0),1/('9   Trucks'!$AW271*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D272,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"SUM(AL272:AP272)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",IF(K272=0,0,'18 Truck Optimization'!BB272),0)","v":0},{"$f":"IF(AND(B272=\"D\",OR(LEFT(J272,2)=\"Sh\",LEFT(J272,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B272=\"D\",LEFT(J272,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L272>0,AQ272*T272*'9   Trucks'!$N272*M272/L272,0)","v":0},{"$f":"IF(AND(B272=\"D\",OR(LEFT(J272,2)=\"Sh\",LEFT(J272,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B272=\"D\",LEFT(J272,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},{"$f":"IF(OR(K272=0,O272=0),0,IF(K272/O272<P272,P272,K272/O272))","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",VLOOKUP(D272,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",VLOOKUP(D272,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(TRUNC(R272/'9   Trucks'!$N272)<TRUNC(S272/'9   Trucks'!$N272),TRUNC(S272/'9   Trucks'!$N272),TRUNC(R272/'9   Trucks'!$N272)),\n0)","v":0},{"$f":"SUM(V272:X272)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A272,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A272,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A272,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A272,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A272,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A272,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A272,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A272,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A272,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A272,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A272,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A272,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nVLOOKUP(D272,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V272*0.3048","v":0},{"$f":"W272*0.3048","v":0},{"$f":"X272*0.3048","v":0},{"$f":"IF(Y272>=$AB272,\nY272+$AB272,\nABS(Y272+$AB272)\n)","v":0},{"$f":"IF(Z272>=$AB272,\nZ272+$AB272,\nABS(Z272+$AB272)\n)","v":0},{"$f":"IF(AA272>=$AB272,\nAA272+$AB272,\nABS(AA272+$AB272)\n)","v":0},{"$f":"IF(-Y272>=$AB272,\n-Y272+$AB272,\nABS(-Y272+$AB272)\n)","v":0},{"$f":"IF(-Z272>=$AB272,\n-Z272+$AB272,\nABS(-Z272+$AB272)\n)","v":0},{"$f":"IF(-AA272>=$AB272,\n-AA272+$AB272,\nABS(-AA272+$AB272)\n)","v":0},{"$f":"(AR272*AC272+AS272*AD272+AE272*AT272)","v":0},{"$f":"(AU272*AC272+AV272*AD272+AE272*AW272)","v":0},{"$f":"T272*\nIF(AND(B272=\"D\",OR(LEFT(J272,2)=\"Sh\",LEFT(J272,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B272=\"D\",LEFT(J272,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nVLOOKUP(D272,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nVLOOKUP(D272,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nVLOOKUP(D272,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF('9   Trucks'!$Y272>0,\nIF(((VLOOKUP(D272,Equipment[],Equipment!$P$2))*AF272^4 + (VLOOKUP(D272,Equipment[],Equipment!$Q$2))*AF272^3 + (VLOOKUP(D272,Equipment[],Equipment!$R$2))*AF272^2+(VLOOKUP(D272,Equipment[],Equipment!$S$2))*AF272+ (VLOOKUP(D272,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D272,Equipment[],Equipment!$P$2))*AF272^4 + (VLOOKUP(D272,Equipment[],Equipment!$Q$2))*AF272^3 + (VLOOKUP(D272,Equipment[],Equipment!$R$2))*AF272^2+(VLOOKUP(D272,Equipment[],Equipment!$S$2))*AF272+ (VLOOKUP(D272,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y272<0,\nIF(((VLOOKUP(D272,Equipment[],Equipment!$Z$2))*AF272^4 + (VLOOKUP(D272,Equipment[],Equipment!$AA$2))*AF272^3 + (VLOOKUP(D272,Equipment[],Equipment!$AB$2))*AF272^2+(VLOOKUP(D272,Equipment[],Equipment!$AC$2))*AF272+ (VLOOKUP(D272,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D272,Equipment[],Equipment!$Z$2))*AF272^4 + (VLOOKUP(D272,Equipment[],Equipment!$AA$2))*AF272^3 + (VLOOKUP(D272,Equipment[],Equipment!$AB$2))*AF272^2+(VLOOKUP(D272,Equipment[],Equipment!$AC$2))*AF272+ (VLOOKUP(D272,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF('9   Trucks'!$Z272>0,\nIF(((VLOOKUP(D272,Equipment[],Equipment!$P$2))*AG272^4 + (VLOOKUP(D272,Equipment[],Equipment!$Q$2))*AG272^3 + (VLOOKUP(D272,Equipment[],Equipment!$R$2))*AG272^2+(VLOOKUP(D272,Equipment[],Equipment!$S$2))*AG272+ (VLOOKUP(D272,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D272,Equipment[],Equipment!$P$2))*AG272^4 + (VLOOKUP(D272,Equipment[],Equipment!$Q$2))*AG272^3 + (VLOOKUP(D272,Equipment[],Equipment!$R$2))*AG272^2+(VLOOKUP(D272,Equipment[],Equipment!$S$2))*AG272+ (VLOOKUP(D272,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z272<0,\nIF(((VLOOKUP(D272,Equipment[],Equipment!$Z$2))*AG272^4 + (VLOOKUP(D272,Equipment[],Equipment!$AA$2))*AG272^3 + (VLOOKUP(D272,Equipment[],Equipment!$AB$2))*AG272^2+(VLOOKUP(D272,Equipment[],Equipment!$AC$2))*AG272+ (VLOOKUP(D272,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D272,Equipment[],Equipment!$Z$2))*AG272^4 + (VLOOKUP(D272,Equipment[],Equipment!$AA$2))*AG272^3 + (VLOOKUP(D272,Equipment[],Equipment!$AB$2))*AG272^2+(VLOOKUP(D272,Equipment[],Equipment!$AC$2))*AG272+ (VLOOKUP(D272,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF('9   Trucks'!$AA272>0,\nIF(((VLOOKUP(D272,Equipment[],Equipment!$P$2))*AH272^4 + (VLOOKUP(D272,Equipment[],Equipment!$Q$2))*AH272^3 + (VLOOKUP(D272,Equipment[],Equipment!$R$2))*AH272^2+(VLOOKUP(D272,Equipment[],Equipment!$S$2))*AH272+ (VLOOKUP(D272,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D272,Equipment[],Equipment!$P$2))*AH272^4 + (VLOOKUP(D272,Equipment[],Equipment!$Q$2))*AH272^3 + (VLOOKUP(D272,Equipment[],Equipment!$R$2))*AH272^2+(VLOOKUP(D272,Equipment[],Equipment!$S$2))*AH272+ (VLOOKUP(D272,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA272<0,\nIF(((VLOOKUP(D272,Equipment[],Equipment!$Z$2))*AH272^4 + (VLOOKUP(D272,Equipment[],Equipment!$AA$2))*AH272^3 + (VLOOKUP(D272,Equipment[],Equipment!$AB$2))*AH272^2+(VLOOKUP(D272,Equipment[],Equipment!$AC$2))*AH272+ (VLOOKUP(D272,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D272,Equipment[],Equipment!$Z$2))*AH272^4 + (VLOOKUP(D272,Equipment[],Equipment!$AA$2))*AH272^3 + (VLOOKUP(D272,Equipment[],Equipment!$AB$2))*AH272^2+(VLOOKUP(D272,Equipment[],Equipment!$AC$2))*AH272+ (VLOOKUP(D272,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D272,2)=\"Tk\",\nIF('9   Trucks'!$Y272<0,\nIF(((VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$U$2))*AI272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$V$2))*AI272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$W$2))*AI272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$X$2))*AI272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$U$2))*AI272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$V$2))*AI272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$W$2))*AI272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$X$2))*AI272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$Y$2))),\nIF(AND(Y272>0,AI272<6%),1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y272>0,\nIF(((VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AE$2))*AI272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AF$2))*AI272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AG$2))*AI272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AH$2))*AI272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AE$2))*AI272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AF$2))*AI272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AG$2))*AI272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AH$2))*AI272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D272,2)=\"Tk\",\nIF('9   Trucks'!$Z272<0,\nIF(((VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$U$2))*AJ272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$V$2))*AJ272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$W$2))*AJ272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$X$2))*AJ272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$U$2))*AJ272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$V$2))*AJ272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$W$2))*AJ272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$X$2))*AJ272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$Y$2))),\nIF(AND(Z272>0,AJ272<6%),1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z272>0,\nIF(((VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AE$2))*AJ272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AF$2))*AJ272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AG$2))*AJ272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AH$2))*AJ272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AE$2))*AJ272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AF$2))*AJ272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AG$2))*AJ272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AH$2))*AJ272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D272,2)=\"Tk\",\nIF('9   Trucks'!$AA272<0,\nIF(((VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$U$2))*AK272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$V$2))*AK272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$W$2))*AK272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$X$2))*AK272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$U$2))*AK272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$V$2))*AK272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$W$2))*AK272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$X$2))*AK272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$Y$2))),\nIF(AND(AA272>0,AK272<6%),1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA272>0,\nIF(((VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AE$2))*AK272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AF$2))*AK272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AG$2))*AK272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AH$2))*AK272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AE$2))*AK272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AF$2))*AK272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AG$2))*AK272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AH$2))*AK272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D272,2)=\"Tk\",'9   Trucks'!$AR272>0),1/('9   Trucks'!$AR272*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D272,2)=\"Tk\",'9   Trucks'!$AS272>0),1/('9   Trucks'!$AS272*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D272,2)=\"Tk\",'9   Trucks'!$AT272>0),1/('9   Trucks'!$AT272*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D272,2)=\"Tk\",'9   Trucks'!$AU272>0),1/('9   Trucks'!$AU272*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D272,2)=\"Tk\",'9   Trucks'!$AV272>0),1/('9   Trucks'!$AV272*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D272,2)=\"Tk\",'9   Trucks'!$AW272>0),1/('9   Trucks'!$AW272*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D273,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D273,2)=\"Tk\",IF(K273=0,0,'18 Truck Optimization'!BB273),0)","v":0},{"$f":"IF(AND(B273=\"D\",OR(LEFT(J273,2)=\"Sh\",LEFT(J273,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B273=\"D\",LEFT(J273,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L273>0,AQ273*T273*'9   Trucks'!$N273*M273/L273,0)","v":0},{"$f":"IF(AND(B273=\"D\",OR(LEFT(J273,2)=\"Sh\",LEFT(J273,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B273=\"D\",LEFT(J273,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D273,2)=\"Tk\",VLOOKUP(D273,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",VLOOKUP(D273,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(TRUNC(R273/'9   Trucks'!$N273)<TRUNC(S273/'9   Trucks'!$N273),TRUNC(S273/'9   Trucks'!$N273),TRUNC(R273/'9   Trucks'!$N273)),\n0)","v":0},0,{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A273,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A273,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A273,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A273,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A273,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A273,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A273,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A273,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A273,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A273,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A273,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A273,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nVLOOKUP(D273,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T273*\nIF(AND(B273=\"D\",OR(LEFT(J273,2)=\"Sh\",LEFT(J273,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B273=\"D\",LEFT(J273,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nVLOOKUP(D273,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nVLOOKUP(D273,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nVLOOKUP(D273,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF('9   Trucks'!$Y273>0,\nIF(((VLOOKUP(D273,Equipment[],Equipment!$P$2))*AF273^4 + (VLOOKUP(D273,Equipment[],Equipment!$Q$2))*AF273^3 + (VLOOKUP(D273,Equipment[],Equipment!$R$2))*AF273^2+(VLOOKUP(D273,Equipment[],Equipment!$S$2))*AF273+ (VLOOKUP(D273,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D273,Equipment[],Equipment!$P$2))*AF273^4 + (VLOOKUP(D273,Equipment[],Equipment!$Q$2))*AF273^3 + (VLOOKUP(D273,Equipment[],Equipment!$R$2))*AF273^2+(VLOOKUP(D273,Equipment[],Equipment!$S$2))*AF273+ (VLOOKUP(D273,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y273<0,\nIF(((VLOOKUP(D273,Equipment[],Equipment!$Z$2))*AF273^4 + (VLOOKUP(D273,Equipment[],Equipment!$AA$2))*AF273^3 + (VLOOKUP(D273,Equipment[],Equipment!$AB$2))*AF273^2+(VLOOKUP(D273,Equipment[],Equipment!$AC$2))*AF273+ (VLOOKUP(D273,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D273,Equipment[],Equipment!$Z$2))*AF273^4 + (VLOOKUP(D273,Equipment[],Equipment!$AA$2))*AF273^3 + (VLOOKUP(D273,Equipment[],Equipment!$AB$2))*AF273^2+(VLOOKUP(D273,Equipment[],Equipment!$AC$2))*AF273+ (VLOOKUP(D273,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF('9   Trucks'!$Z273>0,\nIF(((VLOOKUP(D273,Equipment[],Equipment!$P$2))*AG273^4 + (VLOOKUP(D273,Equipment[],Equipment!$Q$2))*AG273^3 + (VLOOKUP(D273,Equipment[],Equipment!$R$2))*AG273^2+(VLOOKUP(D273,Equipment[],Equipment!$S$2))*AG273+ (VLOOKUP(D273,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D273,Equipment[],Equipment!$P$2))*AG273^4 + (VLOOKUP(D273,Equipment[],Equipment!$Q$2))*AG273^3 + (VLOOKUP(D273,Equipment[],Equipment!$R$2))*AG273^2+(VLOOKUP(D273,Equipment[],Equipment!$S$2))*AG273+ (VLOOKUP(D273,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z273<0,\nIF(((VLOOKUP(D273,Equipment[],Equipment!$Z$2))*AG273^4 + (VLOOKUP(D273,Equipment[],Equipment!$AA$2))*AG273^3 + (VLOOKUP(D273,Equipment[],Equipment!$AB$2))*AG273^2+(VLOOKUP(D273,Equipment[],Equipment!$AC$2))*AG273+ (VLOOKUP(D273,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D273,Equipment[],Equipment!$Z$2))*AG273^4 + (VLOOKUP(D273,Equipment[],Equipment!$AA$2))*AG273^3 + (VLOOKUP(D273,Equipment[],Equipment!$AB$2))*AG273^2+(VLOOKUP(D273,Equipment[],Equipment!$AC$2))*AG273+ (VLOOKUP(D273,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF('9   Trucks'!$AA273>0,\nIF(((VLOOKUP(D273,Equipment[],Equipment!$P$2))*AH273^4 + (VLOOKUP(D273,Equipment[],Equipment!$Q$2))*AH273^3 + (VLOOKUP(D273,Equipment[],Equipment!$R$2))*AH273^2+(VLOOKUP(D273,Equipment[],Equipment!$S$2))*AH273+ (VLOOKUP(D273,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D273,Equipment[],Equipment!$P$2))*AH273^4 + (VLOOKUP(D273,Equipment[],Equipment!$Q$2))*AH273^3 + (VLOOKUP(D273,Equipment[],Equipment!$R$2))*AH273^2+(VLOOKUP(D273,Equipment[],Equipment!$S$2))*AH273+ (VLOOKUP(D273,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA273<0,\nIF(((VLOOKUP(D273,Equipment[],Equipment!$Z$2))*AH273^4 + (VLOOKUP(D273,Equipment[],Equipment!$AA$2))*AH273^3 + (VLOOKUP(D273,Equipment[],Equipment!$AB$2))*AH273^2+(VLOOKUP(D273,Equipment[],Equipment!$AC$2))*AH273+ (VLOOKUP(D273,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D273,Equipment[],Equipment!$Z$2))*AH273^4 + (VLOOKUP(D273,Equipment[],Equipment!$AA$2))*AH273^3 + (VLOOKUP(D273,Equipment[],Equipment!$AB$2))*AH273^2+(VLOOKUP(D273,Equipment[],Equipment!$AC$2))*AH273+ (VLOOKUP(D273,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D273,2)=\"Tk\",\nIF('9   Trucks'!$Y273<0,\nIF(((VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$U$2))*AI273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$V$2))*AI273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$W$2))*AI273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$X$2))*AI273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$U$2))*AI273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$V$2))*AI273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$W$2))*AI273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$X$2))*AI273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$Y$2))),\nIF(AND(Y273>0,AI273<6%),1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y273>0,\nIF(((VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AE$2))*AI273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AF$2))*AI273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AG$2))*AI273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AH$2))*AI273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AE$2))*AI273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AF$2))*AI273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AG$2))*AI273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AH$2))*AI273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D273,2)=\"Tk\",\nIF('9   Trucks'!$Z273<0,\nIF(((VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$U$2))*AJ273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$V$2))*AJ273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$W$2))*AJ273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$X$2))*AJ273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$U$2))*AJ273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$V$2))*AJ273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$W$2))*AJ273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$X$2))*AJ273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$Y$2))),\nIF(AND(Z273>0,AJ273<6%),1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z273>0,\nIF(((VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AE$2))*AJ273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AF$2))*AJ273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AG$2))*AJ273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AH$2))*AJ273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AE$2))*AJ273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AF$2))*AJ273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AG$2))*AJ273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AH$2))*AJ273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D273,2)=\"Tk\",\nIF('9   Trucks'!$AA273<0,\nIF(((VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$U$2))*AK273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$V$2))*AK273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$W$2))*AK273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$X$2))*AK273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$U$2))*AK273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$V$2))*AK273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$W$2))*AK273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$X$2))*AK273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$Y$2))),\nIF(AND(AA273>0,AK273<6%),1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA273>0,\nIF(((VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AE$2))*AK273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AF$2))*AK273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AG$2))*AK273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AH$2))*AK273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AE$2))*AK273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AF$2))*AK273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AG$2))*AK273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AH$2))*AK273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D273,2)=\"Tk\",'9   Trucks'!$AR273>0),1/('9   Trucks'!$AR273*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D273,2)=\"Tk\",'9   Trucks'!$AS273>0),1/('9   Trucks'!$AS273*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D273,2)=\"Tk\",'9   Trucks'!$AT273>0),1/('9   Trucks'!$AT273*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D273,2)=\"Tk\",'9   Trucks'!$AU273>0),1/('9   Trucks'!$AU273*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D273,2)=\"Tk\",'9   Trucks'!$AV273>0),1/('9   Trucks'!$AV273*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D273,2)=\"Tk\",'9   Trucks'!$AW273>0),1/('9   Trucks'!$AW273*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D274,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D274,2)=\"Tk\",IF(K274=0,0,'18 Truck Optimization'!BB274),0)","v":0},{"$f":"IF(AND(B274=\"D\",OR(LEFT(J274,2)=\"Sh\",LEFT(J274,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B274=\"D\",LEFT(J274,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L274>0,AQ274*T274*'9   Trucks'!$N274*M274/L274,0)","v":0},{"$f":"IF(AND(B274=\"D\",OR(LEFT(J274,2)=\"Sh\",LEFT(J274,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B274=\"D\",LEFT(J274,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D274,2)=\"Tk\",VLOOKUP(D274,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",VLOOKUP(D274,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(TRUNC(R274/'9   Trucks'!$N274)<TRUNC(S274/'9   Trucks'!$N274),TRUNC(S274/'9   Trucks'!$N274),TRUNC(R274/'9   Trucks'!$N274)),\n0)","v":0},0,{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A274,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A274,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A274,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A274,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A274,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A274,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A274,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A274,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A274,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A274,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A274,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A274,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nVLOOKUP(D274,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T274*\nIF(AND(B274=\"D\",OR(LEFT(J274,2)=\"Sh\",LEFT(J274,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B274=\"D\",LEFT(J274,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nVLOOKUP(D274,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nVLOOKUP(D274,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nVLOOKUP(D274,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF('9   Trucks'!$Y274>0,\nIF(((VLOOKUP(D274,Equipment[],Equipment!$P$2))*AF274^4 + (VLOOKUP(D274,Equipment[],Equipment!$Q$2))*AF274^3 + (VLOOKUP(D274,Equipment[],Equipment!$R$2))*AF274^2+(VLOOKUP(D274,Equipment[],Equipment!$S$2))*AF274+ (VLOOKUP(D274,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D274,Equipment[],Equipment!$P$2))*AF274^4 + (VLOOKUP(D274,Equipment[],Equipment!$Q$2))*AF274^3 + (VLOOKUP(D274,Equipment[],Equipment!$R$2))*AF274^2+(VLOOKUP(D274,Equipment[],Equipment!$S$2))*AF274+ (VLOOKUP(D274,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y274<0,\nIF(((VLOOKUP(D274,Equipment[],Equipment!$Z$2))*AF274^4 + (VLOOKUP(D274,Equipment[],Equipment!$AA$2))*AF274^3 + (VLOOKUP(D274,Equipment[],Equipment!$AB$2))*AF274^2+(VLOOKUP(D274,Equipment[],Equipment!$AC$2))*AF274+ (VLOOKUP(D274,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D274,Equipment[],Equipment!$Z$2))*AF274^4 + (VLOOKUP(D274,Equipment[],Equipment!$AA$2))*AF274^3 + (VLOOKUP(D274,Equipment[],Equipment!$AB$2))*AF274^2+(VLOOKUP(D274,Equipment[],Equipment!$AC$2))*AF274+ (VLOOKUP(D274,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF('9   Trucks'!$Z274>0,\nIF(((VLOOKUP(D274,Equipment[],Equipment!$P$2))*AG274^4 + (VLOOKUP(D274,Equipment[],Equipment!$Q$2))*AG274^3 + (VLOOKUP(D274,Equipment[],Equipment!$R$2))*AG274^2+(VLOOKUP(D274,Equipment[],Equipment!$S$2))*AG274+ (VLOOKUP(D274,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D274,Equipment[],Equipment!$P$2))*AG274^4 + (VLOOKUP(D274,Equipment[],Equipment!$Q$2))*AG274^3 + (VLOOKUP(D274,Equipment[],Equipment!$R$2))*AG274^2+(VLOOKUP(D274,Equipment[],Equipment!$S$2))*AG274+ (VLOOKUP(D274,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z274<0,\nIF(((VLOOKUP(D274,Equipment[],Equipment!$Z$2))*AG274^4 + (VLOOKUP(D274,Equipment[],Equipment!$AA$2))*AG274^3 + (VLOOKUP(D274,Equipment[],Equipment!$AB$2))*AG274^2+(VLOOKUP(D274,Equipment[],Equipment!$AC$2))*AG274+ (VLOOKUP(D274,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D274,Equipment[],Equipment!$Z$2))*AG274^4 + (VLOOKUP(D274,Equipment[],Equipment!$AA$2))*AG274^3 + (VLOOKUP(D274,Equipment[],Equipment!$AB$2))*AG274^2+(VLOOKUP(D274,Equipment[],Equipment!$AC$2))*AG274+ (VLOOKUP(D274,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF('9   Trucks'!$AA274>0,\nIF(((VLOOKUP(D274,Equipment[],Equipment!$P$2))*AH274^4 + (VLOOKUP(D274,Equipment[],Equipment!$Q$2))*AH274^3 + (VLOOKUP(D274,Equipment[],Equipment!$R$2))*AH274^2+(VLOOKUP(D274,Equipment[],Equipment!$S$2))*AH274+ (VLOOKUP(D274,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D274,Equipment[],Equipment!$P$2))*AH274^4 + (VLOOKUP(D274,Equipment[],Equipment!$Q$2))*AH274^3 + (VLOOKUP(D274,Equipment[],Equipment!$R$2))*AH274^2+(VLOOKUP(D274,Equipment[],Equipment!$S$2))*AH274+ (VLOOKUP(D274,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA274<0,\nIF(((VLOOKUP(D274,Equipment[],Equipment!$Z$2))*AH274^4 + (VLOOKUP(D274,Equipment[],Equipment!$AA$2))*AH274^3 + (VLOOKUP(D274,Equipment[],Equipment!$AB$2))*AH274^2+(VLOOKUP(D274,Equipment[],Equipment!$AC$2))*AH274+ (VLOOKUP(D274,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D274,Equipment[],Equipment!$Z$2))*AH274^4 + (VLOOKUP(D274,Equipment[],Equipment!$AA$2))*AH274^3 + (VLOOKUP(D274,Equipment[],Equipment!$AB$2))*AH274^2+(VLOOKUP(D274,Equipment[],Equipment!$AC$2))*AH274+ (VLOOKUP(D274,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D274,2)=\"Tk\",\nIF('9   Trucks'!$Y274<0,\nIF(((VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$U$2))*AI274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$V$2))*AI274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$W$2))*AI274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$X$2))*AI274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$U$2))*AI274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$V$2))*AI274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$W$2))*AI274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$X$2))*AI274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$Y$2))),\nIF(AND(Y274>0,AI274<6%),1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y274>0,\nIF(((VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AE$2))*AI274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AF$2))*AI274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AG$2))*AI274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AH$2))*AI274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AE$2))*AI274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AF$2))*AI274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AG$2))*AI274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AH$2))*AI274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D274,2)=\"Tk\",\nIF('9   Trucks'!$Z274<0,\nIF(((VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$U$2))*AJ274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$V$2))*AJ274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$W$2))*AJ274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$X$2))*AJ274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$U$2))*AJ274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$V$2))*AJ274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$W$2))*AJ274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$X$2))*AJ274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$Y$2))),\nIF(AND(Z274>0,AJ274<6%),1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z274>0,\nIF(((VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AE$2))*AJ274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AF$2))*AJ274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AG$2))*AJ274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AH$2))*AJ274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AE$2))*AJ274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AF$2))*AJ274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AG$2))*AJ274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AH$2))*AJ274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D274,2)=\"Tk\",\nIF('9   Trucks'!$AA274<0,\nIF(((VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$U$2))*AK274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$V$2))*AK274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$W$2))*AK274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$X$2))*AK274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$U$2))*AK274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$V$2))*AK274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$W$2))*AK274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$X$2))*AK274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$Y$2))),\nIF(AND(AA274>0,AK274<6%),1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA274>0,\nIF(((VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AE$2))*AK274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AF$2))*AK274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AG$2))*AK274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AH$2))*AK274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AE$2))*AK274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AF$2))*AK274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AG$2))*AK274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AH$2))*AK274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D274,2)=\"Tk\",'9   Trucks'!$AR274>0),1/('9   Trucks'!$AR274*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D274,2)=\"Tk\",'9   Trucks'!$AS274>0),1/('9   Trucks'!$AS274*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D274,2)=\"Tk\",'9   Trucks'!$AT274>0),1/('9   Trucks'!$AT274*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D274,2)=\"Tk\",'9   Trucks'!$AU274>0),1/('9   Trucks'!$AU274*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D274,2)=\"Tk\",'9   Trucks'!$AV274>0),1/('9   Trucks'!$AV274*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D274,2)=\"Tk\",'9   Trucks'!$AW274>0),1/('9   Trucks'!$AW274*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D275,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D275,2)=\"Tk\",IF(K275=0,0,'18 Truck Optimization'!BB275),0)","v":0},{"$f":"IF(AND(B275=\"D\",OR(LEFT(J275,2)=\"Sh\",LEFT(J275,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B275=\"D\",LEFT(J275,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L275>0,AQ275*T275*'9   Trucks'!$N275*M275/L275,0)","v":0},{"$f":"IF(AND(B275=\"D\",OR(LEFT(J275,2)=\"Sh\",LEFT(J275,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B275=\"D\",LEFT(J275,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D275,2)=\"Tk\",VLOOKUP(D275,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",VLOOKUP(D275,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(TRUNC(R275/'9   Trucks'!$N275)<TRUNC(S275/'9   Trucks'!$N275),TRUNC(S275/'9   Trucks'!$N275),TRUNC(R275/'9   Trucks'!$N275)),\n0)","v":0},0,{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A275,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A275,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A275,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A275,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A275,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A275,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A275,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A275,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A275,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A275,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A275,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A275,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nVLOOKUP(D275,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T275*\nIF(AND(B275=\"D\",OR(LEFT(J275,2)=\"Sh\",LEFT(J275,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B275=\"D\",LEFT(J275,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nVLOOKUP(D275,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nVLOOKUP(D275,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nVLOOKUP(D275,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF('9   Trucks'!$Y275>0,\nIF(((VLOOKUP(D275,Equipment[],Equipment!$P$2))*AF275^4 + (VLOOKUP(D275,Equipment[],Equipment!$Q$2))*AF275^3 + (VLOOKUP(D275,Equipment[],Equipment!$R$2))*AF275^2+(VLOOKUP(D275,Equipment[],Equipment!$S$2))*AF275+ (VLOOKUP(D275,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D275,Equipment[],Equipment!$P$2))*AF275^4 + (VLOOKUP(D275,Equipment[],Equipment!$Q$2))*AF275^3 + (VLOOKUP(D275,Equipment[],Equipment!$R$2))*AF275^2+(VLOOKUP(D275,Equipment[],Equipment!$S$2))*AF275+ (VLOOKUP(D275,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y275<0,\nIF(((VLOOKUP(D275,Equipment[],Equipment!$Z$2))*AF275^4 + (VLOOKUP(D275,Equipment[],Equipment!$AA$2))*AF275^3 + (VLOOKUP(D275,Equipment[],Equipment!$AB$2))*AF275^2+(VLOOKUP(D275,Equipment[],Equipment!$AC$2))*AF275+ (VLOOKUP(D275,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D275,Equipment[],Equipment!$Z$2))*AF275^4 + (VLOOKUP(D275,Equipment[],Equipment!$AA$2))*AF275^3 + (VLOOKUP(D275,Equipment[],Equipment!$AB$2))*AF275^2+(VLOOKUP(D275,Equipment[],Equipment!$AC$2))*AF275+ (VLOOKUP(D275,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF('9   Trucks'!$Z275>0,\nIF(((VLOOKUP(D275,Equipment[],Equipment!$P$2))*AG275^4 + (VLOOKUP(D275,Equipment[],Equipment!$Q$2))*AG275^3 + (VLOOKUP(D275,Equipment[],Equipment!$R$2))*AG275^2+(VLOOKUP(D275,Equipment[],Equipment!$S$2))*AG275+ (VLOOKUP(D275,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D275,Equipment[],Equipment!$P$2))*AG275^4 + (VLOOKUP(D275,Equipment[],Equipment!$Q$2))*AG275^3 + (VLOOKUP(D275,Equipment[],Equipment!$R$2))*AG275^2+(VLOOKUP(D275,Equipment[],Equipment!$S$2))*AG275+ (VLOOKUP(D275,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z275<0,\nIF(((VLOOKUP(D275,Equipment[],Equipment!$Z$2))*AG275^4 + (VLOOKUP(D275,Equipment[],Equipment!$AA$2))*AG275^3 + (VLOOKUP(D275,Equipment[],Equipment!$AB$2))*AG275^2+(VLOOKUP(D275,Equipment[],Equipment!$AC$2))*AG275+ (VLOOKUP(D275,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D275,Equipment[],Equipment!$Z$2))*AG275^4 + (VLOOKUP(D275,Equipment[],Equipment!$AA$2))*AG275^3 + (VLOOKUP(D275,Equipment[],Equipment!$AB$2))*AG275^2+(VLOOKUP(D275,Equipment[],Equipment!$AC$2))*AG275+ (VLOOKUP(D275,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF('9   Trucks'!$AA275>0,\nIF(((VLOOKUP(D275,Equipment[],Equipment!$P$2))*AH275^4 + (VLOOKUP(D275,Equipment[],Equipment!$Q$2))*AH275^3 + (VLOOKUP(D275,Equipment[],Equipment!$R$2))*AH275^2+(VLOOKUP(D275,Equipment[],Equipment!$S$2))*AH275+ (VLOOKUP(D275,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D275,Equipment[],Equipment!$P$2))*AH275^4 + (VLOOKUP(D275,Equipment[],Equipment!$Q$2))*AH275^3 + (VLOOKUP(D275,Equipment[],Equipment!$R$2))*AH275^2+(VLOOKUP(D275,Equipment[],Equipment!$S$2))*AH275+ (VLOOKUP(D275,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA275<0,\nIF(((VLOOKUP(D275,Equipment[],Equipment!$Z$2))*AH275^4 + (VLOOKUP(D275,Equipment[],Equipment!$AA$2))*AH275^3 + (VLOOKUP(D275,Equipment[],Equipment!$AB$2))*AH275^2+(VLOOKUP(D275,Equipment[],Equipment!$AC$2))*AH275+ (VLOOKUP(D275,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D275,Equipment[],Equipment!$Z$2))*AH275^4 + (VLOOKUP(D275,Equipment[],Equipment!$AA$2))*AH275^3 + (VLOOKUP(D275,Equipment[],Equipment!$AB$2))*AH275^2+(VLOOKUP(D275,Equipment[],Equipment!$AC$2))*AH275+ (VLOOKUP(D275,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D275,2)=\"Tk\",\nIF('9   Trucks'!$Y275<0,\nIF(((VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$U$2))*AI275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$V$2))*AI275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$W$2))*AI275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$X$2))*AI275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$U$2))*AI275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$V$2))*AI275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$W$2))*AI275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$X$2))*AI275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$Y$2))),\nIF(AND(Y275>0,AI275<6%),1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y275>0,\nIF(((VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AE$2))*AI275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AF$2))*AI275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AG$2))*AI275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AH$2))*AI275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AE$2))*AI275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AF$2))*AI275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AG$2))*AI275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AH$2))*AI275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D275,2)=\"Tk\",\nIF('9   Trucks'!$Z275<0,\nIF(((VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$U$2))*AJ275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$V$2))*AJ275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$W$2))*AJ275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$X$2))*AJ275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$U$2))*AJ275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$V$2))*AJ275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$W$2))*AJ275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$X$2))*AJ275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$Y$2))),\nIF(AND(Z275>0,AJ275<6%),1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z275>0,\nIF(((VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AE$2))*AJ275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AF$2))*AJ275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AG$2))*AJ275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AH$2))*AJ275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AE$2))*AJ275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AF$2))*AJ275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AG$2))*AJ275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AH$2))*AJ275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D275,2)=\"Tk\",\nIF('9   Trucks'!$AA275<0,\nIF(((VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$U$2))*AK275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$V$2))*AK275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$W$2))*AK275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$X$2))*AK275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$U$2))*AK275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$V$2))*AK275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$W$2))*AK275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$X$2))*AK275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$Y$2))),\nIF(AND(AA275>0,AK275<6%),1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA275>0,\nIF(((VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AE$2))*AK275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AF$2))*AK275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AG$2))*AK275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AH$2))*AK275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AE$2))*AK275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AF$2))*AK275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AG$2))*AK275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AH$2))*AK275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D275,2)=\"Tk\",'9   Trucks'!$AR275>0),1/('9   Trucks'!$AR275*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D275,2)=\"Tk\",'9   Trucks'!$AS275>0),1/('9   Trucks'!$AS275*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D275,2)=\"Tk\",'9   Trucks'!$AT275>0),1/('9   Trucks'!$AT275*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D275,2)=\"Tk\",'9   Trucks'!$AU275>0),1/('9   Trucks'!$AU275*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D275,2)=\"Tk\",'9   Trucks'!$AV275>0),1/('9   Trucks'!$AV275*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D275,2)=\"Tk\",'9   Trucks'!$AW275>0),1/('9   Trucks'!$AW275*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(LEFT(D276,2)=\"Tk\",'4   Earthwork'!$M$15:$M$277,0)","v":0},0,{"$f":"IF(LEFT(D276,2)=\"Tk\",IF(K276=0,0,'18 Truck Optimization'!BB276),0)","v":0},{"$f":"IF(AND(B276=\"D\",OR(LEFT(J276,2)=\"Sh\",LEFT(J276,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$P$13-4),\nIF(AND(B276=\"D\",LEFT(J276,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$K$13-4),\n0))","v":0},{"$f":"IF(L276>0,AQ276*T276*'9   Trucks'!$N276*M276/L276,0)","v":0},{"$f":"IF(AND(B276=\"D\",OR(LEFT(J276,2)=\"Sh\",LEFT(J276,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$N$13-4),\nIF(AND(B276=\"D\",LEFT(J276,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$N$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D276,2)=\"Tk\",VLOOKUP(D276,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",VLOOKUP(D276,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(TRUNC(R276/'9   Trucks'!$N276)<TRUNC(S276/'9   Trucks'!$N276),TRUNC(S276/'9   Trucks'!$N276),TRUNC(R276/'9   Trucks'!$N276)),\n0)","v":0},0,{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A276,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$V$2),\nVLOOKUP(A276,Quantities[],Quantities!$V$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A276,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$Z$2),\nVLOOKUP(A276,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A276,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AD$2),\nVLOOKUP(A276,Quantities[],Quantities!$AD$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A276,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$W$2),\nVLOOKUP(A276,Quantities[],Quantities!$W$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A276,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AA$2),\nVLOOKUP(A276,Quantities[],Quantities!$AA$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$56:$A$89,MATCH($A276,Quantities!$C$56:$C$89)),Quantities!$A$56:$AP$89,Quantities!$AE$2),\nVLOOKUP(A276,Quantities[],Quantities!$AE$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nVLOOKUP(D276,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T276*\nIF(AND(B276=\"D\",OR(LEFT(J276,2)=\"Sh\",LEFT(J276,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'10   Loader Shovel'!$E$15:$Q$277,'10   Loader Shovel'!$L$13-4),\nIF(AND(B276=\"D\",LEFT(J276,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'8  Excavator'!$E$15:$N$277,'8  Excavator'!$M$13-4),\n0))","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nVLOOKUP(D276,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nVLOOKUP(D276,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nVLOOKUP(D276,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF('9   Trucks'!$Y276>0,\nIF(((VLOOKUP(D276,Equipment[],Equipment!$P$2))*AF276^4 + (VLOOKUP(D276,Equipment[],Equipment!$Q$2))*AF276^3 + (VLOOKUP(D276,Equipment[],Equipment!$R$2))*AF276^2+(VLOOKUP(D276,Equipment[],Equipment!$S$2))*AF276+ (VLOOKUP(D276,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D276,Equipment[],Equipment!$P$2))*AF276^4 + (VLOOKUP(D276,Equipment[],Equipment!$Q$2))*AF276^3 + (VLOOKUP(D276,Equipment[],Equipment!$R$2))*AF276^2+(VLOOKUP(D276,Equipment[],Equipment!$S$2))*AF276+ (VLOOKUP(D276,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y276<0,\nIF(((VLOOKUP(D276,Equipment[],Equipment!$Z$2))*AF276^4 + (VLOOKUP(D276,Equipment[],Equipment!$AA$2))*AF276^3 + (VLOOKUP(D276,Equipment[],Equipment!$AB$2))*AF276^2+(VLOOKUP(D276,Equipment[],Equipment!$AC$2))*AF276+ (VLOOKUP(D276,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D276,Equipment[],Equipment!$Z$2))*AF276^4 + (VLOOKUP(D276,Equipment[],Equipment!$AA$2))*AF276^3 + (VLOOKUP(D276,Equipment[],Equipment!$AB$2))*AF276^2+(VLOOKUP(D276,Equipment[],Equipment!$AC$2))*AF276+ (VLOOKUP(D276,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF('9   Trucks'!$Z276>0,\nIF(((VLOOKUP(D276,Equipment[],Equipment!$P$2))*AG276^4 + (VLOOKUP(D276,Equipment[],Equipment!$Q$2))*AG276^3 + (VLOOKUP(D276,Equipment[],Equipment!$R$2))*AG276^2+(VLOOKUP(D276,Equipment[],Equipment!$S$2))*AG276+ (VLOOKUP(D276,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D276,Equipment[],Equipment!$P$2))*AG276^4 + (VLOOKUP(D276,Equipment[],Equipment!$Q$2))*AG276^3 + (VLOOKUP(D276,Equipment[],Equipment!$R$2))*AG276^2+(VLOOKUP(D276,Equipment[],Equipment!$S$2))*AG276+ (VLOOKUP(D276,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z276<0,\nIF(((VLOOKUP(D276,Equipment[],Equipment!$Z$2))*AG276^4 + (VLOOKUP(D276,Equipment[],Equipment!$AA$2))*AG276^3 + (VLOOKUP(D276,Equipment[],Equipment!$AB$2))*AG276^2+(VLOOKUP(D276,Equipment[],Equipment!$AC$2))*AG276+ (VLOOKUP(D276,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D276,Equipment[],Equipment!$Z$2))*AG276^4 + (VLOOKUP(D276,Equipment[],Equipment!$AA$2))*AG276^3 + (VLOOKUP(D276,Equipment[],Equipment!$AB$2))*AG276^2+(VLOOKUP(D276,Equipment[],Equipment!$AC$2))*AG276+ (VLOOKUP(D276,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF('9   Trucks'!$AA276>0,\nIF(((VLOOKUP(D276,Equipment[],Equipment!$P$2))*AH276^4 + (VLOOKUP(D276,Equipment[],Equipment!$Q$2))*AH276^3 + (VLOOKUP(D276,Equipment[],Equipment!$R$2))*AH276^2+(VLOOKUP(D276,Equipment[],Equipment!$S$2))*AH276+ (VLOOKUP(D276,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D276,Equipment[],Equipment!$P$2))*AH276^4 + (VLOOKUP(D276,Equipment[],Equipment!$Q$2))*AH276^3 + (VLOOKUP(D276,Equipment[],Equipment!$R$2))*AH276^2+(VLOOKUP(D276,Equipment[],Equipment!$S$2))*AH276+ (VLOOKUP(D276,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA276<0,\nIF(((VLOOKUP(D276,Equipment[],Equipment!$Z$2))*AH276^4 + (VLOOKUP(D276,Equipment[],Equipment!$AA$2))*AH276^3 + (VLOOKUP(D276,Equipment[],Equipment!$AB$2))*AH276^2+(VLOOKUP(D276,Equipment[],Equipment!$AC$2))*AH276+ (VLOOKUP(D276,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D276,Equipment[],Equipment!$Z$2))*AH276^4 + (VLOOKUP(D276,Equipment[],Equipment!$AA$2))*AH276^3 + (VLOOKUP(D276,Equipment[],Equipment!$AB$2))*AH276^2+(VLOOKUP(D276,Equipment[],Equipment!$AC$2))*AH276+ (VLOOKUP(D276,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D276,2)=\"Tk\",\nIF('9   Trucks'!$Y276<0,\nIF(((VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$U$2))*AI276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$V$2))*AI276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$W$2))*AI276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$X$2))*AI276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$U$2))*AI276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$V$2))*AI276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$W$2))*AI276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$X$2))*AI276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$Y$2))),\nIF(AND(Y276>0,AI276<6%),1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y276>0,\nIF(((VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AE$2))*AI276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AF$2))*AI276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AG$2))*AI276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AH$2))*AI276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AE$2))*AI276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AF$2))*AI276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AG$2))*AI276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AH$2))*AI276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D276,2)=\"Tk\",\nIF('9   Trucks'!$Z276<0,\nIF(((VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$U$2))*AJ276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$V$2))*AJ276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$W$2))*AJ276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$X$2))*AJ276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$U$2))*AJ276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$V$2))*AJ276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$W$2))*AJ276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$X$2))*AJ276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$Y$2))),\nIF(AND(Z276>0,AJ276<6%),1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z276>0,\nIF(((VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AE$2))*AJ276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AF$2))*AJ276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AG$2))*AJ276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AH$2))*AJ276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AE$2))*AJ276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AF$2))*AJ276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AG$2))*AJ276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AH$2))*AJ276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D276,2)=\"Tk\",\nIF('9   Trucks'!$AA276<0,\nIF(((VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$U$2))*AK276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$V$2))*AK276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$W$2))*AK276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$X$2))*AK276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$U$2))*AK276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$V$2))*AK276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$W$2))*AK276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$X$2))*AK276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$Y$2))),\nIF(AND(AA276>0,AK276<6%),1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA276>0,\nIF(((VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AE$2))*AK276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AF$2))*AK276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AG$2))*AK276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AH$2))*AK276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AE$2))*AK276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AF$2))*AK276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AG$2))*AK276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AH$2))*AK276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D276,2)=\"Tk\",'9   Trucks'!$AR276>0),1/('9   Trucks'!$AR276*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D276,2)=\"Tk\",'9   Trucks'!$AS276>0),1/('9   Trucks'!$AS276*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D276,2)=\"Tk\",'9   Trucks'!$AT276>0),1/('9   Trucks'!$AT276*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D276,2)=\"Tk\",'9   Trucks'!$AU276>0),1/('9   Trucks'!$AU276*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D276,2)=\"Tk\",'9   Trucks'!$AV276>0),1/('9   Trucks'!$AV276*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D276,2)=\"Tk\",'9   Trucks'!$AW276>0),1/('9   Trucks'!$AW276*1609.344/60),0)","v":0}]

{"sheet":"10   Loader Shovel","index":13,"n_rows":276,"n_cols":17,"rows_kept":276,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,"Productivity and Hours Required for Front End Loader Use or Hydraulic Shovel Use",null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":43553}]
[null,null,null,null,"Assumptions:      "]
[null,null,null,null,"Uses cover volume to calculate loading time of cover material "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loaded Truck ID","Loose/Stockpile Volume (cy)","Loader/Shovel Cycle Time (min)","Per Loader/Shovel Productivity (cy/hr)","Loader/Shovel Task Time (hrs)","Max of Loader/Shovel or Truck Task Time (hrs)","Net Bucket Capacity (cy)","Work Hour (min/hr)"]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),VLOOKUP(D15,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),P15/L15*Q15,0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),K15/M15,0)","v":0},{"$f":"IF(AND(B15=\"C\",OR(LEFT(D15,2)=\"Sc\",LEFT(D15,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",J15), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),VLOOKUP(D15,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),VLOOKUP(D16,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),P16/L16*Q16,0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),K16/M16,0)","v":0},{"$f":"IF(AND(B16=\"C\",OR(LEFT(D16,2)=\"Sc\",LEFT(D16,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",J16), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),VLOOKUP(D16,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),VLOOKUP(D17,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B17=\"C\",OR(LEFT(D17,2)=\"Sc\",LEFT(D17,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A17,\"0\"),\"-\",\"D-\",C17,\"-\",J17), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),VLOOKUP(D17,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),VLOOKUP(D18,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B18=\"C\",OR(LEFT(D18,2)=\"Sc\",LEFT(D18,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A18,\"0\"),\"-\",\"D-\",C18,\"-\",J18), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),VLOOKUP(D18,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),VLOOKUP(D19,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B19=\"C\",OR(LEFT(D19,2)=\"Sc\",LEFT(D19,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A19,\"0\"),\"-\",\"D-\",C19,\"-\",J19), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),VLOOKUP(D19,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),VLOOKUP(D20,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B20=\"C\",OR(LEFT(D20,2)=\"Sc\",LEFT(D20,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A20,\"0\"),\"-\",\"D-\",C20,\"-\",J20), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),VLOOKUP(D20,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),VLOOKUP(D21,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B21=\"C\",OR(LEFT(D21,2)=\"Sc\",LEFT(D21,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A21,\"0\"),\"-\",\"D-\",C21,\"-\",J21), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),VLOOKUP(D21,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),VLOOKUP(D22,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B22=\"C\",OR(LEFT(D22,2)=\"Sc\",LEFT(D22,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A22,\"0\"),\"-\",\"D-\",C22,\"-\",J22), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),VLOOKUP(D22,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),VLOOKUP(D23,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B23=\"C\",OR(LEFT(D23,2)=\"Sc\",LEFT(D23,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A23,\"0\"),\"-\",\"D-\",C23,\"-\",J23), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),VLOOKUP(D23,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),VLOOKUP(D24,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B24=\"C\",OR(LEFT(D24,2)=\"Sc\",LEFT(D24,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A24,\"0\"),\"-\",\"D-\",C24,\"-\",J24), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),VLOOKUP(D24,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),VLOOKUP(D25,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B25=\"C\",OR(LEFT(D25,2)=\"Sc\",LEFT(D25,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A25,\"0\"),\"-\",\"D-\",C25,\"-\",J25), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),VLOOKUP(D25,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),VLOOKUP(D26,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B26=\"C\",OR(LEFT(D26,2)=\"Sc\",LEFT(D26,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A26,\"0\"),\"-\",\"D-\",C26,\"-\",J26), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),VLOOKUP(D26,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),VLOOKUP(D27,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B27=\"C\",OR(LEFT(D27,2)=\"Sc\",LEFT(D27,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A27,\"0\"),\"-\",\"D-\",C27,\"-\",J27), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),VLOOKUP(D27,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),VLOOKUP(D28,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B28=\"C\",OR(LEFT(D28,2)=\"Sc\",LEFT(D28,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A28,\"0\"),\"-\",\"D-\",C28,\"-\",J28), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),VLOOKUP(D28,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),VLOOKUP(D29,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B29=\"C\",OR(LEFT(D29,2)=\"Sc\",LEFT(D29,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A29,\"0\"),\"-\",\"D-\",C29,\"-\",J29), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),VLOOKUP(D29,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),VLOOKUP(D30,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B30=\"C\",OR(LEFT(D30,2)=\"Sc\",LEFT(D30,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A30,\"0\"),\"-\",\"D-\",C30,\"-\",J30), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),VLOOKUP(D30,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),VLOOKUP(D31,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B31=\"C\",OR(LEFT(D31,2)=\"Sc\",LEFT(D31,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A31,\"0\"),\"-\",\"D-\",C31,\"-\",J31), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),VLOOKUP(D31,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":71559.899999999994},{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),VLOOKUP(D32,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,66.448478571428566,{"$f":"IF(AND(B32=\"C\",OR(LEFT(D32,2)=\"Sc\",LEFT(D32,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A32,\"0\"),\"-\",\"D-\",C32,\"-\",J32), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":94.747288568527253},{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),VLOOKUP(D32,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),VLOOKUP(D33,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B33=\"C\",OR(LEFT(D33,2)=\"Sc\",LEFT(D33,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A33,\"0\"),\"-\",\"D-\",C33,\"-\",J33), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),VLOOKUP(D33,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),VLOOKUP(D34,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B34=\"C\",OR(LEFT(D34,2)=\"Sc\",LEFT(D34,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A34,\"0\"),\"-\",\"D-\",C34,\"-\",J34), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),VLOOKUP(D34,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),VLOOKUP(D35,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B35=\"C\",OR(LEFT(D35,2)=\"Sc\",LEFT(D35,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A35,\"0\"),\"-\",\"D-\",C35,\"-\",J35), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),VLOOKUP(D35,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),VLOOKUP(D36,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B36=\"C\",OR(LEFT(D36,2)=\"Sc\",LEFT(D36,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A36,\"0\"),\"-\",\"D-\",C36,\"-\",J36), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),VLOOKUP(D36,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},"--",{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),VLOOKUP(D37,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B37=\"C\",OR(LEFT(D37,2)=\"Sc\",LEFT(D37,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A37,\"0\"),\"-\",\"D-\",C37,\"-\",J37), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),VLOOKUP(D37,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),VLOOKUP(D38,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B38=\"C\",OR(LEFT(D38,2)=\"Sc\",LEFT(D38,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A38,\"0\"),\"-\",\"D-\",C38,\"-\",J38), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),VLOOKUP(D38,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk3",{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":41383.899999999994},{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),VLOOKUP(D39,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,38.427907142857137,{"$f":"IF(AND(B39=\"C\",OR(LEFT(D39,2)=\"Sc\",LEFT(D39,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A39,\"0\"),\"-\",\"D-\",C39,\"-\",J39), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":38.441222624832491},{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),VLOOKUP(D39,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),VLOOKUP(D40,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B40=\"C\",OR(LEFT(D40,2)=\"Sc\",LEFT(D40,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A40,\"0\"),\"-\",\"D-\",C40,\"-\",J40), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),VLOOKUP(D40,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},"--",{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),VLOOKUP(D41,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B41=\"C\",OR(LEFT(D41,2)=\"Sc\",LEFT(D41,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A41,\"0\"),\"-\",\"D-\",C41,\"-\",J41), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),VLOOKUP(D41,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk3",{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":77570.95},{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),VLOOKUP(D42,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,72.030167857142857,{"$f":"IF(AND(B42=\"C\",OR(LEFT(D42,2)=\"Sc\",LEFT(D42,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A42,\"0\"),\"-\",\"D-\",C42,\"-\",J42), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":72.055126707964945},{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),VLOOKUP(D42,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),VLOOKUP(D43,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B43=\"C\",OR(LEFT(D43,2)=\"Sc\",LEFT(D43,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A43,\"0\"),\"-\",\"D-\",C43,\"-\",J43), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),VLOOKUP(D43,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},"--",{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),VLOOKUP(D44,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B44=\"C\",OR(LEFT(D44,2)=\"Sc\",LEFT(D44,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A44,\"0\"),\"-\",\"D-\",C44,\"-\",J44), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),VLOOKUP(D44,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},"--",{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),VLOOKUP(D45,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B45=\"C\",OR(LEFT(D45,2)=\"Sc\",LEFT(D45,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A45,\"0\"),\"-\",\"D-\",C45,\"-\",J45), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),VLOOKUP(D45,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},"--",{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),VLOOKUP(D46,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B46=\"C\",OR(LEFT(D46,2)=\"Sc\",LEFT(D46,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A46,\"0\"),\"-\",\"D-\",C46,\"-\",J46), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),VLOOKUP(D46,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},"--",{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),VLOOKUP(D47,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B47=\"C\",OR(LEFT(D47,2)=\"Sc\",LEFT(D47,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A47,\"0\"),\"-\",\"D-\",C47,\"-\",J47), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),VLOOKUP(D47,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},"--",{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),VLOOKUP(D48,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B48=\"C\",OR(LEFT(D48,2)=\"Sc\",LEFT(D48,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A48,\"0\"),\"-\",\"D-\",C48,\"-\",J48), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),VLOOKUP(D48,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),VLOOKUP(D49,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B49=\"C\",OR(LEFT(D49,2)=\"Sc\",LEFT(D49,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A49,\"0\"),\"-\",\"D-\",C49,\"-\",J49), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),VLOOKUP(D49,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),VLOOKUP(D50,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B50=\"C\",OR(LEFT(D50,2)=\"Sc\",LEFT(D50,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A50,\"0\"),\"-\",\"D-\",C50,\"-\",J50), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),VLOOKUP(D50,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),VLOOKUP(D51,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B51=\"C\",OR(LEFT(D51,2)=\"Sc\",LEFT(D51,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A51,\"0\"),\"-\",\"D-\",C51,\"-\",J51), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),VLOOKUP(D51,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),VLOOKUP(D52,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B52=\"C\",OR(LEFT(D52,2)=\"Sc\",LEFT(D52,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A52,\"0\"),\"-\",\"D-\",C52,\"-\",J52), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),VLOOKUP(D52,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),VLOOKUP(D53,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B53=\"C\",OR(LEFT(D53,2)=\"Sc\",LEFT(D53,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A53,\"0\"),\"-\",\"D-\",C53,\"-\",J53), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),VLOOKUP(D53,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),VLOOKUP(D54,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B54=\"C\",OR(LEFT(D54,2)=\"Sc\",LEFT(D54,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A54,\"0\"),\"-\",\"D-\",C54,\"-\",J54), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),VLOOKUP(D54,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),VLOOKUP(D55,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B55=\"C\",OR(LEFT(D55,2)=\"Sc\",LEFT(D55,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A55,\"0\"),\"-\",\"D-\",C55,\"-\",J55), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),VLOOKUP(D55,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),VLOOKUP(D56,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B56=\"C\",OR(LEFT(D56,2)=\"Sc\",LEFT(D56,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A56,\"0\"),\"-\",\"D-\",C56,\"-\",J56), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),VLOOKUP(D56,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),VLOOKUP(D57,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B57=\"C\",OR(LEFT(D57,2)=\"Sc\",LEFT(D57,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A57,\"0\"),\"-\",\"D-\",C57,\"-\",J57), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),VLOOKUP(D57,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),VLOOKUP(D58,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B58=\"C\",OR(LEFT(D58,2)=\"Sc\",LEFT(D58,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A58,\"0\"),\"-\",\"D-\",C58,\"-\",J58), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),VLOOKUP(D58,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),VLOOKUP(D59,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B59=\"C\",OR(LEFT(D59,2)=\"Sc\",LEFT(D59,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A59,\"0\"),\"-\",\"D-\",C59,\"-\",J59), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),VLOOKUP(D59,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),VLOOKUP(D60,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B60=\"C\",OR(LEFT(D60,2)=\"Sc\",LEFT(D60,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A60,\"0\"),\"-\",\"D-\",C60,\"-\",J60), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),VLOOKUP(D60,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),VLOOKUP(D61,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B61=\"C\",OR(LEFT(D61,2)=\"Sc\",LEFT(D61,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A61,\"0\"),\"-\",\"D-\",C61,\"-\",J61), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),VLOOKUP(D61,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),VLOOKUP(D62,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B62=\"C\",OR(LEFT(D62,2)=\"Sc\",LEFT(D62,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A62,\"0\"),\"-\",\"D-\",C62,\"-\",J62), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),VLOOKUP(D62,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),VLOOKUP(D63,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B63=\"C\",OR(LEFT(D63,2)=\"Sc\",LEFT(D63,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A63,\"0\"),\"-\",\"D-\",C63,\"-\",J63), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),VLOOKUP(D63,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),VLOOKUP(D64,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B64=\"C\",OR(LEFT(D64,2)=\"Sc\",LEFT(D64,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A64,\"0\"),\"-\",\"D-\",C64,\"-\",J64), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),VLOOKUP(D64,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),VLOOKUP(D65,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B65=\"C\",OR(LEFT(D65,2)=\"Sc\",LEFT(D65,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A65,\"0\"),\"-\",\"D-\",C65,\"-\",J65), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),VLOOKUP(D65,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),VLOOKUP(D66,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B66=\"C\",OR(LEFT(D66,2)=\"Sc\",LEFT(D66,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A66,\"0\"),\"-\",\"D-\",C66,\"-\",J66), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),VLOOKUP(D66,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),VLOOKUP(D67,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B67=\"C\",OR(LEFT(D67,2)=\"Sc\",LEFT(D67,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A67,\"0\"),\"-\",\"D-\",C67,\"-\",J67), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),VLOOKUP(D67,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),VLOOKUP(D68,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B68=\"C\",OR(LEFT(D68,2)=\"Sc\",LEFT(D68,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A68,\"0\"),\"-\",\"D-\",C68,\"-\",J68), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),VLOOKUP(D68,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),VLOOKUP(D69,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B69=\"C\",OR(LEFT(D69,2)=\"Sc\",LEFT(D69,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A69,\"0\"),\"-\",\"D-\",C69,\"-\",J69), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),VLOOKUP(D69,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),VLOOKUP(D70,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B70=\"C\",OR(LEFT(D70,2)=\"Sc\",LEFT(D70,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A70,\"0\"),\"-\",\"D-\",C70,\"-\",J70), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),VLOOKUP(D70,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),VLOOKUP(D71,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B71=\"C\",OR(LEFT(D71,2)=\"Sc\",LEFT(D71,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A71,\"0\"),\"-\",\"D-\",C71,\"-\",J71), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),VLOOKUP(D71,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),VLOOKUP(D72,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B72=\"C\",OR(LEFT(D72,2)=\"Sc\",LEFT(D72,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A72,\"0\"),\"-\",\"D-\",C72,\"-\",J72), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),VLOOKUP(D72,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),VLOOKUP(D73,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B73=\"C\",OR(LEFT(D73,2)=\"Sc\",LEFT(D73,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A73,\"0\"),\"-\",\"D-\",C73,\"-\",J73), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),VLOOKUP(D73,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),VLOOKUP(D74,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B74=\"C\",OR(LEFT(D74,2)=\"Sc\",LEFT(D74,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A74,\"0\"),\"-\",\"D-\",C74,\"-\",J74), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),VLOOKUP(D74,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),VLOOKUP(D75,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B75=\"C\",OR(LEFT(D75,2)=\"Sc\",LEFT(D75,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A75,\"0\"),\"-\",\"D-\",C75,\"-\",J75), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),VLOOKUP(D75,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),VLOOKUP(D76,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B76=\"C\",OR(LEFT(D76,2)=\"Sc\",LEFT(D76,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A76,\"0\"),\"-\",\"D-\",C76,\"-\",J76), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),VLOOKUP(D76,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),VLOOKUP(D77,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B77=\"C\",OR(LEFT(D77,2)=\"Sc\",LEFT(D77,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A77,\"0\"),\"-\",\"D-\",C77,\"-\",J77), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),VLOOKUP(D77,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),VLOOKUP(D77,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),VLOOKUP(D78,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B78=\"C\",OR(LEFT(D78,2)=\"Sc\",LEFT(D78,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A78,\"0\"),\"-\",\"D-\",C78,\"-\",J78), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),VLOOKUP(D78,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),VLOOKUP(D78,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},"--",{"$f":"IF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),VLOOKUP(D79,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B79=\"C\",OR(LEFT(D79,2)=\"Sc\",LEFT(D79,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A79,\"0\"),\"-\",\"D-\",C79,\"-\",J79), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),VLOOKUP(D79,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),VLOOKUP(D79,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),VLOOKUP(D80,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),P80/L80*Q80,0)","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),K80/M80,0)","v":0},{"$f":"IF(AND(B80=\"C\",OR(LEFT(D80,2)=\"Sc\",LEFT(D80,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",J80), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),VLOOKUP(D80,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),VLOOKUP(D80,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":531916},{"$f":"IF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),VLOOKUP(D81,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,493.92200000000003,{"$f":"IF(AND(B81=\"C\",OR(LEFT(D81,2)=\"Sc\",LEFT(D81,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A81,\"0\"),\"-\",\"D-\",C81,\"-\",J81), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":506.37207981222718},{"$f":"IF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),VLOOKUP(D81,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),VLOOKUP(D81,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":1237104},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),VLOOKUP(D82,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,1148.7394285714286,{"$f":"IF(AND(B82=\"C\",OR(LEFT(D82,2)=\"Sc\",LEFT(D82,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A82,\"0\"),\"-\",\"D-\",C82,\"-\",J82), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":1177.6952101911309},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),VLOOKUP(D82,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),VLOOKUP(D82,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":404323.43894444441},{"$f":"IF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),VLOOKUP(D83,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,375.44319330555555,{"$f":"IF(AND(B83=\"C\",OR(LEFT(D83,2)=\"Sc\",LEFT(D83,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A83,\"0\"),\"-\",\"D-\",C83,\"-\",J83), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":384.90682870064143},{"$f":"IF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),VLOOKUP(D83,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),VLOOKUP(D83,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":101156},{"$f":"IF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),VLOOKUP(D84,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,93.930571428571426,{"$f":"IF(AND(B84=\"C\",OR(LEFT(D84,2)=\"Sc\",LEFT(D84,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A84,\"0\"),\"-\",\"D-\",C84,\"-\",J84), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":96.298239017975874},{"$f":"IF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),VLOOKUP(D84,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),VLOOKUP(D84,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":6292.0000000000009},{"$f":"IF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),VLOOKUP(D85,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,5.8425714285714294,{"$f":"IF(AND(B85=\"C\",OR(LEFT(D85,2)=\"Sc\",LEFT(D85,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A85,\"0\"),\"-\",\"D-\",C85,\"-\",J85), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":5.8425714285714294},{"$f":"IF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),VLOOKUP(D85,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),VLOOKUP(D85,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":21296},{"$f":"IF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),VLOOKUP(D86,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,19.774857142857144,{"$f":"IF(AND(B86=\"C\",OR(LEFT(D86,2)=\"Sc\",LEFT(D86,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A86,\"0\"),\"-\",\"D-\",C86,\"-\",J86), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":19.774857142857144},{"$f":"IF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),VLOOKUP(D86,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),VLOOKUP(D86,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":26964.099422222222},{"$f":"IF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),VLOOKUP(D87,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,25.03809232063492,{"$f":"IF(AND(B87=\"C\",OR(LEFT(D87,2)=\"Sc\",LEFT(D87,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A87,\"0\"),\"-\",\"D-\",C87,\"-\",J87), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":25.258807746843214},{"$f":"IF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),VLOOKUP(D87,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),VLOOKUP(D87,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":107733.10057777776},{"$f":"IF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),VLOOKUP(D88,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,100.03787910793649,{"$f":"IF(AND(B88=\"C\",OR(LEFT(D88,2)=\"Sc\",LEFT(D88,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A88,\"0\"),\"-\",\"D-\",C88,\"-\",J88), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":100.91973156065251},{"$f":"IF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),VLOOKUP(D88,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),VLOOKUP(D88,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":523688},{"$f":"IF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),VLOOKUP(D89,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,486.28171428571432,{"$f":"IF(AND(B89=\"C\",OR(LEFT(D89,2)=\"Sc\",LEFT(D89,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A89,\"0\"),\"-\",\"D-\",C89,\"-\",J89), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":620.90737686967248},{"$f":"IF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),VLOOKUP(D89,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),VLOOKUP(D89,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":175837.19999999998},{"$f":"IF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),VLOOKUP(D90,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,163.2774,{"$f":"IF(AND(B90=\"C\",OR(LEFT(D90,2)=\"Sc\",LEFT(D90,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A90,\"0\"),\"-\",\"D-\",C90,\"-\",J90), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":208.48026803766359},{"$f":"IF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),VLOOKUP(D90,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),VLOOKUP(D90,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":159720},{"$f":"IF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),VLOOKUP(D91,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,148.31142857142856,{"$f":"IF(AND(B91=\"C\",OR(LEFT(D91,2)=\"Sc\",LEFT(D91,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A91,\"0\"),\"-\",\"D-\",C91,\"-\",J91), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":189.37101142975223},{"$f":"IF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),VLOOKUP(D91,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),VLOOKUP(D91,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":276615.68000000005},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),VLOOKUP(D92,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,256.85741714285717,{"$f":"IF(AND(B92=\"C\",OR(LEFT(D92,2)=\"Sc\",LEFT(D92,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A92,\"0\"),\"-\",\"D-\",C92,\"-\",J92), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":290.26421037124101},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),VLOOKUP(D92,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),VLOOKUP(D92,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":25739.119999999995},{"$f":"IF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),VLOOKUP(D93,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,23.900611428571423,{"$f":"IF(AND(B93=\"C\",OR(LEFT(D93,2)=\"Sc\",LEFT(D93,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A93,\"0\"),\"-\",\"D-\",C93,\"-\",J93), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":27.009117279434822},{"$f":"IF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),VLOOKUP(D93,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),VLOOKUP(D93,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":57596},{"$f":"IF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),VLOOKUP(D94,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,53.481999999999999,{"$f":"IF(AND(B94=\"C\",OR(LEFT(D94,2)=\"Sc\",LEFT(D94,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A94,\"0\"),\"-\",\"D-\",C94,\"-\",J94), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":54.830097814062817},{"$f":"IF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),VLOOKUP(D94,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),VLOOKUP(D94,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":451572},{"$f":"IF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),VLOOKUP(D95,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,419.31685714285715,{"$f":"IF(AND(B95=\"C\",OR(LEFT(D95,2)=\"Sc\",LEFT(D95,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A95,\"0\"),\"-\",\"D-\",C95,\"-\",J95), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":518.26761587221938},{"$f":"IF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),VLOOKUP(D95,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),VLOOKUP(D95,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":48.4},{"$f":"IF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),VLOOKUP(D96,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,4.4942857142857146E-2,{"$f":"IF(AND(B96=\"C\",OR(LEFT(D96,2)=\"Sc\",LEFT(D96,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A96,\"0\"),\"-\",\"D-\",C96,\"-\",J96), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":4.5854028845281808E-2},{"$f":"IF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),VLOOKUP(D96,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),VLOOKUP(D96,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":3000.8},{"$f":"IF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),VLOOKUP(D97,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,2.786457142857143,{"$f":"IF(AND(B97=\"C\",OR(LEFT(D97,2)=\"Sc\",LEFT(D97,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A97,\"0\"),\"-\",\"D-\",C97,\"-\",J97), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":2.786457142857143},{"$f":"IF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),VLOOKUP(D97,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),VLOOKUP(D97,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":2420},{"$f":"IF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),VLOOKUP(D98,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,2.2471428571428573,{"$f":"IF(AND(B98=\"C\",OR(LEFT(D98,2)=\"Sc\",LEFT(D98,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A98,\"0\"),\"-\",\"D-\",C98,\"-\",J98), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":2.2471428571428573},{"$f":"IF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),VLOOKUP(D98,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),VLOOKUP(D98,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":1839.1999999999998},{"$f":"IF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),VLOOKUP(D99,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,1.7078285714285713,{"$f":"IF(AND(B99=\"C\",OR(LEFT(D99,2)=\"Sc\",LEFT(D99,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A99,\"0\"),\"-\",\"D-\",C99,\"-\",J99), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":1.7424530961207085},{"$f":"IF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),VLOOKUP(D99,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),VLOOKUP(D99,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":968},{"$f":"IF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),VLOOKUP(D100,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,0.89885714285714291,{"$f":"IF(AND(B100=\"C\",OR(LEFT(D100,2)=\"Sc\",LEFT(D100,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A100,\"0\"),\"-\",\"D-\",C100,\"-\",J100), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":1.0323971304552901},{"$f":"IF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),VLOOKUP(D100,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),VLOOKUP(D100,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":2226.4},{"$f":"IF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),VLOOKUP(D101,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,2.0673714285714286,{"$f":"IF(AND(B101=\"C\",OR(LEFT(D101,2)=\"Sc\",LEFT(D101,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A101,\"0\"),\"-\",\"D-\",C101,\"-\",J101), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":2.0673714285714286},{"$f":"IF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),VLOOKUP(D101,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),VLOOKUP(D101,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":2516.7999999999997},{"$f":"IF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),VLOOKUP(D102,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,2.3370285714285712,{"$f":"IF(AND(B102=\"C\",OR(LEFT(D102,2)=\"Sc\",LEFT(D102,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A102,\"0\"),\"-\",\"D-\",C102,\"-\",J102), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":2.3959370473371986},{"$f":"IF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),VLOOKUP(D102,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),VLOOKUP(D102,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":1645.6000000000001},{"$f":"IF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),VLOOKUP(D103,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,1.528057142857143,{"$f":"IF(AND(B103=\"C\",OR(LEFT(D103,2)=\"Sc\",LEFT(D103,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A103,\"0\"),\"-\",\"D-\",C103,\"-\",J103), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":1.5665742232589377},{"$f":"IF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),VLOOKUP(D103,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),VLOOKUP(D103,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":4065.6000000000004},{"$f":"IF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),VLOOKUP(D104,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,3.7752000000000003,{"$f":"IF(AND(B104=\"C\",OR(LEFT(D104,2)=\"Sc\",LEFT(D104,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A104,\"0\"),\"-\",\"D-\",C104,\"-\",J104), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":3.8703598456985522},{"$f":"IF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),VLOOKUP(D104,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),VLOOKUP(D104,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":7405.2},{"$f":"IF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),VLOOKUP(D105,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,6.8762571428571428,{"$f":"IF(AND(B105=\"C\",OR(LEFT(D105,2)=\"Sc\",LEFT(D105,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A105,\"0\"),\"-\",\"D-\",C105,\"-\",J105), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":7.0166199294731122},{"$f":"IF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),VLOOKUP(D105,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),VLOOKUP(D105,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":242000},{"$f":"IF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),VLOOKUP(D106,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,224.71428571428572,{"$f":"IF(AND(B106=\"C\",OR(LEFT(D106,2)=\"Sc\",LEFT(D106,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A106,\"0\"),\"-\",\"D-\",C106,\"-\",J106), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":277.63895740976818},{"$f":"IF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),VLOOKUP(D106,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),VLOOKUP(D106,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},"Tk4",{"$f":"IF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":6998.6399999999994},{"$f":"IF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),VLOOKUP(D107,Equipment[],Equipment!$BB$2),0)","v":0.65},1076.9230769230769,6.4987371428571423,{"$f":"IF(AND(B107=\"C\",OR(LEFT(D107,2)=\"Sc\",LEFT(D107,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A107,\"0\"),\"-\",\"D-\",C107,\"-\",J107), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":8.1393173334541427},{"$f":"IF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),VLOOKUP(D107,Equipment[],Equipment!$BA$2),0)","v":14},{"$f":"IF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),VLOOKUP(D107,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),VLOOKUP(D108,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B108=\"C\",OR(LEFT(D108,2)=\"Sc\",LEFT(D108,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A108,\"0\"),\"-\",\"D-\",C108,\"-\",J108), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),VLOOKUP(D108,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),VLOOKUP(D108,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),VLOOKUP(D109,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B109=\"C\",OR(LEFT(D109,2)=\"Sc\",LEFT(D109,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A109,\"0\"),\"-\",\"D-\",C109,\"-\",J109), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),VLOOKUP(D109,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),VLOOKUP(D109,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),VLOOKUP(D110,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B110=\"C\",OR(LEFT(D110,2)=\"Sc\",LEFT(D110,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A110,\"0\"),\"-\",\"D-\",C110,\"-\",J110), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),VLOOKUP(D110,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),VLOOKUP(D110,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),VLOOKUP(D111,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B111=\"C\",OR(LEFT(D111,2)=\"Sc\",LEFT(D111,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A111,\"0\"),\"-\",\"D-\",C111,\"-\",J111), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),VLOOKUP(D111,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),VLOOKUP(D111,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),VLOOKUP(D112,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B112=\"C\",OR(LEFT(D112,2)=\"Sc\",LEFT(D112,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A112,\"0\"),\"-\",\"D-\",C112,\"-\",J112), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),VLOOKUP(D112,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),VLOOKUP(D112,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),VLOOKUP(D113,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B113=\"C\",OR(LEFT(D113,2)=\"Sc\",LEFT(D113,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A113,\"0\"),\"-\",\"D-\",C113,\"-\",J113), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),VLOOKUP(D113,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),VLOOKUP(D113,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),VLOOKUP(D114,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B114=\"C\",OR(LEFT(D114,2)=\"Sc\",LEFT(D114,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A114,\"0\"),\"-\",\"D-\",C114,\"-\",J114), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),VLOOKUP(D114,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),VLOOKUP(D114,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),VLOOKUP(D115,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B115=\"C\",OR(LEFT(D115,2)=\"Sc\",LEFT(D115,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A115,\"0\"),\"-\",\"D-\",C115,\"-\",J115), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),VLOOKUP(D115,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),VLOOKUP(D115,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),VLOOKUP(D116,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B116=\"C\",OR(LEFT(D116,2)=\"Sc\",LEFT(D116,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A116,\"0\"),\"-\",\"D-\",C116,\"-\",J116), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),VLOOKUP(D116,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),VLOOKUP(D116,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),VLOOKUP(D117,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B117=\"C\",OR(LEFT(D117,2)=\"Sc\",LEFT(D117,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A117,\"0\"),\"-\",\"D-\",C117,\"-\",J117), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),VLOOKUP(D117,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),VLOOKUP(D117,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),VLOOKUP(D118,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B118=\"C\",OR(LEFT(D118,2)=\"Sc\",LEFT(D118,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A118,\"0\"),\"-\",\"D-\",C118,\"-\",J118), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),VLOOKUP(D118,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),VLOOKUP(D118,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),VLOOKUP(D119,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B119=\"C\",OR(LEFT(D119,2)=\"Sc\",LEFT(D119,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A119,\"0\"),\"-\",\"D-\",C119,\"-\",J119), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),VLOOKUP(D119,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),VLOOKUP(D119,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),VLOOKUP(D120,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B120=\"C\",OR(LEFT(D120,2)=\"Sc\",LEFT(D120,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A120,\"0\"),\"-\",\"D-\",C120,\"-\",J120), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),VLOOKUP(D120,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),VLOOKUP(D120,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),VLOOKUP(D121,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B121=\"C\",OR(LEFT(D121,2)=\"Sc\",LEFT(D121,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A121,\"0\"),\"-\",\"D-\",C121,\"-\",J121), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),VLOOKUP(D121,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),VLOOKUP(D121,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),VLOOKUP(D122,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B122=\"C\",OR(LEFT(D122,2)=\"Sc\",LEFT(D122,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A122,\"0\"),\"-\",\"D-\",C122,\"-\",J122), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),VLOOKUP(D122,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),VLOOKUP(D122,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),VLOOKUP(D123,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B123=\"C\",OR(LEFT(D123,2)=\"Sc\",LEFT(D123,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A123,\"0\"),\"-\",\"D-\",C123,\"-\",J123), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),VLOOKUP(D123,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),VLOOKUP(D123,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),VLOOKUP(D124,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B124=\"C\",OR(LEFT(D124,2)=\"Sc\",LEFT(D124,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A124,\"0\"),\"-\",\"D-\",C124,\"-\",J124), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),VLOOKUP(D124,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),VLOOKUP(D124,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),VLOOKUP(D125,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B125=\"C\",OR(LEFT(D125,2)=\"Sc\",LEFT(D125,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A125,\"0\"),\"-\",\"D-\",C125,\"-\",J125), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),VLOOKUP(D125,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),VLOOKUP(D125,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),VLOOKUP(D126,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B126=\"C\",OR(LEFT(D126,2)=\"Sc\",LEFT(D126,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A126,\"0\"),\"-\",\"D-\",C126,\"-\",J126), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),VLOOKUP(D126,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),VLOOKUP(D126,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),VLOOKUP(D127,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B127=\"C\",OR(LEFT(D127,2)=\"Sc\",LEFT(D127,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A127,\"0\"),\"-\",\"D-\",C127,\"-\",J127), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),VLOOKUP(D127,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),VLOOKUP(D127,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),VLOOKUP(D128,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B128=\"C\",OR(LEFT(D128,2)=\"Sc\",LEFT(D128,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A128,\"0\"),\"-\",\"D-\",C128,\"-\",J128), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),VLOOKUP(D128,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),VLOOKUP(D128,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),VLOOKUP(D129,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B129=\"C\",OR(LEFT(D129,2)=\"Sc\",LEFT(D129,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A129,\"0\"),\"-\",\"D-\",C129,\"-\",J129), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),VLOOKUP(D129,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),VLOOKUP(D129,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\"),VLOOKUP(D130,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B130=\"C\",OR(LEFT(D130,2)=\"Sc\",LEFT(D130,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A130,\"0\"),\"-\",\"D-\",C130,\"-\",J130), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\"),VLOOKUP(D130,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\"),VLOOKUP(D130,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\"),VLOOKUP(D131,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B131=\"C\",OR(LEFT(D131,2)=\"Sc\",LEFT(D131,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A131,\"0\"),\"-\",\"D-\",C131,\"-\",J131), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\"),VLOOKUP(D131,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\"),VLOOKUP(D131,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\"),VLOOKUP(D132,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B132=\"C\",OR(LEFT(D132,2)=\"Sc\",LEFT(D132,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A132,\"0\"),\"-\",\"D-\",C132,\"-\",J132), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\"),VLOOKUP(D132,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\"),VLOOKUP(D132,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\"),VLOOKUP(D133,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B133=\"C\",OR(LEFT(D133,2)=\"Sc\",LEFT(D133,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A133,\"0\"),\"-\",\"D-\",C133,\"-\",J133), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\"),VLOOKUP(D133,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\"),VLOOKUP(D133,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\"),VLOOKUP(D134,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B134=\"C\",OR(LEFT(D134,2)=\"Sc\",LEFT(D134,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A134,\"0\"),\"-\",\"D-\",C134,\"-\",J134), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\"),VLOOKUP(D134,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\"),VLOOKUP(D134,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\"),VLOOKUP(D135,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B135=\"C\",OR(LEFT(D135,2)=\"Sc\",LEFT(D135,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A135,\"0\"),\"-\",\"D-\",C135,\"-\",J135), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\"),VLOOKUP(D135,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\"),VLOOKUP(D135,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\"),VLOOKUP(D136,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B136=\"C\",OR(LEFT(D136,2)=\"Sc\",LEFT(D136,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A136,\"0\"),\"-\",\"D-\",C136,\"-\",J136), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\"),VLOOKUP(D136,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\"),VLOOKUP(D136,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\"),VLOOKUP(D137,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B137=\"C\",OR(LEFT(D137,2)=\"Sc\",LEFT(D137,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A137,\"0\"),\"-\",\"D-\",C137,\"-\",J137), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\"),VLOOKUP(D137,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\"),VLOOKUP(D137,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\"),VLOOKUP(D138,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B138=\"C\",OR(LEFT(D138,2)=\"Sc\",LEFT(D138,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A138,\"0\"),\"-\",\"D-\",C138,\"-\",J138), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\"),VLOOKUP(D138,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\"),VLOOKUP(D138,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\"),VLOOKUP(D139,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B139=\"C\",OR(LEFT(D139,2)=\"Sc\",LEFT(D139,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A139,\"0\"),\"-\",\"D-\",C139,\"-\",J139), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\"),VLOOKUP(D139,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\"),VLOOKUP(D139,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\"),VLOOKUP(D140,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B140=\"C\",OR(LEFT(D140,2)=\"Sc\",LEFT(D140,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A140,\"0\"),\"-\",\"D-\",C140,\"-\",J140), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\"),VLOOKUP(D140,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\"),VLOOKUP(D140,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\"),VLOOKUP(D141,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B141=\"C\",OR(LEFT(D141,2)=\"Sc\",LEFT(D141,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A141,\"0\"),\"-\",\"D-\",C141,\"-\",J141), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\"),VLOOKUP(D141,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\"),VLOOKUP(D141,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\"),VLOOKUP(D142,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B142=\"C\",OR(LEFT(D142,2)=\"Sc\",LEFT(D142,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A142,\"0\"),\"-\",\"D-\",C142,\"-\",J142), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\"),VLOOKUP(D142,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\"),VLOOKUP(D142,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\"),VLOOKUP(D143,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B143=\"C\",OR(LEFT(D143,2)=\"Sc\",LEFT(D143,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A143,\"0\"),\"-\",\"D-\",C143,\"-\",J143), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\"),VLOOKUP(D143,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\"),VLOOKUP(D143,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"D-\",C144,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"D-\",C144,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"D-\",C144,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"D-\",C144,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),VLOOKUP(D144,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),P144/L144*Q144,0)","v":0},{"$f":"IF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),K144/M144,0)","v":0},{"$f":"IF(AND(B144=\"C\",OR(LEFT(D144,2)=\"Sc\",LEFT(D144,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A144,\"0\"),\"-\",\"D-\",C144,\"-\",J144), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),VLOOKUP(D144,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),VLOOKUP(D144,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\"),VLOOKUP(D145,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B145=\"C\",OR(LEFT(D145,2)=\"Sc\",LEFT(D145,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A145,\"0\"),\"-\",\"D-\",C145,\"-\",J145), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\"),VLOOKUP(D145,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\"),VLOOKUP(D145,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\"),VLOOKUP(D146,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B146=\"C\",OR(LEFT(D146,2)=\"Sc\",LEFT(D146,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A146,\"0\"),\"-\",\"D-\",C146,\"-\",J146), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\"),VLOOKUP(D146,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\"),VLOOKUP(D146,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\"),VLOOKUP(D147,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B147=\"C\",OR(LEFT(D147,2)=\"Sc\",LEFT(D147,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A147,\"0\"),\"-\",\"D-\",C147,\"-\",J147), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\"),VLOOKUP(D147,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\"),VLOOKUP(D147,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\"),VLOOKUP(D148,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B148=\"C\",OR(LEFT(D148,2)=\"Sc\",LEFT(D148,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A148,\"0\"),\"-\",\"D-\",C148,\"-\",J148), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\"),VLOOKUP(D148,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\"),VLOOKUP(D148,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\"),VLOOKUP(D149,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B149=\"C\",OR(LEFT(D149,2)=\"Sc\",LEFT(D149,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A149,\"0\"),\"-\",\"D-\",C149,\"-\",J149), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\"),VLOOKUP(D149,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\"),VLOOKUP(D149,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\"),VLOOKUP(D150,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B150=\"C\",OR(LEFT(D150,2)=\"Sc\",LEFT(D150,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A150,\"0\"),\"-\",\"D-\",C150,\"-\",J150), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\"),VLOOKUP(D150,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\"),VLOOKUP(D150,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\"),VLOOKUP(D151,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B151=\"C\",OR(LEFT(D151,2)=\"Sc\",LEFT(D151,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A151,\"0\"),\"-\",\"D-\",C151,\"-\",J151), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\"),VLOOKUP(D151,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\"),VLOOKUP(D151,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\"),VLOOKUP(D152,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B152=\"C\",OR(LEFT(D152,2)=\"Sc\",LEFT(D152,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A152,\"0\"),\"-\",\"D-\",C152,\"-\",J152), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\"),VLOOKUP(D152,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\"),VLOOKUP(D152,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\"),VLOOKUP(D153,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B153=\"C\",OR(LEFT(D153,2)=\"Sc\",LEFT(D153,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A153,\"0\"),\"-\",\"D-\",C153,\"-\",J153), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\"),VLOOKUP(D153,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\"),VLOOKUP(D153,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\"),VLOOKUP(D154,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B154=\"C\",OR(LEFT(D154,2)=\"Sc\",LEFT(D154,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A154,\"0\"),\"-\",\"D-\",C154,\"-\",J154), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\"),VLOOKUP(D154,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\"),VLOOKUP(D154,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\"),VLOOKUP(D155,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B155=\"C\",OR(LEFT(D155,2)=\"Sc\",LEFT(D155,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A155,\"0\"),\"-\",\"D-\",C155,\"-\",J155), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\"),VLOOKUP(D155,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\"),VLOOKUP(D155,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),VLOOKUP(D156,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B156=\"C\",OR(LEFT(D156,2)=\"Sc\",LEFT(D156,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A156,\"0\"),\"-\",\"D-\",C156,\"-\",J156), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),VLOOKUP(D156,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),VLOOKUP(D156,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\"),VLOOKUP(D157,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B157=\"C\",OR(LEFT(D157,2)=\"Sc\",LEFT(D157,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A157,\"0\"),\"-\",\"D-\",C157,\"-\",J157), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\"),VLOOKUP(D157,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\"),VLOOKUP(D157,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\"),VLOOKUP(D158,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B158=\"C\",OR(LEFT(D158,2)=\"Sc\",LEFT(D158,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A158,\"0\"),\"-\",\"D-\",C158,\"-\",J158), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\"),VLOOKUP(D158,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\"),VLOOKUP(D158,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\"),VLOOKUP(D159,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B159=\"C\",OR(LEFT(D159,2)=\"Sc\",LEFT(D159,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A159,\"0\"),\"-\",\"D-\",C159,\"-\",J159), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\"),VLOOKUP(D159,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\"),VLOOKUP(D159,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\"),VLOOKUP(D160,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B160=\"C\",OR(LEFT(D160,2)=\"Sc\",LEFT(D160,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A160,\"0\"),\"-\",\"D-\",C160,\"-\",J160), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\"),VLOOKUP(D160,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\"),VLOOKUP(D160,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\"),VLOOKUP(D161,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B161=\"C\",OR(LEFT(D161,2)=\"Sc\",LEFT(D161,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A161,\"0\"),\"-\",\"D-\",C161,\"-\",J161), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\"),VLOOKUP(D161,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\"),VLOOKUP(D161,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\"),VLOOKUP(D162,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B162=\"C\",OR(LEFT(D162,2)=\"Sc\",LEFT(D162,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A162,\"0\"),\"-\",\"D-\",C162,\"-\",J162), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\"),VLOOKUP(D162,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\"),VLOOKUP(D162,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\"),VLOOKUP(D163,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B163=\"C\",OR(LEFT(D163,2)=\"Sc\",LEFT(D163,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A163,\"0\"),\"-\",\"D-\",C163,\"-\",J163), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\"),VLOOKUP(D163,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\"),VLOOKUP(D163,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\"),VLOOKUP(D164,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B164=\"C\",OR(LEFT(D164,2)=\"Sc\",LEFT(D164,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A164,\"0\"),\"-\",\"D-\",C164,\"-\",J164), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\"),VLOOKUP(D164,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\"),VLOOKUP(D164,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\"),VLOOKUP(D165,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B165=\"C\",OR(LEFT(D165,2)=\"Sc\",LEFT(D165,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A165,\"0\"),\"-\",\"D-\",C165,\"-\",J165), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\"),VLOOKUP(D165,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\"),VLOOKUP(D165,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\"),VLOOKUP(D166,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B166=\"C\",OR(LEFT(D166,2)=\"Sc\",LEFT(D166,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A166,\"0\"),\"-\",\"D-\",C166,\"-\",J166), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\"),VLOOKUP(D166,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\"),VLOOKUP(D166,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\"),VLOOKUP(D167,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B167=\"C\",OR(LEFT(D167,2)=\"Sc\",LEFT(D167,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A167,\"0\"),\"-\",\"D-\",C167,\"-\",J167), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\"),VLOOKUP(D167,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\"),VLOOKUP(D167,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\"),VLOOKUP(D168,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B168=\"C\",OR(LEFT(D168,2)=\"Sc\",LEFT(D168,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A168,\"0\"),\"-\",\"D-\",C168,\"-\",J168), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\"),VLOOKUP(D168,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\"),VLOOKUP(D168,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\"),VLOOKUP(D169,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B169=\"C\",OR(LEFT(D169,2)=\"Sc\",LEFT(D169,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A169,\"0\"),\"-\",\"D-\",C169,\"-\",J169), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\"),VLOOKUP(D169,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\"),VLOOKUP(D169,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\"),VLOOKUP(D170,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B170=\"C\",OR(LEFT(D170,2)=\"Sc\",LEFT(D170,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A170,\"0\"),\"-\",\"D-\",C170,\"-\",J170), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\"),VLOOKUP(D170,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\"),VLOOKUP(D170,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\"),VLOOKUP(D171,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B171=\"C\",OR(LEFT(D171,2)=\"Sc\",LEFT(D171,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A171,\"0\"),\"-\",\"D-\",C171,\"-\",J171), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\"),VLOOKUP(D171,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\"),VLOOKUP(D171,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\"),VLOOKUP(D172,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B172=\"C\",OR(LEFT(D172,2)=\"Sc\",LEFT(D172,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A172,\"0\"),\"-\",\"D-\",C172,\"-\",J172), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\"),VLOOKUP(D172,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\"),VLOOKUP(D172,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\"),VLOOKUP(D173,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B173=\"C\",OR(LEFT(D173,2)=\"Sc\",LEFT(D173,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A173,\"0\"),\"-\",\"D-\",C173,\"-\",J173), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\"),VLOOKUP(D173,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\"),VLOOKUP(D173,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\"),VLOOKUP(D174,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B174=\"C\",OR(LEFT(D174,2)=\"Sc\",LEFT(D174,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A174,\"0\"),\"-\",\"D-\",C174,\"-\",J174), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\"),VLOOKUP(D174,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\"),VLOOKUP(D174,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\"),VLOOKUP(D175,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B175=\"C\",OR(LEFT(D175,2)=\"Sc\",LEFT(D175,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A175,\"0\"),\"-\",\"D-\",C175,\"-\",J175), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\"),VLOOKUP(D175,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\"),VLOOKUP(D175,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\"),VLOOKUP(D176,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B176=\"C\",OR(LEFT(D176,2)=\"Sc\",LEFT(D176,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A176,\"0\"),\"-\",\"D-\",C176,\"-\",J176), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\"),VLOOKUP(D176,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\"),VLOOKUP(D176,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\"),VLOOKUP(D177,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B177=\"C\",OR(LEFT(D177,2)=\"Sc\",LEFT(D177,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A177,\"0\"),\"-\",\"D-\",C177,\"-\",J177), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\"),VLOOKUP(D177,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\"),VLOOKUP(D177,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\"),VLOOKUP(D178,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B178=\"C\",OR(LEFT(D178,2)=\"Sc\",LEFT(D178,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A178,\"0\"),\"-\",\"D-\",C178,\"-\",J178), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\"),VLOOKUP(D178,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\"),VLOOKUP(D178,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\"),VLOOKUP(D179,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B179=\"C\",OR(LEFT(D179,2)=\"Sc\",LEFT(D179,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A179,\"0\"),\"-\",\"D-\",C179,\"-\",J179), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\"),VLOOKUP(D179,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\"),VLOOKUP(D179,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\"),VLOOKUP(D180,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B180=\"C\",OR(LEFT(D180,2)=\"Sc\",LEFT(D180,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A180,\"0\"),\"-\",\"D-\",C180,\"-\",J180), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\"),VLOOKUP(D180,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\"),VLOOKUP(D180,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\"),VLOOKUP(D181,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B181=\"C\",OR(LEFT(D181,2)=\"Sc\",LEFT(D181,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A181,\"0\"),\"-\",\"D-\",C181,\"-\",J181), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\"),VLOOKUP(D181,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\"),VLOOKUP(D181,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\"),VLOOKUP(D182,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B182=\"C\",OR(LEFT(D182,2)=\"Sc\",LEFT(D182,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A182,\"0\"),\"-\",\"D-\",C182,\"-\",J182), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\"),VLOOKUP(D182,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\"),VLOOKUP(D182,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\"),VLOOKUP(D183,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B183=\"C\",OR(LEFT(D183,2)=\"Sc\",LEFT(D183,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A183,\"0\"),\"-\",\"D-\",C183,\"-\",J183), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\"),VLOOKUP(D183,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\"),VLOOKUP(D183,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\"),VLOOKUP(D184,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B184=\"C\",OR(LEFT(D184,2)=\"Sc\",LEFT(D184,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A184,\"0\"),\"-\",\"D-\",C184,\"-\",J184), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\"),VLOOKUP(D184,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\"),VLOOKUP(D184,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\"),VLOOKUP(D185,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B185=\"C\",OR(LEFT(D185,2)=\"Sc\",LEFT(D185,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A185,\"0\"),\"-\",\"D-\",C185,\"-\",J185), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\"),VLOOKUP(D185,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\"),VLOOKUP(D185,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\"),VLOOKUP(D186,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B186=\"C\",OR(LEFT(D186,2)=\"Sc\",LEFT(D186,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A186,\"0\"),\"-\",\"D-\",C186,\"-\",J186), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\"),VLOOKUP(D186,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\"),VLOOKUP(D186,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\"),VLOOKUP(D187,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B187=\"C\",OR(LEFT(D187,2)=\"Sc\",LEFT(D187,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A187,\"0\"),\"-\",\"D-\",C187,\"-\",J187), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\"),VLOOKUP(D187,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\"),VLOOKUP(D187,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\"),VLOOKUP(D188,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B188=\"C\",OR(LEFT(D188,2)=\"Sc\",LEFT(D188,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A188,\"0\"),\"-\",\"D-\",C188,\"-\",J188), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\"),VLOOKUP(D188,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\"),VLOOKUP(D188,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\"),VLOOKUP(D189,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B189=\"C\",OR(LEFT(D189,2)=\"Sc\",LEFT(D189,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A189,\"0\"),\"-\",\"D-\",C189,\"-\",J189), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\"),VLOOKUP(D189,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\"),VLOOKUP(D189,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\"),VLOOKUP(D190,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B190=\"C\",OR(LEFT(D190,2)=\"Sc\",LEFT(D190,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A190,\"0\"),\"-\",\"D-\",C190,\"-\",J190), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\"),VLOOKUP(D190,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\"),VLOOKUP(D190,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\"),VLOOKUP(D191,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B191=\"C\",OR(LEFT(D191,2)=\"Sc\",LEFT(D191,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A191,\"0\"),\"-\",\"D-\",C191,\"-\",J191), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\"),VLOOKUP(D191,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\"),VLOOKUP(D191,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\"),VLOOKUP(D192,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B192=\"C\",OR(LEFT(D192,2)=\"Sc\",LEFT(D192,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A192,\"0\"),\"-\",\"D-\",C192,\"-\",J192), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\"),VLOOKUP(D192,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\"),VLOOKUP(D192,Equipment[],Equipment!$AT$2),0)","v":0}]
[null,null,{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"D-\",C193,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"D-\",C193,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"D-\",C193,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"D-\",C193,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),VLOOKUP(D193,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),P193/L193*Q193,0)","v":0},{"$f":"IF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),K193/M193,0)","v":0},{"$f":"IF(AND(B193=\"C\",OR(LEFT(D193,2)=\"Sc\",LEFT(D193,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A193,\"0\"),\"-\",\"D-\",C193,\"-\",J193), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),VLOOKUP(D193,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),VLOOKUP(D193,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\"),VLOOKUP(D194,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B194=\"C\",OR(LEFT(D194,2)=\"Sc\",LEFT(D194,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A194,\"0\"),\"-\",\"D-\",C194,\"-\",J194), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\"),VLOOKUP(D194,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\"),VLOOKUP(D194,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\"),VLOOKUP(D195,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B195=\"C\",OR(LEFT(D195,2)=\"Sc\",LEFT(D195,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A195,\"0\"),\"-\",\"D-\",C195,\"-\",J195), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\"),VLOOKUP(D195,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\"),VLOOKUP(D195,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\"),VLOOKUP(D196,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B196=\"C\",OR(LEFT(D196,2)=\"Sc\",LEFT(D196,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A196,\"0\"),\"-\",\"D-\",C196,\"-\",J196), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\"),VLOOKUP(D196,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\"),VLOOKUP(D196,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\"),VLOOKUP(D197,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B197=\"C\",OR(LEFT(D197,2)=\"Sc\",LEFT(D197,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A197,\"0\"),\"-\",\"D-\",C197,\"-\",J197), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\"),VLOOKUP(D197,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\"),VLOOKUP(D197,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\"),VLOOKUP(D198,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B198=\"C\",OR(LEFT(D198,2)=\"Sc\",LEFT(D198,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A198,\"0\"),\"-\",\"D-\",C198,\"-\",J198), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\"),VLOOKUP(D198,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\"),VLOOKUP(D198,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\"),VLOOKUP(D199,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B199=\"C\",OR(LEFT(D199,2)=\"Sc\",LEFT(D199,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A199,\"0\"),\"-\",\"D-\",C199,\"-\",J199), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\"),VLOOKUP(D199,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\"),VLOOKUP(D199,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\"),VLOOKUP(D200,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B200=\"C\",OR(LEFT(D200,2)=\"Sc\",LEFT(D200,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A200,\"0\"),\"-\",\"D-\",C200,\"-\",J200), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\"),VLOOKUP(D200,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\"),VLOOKUP(D200,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\"),VLOOKUP(D201,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B201=\"C\",OR(LEFT(D201,2)=\"Sc\",LEFT(D201,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A201,\"0\"),\"-\",\"D-\",C201,\"-\",J201), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\"),VLOOKUP(D201,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\"),VLOOKUP(D201,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\"),VLOOKUP(D202,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B202=\"C\",OR(LEFT(D202,2)=\"Sc\",LEFT(D202,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A202,\"0\"),\"-\",\"D-\",C202,\"-\",J202), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\"),VLOOKUP(D202,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\"),VLOOKUP(D202,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\"),VLOOKUP(D203,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B203=\"C\",OR(LEFT(D203,2)=\"Sc\",LEFT(D203,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A203,\"0\"),\"-\",\"D-\",C203,\"-\",J203), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\"),VLOOKUP(D203,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\"),VLOOKUP(D203,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\"),VLOOKUP(D204,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B204=\"C\",OR(LEFT(D204,2)=\"Sc\",LEFT(D204,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A204,\"0\"),\"-\",\"D-\",C204,\"-\",J204), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\"),VLOOKUP(D204,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\"),VLOOKUP(D204,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\"),VLOOKUP(D205,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B205=\"C\",OR(LEFT(D205,2)=\"Sc\",LEFT(D205,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A205,\"0\"),\"-\",\"D-\",C205,\"-\",J205), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\"),VLOOKUP(D205,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\"),VLOOKUP(D205,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\"),VLOOKUP(D206,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B206=\"C\",OR(LEFT(D206,2)=\"Sc\",LEFT(D206,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A206,\"0\"),\"-\",\"D-\",C206,\"-\",J206), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\"),VLOOKUP(D206,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\"),VLOOKUP(D206,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\"),VLOOKUP(D207,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B207=\"C\",OR(LEFT(D207,2)=\"Sc\",LEFT(D207,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A207,\"0\"),\"-\",\"D-\",C207,\"-\",J207), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\"),VLOOKUP(D207,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\"),VLOOKUP(D207,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\"),VLOOKUP(D208,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B208=\"C\",OR(LEFT(D208,2)=\"Sc\",LEFT(D208,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A208,\"0\"),\"-\",\"D-\",C208,\"-\",J208), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\"),VLOOKUP(D208,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\"),VLOOKUP(D208,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"D-\",C209,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"D-\",C209,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"D-\",C209,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"D-\",C209,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),VLOOKUP(D209,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),P209/L209*Q209,0)","v":0},{"$f":"IF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),K209/M209,0)","v":0},{"$f":"IF(AND(B209=\"C\",OR(LEFT(D209,2)=\"Sc\",LEFT(D209,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A209,\"0\"),\"-\",\"D-\",C209,\"-\",J209), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),VLOOKUP(D209,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),VLOOKUP(D209,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\"),VLOOKUP(D210,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B210=\"C\",OR(LEFT(D210,2)=\"Sc\",LEFT(D210,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A210,\"0\"),\"-\",\"D-\",C210,\"-\",J210), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\"),VLOOKUP(D210,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\"),VLOOKUP(D210,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\"),VLOOKUP(D211,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B211=\"C\",OR(LEFT(D211,2)=\"Sc\",LEFT(D211,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A211,\"0\"),\"-\",\"D-\",C211,\"-\",J211), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\"),VLOOKUP(D211,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\"),VLOOKUP(D211,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\"),VLOOKUP(D212,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B212=\"C\",OR(LEFT(D212,2)=\"Sc\",LEFT(D212,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A212,\"0\"),\"-\",\"D-\",C212,\"-\",J212), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\"),VLOOKUP(D212,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\"),VLOOKUP(D212,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\"),VLOOKUP(D213,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B213=\"C\",OR(LEFT(D213,2)=\"Sc\",LEFT(D213,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A213,\"0\"),\"-\",\"D-\",C213,\"-\",J213), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\"),VLOOKUP(D213,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\"),VLOOKUP(D213,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\"),VLOOKUP(D214,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B214=\"C\",OR(LEFT(D214,2)=\"Sc\",LEFT(D214,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A214,\"0\"),\"-\",\"D-\",C214,\"-\",J214), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\"),VLOOKUP(D214,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\"),VLOOKUP(D214,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\"),VLOOKUP(D215,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B215=\"C\",OR(LEFT(D215,2)=\"Sc\",LEFT(D215,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A215,\"0\"),\"-\",\"D-\",C215,\"-\",J215), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\"),VLOOKUP(D215,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\"),VLOOKUP(D215,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\"),VLOOKUP(D216,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B216=\"C\",OR(LEFT(D216,2)=\"Sc\",LEFT(D216,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A216,\"0\"),\"-\",\"D-\",C216,\"-\",J216), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\"),VLOOKUP(D216,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\"),VLOOKUP(D216,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\"),VLOOKUP(D217,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B217=\"C\",OR(LEFT(D217,2)=\"Sc\",LEFT(D217,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A217,\"0\"),\"-\",\"D-\",C217,\"-\",J217), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\"),VLOOKUP(D217,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\"),VLOOKUP(D217,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\"),VLOOKUP(D218,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B218=\"C\",OR(LEFT(D218,2)=\"Sc\",LEFT(D218,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A218,\"0\"),\"-\",\"D-\",C218,\"-\",J218), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\"),VLOOKUP(D218,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\"),VLOOKUP(D218,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\"),VLOOKUP(D219,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B219=\"C\",OR(LEFT(D219,2)=\"Sc\",LEFT(D219,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A219,\"0\"),\"-\",\"D-\",C219,\"-\",J219), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\"),VLOOKUP(D219,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\"),VLOOKUP(D219,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),VLOOKUP(D220,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B220=\"C\",OR(LEFT(D220,2)=\"Sc\",LEFT(D220,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A220,\"0\"),\"-\",\"D-\",C220,\"-\",J220), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),VLOOKUP(D220,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),VLOOKUP(D220,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\"),VLOOKUP(D221,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B221=\"C\",OR(LEFT(D221,2)=\"Sc\",LEFT(D221,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A221,\"0\"),\"-\",\"D-\",C221,\"-\",J221), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\"),VLOOKUP(D221,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\"),VLOOKUP(D221,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\"),VLOOKUP(D222,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B222=\"C\",OR(LEFT(D222,2)=\"Sc\",LEFT(D222,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A222,\"0\"),\"-\",\"D-\",C222,\"-\",J222), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\"),VLOOKUP(D222,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\"),VLOOKUP(D222,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\"),VLOOKUP(D223,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B223=\"C\",OR(LEFT(D223,2)=\"Sc\",LEFT(D223,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A223,\"0\"),\"-\",\"D-\",C223,\"-\",J223), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\"),VLOOKUP(D223,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\"),VLOOKUP(D223,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\"),VLOOKUP(D224,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B224=\"C\",OR(LEFT(D224,2)=\"Sc\",LEFT(D224,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A224,\"0\"),\"-\",\"D-\",C224,\"-\",J224), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\"),VLOOKUP(D224,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\"),VLOOKUP(D224,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\"),VLOOKUP(D225,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B225=\"C\",OR(LEFT(D225,2)=\"Sc\",LEFT(D225,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A225,\"0\"),\"-\",\"D-\",C225,\"-\",J225), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\"),VLOOKUP(D225,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\"),VLOOKUP(D225,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\"),VLOOKUP(D226,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B226=\"C\",OR(LEFT(D226,2)=\"Sc\",LEFT(D226,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A226,\"0\"),\"-\",\"D-\",C226,\"-\",J226), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\"),VLOOKUP(D226,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\"),VLOOKUP(D226,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\"),VLOOKUP(D227,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B227=\"C\",OR(LEFT(D227,2)=\"Sc\",LEFT(D227,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A227,\"0\"),\"-\",\"D-\",C227,\"-\",J227), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\"),VLOOKUP(D227,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\"),VLOOKUP(D227,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\"),VLOOKUP(D228,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B228=\"C\",OR(LEFT(D228,2)=\"Sc\",LEFT(D228,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A228,\"0\"),\"-\",\"D-\",C228,\"-\",J228), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\"),VLOOKUP(D228,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\"),VLOOKUP(D228,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\"),VLOOKUP(D229,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B229=\"C\",OR(LEFT(D229,2)=\"Sc\",LEFT(D229,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A229,\"0\"),\"-\",\"D-\",C229,\"-\",J229), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\"),VLOOKUP(D229,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\"),VLOOKUP(D229,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\"),VLOOKUP(D230,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B230=\"C\",OR(LEFT(D230,2)=\"Sc\",LEFT(D230,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A230,\"0\"),\"-\",\"D-\",C230,\"-\",J230), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\"),VLOOKUP(D230,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\"),VLOOKUP(D230,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\"),VLOOKUP(D231,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B231=\"C\",OR(LEFT(D231,2)=\"Sc\",LEFT(D231,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A231,\"0\"),\"-\",\"D-\",C231,\"-\",J231), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\"),VLOOKUP(D231,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\"),VLOOKUP(D231,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\"),VLOOKUP(D232,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B232=\"C\",OR(LEFT(D232,2)=\"Sc\",LEFT(D232,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A232,\"0\"),\"-\",\"D-\",C232,\"-\",J232), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\"),VLOOKUP(D232,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\"),VLOOKUP(D232,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\"),VLOOKUP(D233,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B233=\"C\",OR(LEFT(D233,2)=\"Sc\",LEFT(D233,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A233,\"0\"),\"-\",\"D-\",C233,\"-\",J233), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\"),VLOOKUP(D233,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\"),VLOOKUP(D233,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\"),VLOOKUP(D234,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B234=\"C\",OR(LEFT(D234,2)=\"Sc\",LEFT(D234,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A234,\"0\"),\"-\",\"D-\",C234,\"-\",J234), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\"),VLOOKUP(D234,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\"),VLOOKUP(D234,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\"),VLOOKUP(D235,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B235=\"C\",OR(LEFT(D235,2)=\"Sc\",LEFT(D235,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A235,\"0\"),\"-\",\"D-\",C235,\"-\",J235), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\"),VLOOKUP(D235,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\"),VLOOKUP(D235,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\"),VLOOKUP(D236,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B236=\"C\",OR(LEFT(D236,2)=\"Sc\",LEFT(D236,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A236,\"0\"),\"-\",\"D-\",C236,\"-\",J236), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\"),VLOOKUP(D236,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\"),VLOOKUP(D236,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\"),VLOOKUP(D237,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B237=\"C\",OR(LEFT(D237,2)=\"Sc\",LEFT(D237,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A237,\"0\"),\"-\",\"D-\",C237,\"-\",J237), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\"),VLOOKUP(D237,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\"),VLOOKUP(D237,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\"),VLOOKUP(D238,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B238=\"C\",OR(LEFT(D238,2)=\"Sc\",LEFT(D238,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A238,\"0\"),\"-\",\"D-\",C238,\"-\",J238), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\"),VLOOKUP(D238,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\"),VLOOKUP(D238,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\"),VLOOKUP(D239,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B239=\"C\",OR(LEFT(D239,2)=\"Sc\",LEFT(D239,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A239,\"0\"),\"-\",\"D-\",C239,\"-\",J239), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\"),VLOOKUP(D239,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\"),VLOOKUP(D239,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\"),VLOOKUP(D240,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B240=\"C\",OR(LEFT(D240,2)=\"Sc\",LEFT(D240,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A240,\"0\"),\"-\",\"D-\",C240,\"-\",J240), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\"),VLOOKUP(D240,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\"),VLOOKUP(D240,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\"),VLOOKUP(D241,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B241=\"C\",OR(LEFT(D241,2)=\"Sc\",LEFT(D241,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A241,\"0\"),\"-\",\"D-\",C241,\"-\",J241), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\"),VLOOKUP(D241,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\"),VLOOKUP(D241,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\"),VLOOKUP(D242,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B242=\"C\",OR(LEFT(D242,2)=\"Sc\",LEFT(D242,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A242,\"0\"),\"-\",\"D-\",C242,\"-\",J242), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\"),VLOOKUP(D242,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\"),VLOOKUP(D242,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\"),VLOOKUP(D243,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B243=\"C\",OR(LEFT(D243,2)=\"Sc\",LEFT(D243,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A243,\"0\"),\"-\",\"D-\",C243,\"-\",J243), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\"),VLOOKUP(D243,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\"),VLOOKUP(D243,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\"),VLOOKUP(D244,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B244=\"C\",OR(LEFT(D244,2)=\"Sc\",LEFT(D244,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A244,\"0\"),\"-\",\"D-\",C244,\"-\",J244), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\"),VLOOKUP(D244,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\"),VLOOKUP(D244,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\"),VLOOKUP(D245,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B245=\"C\",OR(LEFT(D245,2)=\"Sc\",LEFT(D245,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A245,\"0\"),\"-\",\"D-\",C245,\"-\",J245), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\"),VLOOKUP(D245,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\"),VLOOKUP(D245,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\"),VLOOKUP(D246,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B246=\"C\",OR(LEFT(D246,2)=\"Sc\",LEFT(D246,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A246,\"0\"),\"-\",\"D-\",C246,\"-\",J246), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\"),VLOOKUP(D246,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\"),VLOOKUP(D246,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\"),VLOOKUP(D247,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B247=\"C\",OR(LEFT(D247,2)=\"Sc\",LEFT(D247,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A247,\"0\"),\"-\",\"D-\",C247,\"-\",J247), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\"),VLOOKUP(D247,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\"),VLOOKUP(D247,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\"),VLOOKUP(D248,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B248=\"C\",OR(LEFT(D248,2)=\"Sc\",LEFT(D248,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A248,\"0\"),\"-\",\"D-\",C248,\"-\",J248), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\"),VLOOKUP(D248,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\"),VLOOKUP(D248,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\"),VLOOKUP(D249,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B249=\"C\",OR(LEFT(D249,2)=\"Sc\",LEFT(D249,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A249,\"0\"),\"-\",\"D-\",C249,\"-\",J249), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\"),VLOOKUP(D249,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\"),VLOOKUP(D249,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\"),VLOOKUP(D250,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B250=\"C\",OR(LEFT(D250,2)=\"Sc\",LEFT(D250,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A250,\"0\"),\"-\",\"D-\",C250,\"-\",J250), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\"),VLOOKUP(D250,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\"),VLOOKUP(D250,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\"),VLOOKUP(D251,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B251=\"C\",OR(LEFT(D251,2)=\"Sc\",LEFT(D251,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A251,\"0\"),\"-\",\"D-\",C251,\"-\",J251), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\"),VLOOKUP(D251,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\"),VLOOKUP(D251,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\"),VLOOKUP(D252,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B252=\"C\",OR(LEFT(D252,2)=\"Sc\",LEFT(D252,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A252,\"0\"),\"-\",\"D-\",C252,\"-\",J252), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\"),VLOOKUP(D252,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\"),VLOOKUP(D252,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\"),VLOOKUP(D253,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B253=\"C\",OR(LEFT(D253,2)=\"Sc\",LEFT(D253,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A253,\"0\"),\"-\",\"D-\",C253,\"-\",J253), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\"),VLOOKUP(D253,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\"),VLOOKUP(D253,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\"),VLOOKUP(D254,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B254=\"C\",OR(LEFT(D254,2)=\"Sc\",LEFT(D254,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A254,\"0\"),\"-\",\"D-\",C254,\"-\",J254), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\"),VLOOKUP(D254,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\"),VLOOKUP(D254,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\"),VLOOKUP(D255,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B255=\"C\",OR(LEFT(D255,2)=\"Sc\",LEFT(D255,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A255,\"0\"),\"-\",\"D-\",C255,\"-\",J255), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\"),VLOOKUP(D255,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\"),VLOOKUP(D255,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\"),VLOOKUP(D256,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B256=\"C\",OR(LEFT(D256,2)=\"Sc\",LEFT(D256,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A256,\"0\"),\"-\",\"D-\",C256,\"-\",J256), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\"),VLOOKUP(D256,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\"),VLOOKUP(D256,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\"),VLOOKUP(D257,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B257=\"C\",OR(LEFT(D257,2)=\"Sc\",LEFT(D257,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A257,\"0\"),\"-\",\"D-\",C257,\"-\",J257), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\"),VLOOKUP(D257,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\"),VLOOKUP(D257,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\"),VLOOKUP(D258,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B258=\"C\",OR(LEFT(D258,2)=\"Sc\",LEFT(D258,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A258,\"0\"),\"-\",\"D-\",C258,\"-\",J258), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\"),VLOOKUP(D258,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\"),VLOOKUP(D258,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\"),VLOOKUP(D259,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B259=\"C\",OR(LEFT(D259,2)=\"Sc\",LEFT(D259,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A259,\"0\"),\"-\",\"D-\",C259,\"-\",J259), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\"),VLOOKUP(D259,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\"),VLOOKUP(D259,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\"),VLOOKUP(D260,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B260=\"C\",OR(LEFT(D260,2)=\"Sc\",LEFT(D260,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A260,\"0\"),\"-\",\"D-\",C260,\"-\",J260), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\"),VLOOKUP(D260,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\"),VLOOKUP(D260,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\"),VLOOKUP(D261,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B261=\"C\",OR(LEFT(D261,2)=\"Sc\",LEFT(D261,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A261,\"0\"),\"-\",\"D-\",C261,\"-\",J261), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\"),VLOOKUP(D261,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\"),VLOOKUP(D261,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\"),VLOOKUP(D262,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B262=\"C\",OR(LEFT(D262,2)=\"Sc\",LEFT(D262,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A262,\"0\"),\"-\",\"D-\",C262,\"-\",J262), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\"),VLOOKUP(D262,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\"),VLOOKUP(D262,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\"),VLOOKUP(D263,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B263=\"C\",OR(LEFT(D263,2)=\"Sc\",LEFT(D263,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A263,\"0\"),\"-\",\"D-\",C263,\"-\",J263), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\"),VLOOKUP(D263,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\"),VLOOKUP(D263,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\"),VLOOKUP(D264,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B264=\"C\",OR(LEFT(D264,2)=\"Sc\",LEFT(D264,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A264,\"0\"),\"-\",\"D-\",C264,\"-\",J264), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\"),VLOOKUP(D264,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\"),VLOOKUP(D264,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\"),VLOOKUP(D265,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B265=\"C\",OR(LEFT(D265,2)=\"Sc\",LEFT(D265,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A265,\"0\"),\"-\",\"D-\",C265,\"-\",J265), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\"),VLOOKUP(D265,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\"),VLOOKUP(D265,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\"),VLOOKUP(D266,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B266=\"C\",OR(LEFT(D266,2)=\"Sc\",LEFT(D266,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A266,\"0\"),\"-\",\"D-\",C266,\"-\",J266), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\"),VLOOKUP(D266,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\"),VLOOKUP(D266,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\"),VLOOKUP(D267,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B267=\"C\",OR(LEFT(D267,2)=\"Sc\",LEFT(D267,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A267,\"0\"),\"-\",\"D-\",C267,\"-\",J267), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\"),VLOOKUP(D267,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\"),VLOOKUP(D267,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\"),VLOOKUP(D268,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B268=\"C\",OR(LEFT(D268,2)=\"Sc\",LEFT(D268,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A268,\"0\"),\"-\",\"D-\",C268,\"-\",J268), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\"),VLOOKUP(D268,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\"),VLOOKUP(D268,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\"),VLOOKUP(D269,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B269=\"C\",OR(LEFT(D269,2)=\"Sc\",LEFT(D269,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A269,\"0\"),\"-\",\"D-\",C269,\"-\",J269), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\"),VLOOKUP(D269,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\"),VLOOKUP(D269,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\"),VLOOKUP(D270,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B270=\"C\",OR(LEFT(D270,2)=\"Sc\",LEFT(D270,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A270,\"0\"),\"-\",\"D-\",C270,\"-\",J270), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\"),VLOOKUP(D270,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\"),VLOOKUP(D270,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\"),VLOOKUP(D271,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B271=\"C\",OR(LEFT(D271,2)=\"Sc\",LEFT(D271,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A271,\"0\"),\"-\",\"D-\",C271,\"-\",J271), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\"),VLOOKUP(D271,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\"),VLOOKUP(D271,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\"),VLOOKUP(D272,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B272=\"C\",OR(LEFT(D272,2)=\"Sc\",LEFT(D272,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A272,\"0\"),\"-\",\"D-\",C272,\"-\",J272), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\"),VLOOKUP(D272,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\"),VLOOKUP(D272,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"D-\",C273,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"D-\",C273,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"D-\",C273,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"D-\",C273,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),VLOOKUP(D273,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),P273/L273*Q273,0)","v":0},{"$f":"IF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),K273/M273,0)","v":0},{"$f":"IF(AND(B273=\"C\",OR(LEFT(D273,2)=\"Sc\",LEFT(D273,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A273,\"0\"),\"-\",\"D-\",C273,\"-\",J273), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),VLOOKUP(D273,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),VLOOKUP(D273,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\"),VLOOKUP(D274,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B274=\"C\",OR(LEFT(D274,2)=\"Sc\",LEFT(D274,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A274,\"0\"),\"-\",\"D-\",C274,\"-\",J274), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\"),VLOOKUP(D274,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\"),VLOOKUP(D274,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\"),VLOOKUP(D275,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B275=\"C\",OR(LEFT(D275,2)=\"Sc\",LEFT(D275,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A275,\"0\"),\"-\",\"D-\",C275,\"-\",J275), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\"),VLOOKUP(D275,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\"),VLOOKUP(D275,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},"--",{"$f":"IF(OR(LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\"),VLOOKUP(D276,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B276=\"C\",OR(LEFT(D276,2)=\"Sc\",LEFT(D276,2)=\"Ld\")),\nVLOOKUP( CONCATENATE(TEXT(A276,\"0\"),\"-\",\"D-\",C276,\"-\",J276), '9   Trucks'!$E$15:$AW$277, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\"),VLOOKUP(D276,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\"),VLOOKUP(D276,Equipment[],Equipment!$AT$2),0)","v":0}]

{"sheet":"11 Scrapers","index":14,"n_rows":276,"n_cols":30,"rows_kept":276,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"AD1","v":"Continental Mine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Continental Mine"}]
[null,null,null,null,"Productivity for Scrapers",null,null,{"$f":"AD2","v":"Stockpile Spreadsheet Worksheet #11"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #11"]
[null,null,null,null,null,null,null,43553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":43553}]
[null,null,null,null,"Notes and Assumptions:      "]
[null,null,null,null,"No Scrapers used in Continental RCE"]
[null,null,null,null,"Uses volumes of stockpile or cover for hauling and grading times"]
[null,null,null,null,"Haul & Scrape Grade (%) assumes positive is downhill"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[null,null,null,null,null,"Number of scrapers used for grading cover = ",1]
[null,null,null,null,null,{"$f":"5280*0.3048","v":1609.3440000000001},"meters/mile"]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loose/Stockpile Volume (cy)","Total Haul Distance One Way (feet)","Haul & Scrape Grade (%)","Rolling Resistance (%)","Effective Grade Uphill (%)","Effective Grade Downhill (%)","Load Time (min)","Maneuver & Spread Time (min)","Full Scraper Haul Speed (mph)","Empty Scraper Return Speed (mph)","Scraper R/T Cycle Task Time (min)","Pusher Cycle Time (min/cycle)","Rated Load (lb)","Soil Weight (lbs/cy)","Heaped Capacity (cy)","Work Hour (min/hr)","Cycles per Scraper per Hr","Productivity per Heaped Scraper (cy/hr)","Total Task Time (hrs)","Number of Scrapers ","Task Time w All Scrapers (hrs)"]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D15,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(L15+M15>0,ABS(L15)+M15,0),0\n)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(L15-M15<0,0,ABS(L15)-M15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nVLOOKUP(D15,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nVLOOKUP(D15,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$Z$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AA$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AB$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AC$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$Z$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AA$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AB$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AC$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$Z$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AA$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AB$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AC$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$P$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$Q$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$R$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$S$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$P$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$Q$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$R$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$S$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$P$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$Q$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$R$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$S$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$U$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$V$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$W$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$X$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$U$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$V$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$W$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$X$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$AE$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AF$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AG$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AH$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$AE$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AF$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AG$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AH$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",(K15/(S15*88))+(K15/(R15*88))+P15+Q15,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(C15=\"a\",\nVLOOKUP(D15,Equipment[],Equipment!$BP$2)+VLOOKUP(D15,Equipment[],Equipment!$BQ$2)+VLOOKUP(D15,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nVLOOKUP(D15,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(OR(C15=\"a\",C15=\"c\"),VLOOKUP(A15,Quantities[],Quantities!$AJ$2),VLOOKUP(A15,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",Y15/T15,)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\n(TRUNC(Z15))*(MIN(X15,(V15/W15))),\n0)","v":0},{"$f":"IF(AA15>0,J15/AA15,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN15)","v":0},{"$f":"IF(AC15>0,AB15/AC15,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D16,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(L16+M16>0,ABS(L16)+M16,0),0\n)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(L16-M16<0,0,ABS(L16)-M16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nVLOOKUP(D16,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nVLOOKUP(D16,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$Z$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AA$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AB$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AC$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$Z$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AA$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AB$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AC$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$Z$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AA$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AB$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AC$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$P$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$Q$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$R$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$S$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$P$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$Q$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$R$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$S$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$P$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$Q$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$R$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$S$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$U$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$V$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$W$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$X$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$U$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$V$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$W$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$X$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$AE$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AF$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AG$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AH$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$AE$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AF$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AG$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AH$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",(K16/(S16*88))+(K16/(R16*88))+P16+Q16,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(C16=\"a\",\nVLOOKUP(D16,Equipment[],Equipment!$BP$2)+VLOOKUP(D16,Equipment[],Equipment!$BQ$2)+VLOOKUP(D16,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nVLOOKUP(D16,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(OR(C16=\"a\",C16=\"c\"),VLOOKUP(A16,Quantities[],Quantities!$AJ$2),VLOOKUP(A16,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",Y16/T16,)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\n(TRUNC(Z16))*(MIN(X16,(V16/W16))),\n0)","v":0},{"$f":"IF(AA16>0,J16/AA16,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN19)","v":0},{"$f":"IF(AC16>0,AB16/AC16,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D17,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D17,2)=\"Sc\",\nVLOOKUP(D17,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nVLOOKUP(D17,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$Z$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AA$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AB$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AC$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$Z$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AA$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AB$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AC$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$Z$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AA$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AB$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AC$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$P$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$Q$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$R$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$S$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$P$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$Q$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$R$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$S$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$P$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$Q$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$R$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$S$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$U$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$V$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$W$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$X$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$U$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$V$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$W$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$X$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$AE$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AF$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AG$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AH$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$AE$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AF$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AG$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AH$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(C17=\"a\",\nVLOOKUP(D17,Equipment[],Equipment!$BP$2)+VLOOKUP(D17,Equipment[],Equipment!$BQ$2)+VLOOKUP(D17,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nVLOOKUP(D17,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(OR(C17=\"a\",C17=\"c\"),VLOOKUP(A17,Quantities[],Quantities!$AJ$2),VLOOKUP(A17,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN20)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D18,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D18,2)=\"Sc\",\nVLOOKUP(D18,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nVLOOKUP(D18,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$Z$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AA$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AB$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AC$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$Z$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AA$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AB$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AC$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$Z$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AA$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AB$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AC$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$P$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$Q$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$R$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$S$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$P$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$Q$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$R$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$S$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$P$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$Q$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$R$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$S$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$U$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$V$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$W$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$X$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$U$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$V$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$W$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$X$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$AE$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AF$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AG$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AH$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$AE$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AF$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AG$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AH$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(C18=\"a\",\nVLOOKUP(D18,Equipment[],Equipment!$BP$2)+VLOOKUP(D18,Equipment[],Equipment!$BQ$2)+VLOOKUP(D18,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nVLOOKUP(D18,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(OR(C18=\"a\",C18=\"c\"),VLOOKUP(A18,Quantities[],Quantities!$AJ$2),VLOOKUP(A18,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN21)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D19,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D19,2)=\"Sc\",\nVLOOKUP(D19,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nVLOOKUP(D19,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$Z$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AA$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AB$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AC$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$Z$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AA$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AB$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AC$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$Z$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AA$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AB$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AC$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$P$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$Q$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$R$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$S$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$P$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$Q$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$R$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$S$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$P$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$Q$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$R$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$S$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$U$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$V$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$W$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$X$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$U$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$V$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$W$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$X$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$AE$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AF$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AG$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AH$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$AE$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AF$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AG$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AH$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(C19=\"a\",\nVLOOKUP(D19,Equipment[],Equipment!$BP$2)+VLOOKUP(D19,Equipment[],Equipment!$BQ$2)+VLOOKUP(D19,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nVLOOKUP(D19,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(OR(C19=\"a\",C19=\"c\"),VLOOKUP(A19,Quantities[],Quantities!$AJ$2),VLOOKUP(A19,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN22)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D20,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D20,2)=\"Sc\",\nVLOOKUP(D20,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nVLOOKUP(D20,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$Z$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AA$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AB$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AC$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$Z$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AA$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AB$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AC$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$Z$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AA$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AB$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AC$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$P$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$Q$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$R$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$S$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$P$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$Q$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$R$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$S$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$P$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$Q$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$R$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$S$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$U$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$V$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$W$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$X$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$U$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$V$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$W$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$X$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$AE$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AF$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AG$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AH$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$AE$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AF$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AG$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AH$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(C20=\"a\",\nVLOOKUP(D20,Equipment[],Equipment!$BP$2)+VLOOKUP(D20,Equipment[],Equipment!$BQ$2)+VLOOKUP(D20,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nVLOOKUP(D20,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(OR(C20=\"a\",C20=\"c\"),VLOOKUP(A20,Quantities[],Quantities!$AJ$2),VLOOKUP(A20,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN23)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D21,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D21,2)=\"Sc\",\nVLOOKUP(D21,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nVLOOKUP(D21,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$Z$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AA$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AB$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AC$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$Z$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AA$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AB$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AC$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$Z$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AA$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AB$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AC$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$P$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$Q$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$R$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$S$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$P$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$Q$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$R$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$S$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$P$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$Q$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$R$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$S$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$U$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$V$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$W$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$X$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$U$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$V$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$W$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$X$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$AE$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AF$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AG$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AH$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$AE$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AF$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AG$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AH$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(C21=\"a\",\nVLOOKUP(D21,Equipment[],Equipment!$BP$2)+VLOOKUP(D21,Equipment[],Equipment!$BQ$2)+VLOOKUP(D21,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nVLOOKUP(D21,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(OR(C21=\"a\",C21=\"c\"),VLOOKUP(A21,Quantities[],Quantities!$AJ$2),VLOOKUP(A21,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN24)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D22,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D22,2)=\"Sc\",\nVLOOKUP(D22,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nVLOOKUP(D22,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$Z$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AA$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AB$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AC$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$Z$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AA$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AB$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AC$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$Z$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AA$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AB$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AC$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$P$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$Q$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$R$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$S$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$P$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$Q$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$R$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$S$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$P$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$Q$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$R$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$S$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$U$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$V$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$W$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$X$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$U$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$V$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$W$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$X$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$AE$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AF$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AG$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AH$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$AE$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AF$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AG$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AH$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(C22=\"a\",\nVLOOKUP(D22,Equipment[],Equipment!$BP$2)+VLOOKUP(D22,Equipment[],Equipment!$BQ$2)+VLOOKUP(D22,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nVLOOKUP(D22,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(OR(C22=\"a\",C22=\"c\"),VLOOKUP(A22,Quantities[],Quantities!$AJ$2),VLOOKUP(A22,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN25)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D23,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D23,2)=\"Sc\",\nVLOOKUP(D23,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nVLOOKUP(D23,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$Z$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AA$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AB$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AC$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$Z$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AA$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AB$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AC$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$Z$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AA$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AB$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AC$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$P$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$Q$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$R$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$S$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$P$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$Q$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$R$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$S$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$P$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$Q$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$R$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$S$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$U$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$V$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$W$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$X$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$U$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$V$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$W$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$X$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$AE$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AF$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AG$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AH$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$AE$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AF$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AG$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AH$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(C23=\"a\",\nVLOOKUP(D23,Equipment[],Equipment!$BP$2)+VLOOKUP(D23,Equipment[],Equipment!$BQ$2)+VLOOKUP(D23,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nVLOOKUP(D23,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(OR(C23=\"a\",C23=\"c\"),VLOOKUP(A23,Quantities[],Quantities!$AJ$2),VLOOKUP(A23,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN26)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D24,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D24,2)=\"Sc\",\nVLOOKUP(D24,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nVLOOKUP(D24,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$Z$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AA$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AB$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AC$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$Z$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AA$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AB$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AC$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$Z$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AA$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AB$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AC$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$P$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$Q$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$R$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$S$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$P$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$Q$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$R$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$S$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$P$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$Q$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$R$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$S$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$U$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$V$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$W$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$X$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$U$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$V$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$W$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$X$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$AE$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AF$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AG$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AH$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$AE$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AF$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AG$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AH$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(C24=\"a\",\nVLOOKUP(D24,Equipment[],Equipment!$BP$2)+VLOOKUP(D24,Equipment[],Equipment!$BQ$2)+VLOOKUP(D24,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nVLOOKUP(D24,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(OR(C24=\"a\",C24=\"c\"),VLOOKUP(A24,Quantities[],Quantities!$AJ$2),VLOOKUP(A24,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN27)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D25,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D25,2)=\"Sc\",\nVLOOKUP(D25,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nVLOOKUP(D25,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$Z$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AA$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AB$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AC$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$Z$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AA$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AB$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AC$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$Z$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AA$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AB$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AC$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$P$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$Q$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$R$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$S$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$P$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$Q$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$R$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$S$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$P$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$Q$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$R$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$S$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$U$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$V$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$W$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$X$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$U$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$V$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$W$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$X$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$AE$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AF$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AG$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AH$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$AE$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AF$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AG$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AH$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(C25=\"a\",\nVLOOKUP(D25,Equipment[],Equipment!$BP$2)+VLOOKUP(D25,Equipment[],Equipment!$BQ$2)+VLOOKUP(D25,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nVLOOKUP(D25,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(OR(C25=\"a\",C25=\"c\"),VLOOKUP(A25,Quantities[],Quantities!$AJ$2),VLOOKUP(A25,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN28)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D26,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D26,2)=\"Sc\",\nVLOOKUP(D26,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nVLOOKUP(D26,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$Z$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AA$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AB$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AC$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$Z$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AA$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AB$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AC$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$Z$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AA$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AB$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AC$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$P$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$Q$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$R$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$S$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$P$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$Q$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$R$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$S$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$P$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$Q$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$R$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$S$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$U$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$V$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$W$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$X$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$U$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$V$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$W$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$X$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$AE$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AF$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AG$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AH$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$AE$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AF$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AG$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AH$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(C26=\"a\",\nVLOOKUP(D26,Equipment[],Equipment!$BP$2)+VLOOKUP(D26,Equipment[],Equipment!$BQ$2)+VLOOKUP(D26,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nVLOOKUP(D26,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(OR(C26=\"a\",C26=\"c\"),VLOOKUP(A26,Quantities[],Quantities!$AJ$2),VLOOKUP(A26,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN29)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D27,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D27,2)=\"Sc\",\nVLOOKUP(D27,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nVLOOKUP(D27,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$Z$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AA$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AB$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AC$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$Z$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AA$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AB$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AC$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$Z$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AA$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AB$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AC$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$P$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$Q$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$R$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$S$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$P$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$Q$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$R$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$S$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$P$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$Q$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$R$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$S$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$U$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$V$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$W$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$X$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$U$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$V$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$W$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$X$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$AE$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AF$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AG$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AH$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$AE$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AF$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AG$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AH$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(C27=\"a\",\nVLOOKUP(D27,Equipment[],Equipment!$BP$2)+VLOOKUP(D27,Equipment[],Equipment!$BQ$2)+VLOOKUP(D27,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nVLOOKUP(D27,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(OR(C27=\"a\",C27=\"c\"),VLOOKUP(A27,Quantities[],Quantities!$AJ$2),VLOOKUP(A27,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN30)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D28,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D28,2)=\"Sc\",\nVLOOKUP(D28,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nVLOOKUP(D28,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$Z$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AA$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AB$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AC$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$Z$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AA$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AB$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AC$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$Z$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AA$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AB$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AC$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$P$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$Q$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$R$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$S$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$P$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$Q$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$R$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$S$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$P$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$Q$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$R$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$S$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$U$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$V$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$W$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$X$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$U$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$V$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$W$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$X$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$AE$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AF$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AG$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AH$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$AE$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AF$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AG$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AH$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(C28=\"a\",\nVLOOKUP(D28,Equipment[],Equipment!$BP$2)+VLOOKUP(D28,Equipment[],Equipment!$BQ$2)+VLOOKUP(D28,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nVLOOKUP(D28,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(OR(C28=\"a\",C28=\"c\"),VLOOKUP(A28,Quantities[],Quantities!$AJ$2),VLOOKUP(A28,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN31)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D29,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D29,2)=\"Sc\",\nVLOOKUP(D29,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nVLOOKUP(D29,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$Z$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AA$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AB$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AC$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$Z$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AA$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AB$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AC$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$Z$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AA$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AB$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AC$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$P$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$Q$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$R$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$S$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$P$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$Q$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$R$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$S$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$P$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$Q$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$R$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$S$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$U$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$V$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$W$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$X$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$U$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$V$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$W$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$X$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$AE$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AF$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AG$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AH$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$AE$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AF$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AG$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AH$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(C29=\"a\",\nVLOOKUP(D29,Equipment[],Equipment!$BP$2)+VLOOKUP(D29,Equipment[],Equipment!$BQ$2)+VLOOKUP(D29,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nVLOOKUP(D29,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(OR(C29=\"a\",C29=\"c\"),VLOOKUP(A29,Quantities[],Quantities!$AJ$2),VLOOKUP(A29,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN32)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D30,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D30,2)=\"Sc\",\nVLOOKUP(D30,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nVLOOKUP(D30,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$Z$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AA$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AB$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AC$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$Z$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AA$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AB$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AC$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$Z$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AA$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AB$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AC$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$P$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$Q$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$R$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$S$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$P$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$Q$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$R$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$S$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$P$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$Q$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$R$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$S$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$U$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$V$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$W$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$X$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$U$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$V$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$W$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$X$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$AE$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AF$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AG$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AH$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$AE$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AF$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AG$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AH$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(C30=\"a\",\nVLOOKUP(D30,Equipment[],Equipment!$BP$2)+VLOOKUP(D30,Equipment[],Equipment!$BQ$2)+VLOOKUP(D30,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nVLOOKUP(D30,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(OR(C30=\"a\",C30=\"c\"),VLOOKUP(A30,Quantities[],Quantities!$AJ$2),VLOOKUP(A30,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN33)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D31,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D31,2)=\"Sc\",\nVLOOKUP(D31,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nVLOOKUP(D31,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$Z$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AA$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AB$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AC$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$Z$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AA$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AB$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AC$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$Z$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AA$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AB$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AC$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$P$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$Q$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$R$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$S$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$P$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$Q$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$R$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$S$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$P$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$Q$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$R$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$S$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$U$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$V$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$W$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$X$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$U$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$V$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$W$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$X$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$AE$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AF$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AG$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AH$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$AE$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AF$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AG$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AH$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(C31=\"a\",\nVLOOKUP(D31,Equipment[],Equipment!$BP$2)+VLOOKUP(D31,Equipment[],Equipment!$BQ$2)+VLOOKUP(D31,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nVLOOKUP(D31,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(OR(C31=\"a\",C31=\"c\"),VLOOKUP(A31,Quantities[],Quantities!$AJ$2),VLOOKUP(A31,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN34)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D32,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D32,2)=\"Sc\",\nVLOOKUP(D32,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nVLOOKUP(D32,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$Z$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AA$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AB$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AC$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$Z$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AA$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AB$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AC$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$Z$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AA$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AB$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AC$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$P$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$Q$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$R$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$S$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$P$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$Q$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$R$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$S$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$P$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$Q$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$R$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$S$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$U$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$V$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$W$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$X$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$U$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$V$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$W$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$X$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$AE$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AF$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AG$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AH$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$AE$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AF$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AG$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AH$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(C32=\"a\",\nVLOOKUP(D32,Equipment[],Equipment!$BP$2)+VLOOKUP(D32,Equipment[],Equipment!$BQ$2)+VLOOKUP(D32,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nVLOOKUP(D32,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(OR(C32=\"a\",C32=\"c\"),VLOOKUP(A32,Quantities[],Quantities!$AJ$2),VLOOKUP(A32,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN35)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D33,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D33,2)=\"Sc\",\nVLOOKUP(D33,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nVLOOKUP(D33,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$Z$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AA$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AB$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AC$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$Z$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AA$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AB$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AC$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$Z$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AA$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AB$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AC$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$P$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$Q$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$R$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$S$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$P$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$Q$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$R$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$S$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$P$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$Q$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$R$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$S$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$U$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$V$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$W$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$X$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$U$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$V$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$W$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$X$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$AE$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AF$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AG$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AH$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$AE$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AF$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AG$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AH$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(C33=\"a\",\nVLOOKUP(D33,Equipment[],Equipment!$BP$2)+VLOOKUP(D33,Equipment[],Equipment!$BQ$2)+VLOOKUP(D33,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nVLOOKUP(D33,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(OR(C33=\"a\",C33=\"c\"),VLOOKUP(A33,Quantities[],Quantities!$AJ$2),VLOOKUP(A33,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN36)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D34,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D34,2)=\"Sc\",\nVLOOKUP(D34,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nVLOOKUP(D34,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$Z$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AA$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AB$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AC$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$Z$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AA$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AB$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AC$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$Z$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AA$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AB$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AC$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$P$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$Q$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$R$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$S$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$P$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$Q$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$R$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$S$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$P$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$Q$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$R$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$S$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$U$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$V$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$W$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$X$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$U$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$V$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$W$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$X$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$AE$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AF$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AG$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AH$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$AE$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AF$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AG$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AH$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(C34=\"a\",\nVLOOKUP(D34,Equipment[],Equipment!$BP$2)+VLOOKUP(D34,Equipment[],Equipment!$BQ$2)+VLOOKUP(D34,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nVLOOKUP(D34,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(OR(C34=\"a\",C34=\"c\"),VLOOKUP(A34,Quantities[],Quantities!$AJ$2),VLOOKUP(A34,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN37)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D35,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D35,2)=\"Sc\",\nVLOOKUP(D35,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nVLOOKUP(D35,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$Z$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AA$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AB$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AC$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$Z$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AA$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AB$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AC$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$Z$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AA$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AB$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AC$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$P$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$Q$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$R$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$S$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$P$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$Q$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$R$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$S$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$P$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$Q$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$R$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$S$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$U$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$V$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$W$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$X$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$U$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$V$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$W$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$X$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$AE$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AF$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AG$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AH$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$AE$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AF$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AG$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AH$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(C35=\"a\",\nVLOOKUP(D35,Equipment[],Equipment!$BP$2)+VLOOKUP(D35,Equipment[],Equipment!$BQ$2)+VLOOKUP(D35,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nVLOOKUP(D35,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(OR(C35=\"a\",C35=\"c\"),VLOOKUP(A35,Quantities[],Quantities!$AJ$2),VLOOKUP(A35,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN38)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D36,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D36,2)=\"Sc\",\nVLOOKUP(D36,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nVLOOKUP(D36,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$Z$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AA$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AB$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AC$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$Z$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AA$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AB$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AC$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$Z$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AA$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AB$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AC$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$P$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$Q$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$R$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$S$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$P$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$Q$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$R$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$S$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$P$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$Q$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$R$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$S$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$U$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$V$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$W$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$X$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$U$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$V$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$W$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$X$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$AE$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AF$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AG$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AH$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$AE$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AF$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AG$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AH$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(C36=\"a\",\nVLOOKUP(D36,Equipment[],Equipment!$BP$2)+VLOOKUP(D36,Equipment[],Equipment!$BQ$2)+VLOOKUP(D36,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nVLOOKUP(D36,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(OR(C36=\"a\",C36=\"c\"),VLOOKUP(A36,Quantities[],Quantities!$AJ$2),VLOOKUP(A36,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN39)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D37,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D37,2)=\"Sc\",\nVLOOKUP(D37,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nVLOOKUP(D37,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$Z$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AA$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AB$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AC$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$Z$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AA$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AB$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AC$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$Z$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AA$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AB$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AC$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$P$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$Q$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$R$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$S$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$P$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$Q$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$R$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$S$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$P$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$Q$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$R$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$S$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$U$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$V$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$W$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$X$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$U$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$V$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$W$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$X$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$AE$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AF$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AG$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AH$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$AE$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AF$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AG$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AH$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(C37=\"a\",\nVLOOKUP(D37,Equipment[],Equipment!$BP$2)+VLOOKUP(D37,Equipment[],Equipment!$BQ$2)+VLOOKUP(D37,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nVLOOKUP(D37,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(OR(C37=\"a\",C37=\"c\"),VLOOKUP(A37,Quantities[],Quantities!$AJ$2),VLOOKUP(A37,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN40)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D38,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D38,2)=\"Sc\",\nVLOOKUP(D38,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nVLOOKUP(D38,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$Z$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AA$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AB$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AC$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$Z$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AA$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AB$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AC$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$Z$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AA$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AB$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AC$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$P$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$Q$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$R$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$S$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$P$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$Q$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$R$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$S$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$P$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$Q$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$R$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$S$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$U$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$V$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$W$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$X$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$U$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$V$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$W$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$X$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$AE$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AF$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AG$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AH$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$AE$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AF$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AG$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AH$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(C38=\"a\",\nVLOOKUP(D38,Equipment[],Equipment!$BP$2)+VLOOKUP(D38,Equipment[],Equipment!$BQ$2)+VLOOKUP(D38,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nVLOOKUP(D38,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(OR(C38=\"a\",C38=\"c\"),VLOOKUP(A38,Quantities[],Quantities!$AJ$2),VLOOKUP(A38,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN41)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D39,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D39,2)=\"Sc\",\nVLOOKUP(D39,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nVLOOKUP(D39,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$Z$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AA$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AB$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AC$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$Z$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AA$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AB$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AC$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$Z$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AA$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AB$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AC$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$P$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$Q$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$R$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$S$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$P$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$Q$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$R$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$S$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$P$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$Q$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$R$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$S$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$U$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$V$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$W$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$X$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$U$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$V$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$W$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$X$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$AE$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AF$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AG$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AH$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$AE$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AF$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AG$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AH$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(C39=\"a\",\nVLOOKUP(D39,Equipment[],Equipment!$BP$2)+VLOOKUP(D39,Equipment[],Equipment!$BQ$2)+VLOOKUP(D39,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nVLOOKUP(D39,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(OR(C39=\"a\",C39=\"c\"),VLOOKUP(A39,Quantities[],Quantities!$AJ$2),VLOOKUP(A39,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN42)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D40,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D40,2)=\"Sc\",\nVLOOKUP(D40,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nVLOOKUP(D40,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$Z$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AA$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AB$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AC$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$Z$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AA$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AB$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AC$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$Z$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AA$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AB$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AC$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$P$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$Q$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$R$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$S$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$P$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$Q$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$R$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$S$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$P$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$Q$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$R$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$S$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$U$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$V$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$W$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$X$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$U$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$V$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$W$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$X$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$AE$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AF$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AG$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AH$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$AE$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AF$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AG$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AH$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(C40=\"a\",\nVLOOKUP(D40,Equipment[],Equipment!$BP$2)+VLOOKUP(D40,Equipment[],Equipment!$BQ$2)+VLOOKUP(D40,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nVLOOKUP(D40,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(OR(C40=\"a\",C40=\"c\"),VLOOKUP(A40,Quantities[],Quantities!$AJ$2),VLOOKUP(A40,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN43)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D41,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D41,2)=\"Sc\",\nVLOOKUP(D41,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nVLOOKUP(D41,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$Z$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AA$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AB$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AC$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$Z$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AA$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AB$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AC$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$Z$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AA$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AB$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AC$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$P$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$Q$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$R$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$S$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$P$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$Q$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$R$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$S$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$P$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$Q$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$R$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$S$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$U$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$V$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$W$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$X$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$U$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$V$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$W$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$X$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$AE$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AF$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AG$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AH$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$AE$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AF$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AG$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AH$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(C41=\"a\",\nVLOOKUP(D41,Equipment[],Equipment!$BP$2)+VLOOKUP(D41,Equipment[],Equipment!$BQ$2)+VLOOKUP(D41,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nVLOOKUP(D41,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(OR(C41=\"a\",C41=\"c\"),VLOOKUP(A41,Quantities[],Quantities!$AJ$2),VLOOKUP(A41,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN44)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D42,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D42,2)=\"Sc\",\nVLOOKUP(D42,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nVLOOKUP(D42,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$Z$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AA$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AB$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AC$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$Z$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AA$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AB$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AC$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$Z$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AA$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AB$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AC$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$P$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$Q$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$R$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$S$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$P$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$Q$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$R$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$S$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$P$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$Q$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$R$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$S$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$U$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$V$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$W$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$X$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$U$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$V$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$W$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$X$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$AE$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AF$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AG$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AH$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$AE$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AF$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AG$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AH$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(C42=\"a\",\nVLOOKUP(D42,Equipment[],Equipment!$BP$2)+VLOOKUP(D42,Equipment[],Equipment!$BQ$2)+VLOOKUP(D42,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nVLOOKUP(D42,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(OR(C42=\"a\",C42=\"c\"),VLOOKUP(A42,Quantities[],Quantities!$AJ$2),VLOOKUP(A42,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN45)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D43,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D43,2)=\"Sc\",\nVLOOKUP(D43,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nVLOOKUP(D43,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$Z$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AA$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AB$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AC$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$Z$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AA$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AB$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AC$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$Z$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AA$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AB$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AC$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$P$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$Q$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$R$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$S$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$P$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$Q$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$R$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$S$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$P$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$Q$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$R$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$S$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$U$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$V$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$W$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$X$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$U$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$V$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$W$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$X$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$AE$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AF$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AG$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AH$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$AE$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AF$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AG$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AH$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(C43=\"a\",\nVLOOKUP(D43,Equipment[],Equipment!$BP$2)+VLOOKUP(D43,Equipment[],Equipment!$BQ$2)+VLOOKUP(D43,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nVLOOKUP(D43,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(OR(C43=\"a\",C43=\"c\"),VLOOKUP(A43,Quantities[],Quantities!$AJ$2),VLOOKUP(A43,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN46)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D44,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D44,2)=\"Sc\",\nVLOOKUP(D44,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nVLOOKUP(D44,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$Z$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AA$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AB$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AC$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$Z$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AA$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AB$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AC$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$Z$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AA$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AB$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AC$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$P$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$Q$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$R$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$S$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$P$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$Q$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$R$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$S$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$P$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$Q$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$R$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$S$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$U$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$V$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$W$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$X$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$U$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$V$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$W$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$X$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$AE$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AF$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AG$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AH$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$AE$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AF$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AG$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AH$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(C44=\"a\",\nVLOOKUP(D44,Equipment[],Equipment!$BP$2)+VLOOKUP(D44,Equipment[],Equipment!$BQ$2)+VLOOKUP(D44,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nVLOOKUP(D44,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(OR(C44=\"a\",C44=\"c\"),VLOOKUP(A44,Quantities[],Quantities!$AJ$2),VLOOKUP(A44,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN47)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D45,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D45,2)=\"Sc\",\nVLOOKUP(D45,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nVLOOKUP(D45,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$Z$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AA$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AB$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AC$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$Z$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AA$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AB$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AC$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$Z$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AA$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AB$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AC$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$P$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$Q$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$R$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$S$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$P$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$Q$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$R$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$S$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$P$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$Q$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$R$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$S$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$U$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$V$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$W$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$X$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$U$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$V$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$W$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$X$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$AE$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AF$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AG$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AH$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$AE$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AF$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AG$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AH$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(C45=\"a\",\nVLOOKUP(D45,Equipment[],Equipment!$BP$2)+VLOOKUP(D45,Equipment[],Equipment!$BQ$2)+VLOOKUP(D45,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nVLOOKUP(D45,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(OR(C45=\"a\",C45=\"c\"),VLOOKUP(A45,Quantities[],Quantities!$AJ$2),VLOOKUP(A45,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN48)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D46,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D46,2)=\"Sc\",\nVLOOKUP(D46,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nVLOOKUP(D46,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$Z$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AA$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AB$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AC$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$Z$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AA$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AB$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AC$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$Z$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AA$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AB$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AC$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$P$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$Q$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$R$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$S$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$P$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$Q$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$R$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$S$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$P$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$Q$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$R$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$S$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$U$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$V$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$W$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$X$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$U$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$V$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$W$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$X$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$AE$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AF$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AG$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AH$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$AE$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AF$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AG$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AH$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(C46=\"a\",\nVLOOKUP(D46,Equipment[],Equipment!$BP$2)+VLOOKUP(D46,Equipment[],Equipment!$BQ$2)+VLOOKUP(D46,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nVLOOKUP(D46,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(OR(C46=\"a\",C46=\"c\"),VLOOKUP(A46,Quantities[],Quantities!$AJ$2),VLOOKUP(A46,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN49)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D47,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D47,2)=\"Sc\",\nVLOOKUP(D47,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nVLOOKUP(D47,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$Z$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AA$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AB$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AC$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$Z$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AA$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AB$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AC$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$Z$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AA$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AB$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AC$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$P$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$Q$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$R$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$S$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$P$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$Q$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$R$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$S$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$P$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$Q$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$R$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$S$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$U$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$V$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$W$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$X$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$U$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$V$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$W$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$X$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$AE$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AF$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AG$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AH$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$AE$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AF$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AG$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AH$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(C47=\"a\",\nVLOOKUP(D47,Equipment[],Equipment!$BP$2)+VLOOKUP(D47,Equipment[],Equipment!$BQ$2)+VLOOKUP(D47,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nVLOOKUP(D47,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(OR(C47=\"a\",C47=\"c\"),VLOOKUP(A47,Quantities[],Quantities!$AJ$2),VLOOKUP(A47,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN50)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D48,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D48,2)=\"Sc\",\nVLOOKUP(D48,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nVLOOKUP(D48,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$Z$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AA$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AB$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AC$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$Z$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AA$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AB$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AC$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$Z$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AA$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AB$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AC$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$P$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$Q$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$R$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$S$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$P$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$Q$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$R$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$S$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$P$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$Q$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$R$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$S$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$U$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$V$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$W$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$X$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$U$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$V$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$W$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$X$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$AE$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AF$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AG$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AH$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$AE$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AF$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AG$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AH$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(C48=\"a\",\nVLOOKUP(D48,Equipment[],Equipment!$BP$2)+VLOOKUP(D48,Equipment[],Equipment!$BQ$2)+VLOOKUP(D48,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nVLOOKUP(D48,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(OR(C48=\"a\",C48=\"c\"),VLOOKUP(A48,Quantities[],Quantities!$AJ$2),VLOOKUP(A48,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN51)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D49,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D49,2)=\"Sc\",\nVLOOKUP(D49,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nVLOOKUP(D49,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$Z$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AA$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AB$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AC$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$Z$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AA$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AB$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AC$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$Z$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AA$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AB$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AC$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$P$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$Q$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$R$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$S$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$P$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$Q$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$R$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$S$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$P$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$Q$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$R$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$S$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$U$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$V$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$W$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$X$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$U$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$V$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$W$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$X$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$AE$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AF$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AG$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AH$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$AE$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AF$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AG$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AH$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(C49=\"a\",\nVLOOKUP(D49,Equipment[],Equipment!$BP$2)+VLOOKUP(D49,Equipment[],Equipment!$BQ$2)+VLOOKUP(D49,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nVLOOKUP(D49,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(OR(C49=\"a\",C49=\"c\"),VLOOKUP(A49,Quantities[],Quantities!$AJ$2),VLOOKUP(A49,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN52)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D50,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D50,2)=\"Sc\",\nVLOOKUP(D50,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nVLOOKUP(D50,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$Z$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AA$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AB$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AC$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$Z$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AA$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AB$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AC$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$Z$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AA$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AB$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AC$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$P$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$Q$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$R$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$S$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$P$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$Q$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$R$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$S$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$P$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$Q$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$R$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$S$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$U$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$V$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$W$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$X$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$U$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$V$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$W$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$X$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$AE$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AF$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AG$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AH$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$AE$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AF$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AG$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AH$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(C50=\"a\",\nVLOOKUP(D50,Equipment[],Equipment!$BP$2)+VLOOKUP(D50,Equipment[],Equipment!$BQ$2)+VLOOKUP(D50,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nVLOOKUP(D50,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(OR(C50=\"a\",C50=\"c\"),VLOOKUP(A50,Quantities[],Quantities!$AJ$2),VLOOKUP(A50,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN53)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D51,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D51,2)=\"Sc\",\nVLOOKUP(D51,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nVLOOKUP(D51,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$Z$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AA$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AB$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AC$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$Z$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AA$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AB$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AC$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$Z$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AA$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AB$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AC$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$P$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$Q$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$R$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$S$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$P$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$Q$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$R$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$S$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$P$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$Q$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$R$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$S$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$U$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$V$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$W$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$X$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$U$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$V$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$W$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$X$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$AE$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AF$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AG$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AH$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$AE$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AF$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AG$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AH$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(C51=\"a\",\nVLOOKUP(D51,Equipment[],Equipment!$BP$2)+VLOOKUP(D51,Equipment[],Equipment!$BQ$2)+VLOOKUP(D51,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nVLOOKUP(D51,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(OR(C51=\"a\",C51=\"c\"),VLOOKUP(A51,Quantities[],Quantities!$AJ$2),VLOOKUP(A51,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN54)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D52,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D52,2)=\"Sc\",\nVLOOKUP(D52,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nVLOOKUP(D52,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$Z$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AA$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AB$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AC$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$Z$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AA$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AB$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AC$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$Z$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AA$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AB$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AC$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$P$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$Q$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$R$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$S$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$P$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$Q$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$R$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$S$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$P$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$Q$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$R$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$S$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$U$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$V$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$W$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$X$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$U$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$V$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$W$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$X$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$AE$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AF$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AG$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AH$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$AE$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AF$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AG$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AH$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(C52=\"a\",\nVLOOKUP(D52,Equipment[],Equipment!$BP$2)+VLOOKUP(D52,Equipment[],Equipment!$BQ$2)+VLOOKUP(D52,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nVLOOKUP(D52,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(OR(C52=\"a\",C52=\"c\"),VLOOKUP(A52,Quantities[],Quantities!$AJ$2),VLOOKUP(A52,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN55)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D53,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D53,2)=\"Sc\",\nVLOOKUP(D53,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nVLOOKUP(D53,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$Z$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AA$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AB$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AC$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$Z$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AA$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AB$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AC$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$Z$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AA$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AB$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AC$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$P$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$Q$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$R$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$S$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$P$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$Q$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$R$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$S$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$P$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$Q$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$R$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$S$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$U$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$V$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$W$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$X$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$U$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$V$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$W$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$X$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$AE$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AF$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AG$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AH$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$AE$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AF$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AG$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AH$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(C53=\"a\",\nVLOOKUP(D53,Equipment[],Equipment!$BP$2)+VLOOKUP(D53,Equipment[],Equipment!$BQ$2)+VLOOKUP(D53,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nVLOOKUP(D53,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(OR(C53=\"a\",C53=\"c\"),VLOOKUP(A53,Quantities[],Quantities!$AJ$2),VLOOKUP(A53,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN56)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D54,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D54,2)=\"Sc\",\nVLOOKUP(D54,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nVLOOKUP(D54,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$Z$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AA$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AB$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AC$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$Z$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AA$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AB$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AC$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$Z$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AA$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AB$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AC$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$P$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$Q$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$R$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$S$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$P$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$Q$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$R$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$S$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$P$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$Q$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$R$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$S$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$U$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$V$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$W$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$X$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$U$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$V$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$W$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$X$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$AE$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AF$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AG$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AH$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$AE$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AF$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AG$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AH$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(C54=\"a\",\nVLOOKUP(D54,Equipment[],Equipment!$BP$2)+VLOOKUP(D54,Equipment[],Equipment!$BQ$2)+VLOOKUP(D54,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nVLOOKUP(D54,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(OR(C54=\"a\",C54=\"c\"),VLOOKUP(A54,Quantities[],Quantities!$AJ$2),VLOOKUP(A54,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN57)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D55,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D55,2)=\"Sc\",\nVLOOKUP(D55,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nVLOOKUP(D55,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$Z$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AA$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AB$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AC$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$Z$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AA$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AB$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AC$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$Z$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AA$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AB$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AC$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$P$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$Q$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$R$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$S$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$P$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$Q$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$R$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$S$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$P$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$Q$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$R$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$S$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$U$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$V$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$W$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$X$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$U$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$V$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$W$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$X$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$AE$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AF$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AG$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AH$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$AE$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AF$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AG$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AH$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(C55=\"a\",\nVLOOKUP(D55,Equipment[],Equipment!$BP$2)+VLOOKUP(D55,Equipment[],Equipment!$BQ$2)+VLOOKUP(D55,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nVLOOKUP(D55,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(OR(C55=\"a\",C55=\"c\"),VLOOKUP(A55,Quantities[],Quantities!$AJ$2),VLOOKUP(A55,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN58)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D56,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D56,2)=\"Sc\",\nVLOOKUP(D56,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nVLOOKUP(D56,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$Z$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AA$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AB$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AC$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$Z$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AA$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AB$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AC$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$Z$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AA$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AB$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AC$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$P$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$Q$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$R$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$S$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$P$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$Q$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$R$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$S$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$P$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$Q$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$R$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$S$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$U$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$V$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$W$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$X$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$U$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$V$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$W$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$X$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$AE$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AF$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AG$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AH$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$AE$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AF$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AG$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AH$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(C56=\"a\",\nVLOOKUP(D56,Equipment[],Equipment!$BP$2)+VLOOKUP(D56,Equipment[],Equipment!$BQ$2)+VLOOKUP(D56,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nVLOOKUP(D56,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(OR(C56=\"a\",C56=\"c\"),VLOOKUP(A56,Quantities[],Quantities!$AJ$2),VLOOKUP(A56,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN59)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D57,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D57,2)=\"Sc\",\nVLOOKUP(D57,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nVLOOKUP(D57,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$Z$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AA$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AB$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AC$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$Z$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AA$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AB$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AC$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$Z$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AA$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AB$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AC$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$P$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$Q$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$R$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$S$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$P$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$Q$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$R$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$S$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$P$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$Q$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$R$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$S$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$U$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$V$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$W$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$X$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$U$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$V$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$W$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$X$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$AE$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AF$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AG$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AH$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$AE$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AF$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AG$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AH$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(C57=\"a\",\nVLOOKUP(D57,Equipment[],Equipment!$BP$2)+VLOOKUP(D57,Equipment[],Equipment!$BQ$2)+VLOOKUP(D57,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nVLOOKUP(D57,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(OR(C57=\"a\",C57=\"c\"),VLOOKUP(A57,Quantities[],Quantities!$AJ$2),VLOOKUP(A57,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN60)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D58,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D58,2)=\"Sc\",\nVLOOKUP(D58,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nVLOOKUP(D58,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$Z$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AA$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AB$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AC$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$Z$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AA$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AB$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AC$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$Z$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AA$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AB$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AC$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$P$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$Q$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$R$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$S$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$P$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$Q$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$R$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$S$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$P$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$Q$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$R$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$S$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$U$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$V$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$W$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$X$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$U$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$V$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$W$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$X$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$AE$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AF$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AG$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AH$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$AE$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AF$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AG$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AH$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(C58=\"a\",\nVLOOKUP(D58,Equipment[],Equipment!$BP$2)+VLOOKUP(D58,Equipment[],Equipment!$BQ$2)+VLOOKUP(D58,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nVLOOKUP(D58,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(OR(C58=\"a\",C58=\"c\"),VLOOKUP(A58,Quantities[],Quantities!$AJ$2),VLOOKUP(A58,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN61)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D59,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D59,2)=\"Sc\",\nVLOOKUP(D59,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nVLOOKUP(D59,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$Z$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AA$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AB$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AC$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$Z$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AA$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AB$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AC$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$Z$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AA$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AB$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AC$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$P$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$Q$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$R$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$S$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$P$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$Q$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$R$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$S$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$P$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$Q$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$R$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$S$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$U$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$V$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$W$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$X$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$U$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$V$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$W$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$X$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$AE$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AF$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AG$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AH$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$AE$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AF$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AG$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AH$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(C59=\"a\",\nVLOOKUP(D59,Equipment[],Equipment!$BP$2)+VLOOKUP(D59,Equipment[],Equipment!$BQ$2)+VLOOKUP(D59,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nVLOOKUP(D59,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(OR(C59=\"a\",C59=\"c\"),VLOOKUP(A59,Quantities[],Quantities!$AJ$2),VLOOKUP(A59,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN62)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D60,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D60,2)=\"Sc\",\nVLOOKUP(D60,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nVLOOKUP(D60,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$Z$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AA$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AB$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AC$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$Z$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AA$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AB$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AC$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$Z$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AA$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AB$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AC$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$P$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$Q$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$R$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$S$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$P$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$Q$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$R$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$S$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$P$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$Q$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$R$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$S$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$U$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$V$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$W$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$X$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$U$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$V$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$W$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$X$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$AE$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AF$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AG$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AH$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$AE$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AF$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AG$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AH$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(C60=\"a\",\nVLOOKUP(D60,Equipment[],Equipment!$BP$2)+VLOOKUP(D60,Equipment[],Equipment!$BQ$2)+VLOOKUP(D60,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nVLOOKUP(D60,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(OR(C60=\"a\",C60=\"c\"),VLOOKUP(A60,Quantities[],Quantities!$AJ$2),VLOOKUP(A60,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN63)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D61,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D61,2)=\"Sc\",\nVLOOKUP(D61,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nVLOOKUP(D61,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$Z$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AA$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AB$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AC$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$Z$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AA$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AB$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AC$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$Z$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AA$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AB$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AC$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$P$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$Q$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$R$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$S$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$P$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$Q$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$R$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$S$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$P$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$Q$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$R$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$S$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$U$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$V$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$W$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$X$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$U$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$V$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$W$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$X$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$AE$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AF$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AG$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AH$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$AE$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AF$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AG$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AH$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(C61=\"a\",\nVLOOKUP(D61,Equipment[],Equipment!$BP$2)+VLOOKUP(D61,Equipment[],Equipment!$BQ$2)+VLOOKUP(D61,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nVLOOKUP(D61,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(OR(C61=\"a\",C61=\"c\"),VLOOKUP(A61,Quantities[],Quantities!$AJ$2),VLOOKUP(A61,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN64)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D62,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D62,2)=\"Sc\",\nVLOOKUP(D62,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nVLOOKUP(D62,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$Z$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AA$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AB$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AC$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$Z$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AA$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AB$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AC$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$Z$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AA$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AB$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AC$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$P$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$Q$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$R$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$S$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$P$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$Q$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$R$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$S$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$P$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$Q$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$R$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$S$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$U$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$V$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$W$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$X$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$U$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$V$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$W$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$X$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$AE$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AF$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AG$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AH$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$AE$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AF$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AG$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AH$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(C62=\"a\",\nVLOOKUP(D62,Equipment[],Equipment!$BP$2)+VLOOKUP(D62,Equipment[],Equipment!$BQ$2)+VLOOKUP(D62,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nVLOOKUP(D62,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(OR(C62=\"a\",C62=\"c\"),VLOOKUP(A62,Quantities[],Quantities!$AJ$2),VLOOKUP(A62,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN65)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D63,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D63,2)=\"Sc\",\nVLOOKUP(D63,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nVLOOKUP(D63,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$Z$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AA$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AB$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AC$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$Z$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AA$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AB$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AC$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$Z$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AA$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AB$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AC$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$P$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$Q$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$R$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$S$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$P$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$Q$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$R$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$S$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$P$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$Q$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$R$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$S$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$U$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$V$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$W$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$X$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$U$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$V$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$W$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$X$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$AE$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AF$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AG$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AH$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$AE$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AF$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AG$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AH$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(C63=\"a\",\nVLOOKUP(D63,Equipment[],Equipment!$BP$2)+VLOOKUP(D63,Equipment[],Equipment!$BQ$2)+VLOOKUP(D63,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nVLOOKUP(D63,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(OR(C63=\"a\",C63=\"c\"),VLOOKUP(A63,Quantities[],Quantities!$AJ$2),VLOOKUP(A63,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN66)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D64,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D64,2)=\"Sc\",\nVLOOKUP(D64,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nVLOOKUP(D64,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$Z$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AA$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AB$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AC$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$Z$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AA$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AB$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AC$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$Z$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AA$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AB$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AC$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$P$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$Q$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$R$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$S$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$P$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$Q$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$R$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$S$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$P$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$Q$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$R$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$S$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$U$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$V$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$W$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$X$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$U$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$V$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$W$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$X$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$AE$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AF$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AG$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AH$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$AE$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AF$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AG$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AH$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(C64=\"a\",\nVLOOKUP(D64,Equipment[],Equipment!$BP$2)+VLOOKUP(D64,Equipment[],Equipment!$BQ$2)+VLOOKUP(D64,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nVLOOKUP(D64,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(OR(C64=\"a\",C64=\"c\"),VLOOKUP(A64,Quantities[],Quantities!$AJ$2),VLOOKUP(A64,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN67)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D65,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D65,2)=\"Sc\",\nVLOOKUP(D65,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nVLOOKUP(D65,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$Z$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AA$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AB$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AC$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$Z$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AA$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AB$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AC$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$Z$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AA$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AB$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AC$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$P$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$Q$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$R$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$S$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$P$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$Q$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$R$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$S$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$P$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$Q$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$R$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$S$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$U$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$V$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$W$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$X$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$U$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$V$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$W$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$X$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$AE$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AF$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AG$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AH$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$AE$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AF$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AG$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AH$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(C65=\"a\",\nVLOOKUP(D65,Equipment[],Equipment!$BP$2)+VLOOKUP(D65,Equipment[],Equipment!$BQ$2)+VLOOKUP(D65,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nVLOOKUP(D65,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(OR(C65=\"a\",C65=\"c\"),VLOOKUP(A65,Quantities[],Quantities!$AJ$2),VLOOKUP(A65,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN68)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D66,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D66,2)=\"Sc\",\nVLOOKUP(D66,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nVLOOKUP(D66,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$Z$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AA$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AB$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AC$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$Z$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AA$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AB$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AC$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$Z$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AA$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AB$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AC$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$P$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$Q$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$R$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$S$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$P$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$Q$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$R$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$S$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$P$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$Q$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$R$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$S$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$U$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$V$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$W$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$X$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$U$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$V$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$W$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$X$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$AE$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AF$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AG$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AH$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$AE$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AF$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AG$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AH$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(C66=\"a\",\nVLOOKUP(D66,Equipment[],Equipment!$BP$2)+VLOOKUP(D66,Equipment[],Equipment!$BQ$2)+VLOOKUP(D66,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nVLOOKUP(D66,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(OR(C66=\"a\",C66=\"c\"),VLOOKUP(A66,Quantities[],Quantities!$AJ$2),VLOOKUP(A66,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN69)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D67,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D67,2)=\"Sc\",\nVLOOKUP(D67,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nVLOOKUP(D67,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$Z$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AA$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AB$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AC$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$Z$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AA$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AB$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AC$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$Z$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AA$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AB$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AC$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$P$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$Q$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$R$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$S$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$P$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$Q$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$R$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$S$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$P$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$Q$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$R$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$S$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$U$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$V$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$W$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$X$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$U$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$V$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$W$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$X$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$AE$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AF$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AG$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AH$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$AE$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AF$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AG$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AH$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(C67=\"a\",\nVLOOKUP(D67,Equipment[],Equipment!$BP$2)+VLOOKUP(D67,Equipment[],Equipment!$BQ$2)+VLOOKUP(D67,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nVLOOKUP(D67,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(OR(C67=\"a\",C67=\"c\"),VLOOKUP(A67,Quantities[],Quantities!$AJ$2),VLOOKUP(A67,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN70)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D68,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D68,2)=\"Sc\",\nVLOOKUP(D68,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nVLOOKUP(D68,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$Z$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AA$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AB$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AC$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$Z$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AA$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AB$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AC$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$Z$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AA$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AB$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AC$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$P$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$Q$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$R$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$S$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$P$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$Q$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$R$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$S$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$P$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$Q$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$R$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$S$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$U$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$V$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$W$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$X$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$U$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$V$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$W$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$X$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$AE$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AF$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AG$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AH$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$AE$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AF$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AG$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AH$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(C68=\"a\",\nVLOOKUP(D68,Equipment[],Equipment!$BP$2)+VLOOKUP(D68,Equipment[],Equipment!$BQ$2)+VLOOKUP(D68,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nVLOOKUP(D68,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(OR(C68=\"a\",C68=\"c\"),VLOOKUP(A68,Quantities[],Quantities!$AJ$2),VLOOKUP(A68,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN71)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D69,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D69,2)=\"Sc\",\nVLOOKUP(D69,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nVLOOKUP(D69,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$Z$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AA$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AB$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AC$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$Z$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AA$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AB$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AC$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$Z$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AA$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AB$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AC$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$P$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$Q$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$R$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$S$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$P$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$Q$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$R$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$S$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$P$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$Q$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$R$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$S$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$U$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$V$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$W$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$X$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$U$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$V$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$W$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$X$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$AE$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AF$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AG$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AH$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$AE$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AF$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AG$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AH$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(C69=\"a\",\nVLOOKUP(D69,Equipment[],Equipment!$BP$2)+VLOOKUP(D69,Equipment[],Equipment!$BQ$2)+VLOOKUP(D69,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nVLOOKUP(D69,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(OR(C69=\"a\",C69=\"c\"),VLOOKUP(A69,Quantities[],Quantities!$AJ$2),VLOOKUP(A69,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN72)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D70,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D70,2)=\"Sc\",\nVLOOKUP(D70,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nVLOOKUP(D70,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$Z$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AA$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AB$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AC$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$Z$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AA$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AB$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AC$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$Z$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AA$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AB$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AC$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$P$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$Q$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$R$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$S$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$P$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$Q$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$R$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$S$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$P$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$Q$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$R$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$S$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$U$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$V$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$W$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$X$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$U$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$V$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$W$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$X$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$AE$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AF$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AG$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AH$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$AE$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AF$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AG$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AH$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(C70=\"a\",\nVLOOKUP(D70,Equipment[],Equipment!$BP$2)+VLOOKUP(D70,Equipment[],Equipment!$BQ$2)+VLOOKUP(D70,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nVLOOKUP(D70,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(OR(C70=\"a\",C70=\"c\"),VLOOKUP(A70,Quantities[],Quantities!$AJ$2),VLOOKUP(A70,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN73)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D71,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D71,2)=\"Sc\",\nVLOOKUP(D71,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nVLOOKUP(D71,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$Z$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AA$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AB$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AC$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$Z$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AA$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AB$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AC$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$Z$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AA$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AB$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AC$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$P$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$Q$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$R$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$S$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$P$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$Q$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$R$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$S$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$P$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$Q$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$R$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$S$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$U$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$V$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$W$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$X$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$U$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$V$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$W$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$X$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$AE$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AF$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AG$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AH$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$AE$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AF$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AG$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AH$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(C71=\"a\",\nVLOOKUP(D71,Equipment[],Equipment!$BP$2)+VLOOKUP(D71,Equipment[],Equipment!$BQ$2)+VLOOKUP(D71,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nVLOOKUP(D71,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(OR(C71=\"a\",C71=\"c\"),VLOOKUP(A71,Quantities[],Quantities!$AJ$2),VLOOKUP(A71,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN74)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D72,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D72,2)=\"Sc\",\nVLOOKUP(D72,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nVLOOKUP(D72,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$Z$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AA$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AB$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AC$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$Z$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AA$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AB$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AC$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$Z$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AA$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AB$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AC$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$P$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$Q$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$R$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$S$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$P$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$Q$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$R$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$S$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$P$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$Q$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$R$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$S$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$U$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$V$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$W$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$X$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$U$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$V$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$W$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$X$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$AE$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AF$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AG$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AH$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$AE$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AF$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AG$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AH$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(C72=\"a\",\nVLOOKUP(D72,Equipment[],Equipment!$BP$2)+VLOOKUP(D72,Equipment[],Equipment!$BQ$2)+VLOOKUP(D72,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nVLOOKUP(D72,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(OR(C72=\"a\",C72=\"c\"),VLOOKUP(A72,Quantities[],Quantities!$AJ$2),VLOOKUP(A72,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN75)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D73,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D73,2)=\"Sc\",\nVLOOKUP(D73,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nVLOOKUP(D73,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$Z$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AA$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AB$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AC$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$Z$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AA$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AB$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AC$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$Z$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AA$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AB$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AC$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$P$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$Q$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$R$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$S$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$P$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$Q$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$R$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$S$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$P$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$Q$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$R$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$S$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$U$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$V$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$W$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$X$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$U$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$V$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$W$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$X$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$AE$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AF$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AG$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AH$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$AE$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AF$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AG$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AH$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(C73=\"a\",\nVLOOKUP(D73,Equipment[],Equipment!$BP$2)+VLOOKUP(D73,Equipment[],Equipment!$BQ$2)+VLOOKUP(D73,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nVLOOKUP(D73,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(OR(C73=\"a\",C73=\"c\"),VLOOKUP(A73,Quantities[],Quantities!$AJ$2),VLOOKUP(A73,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN76)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D74,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D74,2)=\"Sc\",\nVLOOKUP(D74,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nVLOOKUP(D74,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$Z$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AA$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AB$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AC$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$Z$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AA$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AB$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AC$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$Z$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AA$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AB$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AC$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$P$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$Q$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$R$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$S$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$P$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$Q$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$R$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$S$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$P$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$Q$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$R$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$S$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$U$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$V$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$W$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$X$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$U$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$V$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$W$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$X$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$AE$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AF$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AG$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AH$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$AE$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AF$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AG$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AH$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(C74=\"a\",\nVLOOKUP(D74,Equipment[],Equipment!$BP$2)+VLOOKUP(D74,Equipment[],Equipment!$BQ$2)+VLOOKUP(D74,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nVLOOKUP(D74,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(OR(C74=\"a\",C74=\"c\"),VLOOKUP(A74,Quantities[],Quantities!$AJ$2),VLOOKUP(A74,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN77)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D75,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D75,2)=\"Sc\",\nVLOOKUP(D75,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nVLOOKUP(D75,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$Z$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AA$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AB$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AC$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$Z$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AA$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AB$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AC$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$Z$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AA$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AB$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AC$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$P$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$Q$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$R$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$S$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$P$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$Q$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$R$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$S$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$P$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$Q$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$R$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$S$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$U$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$V$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$W$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$X$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$U$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$V$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$W$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$X$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$AE$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AF$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AG$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AH$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$AE$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AF$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AG$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AH$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(C75=\"a\",\nVLOOKUP(D75,Equipment[],Equipment!$BP$2)+VLOOKUP(D75,Equipment[],Equipment!$BQ$2)+VLOOKUP(D75,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nVLOOKUP(D75,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(OR(C75=\"a\",C75=\"c\"),VLOOKUP(A75,Quantities[],Quantities!$AJ$2),VLOOKUP(A75,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN78)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D76,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D76,2)=\"Sc\",\nVLOOKUP(D76,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nVLOOKUP(D76,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$Z$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AA$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AB$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AC$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$Z$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AA$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AB$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AC$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$Z$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AA$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AB$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AC$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$P$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$Q$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$R$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$S$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$P$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$Q$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$R$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$S$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$P$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$Q$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$R$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$S$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$U$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$V$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$W$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$X$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$U$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$V$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$W$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$X$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$AE$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AF$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AG$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AH$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$AE$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AF$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AG$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AH$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(C76=\"a\",\nVLOOKUP(D76,Equipment[],Equipment!$BP$2)+VLOOKUP(D76,Equipment[],Equipment!$BQ$2)+VLOOKUP(D76,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nVLOOKUP(D76,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(OR(C76=\"a\",C76=\"c\"),VLOOKUP(A76,Quantities[],Quantities!$AJ$2),VLOOKUP(A76,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN79)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D77,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",VLOOKUP(D77,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D77,2)=\"Sc\",\nVLOOKUP(D77,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nVLOOKUP(D77,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$Z$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$AA$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AB$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AC$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$Z$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$AA$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AB$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AC$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D77,Equipment[],Equipment!$Z$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$AA$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AB$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AC$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$P$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$Q$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$R$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$S$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$P$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$Q$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$R$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$S$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D77,Equipment[],Equipment!$P$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$Q$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$R$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$S$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$U$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$V$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$W$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$X$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D77,Equipment[],Equipment!$U$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$V$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$W$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$X$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$AE$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$AF$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AG$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AH$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D77,Equipment[],Equipment!$AE$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$AF$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AG$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AH$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(C77=\"a\",\nVLOOKUP(D77,Equipment[],Equipment!$BP$2)+VLOOKUP(D77,Equipment[],Equipment!$BQ$2)+VLOOKUP(D77,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nVLOOKUP(D77,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(OR(C77=\"a\",C77=\"c\"),VLOOKUP(A77,Quantities[],Quantities!$AJ$2),VLOOKUP(A77,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",VLOOKUP(D77,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",VLOOKUP(D77,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN80)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D78,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",VLOOKUP(D78,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D78,2)=\"Sc\",\nVLOOKUP(D78,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nVLOOKUP(D78,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$Z$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$AA$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AB$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AC$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$Z$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$AA$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AB$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AC$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D78,Equipment[],Equipment!$Z$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$AA$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AB$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AC$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$P$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$Q$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$R$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$S$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$P$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$Q$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$R$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$S$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D78,Equipment[],Equipment!$P$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$Q$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$R$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$S$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$U$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$V$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$W$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$X$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D78,Equipment[],Equipment!$U$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$V$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$W$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$X$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$AE$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$AF$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AG$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AH$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D78,Equipment[],Equipment!$AE$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$AF$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AG$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AH$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(C78=\"a\",\nVLOOKUP(D78,Equipment[],Equipment!$BP$2)+VLOOKUP(D78,Equipment[],Equipment!$BQ$2)+VLOOKUP(D78,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nVLOOKUP(D78,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(OR(C78=\"a\",C78=\"c\"),VLOOKUP(A78,Quantities[],Quantities!$AJ$2),VLOOKUP(A78,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",VLOOKUP(D78,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",VLOOKUP(D78,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN81)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D79,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",VLOOKUP(D79,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D79,2)=\"Sc\",\nVLOOKUP(D79,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nVLOOKUP(D79,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$Z$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$AA$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AB$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AC$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$Z$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$AA$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AB$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AC$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D79,Equipment[],Equipment!$Z$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$AA$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AB$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AC$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$P$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$Q$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$R$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$S$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$P$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$Q$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$R$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$S$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D79,Equipment[],Equipment!$P$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$Q$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$R$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$S$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$U$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$V$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$W$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$X$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D79,Equipment[],Equipment!$U$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$V$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$W$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$X$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$AE$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$AF$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AG$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AH$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D79,Equipment[],Equipment!$AE$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$AF$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AG$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AH$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(C79=\"a\",\nVLOOKUP(D79,Equipment[],Equipment!$BP$2)+VLOOKUP(D79,Equipment[],Equipment!$BQ$2)+VLOOKUP(D79,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nVLOOKUP(D79,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(OR(C79=\"a\",C79=\"c\"),VLOOKUP(A79,Quantities[],Quantities!$AJ$2),VLOOKUP(A79,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",VLOOKUP(D79,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",VLOOKUP(D79,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN82)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D80,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",VLOOKUP(D80,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(L80+M80>0,ABS(L80)+M80,0),0\n)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(L80-M80<0,0,ABS(L80)-M80),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nVLOOKUP(D80,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nVLOOKUP(D80,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$Z$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$AA$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AB$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AC$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$Z$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$AA$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AB$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AC$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D80,Equipment[],Equipment!$Z$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$AA$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AB$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AC$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$P$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$Q$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$R$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$S$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$P$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$Q$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$R$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$S$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D80,Equipment[],Equipment!$P$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$Q$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$R$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$S$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$U$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$V$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$W$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$X$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D80,Equipment[],Equipment!$U$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$V$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$W$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$X$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$AE$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$AF$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AG$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AH$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D80,Equipment[],Equipment!$AE$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$AF$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AG$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AH$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",(K80/(S80*88))+(K80/(R80*88))+P80+Q80,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(C80=\"a\",\nVLOOKUP(D80,Equipment[],Equipment!$BP$2)+VLOOKUP(D80,Equipment[],Equipment!$BQ$2)+VLOOKUP(D80,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nVLOOKUP(D80,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(OR(C80=\"a\",C80=\"c\"),VLOOKUP(A80,Quantities[],Quantities!$AJ$2),VLOOKUP(A80,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",VLOOKUP(D80,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",VLOOKUP(D80,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",Y80/T80,)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\n(TRUNC(Z80))*(MIN(X80,(V80/W80))),\n0)","v":0},{"$f":"IF(AA80>0,J80/AA80,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN83)","v":0},{"$f":"IF(AC80>0,AB80/AC80,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D81,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",VLOOKUP(D81,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D81,2)=\"Sc\",\nVLOOKUP(D81,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nVLOOKUP(D81,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$Z$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$AA$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AB$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AC$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$Z$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$AA$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AB$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AC$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D81,Equipment[],Equipment!$Z$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$AA$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AB$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AC$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$P$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$Q$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$R$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$S$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$P$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$Q$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$R$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$S$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D81,Equipment[],Equipment!$P$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$Q$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$R$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$S$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$U$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$V$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$W$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$X$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D81,Equipment[],Equipment!$U$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$V$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$W$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$X$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$AE$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$AF$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AG$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AH$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D81,Equipment[],Equipment!$AE$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$AF$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AG$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AH$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(C81=\"a\",\nVLOOKUP(D81,Equipment[],Equipment!$BP$2)+VLOOKUP(D81,Equipment[],Equipment!$BQ$2)+VLOOKUP(D81,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nVLOOKUP(D81,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(OR(C81=\"a\",C81=\"c\"),VLOOKUP(A81,Quantities[],Quantities!$AJ$2),VLOOKUP(A81,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",VLOOKUP(D81,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",VLOOKUP(D81,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN84)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D82,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",VLOOKUP(D82,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D82,2)=\"Sc\",\nVLOOKUP(D82,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nVLOOKUP(D82,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$Z$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$AA$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AB$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AC$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$Z$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$AA$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AB$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AC$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D82,Equipment[],Equipment!$Z$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$AA$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AB$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AC$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$P$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$Q$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$R$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$S$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$P$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$Q$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$R$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$S$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D82,Equipment[],Equipment!$P$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$Q$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$R$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$S$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$U$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$V$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$W$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$X$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D82,Equipment[],Equipment!$U$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$V$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$W$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$X$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$AE$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$AF$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AG$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AH$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D82,Equipment[],Equipment!$AE$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$AF$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AG$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AH$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(C82=\"a\",\nVLOOKUP(D82,Equipment[],Equipment!$BP$2)+VLOOKUP(D82,Equipment[],Equipment!$BQ$2)+VLOOKUP(D82,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nVLOOKUP(D82,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(OR(C82=\"a\",C82=\"c\"),VLOOKUP(A82,Quantities[],Quantities!$AJ$2),VLOOKUP(A82,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",VLOOKUP(D82,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",VLOOKUP(D82,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN85)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D83,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",VLOOKUP(D83,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D83,2)=\"Sc\",\nVLOOKUP(D83,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nVLOOKUP(D83,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$Z$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$AA$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AB$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AC$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$Z$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$AA$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AB$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AC$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D83,Equipment[],Equipment!$Z$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$AA$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AB$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AC$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$P$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$Q$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$R$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$S$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$P$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$Q$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$R$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$S$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D83,Equipment[],Equipment!$P$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$Q$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$R$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$S$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$U$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$V$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$W$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$X$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D83,Equipment[],Equipment!$U$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$V$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$W$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$X$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$AE$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$AF$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AG$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AH$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D83,Equipment[],Equipment!$AE$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$AF$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AG$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AH$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(C83=\"a\",\nVLOOKUP(D83,Equipment[],Equipment!$BP$2)+VLOOKUP(D83,Equipment[],Equipment!$BQ$2)+VLOOKUP(D83,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nVLOOKUP(D83,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(OR(C83=\"a\",C83=\"c\"),VLOOKUP(A83,Quantities[],Quantities!$AJ$2),VLOOKUP(A83,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",VLOOKUP(D83,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",VLOOKUP(D83,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN86)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D84,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",VLOOKUP(D84,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D84,2)=\"Sc\",\nVLOOKUP(D84,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nVLOOKUP(D84,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$Z$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$AA$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AB$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AC$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$Z$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$AA$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AB$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AC$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D84,Equipment[],Equipment!$Z$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$AA$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AB$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AC$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$P$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$Q$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$R$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$S$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$P$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$Q$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$R$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$S$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D84,Equipment[],Equipment!$P$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$Q$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$R$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$S$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$U$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$V$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$W$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$X$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D84,Equipment[],Equipment!$U$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$V$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$W$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$X$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$AE$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$AF$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AG$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AH$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D84,Equipment[],Equipment!$AE$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$AF$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AG$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AH$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(C84=\"a\",\nVLOOKUP(D84,Equipment[],Equipment!$BP$2)+VLOOKUP(D84,Equipment[],Equipment!$BQ$2)+VLOOKUP(D84,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nVLOOKUP(D84,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(OR(C84=\"a\",C84=\"c\"),VLOOKUP(A84,Quantities[],Quantities!$AJ$2),VLOOKUP(A84,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",VLOOKUP(D84,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",VLOOKUP(D84,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN87)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D85,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",VLOOKUP(D85,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D85,2)=\"Sc\",\nVLOOKUP(D85,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nVLOOKUP(D85,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$Z$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$AA$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AB$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AC$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$Z$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$AA$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AB$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AC$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D85,Equipment[],Equipment!$Z$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$AA$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AB$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AC$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$P$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$Q$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$R$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$S$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$P$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$Q$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$R$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$S$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D85,Equipment[],Equipment!$P$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$Q$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$R$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$S$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$U$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$V$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$W$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$X$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D85,Equipment[],Equipment!$U$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$V$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$W$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$X$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$AE$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$AF$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AG$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AH$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D85,Equipment[],Equipment!$AE$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$AF$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AG$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AH$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(C85=\"a\",\nVLOOKUP(D85,Equipment[],Equipment!$BP$2)+VLOOKUP(D85,Equipment[],Equipment!$BQ$2)+VLOOKUP(D85,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nVLOOKUP(D85,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(OR(C85=\"a\",C85=\"c\"),VLOOKUP(A85,Quantities[],Quantities!$AJ$2),VLOOKUP(A85,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",VLOOKUP(D85,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",VLOOKUP(D85,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN88)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D86,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",VLOOKUP(D86,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D86,2)=\"Sc\",\nVLOOKUP(D86,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nVLOOKUP(D86,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$Z$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$AA$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AB$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AC$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$Z$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$AA$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AB$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AC$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D86,Equipment[],Equipment!$Z$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$AA$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AB$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AC$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$P$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$Q$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$R$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$S$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$P$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$Q$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$R$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$S$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D86,Equipment[],Equipment!$P$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$Q$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$R$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$S$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$U$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$V$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$W$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$X$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D86,Equipment[],Equipment!$U$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$V$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$W$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$X$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$AE$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$AF$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AG$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AH$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D86,Equipment[],Equipment!$AE$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$AF$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AG$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AH$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(C86=\"a\",\nVLOOKUP(D86,Equipment[],Equipment!$BP$2)+VLOOKUP(D86,Equipment[],Equipment!$BQ$2)+VLOOKUP(D86,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nVLOOKUP(D86,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(OR(C86=\"a\",C86=\"c\"),VLOOKUP(A86,Quantities[],Quantities!$AJ$2),VLOOKUP(A86,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",VLOOKUP(D86,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",VLOOKUP(D86,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN89)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D87,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",VLOOKUP(D87,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D87,2)=\"Sc\",\nVLOOKUP(D87,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nVLOOKUP(D87,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$Z$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$AA$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AB$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AC$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$Z$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$AA$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AB$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AC$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D87,Equipment[],Equipment!$Z$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$AA$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AB$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AC$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$P$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$Q$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$R$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$S$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$P$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$Q$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$R$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$S$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D87,Equipment[],Equipment!$P$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$Q$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$R$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$S$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$U$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$V$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$W$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$X$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D87,Equipment[],Equipment!$U$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$V$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$W$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$X$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$AE$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$AF$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AG$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AH$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D87,Equipment[],Equipment!$AE$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$AF$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AG$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AH$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(C87=\"a\",\nVLOOKUP(D87,Equipment[],Equipment!$BP$2)+VLOOKUP(D87,Equipment[],Equipment!$BQ$2)+VLOOKUP(D87,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nVLOOKUP(D87,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(OR(C87=\"a\",C87=\"c\"),VLOOKUP(A87,Quantities[],Quantities!$AJ$2),VLOOKUP(A87,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",VLOOKUP(D87,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",VLOOKUP(D87,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN90)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D88,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",VLOOKUP(D88,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D88,2)=\"Sc\",\nVLOOKUP(D88,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nVLOOKUP(D88,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$Z$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$AA$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AB$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AC$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$Z$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$AA$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AB$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AC$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D88,Equipment[],Equipment!$Z$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$AA$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AB$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AC$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$P$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$Q$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$R$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$S$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$P$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$Q$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$R$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$S$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D88,Equipment[],Equipment!$P$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$Q$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$R$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$S$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$U$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$V$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$W$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$X$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D88,Equipment[],Equipment!$U$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$V$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$W$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$X$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$AE$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$AF$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AG$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AH$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D88,Equipment[],Equipment!$AE$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$AF$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AG$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AH$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(C88=\"a\",\nVLOOKUP(D88,Equipment[],Equipment!$BP$2)+VLOOKUP(D88,Equipment[],Equipment!$BQ$2)+VLOOKUP(D88,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nVLOOKUP(D88,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(OR(C88=\"a\",C88=\"c\"),VLOOKUP(A88,Quantities[],Quantities!$AJ$2),VLOOKUP(A88,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",VLOOKUP(D88,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",VLOOKUP(D88,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN91)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D89,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",VLOOKUP(D89,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D89,2)=\"Sc\",\nVLOOKUP(D89,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nVLOOKUP(D89,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$Z$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$AA$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AB$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AC$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$Z$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$AA$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AB$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AC$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D89,Equipment[],Equipment!$Z$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$AA$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AB$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AC$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$P$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$Q$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$R$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$S$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$P$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$Q$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$R$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$S$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D89,Equipment[],Equipment!$P$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$Q$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$R$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$S$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$U$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$V$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$W$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$X$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D89,Equipment[],Equipment!$U$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$V$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$W$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$X$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$AE$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$AF$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AG$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AH$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D89,Equipment[],Equipment!$AE$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$AF$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AG$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AH$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(C89=\"a\",\nVLOOKUP(D89,Equipment[],Equipment!$BP$2)+VLOOKUP(D89,Equipment[],Equipment!$BQ$2)+VLOOKUP(D89,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nVLOOKUP(D89,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(OR(C89=\"a\",C89=\"c\"),VLOOKUP(A89,Quantities[],Quantities!$AJ$2),VLOOKUP(A89,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",VLOOKUP(D89,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",VLOOKUP(D89,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN92)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D90,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",VLOOKUP(D90,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D90,2)=\"Sc\",\nVLOOKUP(D90,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nVLOOKUP(D90,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$Z$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$AA$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AB$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AC$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$Z$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$AA$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AB$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AC$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D90,Equipment[],Equipment!$Z$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$AA$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AB$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AC$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$P$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$Q$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$R$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$S$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$P$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$Q$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$R$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$S$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D90,Equipment[],Equipment!$P$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$Q$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$R$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$S$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$U$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$V$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$W$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$X$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D90,Equipment[],Equipment!$U$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$V$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$W$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$X$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$AE$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$AF$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AG$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AH$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D90,Equipment[],Equipment!$AE$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$AF$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AG$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AH$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(C90=\"a\",\nVLOOKUP(D90,Equipment[],Equipment!$BP$2)+VLOOKUP(D90,Equipment[],Equipment!$BQ$2)+VLOOKUP(D90,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nVLOOKUP(D90,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(OR(C90=\"a\",C90=\"c\"),VLOOKUP(A90,Quantities[],Quantities!$AJ$2),VLOOKUP(A90,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",VLOOKUP(D90,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",VLOOKUP(D90,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN93)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D91,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",VLOOKUP(D91,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D91,2)=\"Sc\",\nVLOOKUP(D91,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nVLOOKUP(D91,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$Z$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$AA$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AB$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AC$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$Z$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$AA$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AB$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AC$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D91,Equipment[],Equipment!$Z$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$AA$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AB$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AC$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$P$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$Q$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$R$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$S$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$P$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$Q$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$R$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$S$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D91,Equipment[],Equipment!$P$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$Q$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$R$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$S$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$U$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$V$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$W$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$X$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D91,Equipment[],Equipment!$U$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$V$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$W$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$X$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$AE$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$AF$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AG$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AH$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D91,Equipment[],Equipment!$AE$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$AF$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AG$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AH$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(C91=\"a\",\nVLOOKUP(D91,Equipment[],Equipment!$BP$2)+VLOOKUP(D91,Equipment[],Equipment!$BQ$2)+VLOOKUP(D91,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nVLOOKUP(D91,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(OR(C91=\"a\",C91=\"c\"),VLOOKUP(A91,Quantities[],Quantities!$AJ$2),VLOOKUP(A91,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",VLOOKUP(D91,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",VLOOKUP(D91,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN94)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D92,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",VLOOKUP(D92,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D92,2)=\"Sc\",\nVLOOKUP(D92,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nVLOOKUP(D92,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$Z$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$AA$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AB$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AC$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$Z$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$AA$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AB$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AC$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D92,Equipment[],Equipment!$Z$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$AA$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AB$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AC$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$P$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$Q$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$R$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$S$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$P$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$Q$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$R$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$S$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D92,Equipment[],Equipment!$P$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$Q$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$R$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$S$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$U$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$V$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$W$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$X$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D92,Equipment[],Equipment!$U$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$V$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$W$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$X$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$AE$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$AF$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AG$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AH$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D92,Equipment[],Equipment!$AE$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$AF$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AG$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AH$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(C92=\"a\",\nVLOOKUP(D92,Equipment[],Equipment!$BP$2)+VLOOKUP(D92,Equipment[],Equipment!$BQ$2)+VLOOKUP(D92,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nVLOOKUP(D92,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(OR(C92=\"a\",C92=\"c\"),VLOOKUP(A92,Quantities[],Quantities!$AJ$2),VLOOKUP(A92,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",VLOOKUP(D92,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",VLOOKUP(D92,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN95)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D93,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",VLOOKUP(D93,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D93,2)=\"Sc\",\nVLOOKUP(D93,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nVLOOKUP(D93,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$Z$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$AA$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AB$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AC$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$Z$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$AA$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AB$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AC$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D93,Equipment[],Equipment!$Z$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$AA$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AB$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AC$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$P$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$Q$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$R$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$S$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$P$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$Q$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$R$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$S$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D93,Equipment[],Equipment!$P$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$Q$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$R$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$S$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$U$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$V$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$W$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$X$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D93,Equipment[],Equipment!$U$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$V$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$W$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$X$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$AE$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$AF$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AG$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AH$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D93,Equipment[],Equipment!$AE$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$AF$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AG$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AH$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(C93=\"a\",\nVLOOKUP(D93,Equipment[],Equipment!$BP$2)+VLOOKUP(D93,Equipment[],Equipment!$BQ$2)+VLOOKUP(D93,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nVLOOKUP(D93,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(OR(C93=\"a\",C93=\"c\"),VLOOKUP(A93,Quantities[],Quantities!$AJ$2),VLOOKUP(A93,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",VLOOKUP(D93,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",VLOOKUP(D93,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN96)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D94,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",VLOOKUP(D94,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D94,2)=\"Sc\",\nVLOOKUP(D94,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nVLOOKUP(D94,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$Z$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$AA$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AB$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AC$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$Z$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$AA$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AB$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AC$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D94,Equipment[],Equipment!$Z$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$AA$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AB$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AC$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$P$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$Q$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$R$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$S$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$P$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$Q$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$R$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$S$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D94,Equipment[],Equipment!$P$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$Q$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$R$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$S$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$U$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$V$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$W$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$X$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D94,Equipment[],Equipment!$U$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$V$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$W$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$X$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$AE$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$AF$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AG$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AH$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D94,Equipment[],Equipment!$AE$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$AF$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AG$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AH$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(C94=\"a\",\nVLOOKUP(D94,Equipment[],Equipment!$BP$2)+VLOOKUP(D94,Equipment[],Equipment!$BQ$2)+VLOOKUP(D94,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nVLOOKUP(D94,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(OR(C94=\"a\",C94=\"c\"),VLOOKUP(A94,Quantities[],Quantities!$AJ$2),VLOOKUP(A94,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",VLOOKUP(D94,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",VLOOKUP(D94,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN97)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D95,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",VLOOKUP(D95,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D95,2)=\"Sc\",\nVLOOKUP(D95,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nVLOOKUP(D95,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$Z$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$AA$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AB$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AC$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$Z$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$AA$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AB$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AC$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D95,Equipment[],Equipment!$Z$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$AA$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AB$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AC$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$P$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$Q$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$R$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$S$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$P$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$Q$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$R$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$S$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D95,Equipment[],Equipment!$P$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$Q$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$R$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$S$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$U$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$V$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$W$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$X$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D95,Equipment[],Equipment!$U$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$V$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$W$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$X$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$AE$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$AF$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AG$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AH$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D95,Equipment[],Equipment!$AE$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$AF$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AG$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AH$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(C95=\"a\",\nVLOOKUP(D95,Equipment[],Equipment!$BP$2)+VLOOKUP(D95,Equipment[],Equipment!$BQ$2)+VLOOKUP(D95,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nVLOOKUP(D95,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(OR(C95=\"a\",C95=\"c\"),VLOOKUP(A95,Quantities[],Quantities!$AJ$2),VLOOKUP(A95,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",VLOOKUP(D95,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",VLOOKUP(D95,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN98)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D96,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",VLOOKUP(D96,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D96,2)=\"Sc\",\nVLOOKUP(D96,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nVLOOKUP(D96,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$Z$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$AA$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AB$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AC$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$Z$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$AA$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AB$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AC$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D96,Equipment[],Equipment!$Z$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$AA$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AB$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AC$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$P$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$Q$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$R$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$S$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$P$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$Q$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$R$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$S$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D96,Equipment[],Equipment!$P$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$Q$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$R$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$S$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$U$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$V$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$W$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$X$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D96,Equipment[],Equipment!$U$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$V$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$W$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$X$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$AE$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$AF$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AG$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AH$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D96,Equipment[],Equipment!$AE$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$AF$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AG$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AH$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(C96=\"a\",\nVLOOKUP(D96,Equipment[],Equipment!$BP$2)+VLOOKUP(D96,Equipment[],Equipment!$BQ$2)+VLOOKUP(D96,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nVLOOKUP(D96,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(OR(C96=\"a\",C96=\"c\"),VLOOKUP(A96,Quantities[],Quantities!$AJ$2),VLOOKUP(A96,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",VLOOKUP(D96,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",VLOOKUP(D96,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN99)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D97,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",VLOOKUP(D97,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D97,2)=\"Sc\",\nVLOOKUP(D97,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nVLOOKUP(D97,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$Z$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$AA$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AB$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AC$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$Z$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$AA$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AB$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AC$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D97,Equipment[],Equipment!$Z$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$AA$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AB$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AC$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$P$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$Q$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$R$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$S$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$P$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$Q$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$R$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$S$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D97,Equipment[],Equipment!$P$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$Q$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$R$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$S$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$U$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$V$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$W$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$X$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D97,Equipment[],Equipment!$U$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$V$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$W$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$X$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$AE$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$AF$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AG$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AH$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D97,Equipment[],Equipment!$AE$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$AF$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AG$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AH$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(C97=\"a\",\nVLOOKUP(D97,Equipment[],Equipment!$BP$2)+VLOOKUP(D97,Equipment[],Equipment!$BQ$2)+VLOOKUP(D97,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nVLOOKUP(D97,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(OR(C97=\"a\",C97=\"c\"),VLOOKUP(A97,Quantities[],Quantities!$AJ$2),VLOOKUP(A97,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",VLOOKUP(D97,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",VLOOKUP(D97,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN100)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D98,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",VLOOKUP(D98,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D98,2)=\"Sc\",\nVLOOKUP(D98,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nVLOOKUP(D98,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$Z$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$AA$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AB$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AC$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$Z$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$AA$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AB$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AC$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D98,Equipment[],Equipment!$Z$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$AA$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AB$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AC$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$P$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$Q$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$R$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$S$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$P$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$Q$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$R$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$S$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D98,Equipment[],Equipment!$P$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$Q$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$R$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$S$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$U$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$V$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$W$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$X$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D98,Equipment[],Equipment!$U$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$V$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$W$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$X$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$AE$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$AF$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AG$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AH$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D98,Equipment[],Equipment!$AE$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$AF$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AG$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AH$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(C98=\"a\",\nVLOOKUP(D98,Equipment[],Equipment!$BP$2)+VLOOKUP(D98,Equipment[],Equipment!$BQ$2)+VLOOKUP(D98,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nVLOOKUP(D98,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(OR(C98=\"a\",C98=\"c\"),VLOOKUP(A98,Quantities[],Quantities!$AJ$2),VLOOKUP(A98,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",VLOOKUP(D98,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",VLOOKUP(D98,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN101)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D99,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",VLOOKUP(D99,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D99,2)=\"Sc\",\nVLOOKUP(D99,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nVLOOKUP(D99,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$Z$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$AA$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AB$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AC$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$Z$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$AA$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AB$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AC$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D99,Equipment[],Equipment!$Z$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$AA$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AB$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AC$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$P$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$Q$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$R$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$S$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$P$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$Q$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$R$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$S$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D99,Equipment[],Equipment!$P$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$Q$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$R$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$S$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$U$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$V$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$W$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$X$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D99,Equipment[],Equipment!$U$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$V$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$W$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$X$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$AE$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$AF$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AG$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AH$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D99,Equipment[],Equipment!$AE$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$AF$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AG$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AH$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(C99=\"a\",\nVLOOKUP(D99,Equipment[],Equipment!$BP$2)+VLOOKUP(D99,Equipment[],Equipment!$BQ$2)+VLOOKUP(D99,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nVLOOKUP(D99,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(OR(C99=\"a\",C99=\"c\"),VLOOKUP(A99,Quantities[],Quantities!$AJ$2),VLOOKUP(A99,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",VLOOKUP(D99,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",VLOOKUP(D99,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN102)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D100,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",VLOOKUP(D100,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D100,2)=\"Sc\",\nVLOOKUP(D100,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nVLOOKUP(D100,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$Z$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$AA$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AB$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AC$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$Z$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$AA$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AB$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AC$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D100,Equipment[],Equipment!$Z$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$AA$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AB$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AC$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$P$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$Q$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$R$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$S$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$P$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$Q$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$R$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$S$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D100,Equipment[],Equipment!$P$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$Q$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$R$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$S$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$U$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$V$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$W$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$X$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D100,Equipment[],Equipment!$U$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$V$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$W$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$X$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$AE$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$AF$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AG$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AH$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D100,Equipment[],Equipment!$AE$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$AF$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AG$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AH$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(C100=\"a\",\nVLOOKUP(D100,Equipment[],Equipment!$BP$2)+VLOOKUP(D100,Equipment[],Equipment!$BQ$2)+VLOOKUP(D100,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nVLOOKUP(D100,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(OR(C100=\"a\",C100=\"c\"),VLOOKUP(A100,Quantities[],Quantities!$AJ$2),VLOOKUP(A100,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",VLOOKUP(D100,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",VLOOKUP(D100,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN103)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D101,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",VLOOKUP(D101,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D101,2)=\"Sc\",\nVLOOKUP(D101,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nVLOOKUP(D101,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$Z$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$AA$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AB$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AC$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$Z$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$AA$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AB$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AC$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D101,Equipment[],Equipment!$Z$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$AA$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AB$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AC$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$P$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$Q$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$R$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$S$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$P$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$Q$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$R$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$S$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D101,Equipment[],Equipment!$P$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$Q$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$R$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$S$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$U$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$V$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$W$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$X$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D101,Equipment[],Equipment!$U$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$V$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$W$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$X$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$AE$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$AF$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AG$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AH$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D101,Equipment[],Equipment!$AE$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$AF$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AG$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AH$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(C101=\"a\",\nVLOOKUP(D101,Equipment[],Equipment!$BP$2)+VLOOKUP(D101,Equipment[],Equipment!$BQ$2)+VLOOKUP(D101,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nVLOOKUP(D101,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(OR(C101=\"a\",C101=\"c\"),VLOOKUP(A101,Quantities[],Quantities!$AJ$2),VLOOKUP(A101,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",VLOOKUP(D101,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",VLOOKUP(D101,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN104)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D102,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",VLOOKUP(D102,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D102,2)=\"Sc\",\nVLOOKUP(D102,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nVLOOKUP(D102,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$Z$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$AA$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AB$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AC$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$Z$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$AA$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AB$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AC$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D102,Equipment[],Equipment!$Z$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$AA$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AB$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AC$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$P$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$Q$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$R$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$S$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$P$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$Q$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$R$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$S$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D102,Equipment[],Equipment!$P$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$Q$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$R$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$S$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$U$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$V$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$W$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$X$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D102,Equipment[],Equipment!$U$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$V$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$W$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$X$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$AE$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$AF$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AG$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AH$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D102,Equipment[],Equipment!$AE$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$AF$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AG$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AH$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(C102=\"a\",\nVLOOKUP(D102,Equipment[],Equipment!$BP$2)+VLOOKUP(D102,Equipment[],Equipment!$BQ$2)+VLOOKUP(D102,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nVLOOKUP(D102,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(OR(C102=\"a\",C102=\"c\"),VLOOKUP(A102,Quantities[],Quantities!$AJ$2),VLOOKUP(A102,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",VLOOKUP(D102,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",VLOOKUP(D102,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN105)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D103,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",VLOOKUP(D103,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D103,2)=\"Sc\",\nVLOOKUP(D103,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nVLOOKUP(D103,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$Z$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$AA$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AB$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AC$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$Z$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$AA$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AB$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AC$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D103,Equipment[],Equipment!$Z$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$AA$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AB$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AC$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$P$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$Q$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$R$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$S$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$P$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$Q$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$R$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$S$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D103,Equipment[],Equipment!$P$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$Q$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$R$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$S$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$U$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$V$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$W$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$X$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D103,Equipment[],Equipment!$U$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$V$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$W$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$X$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$AE$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$AF$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AG$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AH$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D103,Equipment[],Equipment!$AE$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$AF$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AG$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AH$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(C103=\"a\",\nVLOOKUP(D103,Equipment[],Equipment!$BP$2)+VLOOKUP(D103,Equipment[],Equipment!$BQ$2)+VLOOKUP(D103,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nVLOOKUP(D103,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(OR(C103=\"a\",C103=\"c\"),VLOOKUP(A103,Quantities[],Quantities!$AJ$2),VLOOKUP(A103,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",VLOOKUP(D103,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",VLOOKUP(D103,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN106)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D104,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",VLOOKUP(D104,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D104,2)=\"Sc\",\nVLOOKUP(D104,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nVLOOKUP(D104,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$Z$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$AA$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AB$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AC$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$Z$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$AA$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AB$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AC$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D104,Equipment[],Equipment!$Z$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$AA$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AB$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AC$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$P$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$Q$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$R$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$S$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$P$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$Q$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$R$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$S$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D104,Equipment[],Equipment!$P$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$Q$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$R$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$S$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$U$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$V$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$W$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$X$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D104,Equipment[],Equipment!$U$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$V$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$W$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$X$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$AE$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$AF$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AG$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AH$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D104,Equipment[],Equipment!$AE$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$AF$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AG$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AH$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(C104=\"a\",\nVLOOKUP(D104,Equipment[],Equipment!$BP$2)+VLOOKUP(D104,Equipment[],Equipment!$BQ$2)+VLOOKUP(D104,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nVLOOKUP(D104,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(OR(C104=\"a\",C104=\"c\"),VLOOKUP(A104,Quantities[],Quantities!$AJ$2),VLOOKUP(A104,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",VLOOKUP(D104,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",VLOOKUP(D104,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN107)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D105,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",VLOOKUP(D105,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D105,2)=\"Sc\",\nVLOOKUP(D105,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nVLOOKUP(D105,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$Z$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$AA$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AB$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AC$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$Z$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$AA$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AB$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AC$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D105,Equipment[],Equipment!$Z$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$AA$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AB$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AC$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$P$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$Q$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$R$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$S$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$P$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$Q$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$R$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$S$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D105,Equipment[],Equipment!$P$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$Q$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$R$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$S$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$U$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$V$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$W$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$X$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D105,Equipment[],Equipment!$U$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$V$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$W$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$X$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$AE$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$AF$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AG$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AH$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D105,Equipment[],Equipment!$AE$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$AF$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AG$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AH$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(C105=\"a\",\nVLOOKUP(D105,Equipment[],Equipment!$BP$2)+VLOOKUP(D105,Equipment[],Equipment!$BQ$2)+VLOOKUP(D105,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nVLOOKUP(D105,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(OR(C105=\"a\",C105=\"c\"),VLOOKUP(A105,Quantities[],Quantities!$AJ$2),VLOOKUP(A105,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",VLOOKUP(D105,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",VLOOKUP(D105,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN108)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D106,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",VLOOKUP(D106,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D106,2)=\"Sc\",\nVLOOKUP(D106,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nVLOOKUP(D106,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$Z$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$AA$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AB$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AC$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$Z$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$AA$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AB$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AC$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D106,Equipment[],Equipment!$Z$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$AA$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AB$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AC$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$P$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$Q$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$R$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$S$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$P$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$Q$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$R$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$S$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D106,Equipment[],Equipment!$P$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$Q$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$R$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$S$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$U$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$V$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$W$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$X$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D106,Equipment[],Equipment!$U$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$V$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$W$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$X$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$AE$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$AF$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AG$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AH$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D106,Equipment[],Equipment!$AE$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$AF$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AG$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AH$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(C106=\"a\",\nVLOOKUP(D106,Equipment[],Equipment!$BP$2)+VLOOKUP(D106,Equipment[],Equipment!$BQ$2)+VLOOKUP(D106,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nVLOOKUP(D106,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(OR(C106=\"a\",C106=\"c\"),VLOOKUP(A106,Quantities[],Quantities!$AJ$2),VLOOKUP(A106,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",VLOOKUP(D106,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",VLOOKUP(D106,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN109)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D107,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",VLOOKUP(D107,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D107,2)=\"Sc\",\nVLOOKUP(D107,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nVLOOKUP(D107,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$Z$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$AA$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AB$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AC$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$Z$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$AA$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AB$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AC$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D107,Equipment[],Equipment!$Z$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$AA$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AB$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AC$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$P$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$Q$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$R$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$S$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$P$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$Q$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$R$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$S$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D107,Equipment[],Equipment!$P$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$Q$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$R$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$S$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$U$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$V$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$W$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$X$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D107,Equipment[],Equipment!$U$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$V$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$W$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$X$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$AE$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$AF$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AG$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AH$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D107,Equipment[],Equipment!$AE$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$AF$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AG$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AH$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(C107=\"a\",\nVLOOKUP(D107,Equipment[],Equipment!$BP$2)+VLOOKUP(D107,Equipment[],Equipment!$BQ$2)+VLOOKUP(D107,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nVLOOKUP(D107,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(OR(C107=\"a\",C107=\"c\"),VLOOKUP(A107,Quantities[],Quantities!$AJ$2),VLOOKUP(A107,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",VLOOKUP(D107,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",VLOOKUP(D107,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN110)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D108,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",VLOOKUP(D108,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D108,2)=\"Sc\",\nVLOOKUP(D108,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nVLOOKUP(D108,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$Z$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$AA$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AB$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AC$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$Z$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$AA$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AB$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AC$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D108,Equipment[],Equipment!$Z$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$AA$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AB$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AC$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$P$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$Q$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$R$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$S$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$P$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$Q$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$R$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$S$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D108,Equipment[],Equipment!$P$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$Q$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$R$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$S$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$U$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$V$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$W$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$X$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D108,Equipment[],Equipment!$U$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$V$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$W$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$X$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$AE$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$AF$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AG$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AH$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D108,Equipment[],Equipment!$AE$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$AF$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AG$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AH$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(C108=\"a\",\nVLOOKUP(D108,Equipment[],Equipment!$BP$2)+VLOOKUP(D108,Equipment[],Equipment!$BQ$2)+VLOOKUP(D108,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nVLOOKUP(D108,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(OR(C108=\"a\",C108=\"c\"),VLOOKUP(A108,Quantities[],Quantities!$AJ$2),VLOOKUP(A108,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",VLOOKUP(D108,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",VLOOKUP(D108,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN111)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D109,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",VLOOKUP(D109,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D109,2)=\"Sc\",\nVLOOKUP(D109,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nVLOOKUP(D109,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$Z$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$AA$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AB$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AC$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$Z$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$AA$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AB$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AC$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D109,Equipment[],Equipment!$Z$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$AA$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AB$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AC$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$P$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$Q$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$R$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$S$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$P$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$Q$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$R$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$S$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D109,Equipment[],Equipment!$P$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$Q$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$R$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$S$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$U$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$V$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$W$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$X$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D109,Equipment[],Equipment!$U$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$V$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$W$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$X$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$AE$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$AF$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AG$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AH$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D109,Equipment[],Equipment!$AE$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$AF$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AG$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AH$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(C109=\"a\",\nVLOOKUP(D109,Equipment[],Equipment!$BP$2)+VLOOKUP(D109,Equipment[],Equipment!$BQ$2)+VLOOKUP(D109,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nVLOOKUP(D109,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(OR(C109=\"a\",C109=\"c\"),VLOOKUP(A109,Quantities[],Quantities!$AJ$2),VLOOKUP(A109,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",VLOOKUP(D109,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",VLOOKUP(D109,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN112)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D110,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",VLOOKUP(D110,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D110,2)=\"Sc\",\nVLOOKUP(D110,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nVLOOKUP(D110,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$Z$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$AA$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AB$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AC$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$Z$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$AA$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AB$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AC$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D110,Equipment[],Equipment!$Z$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$AA$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AB$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AC$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$P$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$Q$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$R$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$S$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$P$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$Q$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$R$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$S$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D110,Equipment[],Equipment!$P$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$Q$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$R$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$S$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$U$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$V$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$W$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$X$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D110,Equipment[],Equipment!$U$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$V$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$W$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$X$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$AE$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$AF$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AG$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AH$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D110,Equipment[],Equipment!$AE$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$AF$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AG$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AH$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(C110=\"a\",\nVLOOKUP(D110,Equipment[],Equipment!$BP$2)+VLOOKUP(D110,Equipment[],Equipment!$BQ$2)+VLOOKUP(D110,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nVLOOKUP(D110,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(OR(C110=\"a\",C110=\"c\"),VLOOKUP(A110,Quantities[],Quantities!$AJ$2),VLOOKUP(A110,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",VLOOKUP(D110,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",VLOOKUP(D110,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN113)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D111,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",VLOOKUP(D111,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D111,2)=\"Sc\",\nVLOOKUP(D111,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nVLOOKUP(D111,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$Z$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$AA$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AB$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AC$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$Z$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$AA$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AB$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AC$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D111,Equipment[],Equipment!$Z$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$AA$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AB$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AC$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$P$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$Q$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$R$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$S$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$P$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$Q$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$R$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$S$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D111,Equipment[],Equipment!$P$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$Q$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$R$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$S$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$U$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$V$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$W$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$X$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D111,Equipment[],Equipment!$U$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$V$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$W$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$X$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$AE$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$AF$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AG$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AH$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D111,Equipment[],Equipment!$AE$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$AF$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AG$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AH$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(C111=\"a\",\nVLOOKUP(D111,Equipment[],Equipment!$BP$2)+VLOOKUP(D111,Equipment[],Equipment!$BQ$2)+VLOOKUP(D111,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nVLOOKUP(D111,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(OR(C111=\"a\",C111=\"c\"),VLOOKUP(A111,Quantities[],Quantities!$AJ$2),VLOOKUP(A111,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",VLOOKUP(D111,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",VLOOKUP(D111,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN114)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D112,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",VLOOKUP(D112,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D112,2)=\"Sc\",\nVLOOKUP(D112,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nVLOOKUP(D112,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$Z$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$AA$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AB$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AC$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$Z$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$AA$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AB$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AC$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D112,Equipment[],Equipment!$Z$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$AA$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AB$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AC$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$P$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$Q$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$R$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$S$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$P$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$Q$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$R$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$S$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D112,Equipment[],Equipment!$P$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$Q$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$R$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$S$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$U$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$V$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$W$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$X$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D112,Equipment[],Equipment!$U$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$V$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$W$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$X$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$AE$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$AF$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AG$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AH$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D112,Equipment[],Equipment!$AE$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$AF$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AG$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AH$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(C112=\"a\",\nVLOOKUP(D112,Equipment[],Equipment!$BP$2)+VLOOKUP(D112,Equipment[],Equipment!$BQ$2)+VLOOKUP(D112,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nVLOOKUP(D112,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(OR(C112=\"a\",C112=\"c\"),VLOOKUP(A112,Quantities[],Quantities!$AJ$2),VLOOKUP(A112,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",VLOOKUP(D112,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",VLOOKUP(D112,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN115)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D113,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",VLOOKUP(D113,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D113,2)=\"Sc\",\nVLOOKUP(D113,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nVLOOKUP(D113,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$Z$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$AA$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AB$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AC$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$Z$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$AA$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AB$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AC$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D113,Equipment[],Equipment!$Z$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$AA$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AB$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AC$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$P$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$Q$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$R$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$S$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$P$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$Q$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$R$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$S$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D113,Equipment[],Equipment!$P$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$Q$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$R$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$S$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$U$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$V$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$W$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$X$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D113,Equipment[],Equipment!$U$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$V$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$W$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$X$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$AE$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$AF$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AG$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AH$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D113,Equipment[],Equipment!$AE$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$AF$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AG$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AH$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(C113=\"a\",\nVLOOKUP(D113,Equipment[],Equipment!$BP$2)+VLOOKUP(D113,Equipment[],Equipment!$BQ$2)+VLOOKUP(D113,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nVLOOKUP(D113,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(OR(C113=\"a\",C113=\"c\"),VLOOKUP(A113,Quantities[],Quantities!$AJ$2),VLOOKUP(A113,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",VLOOKUP(D113,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",VLOOKUP(D113,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN116)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D114,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",VLOOKUP(D114,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D114,2)=\"Sc\",\nVLOOKUP(D114,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nVLOOKUP(D114,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$Z$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$AA$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AB$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AC$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$Z$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$AA$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AB$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AC$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D114,Equipment[],Equipment!$Z$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$AA$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AB$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AC$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$P$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$Q$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$R$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$S$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$P$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$Q$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$R$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$S$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D114,Equipment[],Equipment!$P$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$Q$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$R$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$S$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$U$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$V$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$W$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$X$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D114,Equipment[],Equipment!$U$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$V$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$W$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$X$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$AE$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$AF$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AG$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AH$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D114,Equipment[],Equipment!$AE$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$AF$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AG$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AH$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(C114=\"a\",\nVLOOKUP(D114,Equipment[],Equipment!$BP$2)+VLOOKUP(D114,Equipment[],Equipment!$BQ$2)+VLOOKUP(D114,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nVLOOKUP(D114,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(OR(C114=\"a\",C114=\"c\"),VLOOKUP(A114,Quantities[],Quantities!$AJ$2),VLOOKUP(A114,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",VLOOKUP(D114,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",VLOOKUP(D114,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN117)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D115,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",VLOOKUP(D115,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D115,2)=\"Sc\",\nVLOOKUP(D115,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nVLOOKUP(D115,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$Z$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$AA$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AB$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AC$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$Z$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$AA$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AB$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AC$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D115,Equipment[],Equipment!$Z$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$AA$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AB$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AC$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$P$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$Q$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$R$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$S$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$P$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$Q$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$R$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$S$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D115,Equipment[],Equipment!$P$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$Q$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$R$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$S$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$U$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$V$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$W$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$X$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D115,Equipment[],Equipment!$U$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$V$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$W$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$X$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$AE$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$AF$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AG$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AH$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D115,Equipment[],Equipment!$AE$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$AF$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AG$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AH$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(C115=\"a\",\nVLOOKUP(D115,Equipment[],Equipment!$BP$2)+VLOOKUP(D115,Equipment[],Equipment!$BQ$2)+VLOOKUP(D115,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nVLOOKUP(D115,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(OR(C115=\"a\",C115=\"c\"),VLOOKUP(A115,Quantities[],Quantities!$AJ$2),VLOOKUP(A115,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",VLOOKUP(D115,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",VLOOKUP(D115,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN118)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D116,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",VLOOKUP(D116,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D116,2)=\"Sc\",\nVLOOKUP(D116,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nVLOOKUP(D116,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$Z$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$AA$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AB$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AC$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$Z$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$AA$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AB$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AC$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D116,Equipment[],Equipment!$Z$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$AA$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AB$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AC$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$P$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$Q$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$R$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$S$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$P$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$Q$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$R$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$S$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D116,Equipment[],Equipment!$P$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$Q$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$R$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$S$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$U$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$V$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$W$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$X$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D116,Equipment[],Equipment!$U$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$V$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$W$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$X$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$AE$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$AF$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AG$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AH$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D116,Equipment[],Equipment!$AE$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$AF$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AG$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AH$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(C116=\"a\",\nVLOOKUP(D116,Equipment[],Equipment!$BP$2)+VLOOKUP(D116,Equipment[],Equipment!$BQ$2)+VLOOKUP(D116,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nVLOOKUP(D116,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(OR(C116=\"a\",C116=\"c\"),VLOOKUP(A116,Quantities[],Quantities!$AJ$2),VLOOKUP(A116,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",VLOOKUP(D116,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",VLOOKUP(D116,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN119)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D117,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",VLOOKUP(D117,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D117,2)=\"Sc\",\nVLOOKUP(D117,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nVLOOKUP(D117,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$Z$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$AA$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AB$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AC$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$Z$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$AA$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AB$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AC$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D117,Equipment[],Equipment!$Z$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$AA$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AB$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AC$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$P$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$Q$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$R$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$S$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$P$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$Q$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$R$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$S$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D117,Equipment[],Equipment!$P$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$Q$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$R$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$S$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$U$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$V$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$W$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$X$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D117,Equipment[],Equipment!$U$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$V$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$W$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$X$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$AE$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$AF$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AG$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AH$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D117,Equipment[],Equipment!$AE$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$AF$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AG$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AH$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(C117=\"a\",\nVLOOKUP(D117,Equipment[],Equipment!$BP$2)+VLOOKUP(D117,Equipment[],Equipment!$BQ$2)+VLOOKUP(D117,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nVLOOKUP(D117,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(OR(C117=\"a\",C117=\"c\"),VLOOKUP(A117,Quantities[],Quantities!$AJ$2),VLOOKUP(A117,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",VLOOKUP(D117,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",VLOOKUP(D117,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN120)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D118,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",VLOOKUP(D118,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D118,2)=\"Sc\",\nVLOOKUP(D118,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nVLOOKUP(D118,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$Z$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$AA$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AB$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AC$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$Z$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$AA$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AB$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AC$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D118,Equipment[],Equipment!$Z$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$AA$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AB$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AC$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$P$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$Q$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$R$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$S$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$P$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$Q$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$R$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$S$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D118,Equipment[],Equipment!$P$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$Q$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$R$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$S$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$U$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$V$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$W$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$X$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D118,Equipment[],Equipment!$U$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$V$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$W$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$X$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$AE$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$AF$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AG$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AH$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D118,Equipment[],Equipment!$AE$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$AF$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AG$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AH$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(C118=\"a\",\nVLOOKUP(D118,Equipment[],Equipment!$BP$2)+VLOOKUP(D118,Equipment[],Equipment!$BQ$2)+VLOOKUP(D118,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nVLOOKUP(D118,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(OR(C118=\"a\",C118=\"c\"),VLOOKUP(A118,Quantities[],Quantities!$AJ$2),VLOOKUP(A118,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",VLOOKUP(D118,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",VLOOKUP(D118,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN121)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D119,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",VLOOKUP(D119,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D119,2)=\"Sc\",\nVLOOKUP(D119,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nVLOOKUP(D119,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$Z$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$AA$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AB$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AC$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$Z$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$AA$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AB$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AC$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D119,Equipment[],Equipment!$Z$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$AA$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AB$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AC$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$P$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$Q$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$R$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$S$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$P$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$Q$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$R$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$S$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D119,Equipment[],Equipment!$P$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$Q$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$R$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$S$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$U$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$V$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$W$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$X$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D119,Equipment[],Equipment!$U$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$V$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$W$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$X$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$AE$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$AF$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AG$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AH$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D119,Equipment[],Equipment!$AE$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$AF$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AG$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AH$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(C119=\"a\",\nVLOOKUP(D119,Equipment[],Equipment!$BP$2)+VLOOKUP(D119,Equipment[],Equipment!$BQ$2)+VLOOKUP(D119,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nVLOOKUP(D119,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(OR(C119=\"a\",C119=\"c\"),VLOOKUP(A119,Quantities[],Quantities!$AJ$2),VLOOKUP(A119,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",VLOOKUP(D119,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",VLOOKUP(D119,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN122)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D120,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",VLOOKUP(D120,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D120,2)=\"Sc\",\nVLOOKUP(D120,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nVLOOKUP(D120,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$Z$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$AA$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AB$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AC$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$Z$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$AA$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AB$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AC$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D120,Equipment[],Equipment!$Z$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$AA$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AB$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AC$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$P$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$Q$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$R$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$S$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$P$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$Q$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$R$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$S$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D120,Equipment[],Equipment!$P$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$Q$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$R$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$S$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$U$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$V$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$W$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$X$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D120,Equipment[],Equipment!$U$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$V$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$W$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$X$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$AE$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$AF$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AG$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AH$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D120,Equipment[],Equipment!$AE$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$AF$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AG$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AH$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(C120=\"a\",\nVLOOKUP(D120,Equipment[],Equipment!$BP$2)+VLOOKUP(D120,Equipment[],Equipment!$BQ$2)+VLOOKUP(D120,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nVLOOKUP(D120,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(OR(C120=\"a\",C120=\"c\"),VLOOKUP(A120,Quantities[],Quantities!$AJ$2),VLOOKUP(A120,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",VLOOKUP(D120,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",VLOOKUP(D120,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN123)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D121,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",VLOOKUP(D121,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D121,2)=\"Sc\",\nVLOOKUP(D121,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nVLOOKUP(D121,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$Z$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$AA$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AB$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AC$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$Z$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$AA$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AB$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AC$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D121,Equipment[],Equipment!$Z$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$AA$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AB$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AC$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$P$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$Q$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$R$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$S$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$P$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$Q$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$R$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$S$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D121,Equipment[],Equipment!$P$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$Q$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$R$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$S$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$U$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$V$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$W$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$X$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D121,Equipment[],Equipment!$U$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$V$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$W$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$X$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$AE$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$AF$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AG$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AH$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D121,Equipment[],Equipment!$AE$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$AF$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AG$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AH$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(C121=\"a\",\nVLOOKUP(D121,Equipment[],Equipment!$BP$2)+VLOOKUP(D121,Equipment[],Equipment!$BQ$2)+VLOOKUP(D121,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nVLOOKUP(D121,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(OR(C121=\"a\",C121=\"c\"),VLOOKUP(A121,Quantities[],Quantities!$AJ$2),VLOOKUP(A121,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",VLOOKUP(D121,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",VLOOKUP(D121,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN124)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D122,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",VLOOKUP(D122,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D122,2)=\"Sc\",\nVLOOKUP(D122,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nVLOOKUP(D122,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$Z$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$AA$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AB$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AC$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$Z$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$AA$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AB$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AC$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D122,Equipment[],Equipment!$Z$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$AA$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AB$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AC$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$P$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$Q$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$R$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$S$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$P$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$Q$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$R$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$S$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D122,Equipment[],Equipment!$P$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$Q$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$R$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$S$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$U$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$V$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$W$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$X$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D122,Equipment[],Equipment!$U$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$V$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$W$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$X$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$AE$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$AF$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AG$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AH$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D122,Equipment[],Equipment!$AE$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$AF$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AG$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AH$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(C122=\"a\",\nVLOOKUP(D122,Equipment[],Equipment!$BP$2)+VLOOKUP(D122,Equipment[],Equipment!$BQ$2)+VLOOKUP(D122,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nVLOOKUP(D122,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(OR(C122=\"a\",C122=\"c\"),VLOOKUP(A122,Quantities[],Quantities!$AJ$2),VLOOKUP(A122,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",VLOOKUP(D122,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",VLOOKUP(D122,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN125)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D123,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",VLOOKUP(D123,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D123,2)=\"Sc\",\nVLOOKUP(D123,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nVLOOKUP(D123,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$Z$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$AA$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AB$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AC$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$Z$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$AA$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AB$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AC$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D123,Equipment[],Equipment!$Z$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$AA$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AB$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AC$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$P$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$Q$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$R$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$S$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$P$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$Q$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$R$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$S$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D123,Equipment[],Equipment!$P$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$Q$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$R$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$S$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$U$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$V$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$W$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$X$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D123,Equipment[],Equipment!$U$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$V$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$W$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$X$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$AE$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$AF$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AG$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AH$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D123,Equipment[],Equipment!$AE$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$AF$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AG$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AH$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(C123=\"a\",\nVLOOKUP(D123,Equipment[],Equipment!$BP$2)+VLOOKUP(D123,Equipment[],Equipment!$BQ$2)+VLOOKUP(D123,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nVLOOKUP(D123,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(OR(C123=\"a\",C123=\"c\"),VLOOKUP(A123,Quantities[],Quantities!$AJ$2),VLOOKUP(A123,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",VLOOKUP(D123,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",VLOOKUP(D123,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN126)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D124,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",VLOOKUP(D124,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D124,2)=\"Sc\",\nVLOOKUP(D124,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nVLOOKUP(D124,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$Z$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$AA$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AB$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AC$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$Z$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$AA$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AB$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AC$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D124,Equipment[],Equipment!$Z$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$AA$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AB$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AC$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$P$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$Q$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$R$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$S$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$P$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$Q$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$R$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$S$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D124,Equipment[],Equipment!$P$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$Q$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$R$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$S$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$U$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$V$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$W$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$X$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D124,Equipment[],Equipment!$U$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$V$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$W$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$X$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$AE$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$AF$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AG$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AH$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D124,Equipment[],Equipment!$AE$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$AF$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AG$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AH$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(C124=\"a\",\nVLOOKUP(D124,Equipment[],Equipment!$BP$2)+VLOOKUP(D124,Equipment[],Equipment!$BQ$2)+VLOOKUP(D124,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nVLOOKUP(D124,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(OR(C124=\"a\",C124=\"c\"),VLOOKUP(A124,Quantities[],Quantities!$AJ$2),VLOOKUP(A124,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",VLOOKUP(D124,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",VLOOKUP(D124,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN127)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D125,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",VLOOKUP(D125,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D125,2)=\"Sc\",\nVLOOKUP(D125,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nVLOOKUP(D125,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$Z$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$AA$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AB$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AC$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$Z$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$AA$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AB$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AC$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D125,Equipment[],Equipment!$Z$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$AA$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AB$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AC$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$P$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$Q$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$R$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$S$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$P$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$Q$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$R$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$S$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D125,Equipment[],Equipment!$P$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$Q$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$R$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$S$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$U$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$V$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$W$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$X$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D125,Equipment[],Equipment!$U$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$V$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$W$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$X$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$AE$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$AF$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AG$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AH$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D125,Equipment[],Equipment!$AE$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$AF$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AG$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AH$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(C125=\"a\",\nVLOOKUP(D125,Equipment[],Equipment!$BP$2)+VLOOKUP(D125,Equipment[],Equipment!$BQ$2)+VLOOKUP(D125,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nVLOOKUP(D125,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(OR(C125=\"a\",C125=\"c\"),VLOOKUP(A125,Quantities[],Quantities!$AJ$2),VLOOKUP(A125,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",VLOOKUP(D125,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",VLOOKUP(D125,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN128)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D126,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",VLOOKUP(D126,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D126,2)=\"Sc\",\nVLOOKUP(D126,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nVLOOKUP(D126,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$Z$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$AA$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AB$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AC$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$Z$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$AA$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AB$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AC$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D126,Equipment[],Equipment!$Z$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$AA$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AB$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AC$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$P$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$Q$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$R$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$S$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$P$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$Q$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$R$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$S$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D126,Equipment[],Equipment!$P$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$Q$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$R$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$S$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$U$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$V$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$W$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$X$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D126,Equipment[],Equipment!$U$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$V$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$W$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$X$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$AE$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$AF$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AG$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AH$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D126,Equipment[],Equipment!$AE$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$AF$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AG$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AH$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(C126=\"a\",\nVLOOKUP(D126,Equipment[],Equipment!$BP$2)+VLOOKUP(D126,Equipment[],Equipment!$BQ$2)+VLOOKUP(D126,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nVLOOKUP(D126,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(OR(C126=\"a\",C126=\"c\"),VLOOKUP(A126,Quantities[],Quantities!$AJ$2),VLOOKUP(A126,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",VLOOKUP(D126,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",VLOOKUP(D126,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN129)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D127,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",VLOOKUP(D127,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D127,2)=\"Sc\",\nVLOOKUP(D127,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nVLOOKUP(D127,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$Z$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$AA$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AB$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AC$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$Z$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$AA$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AB$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AC$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D127,Equipment[],Equipment!$Z$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$AA$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AB$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AC$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$P$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$Q$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$R$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$S$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$P$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$Q$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$R$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$S$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D127,Equipment[],Equipment!$P$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$Q$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$R$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$S$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$U$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$V$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$W$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$X$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D127,Equipment[],Equipment!$U$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$V$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$W$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$X$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$AE$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$AF$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AG$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AH$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D127,Equipment[],Equipment!$AE$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$AF$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AG$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AH$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(C127=\"a\",\nVLOOKUP(D127,Equipment[],Equipment!$BP$2)+VLOOKUP(D127,Equipment[],Equipment!$BQ$2)+VLOOKUP(D127,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nVLOOKUP(D127,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(OR(C127=\"a\",C127=\"c\"),VLOOKUP(A127,Quantities[],Quantities!$AJ$2),VLOOKUP(A127,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",VLOOKUP(D127,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",VLOOKUP(D127,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN130)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D128,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",VLOOKUP(D128,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D128,2)=\"Sc\",\nVLOOKUP(D128,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nVLOOKUP(D128,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$Z$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$AA$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AB$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AC$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$Z$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$AA$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AB$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AC$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D128,Equipment[],Equipment!$Z$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$AA$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AB$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AC$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$P$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$Q$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$R$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$S$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$P$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$Q$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$R$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$S$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D128,Equipment[],Equipment!$P$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$Q$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$R$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$S$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$U$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$V$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$W$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$X$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D128,Equipment[],Equipment!$U$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$V$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$W$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$X$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$AE$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$AF$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AG$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AH$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D128,Equipment[],Equipment!$AE$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$AF$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AG$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AH$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(C128=\"a\",\nVLOOKUP(D128,Equipment[],Equipment!$BP$2)+VLOOKUP(D128,Equipment[],Equipment!$BQ$2)+VLOOKUP(D128,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nVLOOKUP(D128,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(OR(C128=\"a\",C128=\"c\"),VLOOKUP(A128,Quantities[],Quantities!$AJ$2),VLOOKUP(A128,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",VLOOKUP(D128,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",VLOOKUP(D128,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN131)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D129,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",VLOOKUP(D129,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D129,2)=\"Sc\",\nVLOOKUP(D129,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nVLOOKUP(D129,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$Z$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$AA$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AB$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AC$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$Z$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$AA$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AB$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AC$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D129,Equipment[],Equipment!$Z$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$AA$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AB$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AC$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$P$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$Q$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$R$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$S$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$P$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$Q$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$R$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$S$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D129,Equipment[],Equipment!$P$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$Q$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$R$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$S$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$U$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$V$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$W$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$X$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D129,Equipment[],Equipment!$U$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$V$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$W$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$X$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$AE$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$AF$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AG$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AH$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D129,Equipment[],Equipment!$AE$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$AF$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AG$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AH$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(C129=\"a\",\nVLOOKUP(D129,Equipment[],Equipment!$BP$2)+VLOOKUP(D129,Equipment[],Equipment!$BQ$2)+VLOOKUP(D129,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nVLOOKUP(D129,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(OR(C129=\"a\",C129=\"c\"),VLOOKUP(A129,Quantities[],Quantities!$AJ$2),VLOOKUP(A129,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",VLOOKUP(D129,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",VLOOKUP(D129,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN132)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D130,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",VLOOKUP(D130,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D130,2)=\"Sc\",\nVLOOKUP(D130,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",\nVLOOKUP(D130,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D130,Equipment[],Equipment!$Z$2)*O130^4+VLOOKUP(D130,Equipment[],Equipment!$AA$2)*O130^3+VLOOKUP(D130,Equipment[],Equipment!$AB$2)*O130^2+VLOOKUP(D130,Equipment[],Equipment!$AC$2)*O130+VLOOKUP(D130,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D130,Equipment[],Equipment!$Z$2)*O130^4+VLOOKUP(D130,Equipment[],Equipment!$AA$2)*O130^3+VLOOKUP(D130,Equipment[],Equipment!$AB$2)*O130^2+VLOOKUP(D130,Equipment[],Equipment!$AC$2)*O130+VLOOKUP(D130,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D130,Equipment[],Equipment!$Z$2)*O130^4+VLOOKUP(D130,Equipment[],Equipment!$AA$2)*O130^3+VLOOKUP(D130,Equipment[],Equipment!$AB$2)*O130^2+VLOOKUP(D130,Equipment[],Equipment!$AC$2)*O130+VLOOKUP(D130,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D130,Equipment[],Equipment!$P$2)*N130^4+VLOOKUP(D130,Equipment[],Equipment!$Q$2)*N130^3+VLOOKUP(D130,Equipment[],Equipment!$R$2)*N130^2+VLOOKUP(D130,Equipment[],Equipment!$S$2)*N130+VLOOKUP(D130,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D130,Equipment[],Equipment!$P$2)*N130^4+VLOOKUP(D130,Equipment[],Equipment!$Q$2)*N130^3+VLOOKUP(D130,Equipment[],Equipment!$R$2)*N130^2+VLOOKUP(D130,Equipment[],Equipment!$S$2)*N130+VLOOKUP(D130,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D130,Equipment[],Equipment!$P$2)*N130^4+VLOOKUP(D130,Equipment[],Equipment!$Q$2)*N130^3+VLOOKUP(D130,Equipment[],Equipment!$R$2)*N130^2+VLOOKUP(D130,Equipment[],Equipment!$S$2)*N130+VLOOKUP(D130,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D130,Equipment[],Equipment!$U$2)*N130^4+VLOOKUP(D130,Equipment[],Equipment!$V$2)*N130^3+VLOOKUP(D130,Equipment[],Equipment!$W$2)*N130^2+VLOOKUP(D130,Equipment[],Equipment!$X$2)*N130+VLOOKUP(D130,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D130,Equipment[],Equipment!$U$2)*N130^4+VLOOKUP(D130,Equipment[],Equipment!$V$2)*N130^3+VLOOKUP(D130,Equipment[],Equipment!$W$2)*N130^2+VLOOKUP(D130,Equipment[],Equipment!$X$2)*N130+VLOOKUP(D130,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D130,Equipment[],Equipment!$AE$2)*O130^4+VLOOKUP(D130,Equipment[],Equipment!$AF$2)*O130^3+VLOOKUP(D130,Equipment[],Equipment!$AG$2)*O130^2+VLOOKUP(D130,Equipment[],Equipment!$AH$2)*O130+VLOOKUP(D130,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D130,Equipment[],Equipment!$AE$2)*O130^4+VLOOKUP(D130,Equipment[],Equipment!$AF$2)*O130^3+VLOOKUP(D130,Equipment[],Equipment!$AG$2)*O130^2+VLOOKUP(D130,Equipment[],Equipment!$AH$2)*O130+VLOOKUP(D130,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D130,2)=\"Sc\",\nIF(C130=\"a\",\nVLOOKUP(D130,Equipment[],Equipment!$BP$2)+VLOOKUP(D130,Equipment[],Equipment!$BQ$2)+VLOOKUP(D130,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",\nVLOOKUP(D130,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",\nIF(OR(C130=\"a\",C130=\"c\"),VLOOKUP(A130,Quantities[],Quantities!$AJ$2),VLOOKUP(A130,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",VLOOKUP(D130,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",VLOOKUP(D130,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN133)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D131,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",VLOOKUP(D131,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D131,2)=\"Sc\",\nVLOOKUP(D131,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",\nVLOOKUP(D131,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D131,Equipment[],Equipment!$Z$2)*O131^4+VLOOKUP(D131,Equipment[],Equipment!$AA$2)*O131^3+VLOOKUP(D131,Equipment[],Equipment!$AB$2)*O131^2+VLOOKUP(D131,Equipment[],Equipment!$AC$2)*O131+VLOOKUP(D131,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D131,Equipment[],Equipment!$Z$2)*O131^4+VLOOKUP(D131,Equipment[],Equipment!$AA$2)*O131^3+VLOOKUP(D131,Equipment[],Equipment!$AB$2)*O131^2+VLOOKUP(D131,Equipment[],Equipment!$AC$2)*O131+VLOOKUP(D131,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D131,Equipment[],Equipment!$Z$2)*O131^4+VLOOKUP(D131,Equipment[],Equipment!$AA$2)*O131^3+VLOOKUP(D131,Equipment[],Equipment!$AB$2)*O131^2+VLOOKUP(D131,Equipment[],Equipment!$AC$2)*O131+VLOOKUP(D131,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D131,Equipment[],Equipment!$P$2)*N131^4+VLOOKUP(D131,Equipment[],Equipment!$Q$2)*N131^3+VLOOKUP(D131,Equipment[],Equipment!$R$2)*N131^2+VLOOKUP(D131,Equipment[],Equipment!$S$2)*N131+VLOOKUP(D131,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D131,Equipment[],Equipment!$P$2)*N131^4+VLOOKUP(D131,Equipment[],Equipment!$Q$2)*N131^3+VLOOKUP(D131,Equipment[],Equipment!$R$2)*N131^2+VLOOKUP(D131,Equipment[],Equipment!$S$2)*N131+VLOOKUP(D131,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D131,Equipment[],Equipment!$P$2)*N131^4+VLOOKUP(D131,Equipment[],Equipment!$Q$2)*N131^3+VLOOKUP(D131,Equipment[],Equipment!$R$2)*N131^2+VLOOKUP(D131,Equipment[],Equipment!$S$2)*N131+VLOOKUP(D131,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D131,Equipment[],Equipment!$U$2)*N131^4+VLOOKUP(D131,Equipment[],Equipment!$V$2)*N131^3+VLOOKUP(D131,Equipment[],Equipment!$W$2)*N131^2+VLOOKUP(D131,Equipment[],Equipment!$X$2)*N131+VLOOKUP(D131,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D131,Equipment[],Equipment!$U$2)*N131^4+VLOOKUP(D131,Equipment[],Equipment!$V$2)*N131^3+VLOOKUP(D131,Equipment[],Equipment!$W$2)*N131^2+VLOOKUP(D131,Equipment[],Equipment!$X$2)*N131+VLOOKUP(D131,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D131,Equipment[],Equipment!$AE$2)*O131^4+VLOOKUP(D131,Equipment[],Equipment!$AF$2)*O131^3+VLOOKUP(D131,Equipment[],Equipment!$AG$2)*O131^2+VLOOKUP(D131,Equipment[],Equipment!$AH$2)*O131+VLOOKUP(D131,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D131,Equipment[],Equipment!$AE$2)*O131^4+VLOOKUP(D131,Equipment[],Equipment!$AF$2)*O131^3+VLOOKUP(D131,Equipment[],Equipment!$AG$2)*O131^2+VLOOKUP(D131,Equipment[],Equipment!$AH$2)*O131+VLOOKUP(D131,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D131,2)=\"Sc\",\nIF(C131=\"a\",\nVLOOKUP(D131,Equipment[],Equipment!$BP$2)+VLOOKUP(D131,Equipment[],Equipment!$BQ$2)+VLOOKUP(D131,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",\nVLOOKUP(D131,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",\nIF(OR(C131=\"a\",C131=\"c\"),VLOOKUP(A131,Quantities[],Quantities!$AJ$2),VLOOKUP(A131,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",VLOOKUP(D131,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",VLOOKUP(D131,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN134)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D132,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",VLOOKUP(D132,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D132,2)=\"Sc\",\nVLOOKUP(D132,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",\nVLOOKUP(D132,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D132,Equipment[],Equipment!$Z$2)*O132^4+VLOOKUP(D132,Equipment[],Equipment!$AA$2)*O132^3+VLOOKUP(D132,Equipment[],Equipment!$AB$2)*O132^2+VLOOKUP(D132,Equipment[],Equipment!$AC$2)*O132+VLOOKUP(D132,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D132,Equipment[],Equipment!$Z$2)*O132^4+VLOOKUP(D132,Equipment[],Equipment!$AA$2)*O132^3+VLOOKUP(D132,Equipment[],Equipment!$AB$2)*O132^2+VLOOKUP(D132,Equipment[],Equipment!$AC$2)*O132+VLOOKUP(D132,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D132,Equipment[],Equipment!$Z$2)*O132^4+VLOOKUP(D132,Equipment[],Equipment!$AA$2)*O132^3+VLOOKUP(D132,Equipment[],Equipment!$AB$2)*O132^2+VLOOKUP(D132,Equipment[],Equipment!$AC$2)*O132+VLOOKUP(D132,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D132,Equipment[],Equipment!$P$2)*N132^4+VLOOKUP(D132,Equipment[],Equipment!$Q$2)*N132^3+VLOOKUP(D132,Equipment[],Equipment!$R$2)*N132^2+VLOOKUP(D132,Equipment[],Equipment!$S$2)*N132+VLOOKUP(D132,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D132,Equipment[],Equipment!$P$2)*N132^4+VLOOKUP(D132,Equipment[],Equipment!$Q$2)*N132^3+VLOOKUP(D132,Equipment[],Equipment!$R$2)*N132^2+VLOOKUP(D132,Equipment[],Equipment!$S$2)*N132+VLOOKUP(D132,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D132,Equipment[],Equipment!$P$2)*N132^4+VLOOKUP(D132,Equipment[],Equipment!$Q$2)*N132^3+VLOOKUP(D132,Equipment[],Equipment!$R$2)*N132^2+VLOOKUP(D132,Equipment[],Equipment!$S$2)*N132+VLOOKUP(D132,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D132,Equipment[],Equipment!$U$2)*N132^4+VLOOKUP(D132,Equipment[],Equipment!$V$2)*N132^3+VLOOKUP(D132,Equipment[],Equipment!$W$2)*N132^2+VLOOKUP(D132,Equipment[],Equipment!$X$2)*N132+VLOOKUP(D132,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D132,Equipment[],Equipment!$U$2)*N132^4+VLOOKUP(D132,Equipment[],Equipment!$V$2)*N132^3+VLOOKUP(D132,Equipment[],Equipment!$W$2)*N132^2+VLOOKUP(D132,Equipment[],Equipment!$X$2)*N132+VLOOKUP(D132,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D132,Equipment[],Equipment!$AE$2)*O132^4+VLOOKUP(D132,Equipment[],Equipment!$AF$2)*O132^3+VLOOKUP(D132,Equipment[],Equipment!$AG$2)*O132^2+VLOOKUP(D132,Equipment[],Equipment!$AH$2)*O132+VLOOKUP(D132,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D132,Equipment[],Equipment!$AE$2)*O132^4+VLOOKUP(D132,Equipment[],Equipment!$AF$2)*O132^3+VLOOKUP(D132,Equipment[],Equipment!$AG$2)*O132^2+VLOOKUP(D132,Equipment[],Equipment!$AH$2)*O132+VLOOKUP(D132,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D132,2)=\"Sc\",\nIF(C132=\"a\",\nVLOOKUP(D132,Equipment[],Equipment!$BP$2)+VLOOKUP(D132,Equipment[],Equipment!$BQ$2)+VLOOKUP(D132,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",\nVLOOKUP(D132,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",\nIF(OR(C132=\"a\",C132=\"c\"),VLOOKUP(A132,Quantities[],Quantities!$AJ$2),VLOOKUP(A132,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",VLOOKUP(D132,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",VLOOKUP(D132,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN135)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D133,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",VLOOKUP(D133,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D133,2)=\"Sc\",\nVLOOKUP(D133,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",\nVLOOKUP(D133,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D133,Equipment[],Equipment!$Z$2)*O133^4+VLOOKUP(D133,Equipment[],Equipment!$AA$2)*O133^3+VLOOKUP(D133,Equipment[],Equipment!$AB$2)*O133^2+VLOOKUP(D133,Equipment[],Equipment!$AC$2)*O133+VLOOKUP(D133,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D133,Equipment[],Equipment!$Z$2)*O133^4+VLOOKUP(D133,Equipment[],Equipment!$AA$2)*O133^3+VLOOKUP(D133,Equipment[],Equipment!$AB$2)*O133^2+VLOOKUP(D133,Equipment[],Equipment!$AC$2)*O133+VLOOKUP(D133,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D133,Equipment[],Equipment!$Z$2)*O133^4+VLOOKUP(D133,Equipment[],Equipment!$AA$2)*O133^3+VLOOKUP(D133,Equipment[],Equipment!$AB$2)*O133^2+VLOOKUP(D133,Equipment[],Equipment!$AC$2)*O133+VLOOKUP(D133,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D133,Equipment[],Equipment!$P$2)*N133^4+VLOOKUP(D133,Equipment[],Equipment!$Q$2)*N133^3+VLOOKUP(D133,Equipment[],Equipment!$R$2)*N133^2+VLOOKUP(D133,Equipment[],Equipment!$S$2)*N133+VLOOKUP(D133,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D133,Equipment[],Equipment!$P$2)*N133^4+VLOOKUP(D133,Equipment[],Equipment!$Q$2)*N133^3+VLOOKUP(D133,Equipment[],Equipment!$R$2)*N133^2+VLOOKUP(D133,Equipment[],Equipment!$S$2)*N133+VLOOKUP(D133,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D133,Equipment[],Equipment!$P$2)*N133^4+VLOOKUP(D133,Equipment[],Equipment!$Q$2)*N133^3+VLOOKUP(D133,Equipment[],Equipment!$R$2)*N133^2+VLOOKUP(D133,Equipment[],Equipment!$S$2)*N133+VLOOKUP(D133,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D133,Equipment[],Equipment!$U$2)*N133^4+VLOOKUP(D133,Equipment[],Equipment!$V$2)*N133^3+VLOOKUP(D133,Equipment[],Equipment!$W$2)*N133^2+VLOOKUP(D133,Equipment[],Equipment!$X$2)*N133+VLOOKUP(D133,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D133,Equipment[],Equipment!$U$2)*N133^4+VLOOKUP(D133,Equipment[],Equipment!$V$2)*N133^3+VLOOKUP(D133,Equipment[],Equipment!$W$2)*N133^2+VLOOKUP(D133,Equipment[],Equipment!$X$2)*N133+VLOOKUP(D133,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D133,Equipment[],Equipment!$AE$2)*O133^4+VLOOKUP(D133,Equipment[],Equipment!$AF$2)*O133^3+VLOOKUP(D133,Equipment[],Equipment!$AG$2)*O133^2+VLOOKUP(D133,Equipment[],Equipment!$AH$2)*O133+VLOOKUP(D133,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D133,Equipment[],Equipment!$AE$2)*O133^4+VLOOKUP(D133,Equipment[],Equipment!$AF$2)*O133^3+VLOOKUP(D133,Equipment[],Equipment!$AG$2)*O133^2+VLOOKUP(D133,Equipment[],Equipment!$AH$2)*O133+VLOOKUP(D133,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D133,2)=\"Sc\",\nIF(C133=\"a\",\nVLOOKUP(D133,Equipment[],Equipment!$BP$2)+VLOOKUP(D133,Equipment[],Equipment!$BQ$2)+VLOOKUP(D133,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",\nVLOOKUP(D133,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",\nIF(OR(C133=\"a\",C133=\"c\"),VLOOKUP(A133,Quantities[],Quantities!$AJ$2),VLOOKUP(A133,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",VLOOKUP(D133,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",VLOOKUP(D133,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN136)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D134,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",VLOOKUP(D134,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D134,2)=\"Sc\",\nVLOOKUP(D134,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",\nVLOOKUP(D134,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D134,Equipment[],Equipment!$Z$2)*O134^4+VLOOKUP(D134,Equipment[],Equipment!$AA$2)*O134^3+VLOOKUP(D134,Equipment[],Equipment!$AB$2)*O134^2+VLOOKUP(D134,Equipment[],Equipment!$AC$2)*O134+VLOOKUP(D134,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D134,Equipment[],Equipment!$Z$2)*O134^4+VLOOKUP(D134,Equipment[],Equipment!$AA$2)*O134^3+VLOOKUP(D134,Equipment[],Equipment!$AB$2)*O134^2+VLOOKUP(D134,Equipment[],Equipment!$AC$2)*O134+VLOOKUP(D134,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D134,Equipment[],Equipment!$Z$2)*O134^4+VLOOKUP(D134,Equipment[],Equipment!$AA$2)*O134^3+VLOOKUP(D134,Equipment[],Equipment!$AB$2)*O134^2+VLOOKUP(D134,Equipment[],Equipment!$AC$2)*O134+VLOOKUP(D134,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D134,Equipment[],Equipment!$P$2)*N134^4+VLOOKUP(D134,Equipment[],Equipment!$Q$2)*N134^3+VLOOKUP(D134,Equipment[],Equipment!$R$2)*N134^2+VLOOKUP(D134,Equipment[],Equipment!$S$2)*N134+VLOOKUP(D134,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D134,Equipment[],Equipment!$P$2)*N134^4+VLOOKUP(D134,Equipment[],Equipment!$Q$2)*N134^3+VLOOKUP(D134,Equipment[],Equipment!$R$2)*N134^2+VLOOKUP(D134,Equipment[],Equipment!$S$2)*N134+VLOOKUP(D134,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D134,Equipment[],Equipment!$P$2)*N134^4+VLOOKUP(D134,Equipment[],Equipment!$Q$2)*N134^3+VLOOKUP(D134,Equipment[],Equipment!$R$2)*N134^2+VLOOKUP(D134,Equipment[],Equipment!$S$2)*N134+VLOOKUP(D134,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D134,Equipment[],Equipment!$U$2)*N134^4+VLOOKUP(D134,Equipment[],Equipment!$V$2)*N134^3+VLOOKUP(D134,Equipment[],Equipment!$W$2)*N134^2+VLOOKUP(D134,Equipment[],Equipment!$X$2)*N134+VLOOKUP(D134,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D134,Equipment[],Equipment!$U$2)*N134^4+VLOOKUP(D134,Equipment[],Equipment!$V$2)*N134^3+VLOOKUP(D134,Equipment[],Equipment!$W$2)*N134^2+VLOOKUP(D134,Equipment[],Equipment!$X$2)*N134+VLOOKUP(D134,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D134,Equipment[],Equipment!$AE$2)*O134^4+VLOOKUP(D134,Equipment[],Equipment!$AF$2)*O134^3+VLOOKUP(D134,Equipment[],Equipment!$AG$2)*O134^2+VLOOKUP(D134,Equipment[],Equipment!$AH$2)*O134+VLOOKUP(D134,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D134,Equipment[],Equipment!$AE$2)*O134^4+VLOOKUP(D134,Equipment[],Equipment!$AF$2)*O134^3+VLOOKUP(D134,Equipment[],Equipment!$AG$2)*O134^2+VLOOKUP(D134,Equipment[],Equipment!$AH$2)*O134+VLOOKUP(D134,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D134,2)=\"Sc\",\nIF(C134=\"a\",\nVLOOKUP(D134,Equipment[],Equipment!$BP$2)+VLOOKUP(D134,Equipment[],Equipment!$BQ$2)+VLOOKUP(D134,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",\nVLOOKUP(D134,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",\nIF(OR(C134=\"a\",C134=\"c\"),VLOOKUP(A134,Quantities[],Quantities!$AJ$2),VLOOKUP(A134,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",VLOOKUP(D134,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",VLOOKUP(D134,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN137)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D135,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",VLOOKUP(D135,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D135,2)=\"Sc\",\nVLOOKUP(D135,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",\nVLOOKUP(D135,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D135,Equipment[],Equipment!$Z$2)*O135^4+VLOOKUP(D135,Equipment[],Equipment!$AA$2)*O135^3+VLOOKUP(D135,Equipment[],Equipment!$AB$2)*O135^2+VLOOKUP(D135,Equipment[],Equipment!$AC$2)*O135+VLOOKUP(D135,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D135,Equipment[],Equipment!$Z$2)*O135^4+VLOOKUP(D135,Equipment[],Equipment!$AA$2)*O135^3+VLOOKUP(D135,Equipment[],Equipment!$AB$2)*O135^2+VLOOKUP(D135,Equipment[],Equipment!$AC$2)*O135+VLOOKUP(D135,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D135,Equipment[],Equipment!$Z$2)*O135^4+VLOOKUP(D135,Equipment[],Equipment!$AA$2)*O135^3+VLOOKUP(D135,Equipment[],Equipment!$AB$2)*O135^2+VLOOKUP(D135,Equipment[],Equipment!$AC$2)*O135+VLOOKUP(D135,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D135,Equipment[],Equipment!$P$2)*N135^4+VLOOKUP(D135,Equipment[],Equipment!$Q$2)*N135^3+VLOOKUP(D135,Equipment[],Equipment!$R$2)*N135^2+VLOOKUP(D135,Equipment[],Equipment!$S$2)*N135+VLOOKUP(D135,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D135,Equipment[],Equipment!$P$2)*N135^4+VLOOKUP(D135,Equipment[],Equipment!$Q$2)*N135^3+VLOOKUP(D135,Equipment[],Equipment!$R$2)*N135^2+VLOOKUP(D135,Equipment[],Equipment!$S$2)*N135+VLOOKUP(D135,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D135,Equipment[],Equipment!$P$2)*N135^4+VLOOKUP(D135,Equipment[],Equipment!$Q$2)*N135^3+VLOOKUP(D135,Equipment[],Equipment!$R$2)*N135^2+VLOOKUP(D135,Equipment[],Equipment!$S$2)*N135+VLOOKUP(D135,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D135,Equipment[],Equipment!$U$2)*N135^4+VLOOKUP(D135,Equipment[],Equipment!$V$2)*N135^3+VLOOKUP(D135,Equipment[],Equipment!$W$2)*N135^2+VLOOKUP(D135,Equipment[],Equipment!$X$2)*N135+VLOOKUP(D135,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D135,Equipment[],Equipment!$U$2)*N135^4+VLOOKUP(D135,Equipment[],Equipment!$V$2)*N135^3+VLOOKUP(D135,Equipment[],Equipment!$W$2)*N135^2+VLOOKUP(D135,Equipment[],Equipment!$X$2)*N135+VLOOKUP(D135,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D135,Equipment[],Equipment!$AE$2)*O135^4+VLOOKUP(D135,Equipment[],Equipment!$AF$2)*O135^3+VLOOKUP(D135,Equipment[],Equipment!$AG$2)*O135^2+VLOOKUP(D135,Equipment[],Equipment!$AH$2)*O135+VLOOKUP(D135,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D135,Equipment[],Equipment!$AE$2)*O135^4+VLOOKUP(D135,Equipment[],Equipment!$AF$2)*O135^3+VLOOKUP(D135,Equipment[],Equipment!$AG$2)*O135^2+VLOOKUP(D135,Equipment[],Equipment!$AH$2)*O135+VLOOKUP(D135,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D135,2)=\"Sc\",\nIF(C135=\"a\",\nVLOOKUP(D135,Equipment[],Equipment!$BP$2)+VLOOKUP(D135,Equipment[],Equipment!$BQ$2)+VLOOKUP(D135,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",\nVLOOKUP(D135,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",\nIF(OR(C135=\"a\",C135=\"c\"),VLOOKUP(A135,Quantities[],Quantities!$AJ$2),VLOOKUP(A135,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",VLOOKUP(D135,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",VLOOKUP(D135,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN138)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D136,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",VLOOKUP(D136,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D136,2)=\"Sc\",\nVLOOKUP(D136,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",\nVLOOKUP(D136,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D136,Equipment[],Equipment!$Z$2)*O136^4+VLOOKUP(D136,Equipment[],Equipment!$AA$2)*O136^3+VLOOKUP(D136,Equipment[],Equipment!$AB$2)*O136^2+VLOOKUP(D136,Equipment[],Equipment!$AC$2)*O136+VLOOKUP(D136,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D136,Equipment[],Equipment!$Z$2)*O136^4+VLOOKUP(D136,Equipment[],Equipment!$AA$2)*O136^3+VLOOKUP(D136,Equipment[],Equipment!$AB$2)*O136^2+VLOOKUP(D136,Equipment[],Equipment!$AC$2)*O136+VLOOKUP(D136,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D136,Equipment[],Equipment!$Z$2)*O136^4+VLOOKUP(D136,Equipment[],Equipment!$AA$2)*O136^3+VLOOKUP(D136,Equipment[],Equipment!$AB$2)*O136^2+VLOOKUP(D136,Equipment[],Equipment!$AC$2)*O136+VLOOKUP(D136,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D136,Equipment[],Equipment!$P$2)*N136^4+VLOOKUP(D136,Equipment[],Equipment!$Q$2)*N136^3+VLOOKUP(D136,Equipment[],Equipment!$R$2)*N136^2+VLOOKUP(D136,Equipment[],Equipment!$S$2)*N136+VLOOKUP(D136,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D136,Equipment[],Equipment!$P$2)*N136^4+VLOOKUP(D136,Equipment[],Equipment!$Q$2)*N136^3+VLOOKUP(D136,Equipment[],Equipment!$R$2)*N136^2+VLOOKUP(D136,Equipment[],Equipment!$S$2)*N136+VLOOKUP(D136,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D136,Equipment[],Equipment!$P$2)*N136^4+VLOOKUP(D136,Equipment[],Equipment!$Q$2)*N136^3+VLOOKUP(D136,Equipment[],Equipment!$R$2)*N136^2+VLOOKUP(D136,Equipment[],Equipment!$S$2)*N136+VLOOKUP(D136,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D136,Equipment[],Equipment!$U$2)*N136^4+VLOOKUP(D136,Equipment[],Equipment!$V$2)*N136^3+VLOOKUP(D136,Equipment[],Equipment!$W$2)*N136^2+VLOOKUP(D136,Equipment[],Equipment!$X$2)*N136+VLOOKUP(D136,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D136,Equipment[],Equipment!$U$2)*N136^4+VLOOKUP(D136,Equipment[],Equipment!$V$2)*N136^3+VLOOKUP(D136,Equipment[],Equipment!$W$2)*N136^2+VLOOKUP(D136,Equipment[],Equipment!$X$2)*N136+VLOOKUP(D136,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D136,Equipment[],Equipment!$AE$2)*O136^4+VLOOKUP(D136,Equipment[],Equipment!$AF$2)*O136^3+VLOOKUP(D136,Equipment[],Equipment!$AG$2)*O136^2+VLOOKUP(D136,Equipment[],Equipment!$AH$2)*O136+VLOOKUP(D136,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D136,Equipment[],Equipment!$AE$2)*O136^4+VLOOKUP(D136,Equipment[],Equipment!$AF$2)*O136^3+VLOOKUP(D136,Equipment[],Equipment!$AG$2)*O136^2+VLOOKUP(D136,Equipment[],Equipment!$AH$2)*O136+VLOOKUP(D136,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D136,2)=\"Sc\",\nIF(C136=\"a\",\nVLOOKUP(D136,Equipment[],Equipment!$BP$2)+VLOOKUP(D136,Equipment[],Equipment!$BQ$2)+VLOOKUP(D136,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",\nVLOOKUP(D136,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",\nIF(OR(C136=\"a\",C136=\"c\"),VLOOKUP(A136,Quantities[],Quantities!$AJ$2),VLOOKUP(A136,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",VLOOKUP(D136,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",VLOOKUP(D136,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN139)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D137,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",VLOOKUP(D137,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D137,2)=\"Sc\",\nVLOOKUP(D137,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",\nVLOOKUP(D137,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D137,Equipment[],Equipment!$Z$2)*O137^4+VLOOKUP(D137,Equipment[],Equipment!$AA$2)*O137^3+VLOOKUP(D137,Equipment[],Equipment!$AB$2)*O137^2+VLOOKUP(D137,Equipment[],Equipment!$AC$2)*O137+VLOOKUP(D137,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D137,Equipment[],Equipment!$Z$2)*O137^4+VLOOKUP(D137,Equipment[],Equipment!$AA$2)*O137^3+VLOOKUP(D137,Equipment[],Equipment!$AB$2)*O137^2+VLOOKUP(D137,Equipment[],Equipment!$AC$2)*O137+VLOOKUP(D137,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D137,Equipment[],Equipment!$Z$2)*O137^4+VLOOKUP(D137,Equipment[],Equipment!$AA$2)*O137^3+VLOOKUP(D137,Equipment[],Equipment!$AB$2)*O137^2+VLOOKUP(D137,Equipment[],Equipment!$AC$2)*O137+VLOOKUP(D137,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D137,Equipment[],Equipment!$P$2)*N137^4+VLOOKUP(D137,Equipment[],Equipment!$Q$2)*N137^3+VLOOKUP(D137,Equipment[],Equipment!$R$2)*N137^2+VLOOKUP(D137,Equipment[],Equipment!$S$2)*N137+VLOOKUP(D137,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D137,Equipment[],Equipment!$P$2)*N137^4+VLOOKUP(D137,Equipment[],Equipment!$Q$2)*N137^3+VLOOKUP(D137,Equipment[],Equipment!$R$2)*N137^2+VLOOKUP(D137,Equipment[],Equipment!$S$2)*N137+VLOOKUP(D137,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D137,Equipment[],Equipment!$P$2)*N137^4+VLOOKUP(D137,Equipment[],Equipment!$Q$2)*N137^3+VLOOKUP(D137,Equipment[],Equipment!$R$2)*N137^2+VLOOKUP(D137,Equipment[],Equipment!$S$2)*N137+VLOOKUP(D137,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D137,Equipment[],Equipment!$U$2)*N137^4+VLOOKUP(D137,Equipment[],Equipment!$V$2)*N137^3+VLOOKUP(D137,Equipment[],Equipment!$W$2)*N137^2+VLOOKUP(D137,Equipment[],Equipment!$X$2)*N137+VLOOKUP(D137,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D137,Equipment[],Equipment!$U$2)*N137^4+VLOOKUP(D137,Equipment[],Equipment!$V$2)*N137^3+VLOOKUP(D137,Equipment[],Equipment!$W$2)*N137^2+VLOOKUP(D137,Equipment[],Equipment!$X$2)*N137+VLOOKUP(D137,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D137,Equipment[],Equipment!$AE$2)*O137^4+VLOOKUP(D137,Equipment[],Equipment!$AF$2)*O137^3+VLOOKUP(D137,Equipment[],Equipment!$AG$2)*O137^2+VLOOKUP(D137,Equipment[],Equipment!$AH$2)*O137+VLOOKUP(D137,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D137,Equipment[],Equipment!$AE$2)*O137^4+VLOOKUP(D137,Equipment[],Equipment!$AF$2)*O137^3+VLOOKUP(D137,Equipment[],Equipment!$AG$2)*O137^2+VLOOKUP(D137,Equipment[],Equipment!$AH$2)*O137+VLOOKUP(D137,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D137,2)=\"Sc\",\nIF(C137=\"a\",\nVLOOKUP(D137,Equipment[],Equipment!$BP$2)+VLOOKUP(D137,Equipment[],Equipment!$BQ$2)+VLOOKUP(D137,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",\nVLOOKUP(D137,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",\nIF(OR(C137=\"a\",C137=\"c\"),VLOOKUP(A137,Quantities[],Quantities!$AJ$2),VLOOKUP(A137,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",VLOOKUP(D137,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",VLOOKUP(D137,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN140)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D138,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",VLOOKUP(D138,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D138,2)=\"Sc\",\nVLOOKUP(D138,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",\nVLOOKUP(D138,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D138,Equipment[],Equipment!$Z$2)*O138^4+VLOOKUP(D138,Equipment[],Equipment!$AA$2)*O138^3+VLOOKUP(D138,Equipment[],Equipment!$AB$2)*O138^2+VLOOKUP(D138,Equipment[],Equipment!$AC$2)*O138+VLOOKUP(D138,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D138,Equipment[],Equipment!$Z$2)*O138^4+VLOOKUP(D138,Equipment[],Equipment!$AA$2)*O138^3+VLOOKUP(D138,Equipment[],Equipment!$AB$2)*O138^2+VLOOKUP(D138,Equipment[],Equipment!$AC$2)*O138+VLOOKUP(D138,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D138,Equipment[],Equipment!$Z$2)*O138^4+VLOOKUP(D138,Equipment[],Equipment!$AA$2)*O138^3+VLOOKUP(D138,Equipment[],Equipment!$AB$2)*O138^2+VLOOKUP(D138,Equipment[],Equipment!$AC$2)*O138+VLOOKUP(D138,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D138,Equipment[],Equipment!$P$2)*N138^4+VLOOKUP(D138,Equipment[],Equipment!$Q$2)*N138^3+VLOOKUP(D138,Equipment[],Equipment!$R$2)*N138^2+VLOOKUP(D138,Equipment[],Equipment!$S$2)*N138+VLOOKUP(D138,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D138,Equipment[],Equipment!$P$2)*N138^4+VLOOKUP(D138,Equipment[],Equipment!$Q$2)*N138^3+VLOOKUP(D138,Equipment[],Equipment!$R$2)*N138^2+VLOOKUP(D138,Equipment[],Equipment!$S$2)*N138+VLOOKUP(D138,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D138,Equipment[],Equipment!$P$2)*N138^4+VLOOKUP(D138,Equipment[],Equipment!$Q$2)*N138^3+VLOOKUP(D138,Equipment[],Equipment!$R$2)*N138^2+VLOOKUP(D138,Equipment[],Equipment!$S$2)*N138+VLOOKUP(D138,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D138,Equipment[],Equipment!$U$2)*N138^4+VLOOKUP(D138,Equipment[],Equipment!$V$2)*N138^3+VLOOKUP(D138,Equipment[],Equipment!$W$2)*N138^2+VLOOKUP(D138,Equipment[],Equipment!$X$2)*N138+VLOOKUP(D138,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D138,Equipment[],Equipment!$U$2)*N138^4+VLOOKUP(D138,Equipment[],Equipment!$V$2)*N138^3+VLOOKUP(D138,Equipment[],Equipment!$W$2)*N138^2+VLOOKUP(D138,Equipment[],Equipment!$X$2)*N138+VLOOKUP(D138,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D138,Equipment[],Equipment!$AE$2)*O138^4+VLOOKUP(D138,Equipment[],Equipment!$AF$2)*O138^3+VLOOKUP(D138,Equipment[],Equipment!$AG$2)*O138^2+VLOOKUP(D138,Equipment[],Equipment!$AH$2)*O138+VLOOKUP(D138,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D138,Equipment[],Equipment!$AE$2)*O138^4+VLOOKUP(D138,Equipment[],Equipment!$AF$2)*O138^3+VLOOKUP(D138,Equipment[],Equipment!$AG$2)*O138^2+VLOOKUP(D138,Equipment[],Equipment!$AH$2)*O138+VLOOKUP(D138,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D138,2)=\"Sc\",\nIF(C138=\"a\",\nVLOOKUP(D138,Equipment[],Equipment!$BP$2)+VLOOKUP(D138,Equipment[],Equipment!$BQ$2)+VLOOKUP(D138,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",\nVLOOKUP(D138,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",\nIF(OR(C138=\"a\",C138=\"c\"),VLOOKUP(A138,Quantities[],Quantities!$AJ$2),VLOOKUP(A138,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",VLOOKUP(D138,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",VLOOKUP(D138,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN141)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D139,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",VLOOKUP(D139,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D139,2)=\"Sc\",\nVLOOKUP(D139,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",\nVLOOKUP(D139,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D139,Equipment[],Equipment!$Z$2)*O139^4+VLOOKUP(D139,Equipment[],Equipment!$AA$2)*O139^3+VLOOKUP(D139,Equipment[],Equipment!$AB$2)*O139^2+VLOOKUP(D139,Equipment[],Equipment!$AC$2)*O139+VLOOKUP(D139,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D139,Equipment[],Equipment!$Z$2)*O139^4+VLOOKUP(D139,Equipment[],Equipment!$AA$2)*O139^3+VLOOKUP(D139,Equipment[],Equipment!$AB$2)*O139^2+VLOOKUP(D139,Equipment[],Equipment!$AC$2)*O139+VLOOKUP(D139,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D139,Equipment[],Equipment!$Z$2)*O139^4+VLOOKUP(D139,Equipment[],Equipment!$AA$2)*O139^3+VLOOKUP(D139,Equipment[],Equipment!$AB$2)*O139^2+VLOOKUP(D139,Equipment[],Equipment!$AC$2)*O139+VLOOKUP(D139,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D139,Equipment[],Equipment!$P$2)*N139^4+VLOOKUP(D139,Equipment[],Equipment!$Q$2)*N139^3+VLOOKUP(D139,Equipment[],Equipment!$R$2)*N139^2+VLOOKUP(D139,Equipment[],Equipment!$S$2)*N139+VLOOKUP(D139,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D139,Equipment[],Equipment!$P$2)*N139^4+VLOOKUP(D139,Equipment[],Equipment!$Q$2)*N139^3+VLOOKUP(D139,Equipment[],Equipment!$R$2)*N139^2+VLOOKUP(D139,Equipment[],Equipment!$S$2)*N139+VLOOKUP(D139,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D139,Equipment[],Equipment!$P$2)*N139^4+VLOOKUP(D139,Equipment[],Equipment!$Q$2)*N139^3+VLOOKUP(D139,Equipment[],Equipment!$R$2)*N139^2+VLOOKUP(D139,Equipment[],Equipment!$S$2)*N139+VLOOKUP(D139,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D139,Equipment[],Equipment!$U$2)*N139^4+VLOOKUP(D139,Equipment[],Equipment!$V$2)*N139^3+VLOOKUP(D139,Equipment[],Equipment!$W$2)*N139^2+VLOOKUP(D139,Equipment[],Equipment!$X$2)*N139+VLOOKUP(D139,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D139,Equipment[],Equipment!$U$2)*N139^4+VLOOKUP(D139,Equipment[],Equipment!$V$2)*N139^3+VLOOKUP(D139,Equipment[],Equipment!$W$2)*N139^2+VLOOKUP(D139,Equipment[],Equipment!$X$2)*N139+VLOOKUP(D139,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D139,Equipment[],Equipment!$AE$2)*O139^4+VLOOKUP(D139,Equipment[],Equipment!$AF$2)*O139^3+VLOOKUP(D139,Equipment[],Equipment!$AG$2)*O139^2+VLOOKUP(D139,Equipment[],Equipment!$AH$2)*O139+VLOOKUP(D139,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D139,Equipment[],Equipment!$AE$2)*O139^4+VLOOKUP(D139,Equipment[],Equipment!$AF$2)*O139^3+VLOOKUP(D139,Equipment[],Equipment!$AG$2)*O139^2+VLOOKUP(D139,Equipment[],Equipment!$AH$2)*O139+VLOOKUP(D139,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D139,2)=\"Sc\",\nIF(C139=\"a\",\nVLOOKUP(D139,Equipment[],Equipment!$BP$2)+VLOOKUP(D139,Equipment[],Equipment!$BQ$2)+VLOOKUP(D139,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",\nVLOOKUP(D139,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",\nIF(OR(C139=\"a\",C139=\"c\"),VLOOKUP(A139,Quantities[],Quantities!$AJ$2),VLOOKUP(A139,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",VLOOKUP(D139,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",VLOOKUP(D139,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN142)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D140,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",VLOOKUP(D140,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D140,2)=\"Sc\",\nVLOOKUP(D140,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",\nVLOOKUP(D140,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D140,Equipment[],Equipment!$Z$2)*O140^4+VLOOKUP(D140,Equipment[],Equipment!$AA$2)*O140^3+VLOOKUP(D140,Equipment[],Equipment!$AB$2)*O140^2+VLOOKUP(D140,Equipment[],Equipment!$AC$2)*O140+VLOOKUP(D140,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D140,Equipment[],Equipment!$Z$2)*O140^4+VLOOKUP(D140,Equipment[],Equipment!$AA$2)*O140^3+VLOOKUP(D140,Equipment[],Equipment!$AB$2)*O140^2+VLOOKUP(D140,Equipment[],Equipment!$AC$2)*O140+VLOOKUP(D140,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D140,Equipment[],Equipment!$Z$2)*O140^4+VLOOKUP(D140,Equipment[],Equipment!$AA$2)*O140^3+VLOOKUP(D140,Equipment[],Equipment!$AB$2)*O140^2+VLOOKUP(D140,Equipment[],Equipment!$AC$2)*O140+VLOOKUP(D140,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D140,Equipment[],Equipment!$P$2)*N140^4+VLOOKUP(D140,Equipment[],Equipment!$Q$2)*N140^3+VLOOKUP(D140,Equipment[],Equipment!$R$2)*N140^2+VLOOKUP(D140,Equipment[],Equipment!$S$2)*N140+VLOOKUP(D140,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D140,Equipment[],Equipment!$P$2)*N140^4+VLOOKUP(D140,Equipment[],Equipment!$Q$2)*N140^3+VLOOKUP(D140,Equipment[],Equipment!$R$2)*N140^2+VLOOKUP(D140,Equipment[],Equipment!$S$2)*N140+VLOOKUP(D140,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D140,Equipment[],Equipment!$P$2)*N140^4+VLOOKUP(D140,Equipment[],Equipment!$Q$2)*N140^3+VLOOKUP(D140,Equipment[],Equipment!$R$2)*N140^2+VLOOKUP(D140,Equipment[],Equipment!$S$2)*N140+VLOOKUP(D140,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D140,Equipment[],Equipment!$U$2)*N140^4+VLOOKUP(D140,Equipment[],Equipment!$V$2)*N140^3+VLOOKUP(D140,Equipment[],Equipment!$W$2)*N140^2+VLOOKUP(D140,Equipment[],Equipment!$X$2)*N140+VLOOKUP(D140,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D140,Equipment[],Equipment!$U$2)*N140^4+VLOOKUP(D140,Equipment[],Equipment!$V$2)*N140^3+VLOOKUP(D140,Equipment[],Equipment!$W$2)*N140^2+VLOOKUP(D140,Equipment[],Equipment!$X$2)*N140+VLOOKUP(D140,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D140,Equipment[],Equipment!$AE$2)*O140^4+VLOOKUP(D140,Equipment[],Equipment!$AF$2)*O140^3+VLOOKUP(D140,Equipment[],Equipment!$AG$2)*O140^2+VLOOKUP(D140,Equipment[],Equipment!$AH$2)*O140+VLOOKUP(D140,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D140,Equipment[],Equipment!$AE$2)*O140^4+VLOOKUP(D140,Equipment[],Equipment!$AF$2)*O140^3+VLOOKUP(D140,Equipment[],Equipment!$AG$2)*O140^2+VLOOKUP(D140,Equipment[],Equipment!$AH$2)*O140+VLOOKUP(D140,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D140,2)=\"Sc\",\nIF(C140=\"a\",\nVLOOKUP(D140,Equipment[],Equipment!$BP$2)+VLOOKUP(D140,Equipment[],Equipment!$BQ$2)+VLOOKUP(D140,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",\nVLOOKUP(D140,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",\nIF(OR(C140=\"a\",C140=\"c\"),VLOOKUP(A140,Quantities[],Quantities!$AJ$2),VLOOKUP(A140,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",VLOOKUP(D140,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",VLOOKUP(D140,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN143)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D141,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",VLOOKUP(D141,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D141,2)=\"Sc\",\nVLOOKUP(D141,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",\nVLOOKUP(D141,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D141,Equipment[],Equipment!$Z$2)*O141^4+VLOOKUP(D141,Equipment[],Equipment!$AA$2)*O141^3+VLOOKUP(D141,Equipment[],Equipment!$AB$2)*O141^2+VLOOKUP(D141,Equipment[],Equipment!$AC$2)*O141+VLOOKUP(D141,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D141,Equipment[],Equipment!$Z$2)*O141^4+VLOOKUP(D141,Equipment[],Equipment!$AA$2)*O141^3+VLOOKUP(D141,Equipment[],Equipment!$AB$2)*O141^2+VLOOKUP(D141,Equipment[],Equipment!$AC$2)*O141+VLOOKUP(D141,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D141,Equipment[],Equipment!$Z$2)*O141^4+VLOOKUP(D141,Equipment[],Equipment!$AA$2)*O141^3+VLOOKUP(D141,Equipment[],Equipment!$AB$2)*O141^2+VLOOKUP(D141,Equipment[],Equipment!$AC$2)*O141+VLOOKUP(D141,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D141,Equipment[],Equipment!$P$2)*N141^4+VLOOKUP(D141,Equipment[],Equipment!$Q$2)*N141^3+VLOOKUP(D141,Equipment[],Equipment!$R$2)*N141^2+VLOOKUP(D141,Equipment[],Equipment!$S$2)*N141+VLOOKUP(D141,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D141,Equipment[],Equipment!$P$2)*N141^4+VLOOKUP(D141,Equipment[],Equipment!$Q$2)*N141^3+VLOOKUP(D141,Equipment[],Equipment!$R$2)*N141^2+VLOOKUP(D141,Equipment[],Equipment!$S$2)*N141+VLOOKUP(D141,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D141,Equipment[],Equipment!$P$2)*N141^4+VLOOKUP(D141,Equipment[],Equipment!$Q$2)*N141^3+VLOOKUP(D141,Equipment[],Equipment!$R$2)*N141^2+VLOOKUP(D141,Equipment[],Equipment!$S$2)*N141+VLOOKUP(D141,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D141,Equipment[],Equipment!$U$2)*N141^4+VLOOKUP(D141,Equipment[],Equipment!$V$2)*N141^3+VLOOKUP(D141,Equipment[],Equipment!$W$2)*N141^2+VLOOKUP(D141,Equipment[],Equipment!$X$2)*N141+VLOOKUP(D141,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D141,Equipment[],Equipment!$U$2)*N141^4+VLOOKUP(D141,Equipment[],Equipment!$V$2)*N141^3+VLOOKUP(D141,Equipment[],Equipment!$W$2)*N141^2+VLOOKUP(D141,Equipment[],Equipment!$X$2)*N141+VLOOKUP(D141,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D141,Equipment[],Equipment!$AE$2)*O141^4+VLOOKUP(D141,Equipment[],Equipment!$AF$2)*O141^3+VLOOKUP(D141,Equipment[],Equipment!$AG$2)*O141^2+VLOOKUP(D141,Equipment[],Equipment!$AH$2)*O141+VLOOKUP(D141,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D141,Equipment[],Equipment!$AE$2)*O141^4+VLOOKUP(D141,Equipment[],Equipment!$AF$2)*O141^3+VLOOKUP(D141,Equipment[],Equipment!$AG$2)*O141^2+VLOOKUP(D141,Equipment[],Equipment!$AH$2)*O141+VLOOKUP(D141,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D141,2)=\"Sc\",\nIF(C141=\"a\",\nVLOOKUP(D141,Equipment[],Equipment!$BP$2)+VLOOKUP(D141,Equipment[],Equipment!$BQ$2)+VLOOKUP(D141,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",\nVLOOKUP(D141,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",\nIF(OR(C141=\"a\",C141=\"c\"),VLOOKUP(A141,Quantities[],Quantities!$AJ$2),VLOOKUP(A141,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",VLOOKUP(D141,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",VLOOKUP(D141,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN144)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D142,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",VLOOKUP(D142,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D142,2)=\"Sc\",\nVLOOKUP(D142,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",\nVLOOKUP(D142,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D142,Equipment[],Equipment!$Z$2)*O142^4+VLOOKUP(D142,Equipment[],Equipment!$AA$2)*O142^3+VLOOKUP(D142,Equipment[],Equipment!$AB$2)*O142^2+VLOOKUP(D142,Equipment[],Equipment!$AC$2)*O142+VLOOKUP(D142,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D142,Equipment[],Equipment!$Z$2)*O142^4+VLOOKUP(D142,Equipment[],Equipment!$AA$2)*O142^3+VLOOKUP(D142,Equipment[],Equipment!$AB$2)*O142^2+VLOOKUP(D142,Equipment[],Equipment!$AC$2)*O142+VLOOKUP(D142,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D142,Equipment[],Equipment!$Z$2)*O142^4+VLOOKUP(D142,Equipment[],Equipment!$AA$2)*O142^3+VLOOKUP(D142,Equipment[],Equipment!$AB$2)*O142^2+VLOOKUP(D142,Equipment[],Equipment!$AC$2)*O142+VLOOKUP(D142,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D142,Equipment[],Equipment!$P$2)*N142^4+VLOOKUP(D142,Equipment[],Equipment!$Q$2)*N142^3+VLOOKUP(D142,Equipment[],Equipment!$R$2)*N142^2+VLOOKUP(D142,Equipment[],Equipment!$S$2)*N142+VLOOKUP(D142,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D142,Equipment[],Equipment!$P$2)*N142^4+VLOOKUP(D142,Equipment[],Equipment!$Q$2)*N142^3+VLOOKUP(D142,Equipment[],Equipment!$R$2)*N142^2+VLOOKUP(D142,Equipment[],Equipment!$S$2)*N142+VLOOKUP(D142,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D142,Equipment[],Equipment!$P$2)*N142^4+VLOOKUP(D142,Equipment[],Equipment!$Q$2)*N142^3+VLOOKUP(D142,Equipment[],Equipment!$R$2)*N142^2+VLOOKUP(D142,Equipment[],Equipment!$S$2)*N142+VLOOKUP(D142,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D142,Equipment[],Equipment!$U$2)*N142^4+VLOOKUP(D142,Equipment[],Equipment!$V$2)*N142^3+VLOOKUP(D142,Equipment[],Equipment!$W$2)*N142^2+VLOOKUP(D142,Equipment[],Equipment!$X$2)*N142+VLOOKUP(D142,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D142,Equipment[],Equipment!$U$2)*N142^4+VLOOKUP(D142,Equipment[],Equipment!$V$2)*N142^3+VLOOKUP(D142,Equipment[],Equipment!$W$2)*N142^2+VLOOKUP(D142,Equipment[],Equipment!$X$2)*N142+VLOOKUP(D142,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D142,Equipment[],Equipment!$AE$2)*O142^4+VLOOKUP(D142,Equipment[],Equipment!$AF$2)*O142^3+VLOOKUP(D142,Equipment[],Equipment!$AG$2)*O142^2+VLOOKUP(D142,Equipment[],Equipment!$AH$2)*O142+VLOOKUP(D142,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D142,Equipment[],Equipment!$AE$2)*O142^4+VLOOKUP(D142,Equipment[],Equipment!$AF$2)*O142^3+VLOOKUP(D142,Equipment[],Equipment!$AG$2)*O142^2+VLOOKUP(D142,Equipment[],Equipment!$AH$2)*O142+VLOOKUP(D142,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D142,2)=\"Sc\",\nIF(C142=\"a\",\nVLOOKUP(D142,Equipment[],Equipment!$BP$2)+VLOOKUP(D142,Equipment[],Equipment!$BQ$2)+VLOOKUP(D142,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",\nVLOOKUP(D142,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",\nIF(OR(C142=\"a\",C142=\"c\"),VLOOKUP(A142,Quantities[],Quantities!$AJ$2),VLOOKUP(A142,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",VLOOKUP(D142,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",VLOOKUP(D142,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN145)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D143,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",VLOOKUP(D143,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D143,2)=\"Sc\",\nVLOOKUP(D143,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",\nVLOOKUP(D143,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D143,Equipment[],Equipment!$Z$2)*O143^4+VLOOKUP(D143,Equipment[],Equipment!$AA$2)*O143^3+VLOOKUP(D143,Equipment[],Equipment!$AB$2)*O143^2+VLOOKUP(D143,Equipment[],Equipment!$AC$2)*O143+VLOOKUP(D143,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D143,Equipment[],Equipment!$Z$2)*O143^4+VLOOKUP(D143,Equipment[],Equipment!$AA$2)*O143^3+VLOOKUP(D143,Equipment[],Equipment!$AB$2)*O143^2+VLOOKUP(D143,Equipment[],Equipment!$AC$2)*O143+VLOOKUP(D143,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D143,Equipment[],Equipment!$Z$2)*O143^4+VLOOKUP(D143,Equipment[],Equipment!$AA$2)*O143^3+VLOOKUP(D143,Equipment[],Equipment!$AB$2)*O143^2+VLOOKUP(D143,Equipment[],Equipment!$AC$2)*O143+VLOOKUP(D143,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D143,Equipment[],Equipment!$P$2)*N143^4+VLOOKUP(D143,Equipment[],Equipment!$Q$2)*N143^3+VLOOKUP(D143,Equipment[],Equipment!$R$2)*N143^2+VLOOKUP(D143,Equipment[],Equipment!$S$2)*N143+VLOOKUP(D143,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D143,Equipment[],Equipment!$P$2)*N143^4+VLOOKUP(D143,Equipment[],Equipment!$Q$2)*N143^3+VLOOKUP(D143,Equipment[],Equipment!$R$2)*N143^2+VLOOKUP(D143,Equipment[],Equipment!$S$2)*N143+VLOOKUP(D143,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D143,Equipment[],Equipment!$P$2)*N143^4+VLOOKUP(D143,Equipment[],Equipment!$Q$2)*N143^3+VLOOKUP(D143,Equipment[],Equipment!$R$2)*N143^2+VLOOKUP(D143,Equipment[],Equipment!$S$2)*N143+VLOOKUP(D143,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D143,Equipment[],Equipment!$U$2)*N143^4+VLOOKUP(D143,Equipment[],Equipment!$V$2)*N143^3+VLOOKUP(D143,Equipment[],Equipment!$W$2)*N143^2+VLOOKUP(D143,Equipment[],Equipment!$X$2)*N143+VLOOKUP(D143,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D143,Equipment[],Equipment!$U$2)*N143^4+VLOOKUP(D143,Equipment[],Equipment!$V$2)*N143^3+VLOOKUP(D143,Equipment[],Equipment!$W$2)*N143^2+VLOOKUP(D143,Equipment[],Equipment!$X$2)*N143+VLOOKUP(D143,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D143,Equipment[],Equipment!$AE$2)*O143^4+VLOOKUP(D143,Equipment[],Equipment!$AF$2)*O143^3+VLOOKUP(D143,Equipment[],Equipment!$AG$2)*O143^2+VLOOKUP(D143,Equipment[],Equipment!$AH$2)*O143+VLOOKUP(D143,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D143,Equipment[],Equipment!$AE$2)*O143^4+VLOOKUP(D143,Equipment[],Equipment!$AF$2)*O143^3+VLOOKUP(D143,Equipment[],Equipment!$AG$2)*O143^2+VLOOKUP(D143,Equipment[],Equipment!$AH$2)*O143+VLOOKUP(D143,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D143,2)=\"Sc\",\nIF(C143=\"a\",\nVLOOKUP(D143,Equipment[],Equipment!$BP$2)+VLOOKUP(D143,Equipment[],Equipment!$BQ$2)+VLOOKUP(D143,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",\nVLOOKUP(D143,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",\nIF(OR(C143=\"a\",C143=\"c\"),VLOOKUP(A143,Quantities[],Quantities!$AJ$2),VLOOKUP(A143,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",VLOOKUP(D143,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",VLOOKUP(D143,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN146)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D144,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",VLOOKUP(D144,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(L144+M144>0,ABS(L144)+M144,0),0\n)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(L144-M144<0,0,ABS(L144)-M144),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nVLOOKUP(D144,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nVLOOKUP(D144,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D144,Equipment[],Equipment!$Z$2)*O144^4+VLOOKUP(D144,Equipment[],Equipment!$AA$2)*O144^3+VLOOKUP(D144,Equipment[],Equipment!$AB$2)*O144^2+VLOOKUP(D144,Equipment[],Equipment!$AC$2)*O144+VLOOKUP(D144,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D144,Equipment[],Equipment!$Z$2)*O144^4+VLOOKUP(D144,Equipment[],Equipment!$AA$2)*O144^3+VLOOKUP(D144,Equipment[],Equipment!$AB$2)*O144^2+VLOOKUP(D144,Equipment[],Equipment!$AC$2)*O144+VLOOKUP(D144,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D144,Equipment[],Equipment!$Z$2)*O144^4+VLOOKUP(D144,Equipment[],Equipment!$AA$2)*O144^3+VLOOKUP(D144,Equipment[],Equipment!$AB$2)*O144^2+VLOOKUP(D144,Equipment[],Equipment!$AC$2)*O144+VLOOKUP(D144,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D144,Equipment[],Equipment!$P$2)*N144^4+VLOOKUP(D144,Equipment[],Equipment!$Q$2)*N144^3+VLOOKUP(D144,Equipment[],Equipment!$R$2)*N144^2+VLOOKUP(D144,Equipment[],Equipment!$S$2)*N144+VLOOKUP(D144,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D144,Equipment[],Equipment!$P$2)*N144^4+VLOOKUP(D144,Equipment[],Equipment!$Q$2)*N144^3+VLOOKUP(D144,Equipment[],Equipment!$R$2)*N144^2+VLOOKUP(D144,Equipment[],Equipment!$S$2)*N144+VLOOKUP(D144,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D144,Equipment[],Equipment!$P$2)*N144^4+VLOOKUP(D144,Equipment[],Equipment!$Q$2)*N144^3+VLOOKUP(D144,Equipment[],Equipment!$R$2)*N144^2+VLOOKUP(D144,Equipment[],Equipment!$S$2)*N144+VLOOKUP(D144,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D144,Equipment[],Equipment!$U$2)*N144^4+VLOOKUP(D144,Equipment[],Equipment!$V$2)*N144^3+VLOOKUP(D144,Equipment[],Equipment!$W$2)*N144^2+VLOOKUP(D144,Equipment[],Equipment!$X$2)*N144+VLOOKUP(D144,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D144,Equipment[],Equipment!$U$2)*N144^4+VLOOKUP(D144,Equipment[],Equipment!$V$2)*N144^3+VLOOKUP(D144,Equipment[],Equipment!$W$2)*N144^2+VLOOKUP(D144,Equipment[],Equipment!$X$2)*N144+VLOOKUP(D144,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D144,Equipment[],Equipment!$AE$2)*O144^4+VLOOKUP(D144,Equipment[],Equipment!$AF$2)*O144^3+VLOOKUP(D144,Equipment[],Equipment!$AG$2)*O144^2+VLOOKUP(D144,Equipment[],Equipment!$AH$2)*O144+VLOOKUP(D144,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D144,Equipment[],Equipment!$AE$2)*O144^4+VLOOKUP(D144,Equipment[],Equipment!$AF$2)*O144^3+VLOOKUP(D144,Equipment[],Equipment!$AG$2)*O144^2+VLOOKUP(D144,Equipment[],Equipment!$AH$2)*O144+VLOOKUP(D144,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",(K144/(S144*88))+(K144/(R144*88))+P144+Q144,0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(C144=\"a\",\nVLOOKUP(D144,Equipment[],Equipment!$BP$2)+VLOOKUP(D144,Equipment[],Equipment!$BQ$2)+VLOOKUP(D144,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nVLOOKUP(D144,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(OR(C144=\"a\",C144=\"c\"),VLOOKUP(A144,Quantities[],Quantities!$AJ$2),VLOOKUP(A144,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",VLOOKUP(D144,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",VLOOKUP(D144,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",Y144/T144,)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\n(TRUNC(Z144))*(MIN(X144,(V144/W144))),\n0)","v":0},{"$f":"IF(AA144>0,J144/AA144,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN147)","v":0},{"$f":"IF(AC144>0,AB144/AC144,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D145,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",VLOOKUP(D145,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D145,2)=\"Sc\",\nVLOOKUP(D145,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",\nVLOOKUP(D145,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D145,Equipment[],Equipment!$Z$2)*O145^4+VLOOKUP(D145,Equipment[],Equipment!$AA$2)*O145^3+VLOOKUP(D145,Equipment[],Equipment!$AB$2)*O145^2+VLOOKUP(D145,Equipment[],Equipment!$AC$2)*O145+VLOOKUP(D145,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D145,Equipment[],Equipment!$Z$2)*O145^4+VLOOKUP(D145,Equipment[],Equipment!$AA$2)*O145^3+VLOOKUP(D145,Equipment[],Equipment!$AB$2)*O145^2+VLOOKUP(D145,Equipment[],Equipment!$AC$2)*O145+VLOOKUP(D145,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D145,Equipment[],Equipment!$Z$2)*O145^4+VLOOKUP(D145,Equipment[],Equipment!$AA$2)*O145^3+VLOOKUP(D145,Equipment[],Equipment!$AB$2)*O145^2+VLOOKUP(D145,Equipment[],Equipment!$AC$2)*O145+VLOOKUP(D145,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D145,Equipment[],Equipment!$P$2)*N145^4+VLOOKUP(D145,Equipment[],Equipment!$Q$2)*N145^3+VLOOKUP(D145,Equipment[],Equipment!$R$2)*N145^2+VLOOKUP(D145,Equipment[],Equipment!$S$2)*N145+VLOOKUP(D145,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D145,Equipment[],Equipment!$P$2)*N145^4+VLOOKUP(D145,Equipment[],Equipment!$Q$2)*N145^3+VLOOKUP(D145,Equipment[],Equipment!$R$2)*N145^2+VLOOKUP(D145,Equipment[],Equipment!$S$2)*N145+VLOOKUP(D145,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D145,Equipment[],Equipment!$P$2)*N145^4+VLOOKUP(D145,Equipment[],Equipment!$Q$2)*N145^3+VLOOKUP(D145,Equipment[],Equipment!$R$2)*N145^2+VLOOKUP(D145,Equipment[],Equipment!$S$2)*N145+VLOOKUP(D145,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D145,Equipment[],Equipment!$U$2)*N145^4+VLOOKUP(D145,Equipment[],Equipment!$V$2)*N145^3+VLOOKUP(D145,Equipment[],Equipment!$W$2)*N145^2+VLOOKUP(D145,Equipment[],Equipment!$X$2)*N145+VLOOKUP(D145,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D145,Equipment[],Equipment!$U$2)*N145^4+VLOOKUP(D145,Equipment[],Equipment!$V$2)*N145^3+VLOOKUP(D145,Equipment[],Equipment!$W$2)*N145^2+VLOOKUP(D145,Equipment[],Equipment!$X$2)*N145+VLOOKUP(D145,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D145,Equipment[],Equipment!$AE$2)*O145^4+VLOOKUP(D145,Equipment[],Equipment!$AF$2)*O145^3+VLOOKUP(D145,Equipment[],Equipment!$AG$2)*O145^2+VLOOKUP(D145,Equipment[],Equipment!$AH$2)*O145+VLOOKUP(D145,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D145,Equipment[],Equipment!$AE$2)*O145^4+VLOOKUP(D145,Equipment[],Equipment!$AF$2)*O145^3+VLOOKUP(D145,Equipment[],Equipment!$AG$2)*O145^2+VLOOKUP(D145,Equipment[],Equipment!$AH$2)*O145+VLOOKUP(D145,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D145,2)=\"Sc\",\nIF(C145=\"a\",\nVLOOKUP(D145,Equipment[],Equipment!$BP$2)+VLOOKUP(D145,Equipment[],Equipment!$BQ$2)+VLOOKUP(D145,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",\nVLOOKUP(D145,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",\nIF(OR(C145=\"a\",C145=\"c\"),VLOOKUP(A145,Quantities[],Quantities!$AJ$2),VLOOKUP(A145,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",VLOOKUP(D145,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",VLOOKUP(D145,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN148)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D146,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",VLOOKUP(D146,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D146,2)=\"Sc\",\nVLOOKUP(D146,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",\nVLOOKUP(D146,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D146,Equipment[],Equipment!$Z$2)*O146^4+VLOOKUP(D146,Equipment[],Equipment!$AA$2)*O146^3+VLOOKUP(D146,Equipment[],Equipment!$AB$2)*O146^2+VLOOKUP(D146,Equipment[],Equipment!$AC$2)*O146+VLOOKUP(D146,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D146,Equipment[],Equipment!$Z$2)*O146^4+VLOOKUP(D146,Equipment[],Equipment!$AA$2)*O146^3+VLOOKUP(D146,Equipment[],Equipment!$AB$2)*O146^2+VLOOKUP(D146,Equipment[],Equipment!$AC$2)*O146+VLOOKUP(D146,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D146,Equipment[],Equipment!$Z$2)*O146^4+VLOOKUP(D146,Equipment[],Equipment!$AA$2)*O146^3+VLOOKUP(D146,Equipment[],Equipment!$AB$2)*O146^2+VLOOKUP(D146,Equipment[],Equipment!$AC$2)*O146+VLOOKUP(D146,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D146,Equipment[],Equipment!$P$2)*N146^4+VLOOKUP(D146,Equipment[],Equipment!$Q$2)*N146^3+VLOOKUP(D146,Equipment[],Equipment!$R$2)*N146^2+VLOOKUP(D146,Equipment[],Equipment!$S$2)*N146+VLOOKUP(D146,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D146,Equipment[],Equipment!$P$2)*N146^4+VLOOKUP(D146,Equipment[],Equipment!$Q$2)*N146^3+VLOOKUP(D146,Equipment[],Equipment!$R$2)*N146^2+VLOOKUP(D146,Equipment[],Equipment!$S$2)*N146+VLOOKUP(D146,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D146,Equipment[],Equipment!$P$2)*N146^4+VLOOKUP(D146,Equipment[],Equipment!$Q$2)*N146^3+VLOOKUP(D146,Equipment[],Equipment!$R$2)*N146^2+VLOOKUP(D146,Equipment[],Equipment!$S$2)*N146+VLOOKUP(D146,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D146,Equipment[],Equipment!$U$2)*N146^4+VLOOKUP(D146,Equipment[],Equipment!$V$2)*N146^3+VLOOKUP(D146,Equipment[],Equipment!$W$2)*N146^2+VLOOKUP(D146,Equipment[],Equipment!$X$2)*N146+VLOOKUP(D146,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D146,Equipment[],Equipment!$U$2)*N146^4+VLOOKUP(D146,Equipment[],Equipment!$V$2)*N146^3+VLOOKUP(D146,Equipment[],Equipment!$W$2)*N146^2+VLOOKUP(D146,Equipment[],Equipment!$X$2)*N146+VLOOKUP(D146,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D146,Equipment[],Equipment!$AE$2)*O146^4+VLOOKUP(D146,Equipment[],Equipment!$AF$2)*O146^3+VLOOKUP(D146,Equipment[],Equipment!$AG$2)*O146^2+VLOOKUP(D146,Equipment[],Equipment!$AH$2)*O146+VLOOKUP(D146,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D146,Equipment[],Equipment!$AE$2)*O146^4+VLOOKUP(D146,Equipment[],Equipment!$AF$2)*O146^3+VLOOKUP(D146,Equipment[],Equipment!$AG$2)*O146^2+VLOOKUP(D146,Equipment[],Equipment!$AH$2)*O146+VLOOKUP(D146,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D146,2)=\"Sc\",\nIF(C146=\"a\",\nVLOOKUP(D146,Equipment[],Equipment!$BP$2)+VLOOKUP(D146,Equipment[],Equipment!$BQ$2)+VLOOKUP(D146,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",\nVLOOKUP(D146,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",\nIF(OR(C146=\"a\",C146=\"c\"),VLOOKUP(A146,Quantities[],Quantities!$AJ$2),VLOOKUP(A146,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",VLOOKUP(D146,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",VLOOKUP(D146,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN149)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D147,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",VLOOKUP(D147,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D147,2)=\"Sc\",\nVLOOKUP(D147,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",\nVLOOKUP(D147,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D147,Equipment[],Equipment!$Z$2)*O147^4+VLOOKUP(D147,Equipment[],Equipment!$AA$2)*O147^3+VLOOKUP(D147,Equipment[],Equipment!$AB$2)*O147^2+VLOOKUP(D147,Equipment[],Equipment!$AC$2)*O147+VLOOKUP(D147,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D147,Equipment[],Equipment!$Z$2)*O147^4+VLOOKUP(D147,Equipment[],Equipment!$AA$2)*O147^3+VLOOKUP(D147,Equipment[],Equipment!$AB$2)*O147^2+VLOOKUP(D147,Equipment[],Equipment!$AC$2)*O147+VLOOKUP(D147,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D147,Equipment[],Equipment!$Z$2)*O147^4+VLOOKUP(D147,Equipment[],Equipment!$AA$2)*O147^3+VLOOKUP(D147,Equipment[],Equipment!$AB$2)*O147^2+VLOOKUP(D147,Equipment[],Equipment!$AC$2)*O147+VLOOKUP(D147,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D147,Equipment[],Equipment!$P$2)*N147^4+VLOOKUP(D147,Equipment[],Equipment!$Q$2)*N147^3+VLOOKUP(D147,Equipment[],Equipment!$R$2)*N147^2+VLOOKUP(D147,Equipment[],Equipment!$S$2)*N147+VLOOKUP(D147,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D147,Equipment[],Equipment!$P$2)*N147^4+VLOOKUP(D147,Equipment[],Equipment!$Q$2)*N147^3+VLOOKUP(D147,Equipment[],Equipment!$R$2)*N147^2+VLOOKUP(D147,Equipment[],Equipment!$S$2)*N147+VLOOKUP(D147,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D147,Equipment[],Equipment!$P$2)*N147^4+VLOOKUP(D147,Equipment[],Equipment!$Q$2)*N147^3+VLOOKUP(D147,Equipment[],Equipment!$R$2)*N147^2+VLOOKUP(D147,Equipment[],Equipment!$S$2)*N147+VLOOKUP(D147,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D147,Equipment[],Equipment!$U$2)*N147^4+VLOOKUP(D147,Equipment[],Equipment!$V$2)*N147^3+VLOOKUP(D147,Equipment[],Equipment!$W$2)*N147^2+VLOOKUP(D147,Equipment[],Equipment!$X$2)*N147+VLOOKUP(D147,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D147,Equipment[],Equipment!$U$2)*N147^4+VLOOKUP(D147,Equipment[],Equipment!$V$2)*N147^3+VLOOKUP(D147,Equipment[],Equipment!$W$2)*N147^2+VLOOKUP(D147,Equipment[],Equipment!$X$2)*N147+VLOOKUP(D147,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D147,Equipment[],Equipment!$AE$2)*O147^4+VLOOKUP(D147,Equipment[],Equipment!$AF$2)*O147^3+VLOOKUP(D147,Equipment[],Equipment!$AG$2)*O147^2+VLOOKUP(D147,Equipment[],Equipment!$AH$2)*O147+VLOOKUP(D147,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D147,Equipment[],Equipment!$AE$2)*O147^4+VLOOKUP(D147,Equipment[],Equipment!$AF$2)*O147^3+VLOOKUP(D147,Equipment[],Equipment!$AG$2)*O147^2+VLOOKUP(D147,Equipment[],Equipment!$AH$2)*O147+VLOOKUP(D147,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D147,2)=\"Sc\",\nIF(C147=\"a\",\nVLOOKUP(D147,Equipment[],Equipment!$BP$2)+VLOOKUP(D147,Equipment[],Equipment!$BQ$2)+VLOOKUP(D147,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",\nVLOOKUP(D147,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",\nIF(OR(C147=\"a\",C147=\"c\"),VLOOKUP(A147,Quantities[],Quantities!$AJ$2),VLOOKUP(A147,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",VLOOKUP(D147,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",VLOOKUP(D147,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN150)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D148,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",VLOOKUP(D148,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D148,2)=\"Sc\",\nVLOOKUP(D148,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",\nVLOOKUP(D148,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D148,Equipment[],Equipment!$Z$2)*O148^4+VLOOKUP(D148,Equipment[],Equipment!$AA$2)*O148^3+VLOOKUP(D148,Equipment[],Equipment!$AB$2)*O148^2+VLOOKUP(D148,Equipment[],Equipment!$AC$2)*O148+VLOOKUP(D148,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D148,Equipment[],Equipment!$Z$2)*O148^4+VLOOKUP(D148,Equipment[],Equipment!$AA$2)*O148^3+VLOOKUP(D148,Equipment[],Equipment!$AB$2)*O148^2+VLOOKUP(D148,Equipment[],Equipment!$AC$2)*O148+VLOOKUP(D148,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D148,Equipment[],Equipment!$Z$2)*O148^4+VLOOKUP(D148,Equipment[],Equipment!$AA$2)*O148^3+VLOOKUP(D148,Equipment[],Equipment!$AB$2)*O148^2+VLOOKUP(D148,Equipment[],Equipment!$AC$2)*O148+VLOOKUP(D148,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D148,Equipment[],Equipment!$P$2)*N148^4+VLOOKUP(D148,Equipment[],Equipment!$Q$2)*N148^3+VLOOKUP(D148,Equipment[],Equipment!$R$2)*N148^2+VLOOKUP(D148,Equipment[],Equipment!$S$2)*N148+VLOOKUP(D148,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D148,Equipment[],Equipment!$P$2)*N148^4+VLOOKUP(D148,Equipment[],Equipment!$Q$2)*N148^3+VLOOKUP(D148,Equipment[],Equipment!$R$2)*N148^2+VLOOKUP(D148,Equipment[],Equipment!$S$2)*N148+VLOOKUP(D148,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D148,Equipment[],Equipment!$P$2)*N148^4+VLOOKUP(D148,Equipment[],Equipment!$Q$2)*N148^3+VLOOKUP(D148,Equipment[],Equipment!$R$2)*N148^2+VLOOKUP(D148,Equipment[],Equipment!$S$2)*N148+VLOOKUP(D148,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D148,Equipment[],Equipment!$U$2)*N148^4+VLOOKUP(D148,Equipment[],Equipment!$V$2)*N148^3+VLOOKUP(D148,Equipment[],Equipment!$W$2)*N148^2+VLOOKUP(D148,Equipment[],Equipment!$X$2)*N148+VLOOKUP(D148,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D148,Equipment[],Equipment!$U$2)*N148^4+VLOOKUP(D148,Equipment[],Equipment!$V$2)*N148^3+VLOOKUP(D148,Equipment[],Equipment!$W$2)*N148^2+VLOOKUP(D148,Equipment[],Equipment!$X$2)*N148+VLOOKUP(D148,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D148,Equipment[],Equipment!$AE$2)*O148^4+VLOOKUP(D148,Equipment[],Equipment!$AF$2)*O148^3+VLOOKUP(D148,Equipment[],Equipment!$AG$2)*O148^2+VLOOKUP(D148,Equipment[],Equipment!$AH$2)*O148+VLOOKUP(D148,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D148,Equipment[],Equipment!$AE$2)*O148^4+VLOOKUP(D148,Equipment[],Equipment!$AF$2)*O148^3+VLOOKUP(D148,Equipment[],Equipment!$AG$2)*O148^2+VLOOKUP(D148,Equipment[],Equipment!$AH$2)*O148+VLOOKUP(D148,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D148,2)=\"Sc\",\nIF(C148=\"a\",\nVLOOKUP(D148,Equipment[],Equipment!$BP$2)+VLOOKUP(D148,Equipment[],Equipment!$BQ$2)+VLOOKUP(D148,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",\nVLOOKUP(D148,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",\nIF(OR(C148=\"a\",C148=\"c\"),VLOOKUP(A148,Quantities[],Quantities!$AJ$2),VLOOKUP(A148,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",VLOOKUP(D148,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",VLOOKUP(D148,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN151)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D149,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",VLOOKUP(D149,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D149,2)=\"Sc\",\nVLOOKUP(D149,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nVLOOKUP(D149,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D149,Equipment[],Equipment!$Z$2)*O149^4+VLOOKUP(D149,Equipment[],Equipment!$AA$2)*O149^3+VLOOKUP(D149,Equipment[],Equipment!$AB$2)*O149^2+VLOOKUP(D149,Equipment[],Equipment!$AC$2)*O149+VLOOKUP(D149,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D149,Equipment[],Equipment!$Z$2)*O149^4+VLOOKUP(D149,Equipment[],Equipment!$AA$2)*O149^3+VLOOKUP(D149,Equipment[],Equipment!$AB$2)*O149^2+VLOOKUP(D149,Equipment[],Equipment!$AC$2)*O149+VLOOKUP(D149,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D149,Equipment[],Equipment!$Z$2)*O149^4+VLOOKUP(D149,Equipment[],Equipment!$AA$2)*O149^3+VLOOKUP(D149,Equipment[],Equipment!$AB$2)*O149^2+VLOOKUP(D149,Equipment[],Equipment!$AC$2)*O149+VLOOKUP(D149,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D149,Equipment[],Equipment!$P$2)*N149^4+VLOOKUP(D149,Equipment[],Equipment!$Q$2)*N149^3+VLOOKUP(D149,Equipment[],Equipment!$R$2)*N149^2+VLOOKUP(D149,Equipment[],Equipment!$S$2)*N149+VLOOKUP(D149,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D149,Equipment[],Equipment!$P$2)*N149^4+VLOOKUP(D149,Equipment[],Equipment!$Q$2)*N149^3+VLOOKUP(D149,Equipment[],Equipment!$R$2)*N149^2+VLOOKUP(D149,Equipment[],Equipment!$S$2)*N149+VLOOKUP(D149,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D149,Equipment[],Equipment!$P$2)*N149^4+VLOOKUP(D149,Equipment[],Equipment!$Q$2)*N149^3+VLOOKUP(D149,Equipment[],Equipment!$R$2)*N149^2+VLOOKUP(D149,Equipment[],Equipment!$S$2)*N149+VLOOKUP(D149,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D149,Equipment[],Equipment!$U$2)*N149^4+VLOOKUP(D149,Equipment[],Equipment!$V$2)*N149^3+VLOOKUP(D149,Equipment[],Equipment!$W$2)*N149^2+VLOOKUP(D149,Equipment[],Equipment!$X$2)*N149+VLOOKUP(D149,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D149,Equipment[],Equipment!$U$2)*N149^4+VLOOKUP(D149,Equipment[],Equipment!$V$2)*N149^3+VLOOKUP(D149,Equipment[],Equipment!$W$2)*N149^2+VLOOKUP(D149,Equipment[],Equipment!$X$2)*N149+VLOOKUP(D149,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D149,Equipment[],Equipment!$AE$2)*O149^4+VLOOKUP(D149,Equipment[],Equipment!$AF$2)*O149^3+VLOOKUP(D149,Equipment[],Equipment!$AG$2)*O149^2+VLOOKUP(D149,Equipment[],Equipment!$AH$2)*O149+VLOOKUP(D149,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D149,Equipment[],Equipment!$AE$2)*O149^4+VLOOKUP(D149,Equipment[],Equipment!$AF$2)*O149^3+VLOOKUP(D149,Equipment[],Equipment!$AG$2)*O149^2+VLOOKUP(D149,Equipment[],Equipment!$AH$2)*O149+VLOOKUP(D149,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D149,2)=\"Sc\",\nIF(C149=\"a\",\nVLOOKUP(D149,Equipment[],Equipment!$BP$2)+VLOOKUP(D149,Equipment[],Equipment!$BQ$2)+VLOOKUP(D149,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nVLOOKUP(D149,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nIF(OR(C149=\"a\",C149=\"c\"),VLOOKUP(A149,Quantities[],Quantities!$AJ$2),VLOOKUP(A149,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",VLOOKUP(D149,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",VLOOKUP(D149,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN152)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D150,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",VLOOKUP(D150,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D150,2)=\"Sc\",\nVLOOKUP(D150,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",\nVLOOKUP(D150,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D150,Equipment[],Equipment!$Z$2)*O150^4+VLOOKUP(D150,Equipment[],Equipment!$AA$2)*O150^3+VLOOKUP(D150,Equipment[],Equipment!$AB$2)*O150^2+VLOOKUP(D150,Equipment[],Equipment!$AC$2)*O150+VLOOKUP(D150,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D150,Equipment[],Equipment!$Z$2)*O150^4+VLOOKUP(D150,Equipment[],Equipment!$AA$2)*O150^3+VLOOKUP(D150,Equipment[],Equipment!$AB$2)*O150^2+VLOOKUP(D150,Equipment[],Equipment!$AC$2)*O150+VLOOKUP(D150,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D150,Equipment[],Equipment!$Z$2)*O150^4+VLOOKUP(D150,Equipment[],Equipment!$AA$2)*O150^3+VLOOKUP(D150,Equipment[],Equipment!$AB$2)*O150^2+VLOOKUP(D150,Equipment[],Equipment!$AC$2)*O150+VLOOKUP(D150,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D150,Equipment[],Equipment!$P$2)*N150^4+VLOOKUP(D150,Equipment[],Equipment!$Q$2)*N150^3+VLOOKUP(D150,Equipment[],Equipment!$R$2)*N150^2+VLOOKUP(D150,Equipment[],Equipment!$S$2)*N150+VLOOKUP(D150,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D150,Equipment[],Equipment!$P$2)*N150^4+VLOOKUP(D150,Equipment[],Equipment!$Q$2)*N150^3+VLOOKUP(D150,Equipment[],Equipment!$R$2)*N150^2+VLOOKUP(D150,Equipment[],Equipment!$S$2)*N150+VLOOKUP(D150,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D150,Equipment[],Equipment!$P$2)*N150^4+VLOOKUP(D150,Equipment[],Equipment!$Q$2)*N150^3+VLOOKUP(D150,Equipment[],Equipment!$R$2)*N150^2+VLOOKUP(D150,Equipment[],Equipment!$S$2)*N150+VLOOKUP(D150,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D150,Equipment[],Equipment!$U$2)*N150^4+VLOOKUP(D150,Equipment[],Equipment!$V$2)*N150^3+VLOOKUP(D150,Equipment[],Equipment!$W$2)*N150^2+VLOOKUP(D150,Equipment[],Equipment!$X$2)*N150+VLOOKUP(D150,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D150,Equipment[],Equipment!$U$2)*N150^4+VLOOKUP(D150,Equipment[],Equipment!$V$2)*N150^3+VLOOKUP(D150,Equipment[],Equipment!$W$2)*N150^2+VLOOKUP(D150,Equipment[],Equipment!$X$2)*N150+VLOOKUP(D150,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D150,Equipment[],Equipment!$AE$2)*O150^4+VLOOKUP(D150,Equipment[],Equipment!$AF$2)*O150^3+VLOOKUP(D150,Equipment[],Equipment!$AG$2)*O150^2+VLOOKUP(D150,Equipment[],Equipment!$AH$2)*O150+VLOOKUP(D150,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D150,Equipment[],Equipment!$AE$2)*O150^4+VLOOKUP(D150,Equipment[],Equipment!$AF$2)*O150^3+VLOOKUP(D150,Equipment[],Equipment!$AG$2)*O150^2+VLOOKUP(D150,Equipment[],Equipment!$AH$2)*O150+VLOOKUP(D150,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D150,2)=\"Sc\",\nIF(C150=\"a\",\nVLOOKUP(D150,Equipment[],Equipment!$BP$2)+VLOOKUP(D150,Equipment[],Equipment!$BQ$2)+VLOOKUP(D150,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",\nVLOOKUP(D150,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",\nIF(OR(C150=\"a\",C150=\"c\"),VLOOKUP(A150,Quantities[],Quantities!$AJ$2),VLOOKUP(A150,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",VLOOKUP(D150,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",VLOOKUP(D150,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN153)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D151,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",VLOOKUP(D151,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D151,2)=\"Sc\",\nVLOOKUP(D151,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",\nVLOOKUP(D151,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D151,Equipment[],Equipment!$Z$2)*O151^4+VLOOKUP(D151,Equipment[],Equipment!$AA$2)*O151^3+VLOOKUP(D151,Equipment[],Equipment!$AB$2)*O151^2+VLOOKUP(D151,Equipment[],Equipment!$AC$2)*O151+VLOOKUP(D151,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D151,Equipment[],Equipment!$Z$2)*O151^4+VLOOKUP(D151,Equipment[],Equipment!$AA$2)*O151^3+VLOOKUP(D151,Equipment[],Equipment!$AB$2)*O151^2+VLOOKUP(D151,Equipment[],Equipment!$AC$2)*O151+VLOOKUP(D151,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D151,Equipment[],Equipment!$Z$2)*O151^4+VLOOKUP(D151,Equipment[],Equipment!$AA$2)*O151^3+VLOOKUP(D151,Equipment[],Equipment!$AB$2)*O151^2+VLOOKUP(D151,Equipment[],Equipment!$AC$2)*O151+VLOOKUP(D151,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D151,Equipment[],Equipment!$P$2)*N151^4+VLOOKUP(D151,Equipment[],Equipment!$Q$2)*N151^3+VLOOKUP(D151,Equipment[],Equipment!$R$2)*N151^2+VLOOKUP(D151,Equipment[],Equipment!$S$2)*N151+VLOOKUP(D151,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D151,Equipment[],Equipment!$P$2)*N151^4+VLOOKUP(D151,Equipment[],Equipment!$Q$2)*N151^3+VLOOKUP(D151,Equipment[],Equipment!$R$2)*N151^2+VLOOKUP(D151,Equipment[],Equipment!$S$2)*N151+VLOOKUP(D151,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D151,Equipment[],Equipment!$P$2)*N151^4+VLOOKUP(D151,Equipment[],Equipment!$Q$2)*N151^3+VLOOKUP(D151,Equipment[],Equipment!$R$2)*N151^2+VLOOKUP(D151,Equipment[],Equipment!$S$2)*N151+VLOOKUP(D151,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D151,Equipment[],Equipment!$U$2)*N151^4+VLOOKUP(D151,Equipment[],Equipment!$V$2)*N151^3+VLOOKUP(D151,Equipment[],Equipment!$W$2)*N151^2+VLOOKUP(D151,Equipment[],Equipment!$X$2)*N151+VLOOKUP(D151,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D151,Equipment[],Equipment!$U$2)*N151^4+VLOOKUP(D151,Equipment[],Equipment!$V$2)*N151^3+VLOOKUP(D151,Equipment[],Equipment!$W$2)*N151^2+VLOOKUP(D151,Equipment[],Equipment!$X$2)*N151+VLOOKUP(D151,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D151,Equipment[],Equipment!$AE$2)*O151^4+VLOOKUP(D151,Equipment[],Equipment!$AF$2)*O151^3+VLOOKUP(D151,Equipment[],Equipment!$AG$2)*O151^2+VLOOKUP(D151,Equipment[],Equipment!$AH$2)*O151+VLOOKUP(D151,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D151,Equipment[],Equipment!$AE$2)*O151^4+VLOOKUP(D151,Equipment[],Equipment!$AF$2)*O151^3+VLOOKUP(D151,Equipment[],Equipment!$AG$2)*O151^2+VLOOKUP(D151,Equipment[],Equipment!$AH$2)*O151+VLOOKUP(D151,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D151,2)=\"Sc\",\nIF(C151=\"a\",\nVLOOKUP(D151,Equipment[],Equipment!$BP$2)+VLOOKUP(D151,Equipment[],Equipment!$BQ$2)+VLOOKUP(D151,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",\nVLOOKUP(D151,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",\nIF(OR(C151=\"a\",C151=\"c\"),VLOOKUP(A151,Quantities[],Quantities!$AJ$2),VLOOKUP(A151,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",VLOOKUP(D151,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",VLOOKUP(D151,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN154)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D152,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",VLOOKUP(D152,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D152,2)=\"Sc\",\nVLOOKUP(D152,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",\nVLOOKUP(D152,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D152,Equipment[],Equipment!$Z$2)*O152^4+VLOOKUP(D152,Equipment[],Equipment!$AA$2)*O152^3+VLOOKUP(D152,Equipment[],Equipment!$AB$2)*O152^2+VLOOKUP(D152,Equipment[],Equipment!$AC$2)*O152+VLOOKUP(D152,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D152,Equipment[],Equipment!$Z$2)*O152^4+VLOOKUP(D152,Equipment[],Equipment!$AA$2)*O152^3+VLOOKUP(D152,Equipment[],Equipment!$AB$2)*O152^2+VLOOKUP(D152,Equipment[],Equipment!$AC$2)*O152+VLOOKUP(D152,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D152,Equipment[],Equipment!$Z$2)*O152^4+VLOOKUP(D152,Equipment[],Equipment!$AA$2)*O152^3+VLOOKUP(D152,Equipment[],Equipment!$AB$2)*O152^2+VLOOKUP(D152,Equipment[],Equipment!$AC$2)*O152+VLOOKUP(D152,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D152,Equipment[],Equipment!$P$2)*N152^4+VLOOKUP(D152,Equipment[],Equipment!$Q$2)*N152^3+VLOOKUP(D152,Equipment[],Equipment!$R$2)*N152^2+VLOOKUP(D152,Equipment[],Equipment!$S$2)*N152+VLOOKUP(D152,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D152,Equipment[],Equipment!$P$2)*N152^4+VLOOKUP(D152,Equipment[],Equipment!$Q$2)*N152^3+VLOOKUP(D152,Equipment[],Equipment!$R$2)*N152^2+VLOOKUP(D152,Equipment[],Equipment!$S$2)*N152+VLOOKUP(D152,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D152,Equipment[],Equipment!$P$2)*N152^4+VLOOKUP(D152,Equipment[],Equipment!$Q$2)*N152^3+VLOOKUP(D152,Equipment[],Equipment!$R$2)*N152^2+VLOOKUP(D152,Equipment[],Equipment!$S$2)*N152+VLOOKUP(D152,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D152,Equipment[],Equipment!$U$2)*N152^4+VLOOKUP(D152,Equipment[],Equipment!$V$2)*N152^3+VLOOKUP(D152,Equipment[],Equipment!$W$2)*N152^2+VLOOKUP(D152,Equipment[],Equipment!$X$2)*N152+VLOOKUP(D152,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D152,Equipment[],Equipment!$U$2)*N152^4+VLOOKUP(D152,Equipment[],Equipment!$V$2)*N152^3+VLOOKUP(D152,Equipment[],Equipment!$W$2)*N152^2+VLOOKUP(D152,Equipment[],Equipment!$X$2)*N152+VLOOKUP(D152,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D152,Equipment[],Equipment!$AE$2)*O152^4+VLOOKUP(D152,Equipment[],Equipment!$AF$2)*O152^3+VLOOKUP(D152,Equipment[],Equipment!$AG$2)*O152^2+VLOOKUP(D152,Equipment[],Equipment!$AH$2)*O152+VLOOKUP(D152,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D152,Equipment[],Equipment!$AE$2)*O152^4+VLOOKUP(D152,Equipment[],Equipment!$AF$2)*O152^3+VLOOKUP(D152,Equipment[],Equipment!$AG$2)*O152^2+VLOOKUP(D152,Equipment[],Equipment!$AH$2)*O152+VLOOKUP(D152,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D152,2)=\"Sc\",\nIF(C152=\"a\",\nVLOOKUP(D152,Equipment[],Equipment!$BP$2)+VLOOKUP(D152,Equipment[],Equipment!$BQ$2)+VLOOKUP(D152,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",\nVLOOKUP(D152,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",\nIF(OR(C152=\"a\",C152=\"c\"),VLOOKUP(A152,Quantities[],Quantities!$AJ$2),VLOOKUP(A152,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",VLOOKUP(D152,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",VLOOKUP(D152,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN155)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D153,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",VLOOKUP(D153,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D153,2)=\"Sc\",\nVLOOKUP(D153,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",\nVLOOKUP(D153,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D153,Equipment[],Equipment!$Z$2)*O153^4+VLOOKUP(D153,Equipment[],Equipment!$AA$2)*O153^3+VLOOKUP(D153,Equipment[],Equipment!$AB$2)*O153^2+VLOOKUP(D153,Equipment[],Equipment!$AC$2)*O153+VLOOKUP(D153,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D153,Equipment[],Equipment!$Z$2)*O153^4+VLOOKUP(D153,Equipment[],Equipment!$AA$2)*O153^3+VLOOKUP(D153,Equipment[],Equipment!$AB$2)*O153^2+VLOOKUP(D153,Equipment[],Equipment!$AC$2)*O153+VLOOKUP(D153,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D153,Equipment[],Equipment!$Z$2)*O153^4+VLOOKUP(D153,Equipment[],Equipment!$AA$2)*O153^3+VLOOKUP(D153,Equipment[],Equipment!$AB$2)*O153^2+VLOOKUP(D153,Equipment[],Equipment!$AC$2)*O153+VLOOKUP(D153,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D153,Equipment[],Equipment!$P$2)*N153^4+VLOOKUP(D153,Equipment[],Equipment!$Q$2)*N153^3+VLOOKUP(D153,Equipment[],Equipment!$R$2)*N153^2+VLOOKUP(D153,Equipment[],Equipment!$S$2)*N153+VLOOKUP(D153,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D153,Equipment[],Equipment!$P$2)*N153^4+VLOOKUP(D153,Equipment[],Equipment!$Q$2)*N153^3+VLOOKUP(D153,Equipment[],Equipment!$R$2)*N153^2+VLOOKUP(D153,Equipment[],Equipment!$S$2)*N153+VLOOKUP(D153,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D153,Equipment[],Equipment!$P$2)*N153^4+VLOOKUP(D153,Equipment[],Equipment!$Q$2)*N153^3+VLOOKUP(D153,Equipment[],Equipment!$R$2)*N153^2+VLOOKUP(D153,Equipment[],Equipment!$S$2)*N153+VLOOKUP(D153,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D153,Equipment[],Equipment!$U$2)*N153^4+VLOOKUP(D153,Equipment[],Equipment!$V$2)*N153^3+VLOOKUP(D153,Equipment[],Equipment!$W$2)*N153^2+VLOOKUP(D153,Equipment[],Equipment!$X$2)*N153+VLOOKUP(D153,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D153,Equipment[],Equipment!$U$2)*N153^4+VLOOKUP(D153,Equipment[],Equipment!$V$2)*N153^3+VLOOKUP(D153,Equipment[],Equipment!$W$2)*N153^2+VLOOKUP(D153,Equipment[],Equipment!$X$2)*N153+VLOOKUP(D153,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D153,Equipment[],Equipment!$AE$2)*O153^4+VLOOKUP(D153,Equipment[],Equipment!$AF$2)*O153^3+VLOOKUP(D153,Equipment[],Equipment!$AG$2)*O153^2+VLOOKUP(D153,Equipment[],Equipment!$AH$2)*O153+VLOOKUP(D153,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D153,Equipment[],Equipment!$AE$2)*O153^4+VLOOKUP(D153,Equipment[],Equipment!$AF$2)*O153^3+VLOOKUP(D153,Equipment[],Equipment!$AG$2)*O153^2+VLOOKUP(D153,Equipment[],Equipment!$AH$2)*O153+VLOOKUP(D153,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D153,2)=\"Sc\",\nIF(C153=\"a\",\nVLOOKUP(D153,Equipment[],Equipment!$BP$2)+VLOOKUP(D153,Equipment[],Equipment!$BQ$2)+VLOOKUP(D153,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",\nVLOOKUP(D153,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",\nIF(OR(C153=\"a\",C153=\"c\"),VLOOKUP(A153,Quantities[],Quantities!$AJ$2),VLOOKUP(A153,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",VLOOKUP(D153,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",VLOOKUP(D153,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN156)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D154,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",VLOOKUP(D154,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D154,2)=\"Sc\",\nVLOOKUP(D154,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",\nVLOOKUP(D154,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D154,Equipment[],Equipment!$Z$2)*O154^4+VLOOKUP(D154,Equipment[],Equipment!$AA$2)*O154^3+VLOOKUP(D154,Equipment[],Equipment!$AB$2)*O154^2+VLOOKUP(D154,Equipment[],Equipment!$AC$2)*O154+VLOOKUP(D154,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D154,Equipment[],Equipment!$Z$2)*O154^4+VLOOKUP(D154,Equipment[],Equipment!$AA$2)*O154^3+VLOOKUP(D154,Equipment[],Equipment!$AB$2)*O154^2+VLOOKUP(D154,Equipment[],Equipment!$AC$2)*O154+VLOOKUP(D154,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D154,Equipment[],Equipment!$Z$2)*O154^4+VLOOKUP(D154,Equipment[],Equipment!$AA$2)*O154^3+VLOOKUP(D154,Equipment[],Equipment!$AB$2)*O154^2+VLOOKUP(D154,Equipment[],Equipment!$AC$2)*O154+VLOOKUP(D154,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D154,Equipment[],Equipment!$P$2)*N154^4+VLOOKUP(D154,Equipment[],Equipment!$Q$2)*N154^3+VLOOKUP(D154,Equipment[],Equipment!$R$2)*N154^2+VLOOKUP(D154,Equipment[],Equipment!$S$2)*N154+VLOOKUP(D154,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D154,Equipment[],Equipment!$P$2)*N154^4+VLOOKUP(D154,Equipment[],Equipment!$Q$2)*N154^3+VLOOKUP(D154,Equipment[],Equipment!$R$2)*N154^2+VLOOKUP(D154,Equipment[],Equipment!$S$2)*N154+VLOOKUP(D154,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D154,Equipment[],Equipment!$P$2)*N154^4+VLOOKUP(D154,Equipment[],Equipment!$Q$2)*N154^3+VLOOKUP(D154,Equipment[],Equipment!$R$2)*N154^2+VLOOKUP(D154,Equipment[],Equipment!$S$2)*N154+VLOOKUP(D154,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D154,Equipment[],Equipment!$U$2)*N154^4+VLOOKUP(D154,Equipment[],Equipment!$V$2)*N154^3+VLOOKUP(D154,Equipment[],Equipment!$W$2)*N154^2+VLOOKUP(D154,Equipment[],Equipment!$X$2)*N154+VLOOKUP(D154,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D154,Equipment[],Equipment!$U$2)*N154^4+VLOOKUP(D154,Equipment[],Equipment!$V$2)*N154^3+VLOOKUP(D154,Equipment[],Equipment!$W$2)*N154^2+VLOOKUP(D154,Equipment[],Equipment!$X$2)*N154+VLOOKUP(D154,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D154,Equipment[],Equipment!$AE$2)*O154^4+VLOOKUP(D154,Equipment[],Equipment!$AF$2)*O154^3+VLOOKUP(D154,Equipment[],Equipment!$AG$2)*O154^2+VLOOKUP(D154,Equipment[],Equipment!$AH$2)*O154+VLOOKUP(D154,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D154,Equipment[],Equipment!$AE$2)*O154^4+VLOOKUP(D154,Equipment[],Equipment!$AF$2)*O154^3+VLOOKUP(D154,Equipment[],Equipment!$AG$2)*O154^2+VLOOKUP(D154,Equipment[],Equipment!$AH$2)*O154+VLOOKUP(D154,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D154,2)=\"Sc\",\nIF(C154=\"a\",\nVLOOKUP(D154,Equipment[],Equipment!$BP$2)+VLOOKUP(D154,Equipment[],Equipment!$BQ$2)+VLOOKUP(D154,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",\nVLOOKUP(D154,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",\nIF(OR(C154=\"a\",C154=\"c\"),VLOOKUP(A154,Quantities[],Quantities!$AJ$2),VLOOKUP(A154,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",VLOOKUP(D154,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",VLOOKUP(D154,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN157)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D155,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",VLOOKUP(D155,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D155,2)=\"Sc\",\nVLOOKUP(D155,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",\nVLOOKUP(D155,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D155,Equipment[],Equipment!$Z$2)*O155^4+VLOOKUP(D155,Equipment[],Equipment!$AA$2)*O155^3+VLOOKUP(D155,Equipment[],Equipment!$AB$2)*O155^2+VLOOKUP(D155,Equipment[],Equipment!$AC$2)*O155+VLOOKUP(D155,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D155,Equipment[],Equipment!$Z$2)*O155^4+VLOOKUP(D155,Equipment[],Equipment!$AA$2)*O155^3+VLOOKUP(D155,Equipment[],Equipment!$AB$2)*O155^2+VLOOKUP(D155,Equipment[],Equipment!$AC$2)*O155+VLOOKUP(D155,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D155,Equipment[],Equipment!$Z$2)*O155^4+VLOOKUP(D155,Equipment[],Equipment!$AA$2)*O155^3+VLOOKUP(D155,Equipment[],Equipment!$AB$2)*O155^2+VLOOKUP(D155,Equipment[],Equipment!$AC$2)*O155+VLOOKUP(D155,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D155,Equipment[],Equipment!$P$2)*N155^4+VLOOKUP(D155,Equipment[],Equipment!$Q$2)*N155^3+VLOOKUP(D155,Equipment[],Equipment!$R$2)*N155^2+VLOOKUP(D155,Equipment[],Equipment!$S$2)*N155+VLOOKUP(D155,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D155,Equipment[],Equipment!$P$2)*N155^4+VLOOKUP(D155,Equipment[],Equipment!$Q$2)*N155^3+VLOOKUP(D155,Equipment[],Equipment!$R$2)*N155^2+VLOOKUP(D155,Equipment[],Equipment!$S$2)*N155+VLOOKUP(D155,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D155,Equipment[],Equipment!$P$2)*N155^4+VLOOKUP(D155,Equipment[],Equipment!$Q$2)*N155^3+VLOOKUP(D155,Equipment[],Equipment!$R$2)*N155^2+VLOOKUP(D155,Equipment[],Equipment!$S$2)*N155+VLOOKUP(D155,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D155,Equipment[],Equipment!$U$2)*N155^4+VLOOKUP(D155,Equipment[],Equipment!$V$2)*N155^3+VLOOKUP(D155,Equipment[],Equipment!$W$2)*N155^2+VLOOKUP(D155,Equipment[],Equipment!$X$2)*N155+VLOOKUP(D155,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D155,Equipment[],Equipment!$U$2)*N155^4+VLOOKUP(D155,Equipment[],Equipment!$V$2)*N155^3+VLOOKUP(D155,Equipment[],Equipment!$W$2)*N155^2+VLOOKUP(D155,Equipment[],Equipment!$X$2)*N155+VLOOKUP(D155,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D155,Equipment[],Equipment!$AE$2)*O155^4+VLOOKUP(D155,Equipment[],Equipment!$AF$2)*O155^3+VLOOKUP(D155,Equipment[],Equipment!$AG$2)*O155^2+VLOOKUP(D155,Equipment[],Equipment!$AH$2)*O155+VLOOKUP(D155,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D155,Equipment[],Equipment!$AE$2)*O155^4+VLOOKUP(D155,Equipment[],Equipment!$AF$2)*O155^3+VLOOKUP(D155,Equipment[],Equipment!$AG$2)*O155^2+VLOOKUP(D155,Equipment[],Equipment!$AH$2)*O155+VLOOKUP(D155,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D155,2)=\"Sc\",\nIF(C155=\"a\",\nVLOOKUP(D155,Equipment[],Equipment!$BP$2)+VLOOKUP(D155,Equipment[],Equipment!$BQ$2)+VLOOKUP(D155,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",\nVLOOKUP(D155,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",\nIF(OR(C155=\"a\",C155=\"c\"),VLOOKUP(A155,Quantities[],Quantities!$AJ$2),VLOOKUP(A155,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",VLOOKUP(D155,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",VLOOKUP(D155,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN158)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D156,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",VLOOKUP(D156,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D156,2)=\"Sc\",\nVLOOKUP(D156,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",\nVLOOKUP(D156,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D156,Equipment[],Equipment!$Z$2)*O156^4+VLOOKUP(D156,Equipment[],Equipment!$AA$2)*O156^3+VLOOKUP(D156,Equipment[],Equipment!$AB$2)*O156^2+VLOOKUP(D156,Equipment[],Equipment!$AC$2)*O156+VLOOKUP(D156,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D156,Equipment[],Equipment!$Z$2)*O156^4+VLOOKUP(D156,Equipment[],Equipment!$AA$2)*O156^3+VLOOKUP(D156,Equipment[],Equipment!$AB$2)*O156^2+VLOOKUP(D156,Equipment[],Equipment!$AC$2)*O156+VLOOKUP(D156,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D156,Equipment[],Equipment!$Z$2)*O156^4+VLOOKUP(D156,Equipment[],Equipment!$AA$2)*O156^3+VLOOKUP(D156,Equipment[],Equipment!$AB$2)*O156^2+VLOOKUP(D156,Equipment[],Equipment!$AC$2)*O156+VLOOKUP(D156,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D156,Equipment[],Equipment!$P$2)*N156^4+VLOOKUP(D156,Equipment[],Equipment!$Q$2)*N156^3+VLOOKUP(D156,Equipment[],Equipment!$R$2)*N156^2+VLOOKUP(D156,Equipment[],Equipment!$S$2)*N156+VLOOKUP(D156,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D156,Equipment[],Equipment!$P$2)*N156^4+VLOOKUP(D156,Equipment[],Equipment!$Q$2)*N156^3+VLOOKUP(D156,Equipment[],Equipment!$R$2)*N156^2+VLOOKUP(D156,Equipment[],Equipment!$S$2)*N156+VLOOKUP(D156,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D156,Equipment[],Equipment!$P$2)*N156^4+VLOOKUP(D156,Equipment[],Equipment!$Q$2)*N156^3+VLOOKUP(D156,Equipment[],Equipment!$R$2)*N156^2+VLOOKUP(D156,Equipment[],Equipment!$S$2)*N156+VLOOKUP(D156,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D156,Equipment[],Equipment!$U$2)*N156^4+VLOOKUP(D156,Equipment[],Equipment!$V$2)*N156^3+VLOOKUP(D156,Equipment[],Equipment!$W$2)*N156^2+VLOOKUP(D156,Equipment[],Equipment!$X$2)*N156+VLOOKUP(D156,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D156,Equipment[],Equipment!$U$2)*N156^4+VLOOKUP(D156,Equipment[],Equipment!$V$2)*N156^3+VLOOKUP(D156,Equipment[],Equipment!$W$2)*N156^2+VLOOKUP(D156,Equipment[],Equipment!$X$2)*N156+VLOOKUP(D156,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D156,Equipment[],Equipment!$AE$2)*O156^4+VLOOKUP(D156,Equipment[],Equipment!$AF$2)*O156^3+VLOOKUP(D156,Equipment[],Equipment!$AG$2)*O156^2+VLOOKUP(D156,Equipment[],Equipment!$AH$2)*O156+VLOOKUP(D156,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D156,Equipment[],Equipment!$AE$2)*O156^4+VLOOKUP(D156,Equipment[],Equipment!$AF$2)*O156^3+VLOOKUP(D156,Equipment[],Equipment!$AG$2)*O156^2+VLOOKUP(D156,Equipment[],Equipment!$AH$2)*O156+VLOOKUP(D156,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D156,2)=\"Sc\",\nIF(C156=\"a\",\nVLOOKUP(D156,Equipment[],Equipment!$BP$2)+VLOOKUP(D156,Equipment[],Equipment!$BQ$2)+VLOOKUP(D156,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",\nVLOOKUP(D156,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",\nIF(OR(C156=\"a\",C156=\"c\"),VLOOKUP(A156,Quantities[],Quantities!$AJ$2),VLOOKUP(A156,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",VLOOKUP(D156,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",VLOOKUP(D156,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN159)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D157,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",VLOOKUP(D157,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D157,2)=\"Sc\",\nVLOOKUP(D157,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",\nVLOOKUP(D157,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D157,Equipment[],Equipment!$Z$2)*O157^4+VLOOKUP(D157,Equipment[],Equipment!$AA$2)*O157^3+VLOOKUP(D157,Equipment[],Equipment!$AB$2)*O157^2+VLOOKUP(D157,Equipment[],Equipment!$AC$2)*O157+VLOOKUP(D157,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D157,Equipment[],Equipment!$Z$2)*O157^4+VLOOKUP(D157,Equipment[],Equipment!$AA$2)*O157^3+VLOOKUP(D157,Equipment[],Equipment!$AB$2)*O157^2+VLOOKUP(D157,Equipment[],Equipment!$AC$2)*O157+VLOOKUP(D157,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D157,Equipment[],Equipment!$Z$2)*O157^4+VLOOKUP(D157,Equipment[],Equipment!$AA$2)*O157^3+VLOOKUP(D157,Equipment[],Equipment!$AB$2)*O157^2+VLOOKUP(D157,Equipment[],Equipment!$AC$2)*O157+VLOOKUP(D157,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D157,Equipment[],Equipment!$P$2)*N157^4+VLOOKUP(D157,Equipment[],Equipment!$Q$2)*N157^3+VLOOKUP(D157,Equipment[],Equipment!$R$2)*N157^2+VLOOKUP(D157,Equipment[],Equipment!$S$2)*N157+VLOOKUP(D157,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D157,Equipment[],Equipment!$P$2)*N157^4+VLOOKUP(D157,Equipment[],Equipment!$Q$2)*N157^3+VLOOKUP(D157,Equipment[],Equipment!$R$2)*N157^2+VLOOKUP(D157,Equipment[],Equipment!$S$2)*N157+VLOOKUP(D157,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D157,Equipment[],Equipment!$P$2)*N157^4+VLOOKUP(D157,Equipment[],Equipment!$Q$2)*N157^3+VLOOKUP(D157,Equipment[],Equipment!$R$2)*N157^2+VLOOKUP(D157,Equipment[],Equipment!$S$2)*N157+VLOOKUP(D157,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D157,Equipment[],Equipment!$U$2)*N157^4+VLOOKUP(D157,Equipment[],Equipment!$V$2)*N157^3+VLOOKUP(D157,Equipment[],Equipment!$W$2)*N157^2+VLOOKUP(D157,Equipment[],Equipment!$X$2)*N157+VLOOKUP(D157,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D157,Equipment[],Equipment!$U$2)*N157^4+VLOOKUP(D157,Equipment[],Equipment!$V$2)*N157^3+VLOOKUP(D157,Equipment[],Equipment!$W$2)*N157^2+VLOOKUP(D157,Equipment[],Equipment!$X$2)*N157+VLOOKUP(D157,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D157,Equipment[],Equipment!$AE$2)*O157^4+VLOOKUP(D157,Equipment[],Equipment!$AF$2)*O157^3+VLOOKUP(D157,Equipment[],Equipment!$AG$2)*O157^2+VLOOKUP(D157,Equipment[],Equipment!$AH$2)*O157+VLOOKUP(D157,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D157,Equipment[],Equipment!$AE$2)*O157^4+VLOOKUP(D157,Equipment[],Equipment!$AF$2)*O157^3+VLOOKUP(D157,Equipment[],Equipment!$AG$2)*O157^2+VLOOKUP(D157,Equipment[],Equipment!$AH$2)*O157+VLOOKUP(D157,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D157,2)=\"Sc\",\nIF(C157=\"a\",\nVLOOKUP(D157,Equipment[],Equipment!$BP$2)+VLOOKUP(D157,Equipment[],Equipment!$BQ$2)+VLOOKUP(D157,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",\nVLOOKUP(D157,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",\nIF(OR(C157=\"a\",C157=\"c\"),VLOOKUP(A157,Quantities[],Quantities!$AJ$2),VLOOKUP(A157,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",VLOOKUP(D157,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",VLOOKUP(D157,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN160)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D158,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",VLOOKUP(D158,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D158,2)=\"Sc\",\nVLOOKUP(D158,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nVLOOKUP(D158,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D158,Equipment[],Equipment!$Z$2)*O158^4+VLOOKUP(D158,Equipment[],Equipment!$AA$2)*O158^3+VLOOKUP(D158,Equipment[],Equipment!$AB$2)*O158^2+VLOOKUP(D158,Equipment[],Equipment!$AC$2)*O158+VLOOKUP(D158,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D158,Equipment[],Equipment!$Z$2)*O158^4+VLOOKUP(D158,Equipment[],Equipment!$AA$2)*O158^3+VLOOKUP(D158,Equipment[],Equipment!$AB$2)*O158^2+VLOOKUP(D158,Equipment[],Equipment!$AC$2)*O158+VLOOKUP(D158,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D158,Equipment[],Equipment!$Z$2)*O158^4+VLOOKUP(D158,Equipment[],Equipment!$AA$2)*O158^3+VLOOKUP(D158,Equipment[],Equipment!$AB$2)*O158^2+VLOOKUP(D158,Equipment[],Equipment!$AC$2)*O158+VLOOKUP(D158,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D158,Equipment[],Equipment!$P$2)*N158^4+VLOOKUP(D158,Equipment[],Equipment!$Q$2)*N158^3+VLOOKUP(D158,Equipment[],Equipment!$R$2)*N158^2+VLOOKUP(D158,Equipment[],Equipment!$S$2)*N158+VLOOKUP(D158,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D158,Equipment[],Equipment!$P$2)*N158^4+VLOOKUP(D158,Equipment[],Equipment!$Q$2)*N158^3+VLOOKUP(D158,Equipment[],Equipment!$R$2)*N158^2+VLOOKUP(D158,Equipment[],Equipment!$S$2)*N158+VLOOKUP(D158,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D158,Equipment[],Equipment!$P$2)*N158^4+VLOOKUP(D158,Equipment[],Equipment!$Q$2)*N158^3+VLOOKUP(D158,Equipment[],Equipment!$R$2)*N158^2+VLOOKUP(D158,Equipment[],Equipment!$S$2)*N158+VLOOKUP(D158,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D158,Equipment[],Equipment!$U$2)*N158^4+VLOOKUP(D158,Equipment[],Equipment!$V$2)*N158^3+VLOOKUP(D158,Equipment[],Equipment!$W$2)*N158^2+VLOOKUP(D158,Equipment[],Equipment!$X$2)*N158+VLOOKUP(D158,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D158,Equipment[],Equipment!$U$2)*N158^4+VLOOKUP(D158,Equipment[],Equipment!$V$2)*N158^3+VLOOKUP(D158,Equipment[],Equipment!$W$2)*N158^2+VLOOKUP(D158,Equipment[],Equipment!$X$2)*N158+VLOOKUP(D158,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D158,Equipment[],Equipment!$AE$2)*O158^4+VLOOKUP(D158,Equipment[],Equipment!$AF$2)*O158^3+VLOOKUP(D158,Equipment[],Equipment!$AG$2)*O158^2+VLOOKUP(D158,Equipment[],Equipment!$AH$2)*O158+VLOOKUP(D158,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D158,Equipment[],Equipment!$AE$2)*O158^4+VLOOKUP(D158,Equipment[],Equipment!$AF$2)*O158^3+VLOOKUP(D158,Equipment[],Equipment!$AG$2)*O158^2+VLOOKUP(D158,Equipment[],Equipment!$AH$2)*O158+VLOOKUP(D158,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D158,2)=\"Sc\",\nIF(C158=\"a\",\nVLOOKUP(D158,Equipment[],Equipment!$BP$2)+VLOOKUP(D158,Equipment[],Equipment!$BQ$2)+VLOOKUP(D158,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nVLOOKUP(D158,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nIF(OR(C158=\"a\",C158=\"c\"),VLOOKUP(A158,Quantities[],Quantities!$AJ$2),VLOOKUP(A158,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",VLOOKUP(D158,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",VLOOKUP(D158,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN161)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D159,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",VLOOKUP(D159,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D159,2)=\"Sc\",\nVLOOKUP(D159,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",\nVLOOKUP(D159,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D159,Equipment[],Equipment!$Z$2)*O159^4+VLOOKUP(D159,Equipment[],Equipment!$AA$2)*O159^3+VLOOKUP(D159,Equipment[],Equipment!$AB$2)*O159^2+VLOOKUP(D159,Equipment[],Equipment!$AC$2)*O159+VLOOKUP(D159,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D159,Equipment[],Equipment!$Z$2)*O159^4+VLOOKUP(D159,Equipment[],Equipment!$AA$2)*O159^3+VLOOKUP(D159,Equipment[],Equipment!$AB$2)*O159^2+VLOOKUP(D159,Equipment[],Equipment!$AC$2)*O159+VLOOKUP(D159,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D159,Equipment[],Equipment!$Z$2)*O159^4+VLOOKUP(D159,Equipment[],Equipment!$AA$2)*O159^3+VLOOKUP(D159,Equipment[],Equipment!$AB$2)*O159^2+VLOOKUP(D159,Equipment[],Equipment!$AC$2)*O159+VLOOKUP(D159,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D159,Equipment[],Equipment!$P$2)*N159^4+VLOOKUP(D159,Equipment[],Equipment!$Q$2)*N159^3+VLOOKUP(D159,Equipment[],Equipment!$R$2)*N159^2+VLOOKUP(D159,Equipment[],Equipment!$S$2)*N159+VLOOKUP(D159,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D159,Equipment[],Equipment!$P$2)*N159^4+VLOOKUP(D159,Equipment[],Equipment!$Q$2)*N159^3+VLOOKUP(D159,Equipment[],Equipment!$R$2)*N159^2+VLOOKUP(D159,Equipment[],Equipment!$S$2)*N159+VLOOKUP(D159,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D159,Equipment[],Equipment!$P$2)*N159^4+VLOOKUP(D159,Equipment[],Equipment!$Q$2)*N159^3+VLOOKUP(D159,Equipment[],Equipment!$R$2)*N159^2+VLOOKUP(D159,Equipment[],Equipment!$S$2)*N159+VLOOKUP(D159,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D159,Equipment[],Equipment!$U$2)*N159^4+VLOOKUP(D159,Equipment[],Equipment!$V$2)*N159^3+VLOOKUP(D159,Equipment[],Equipment!$W$2)*N159^2+VLOOKUP(D159,Equipment[],Equipment!$X$2)*N159+VLOOKUP(D159,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D159,Equipment[],Equipment!$U$2)*N159^4+VLOOKUP(D159,Equipment[],Equipment!$V$2)*N159^3+VLOOKUP(D159,Equipment[],Equipment!$W$2)*N159^2+VLOOKUP(D159,Equipment[],Equipment!$X$2)*N159+VLOOKUP(D159,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D159,Equipment[],Equipment!$AE$2)*O159^4+VLOOKUP(D159,Equipment[],Equipment!$AF$2)*O159^3+VLOOKUP(D159,Equipment[],Equipment!$AG$2)*O159^2+VLOOKUP(D159,Equipment[],Equipment!$AH$2)*O159+VLOOKUP(D159,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D159,Equipment[],Equipment!$AE$2)*O159^4+VLOOKUP(D159,Equipment[],Equipment!$AF$2)*O159^3+VLOOKUP(D159,Equipment[],Equipment!$AG$2)*O159^2+VLOOKUP(D159,Equipment[],Equipment!$AH$2)*O159+VLOOKUP(D159,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D159,2)=\"Sc\",\nIF(C159=\"a\",\nVLOOKUP(D159,Equipment[],Equipment!$BP$2)+VLOOKUP(D159,Equipment[],Equipment!$BQ$2)+VLOOKUP(D159,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",\nVLOOKUP(D159,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",\nIF(OR(C159=\"a\",C159=\"c\"),VLOOKUP(A159,Quantities[],Quantities!$AJ$2),VLOOKUP(A159,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",VLOOKUP(D159,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",VLOOKUP(D159,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN162)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D160,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",VLOOKUP(D160,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D160,2)=\"Sc\",\nVLOOKUP(D160,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",\nVLOOKUP(D160,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D160,Equipment[],Equipment!$Z$2)*O160^4+VLOOKUP(D160,Equipment[],Equipment!$AA$2)*O160^3+VLOOKUP(D160,Equipment[],Equipment!$AB$2)*O160^2+VLOOKUP(D160,Equipment[],Equipment!$AC$2)*O160+VLOOKUP(D160,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D160,Equipment[],Equipment!$Z$2)*O160^4+VLOOKUP(D160,Equipment[],Equipment!$AA$2)*O160^3+VLOOKUP(D160,Equipment[],Equipment!$AB$2)*O160^2+VLOOKUP(D160,Equipment[],Equipment!$AC$2)*O160+VLOOKUP(D160,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D160,Equipment[],Equipment!$Z$2)*O160^4+VLOOKUP(D160,Equipment[],Equipment!$AA$2)*O160^3+VLOOKUP(D160,Equipment[],Equipment!$AB$2)*O160^2+VLOOKUP(D160,Equipment[],Equipment!$AC$2)*O160+VLOOKUP(D160,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D160,Equipment[],Equipment!$P$2)*N160^4+VLOOKUP(D160,Equipment[],Equipment!$Q$2)*N160^3+VLOOKUP(D160,Equipment[],Equipment!$R$2)*N160^2+VLOOKUP(D160,Equipment[],Equipment!$S$2)*N160+VLOOKUP(D160,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D160,Equipment[],Equipment!$P$2)*N160^4+VLOOKUP(D160,Equipment[],Equipment!$Q$2)*N160^3+VLOOKUP(D160,Equipment[],Equipment!$R$2)*N160^2+VLOOKUP(D160,Equipment[],Equipment!$S$2)*N160+VLOOKUP(D160,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D160,Equipment[],Equipment!$P$2)*N160^4+VLOOKUP(D160,Equipment[],Equipment!$Q$2)*N160^3+VLOOKUP(D160,Equipment[],Equipment!$R$2)*N160^2+VLOOKUP(D160,Equipment[],Equipment!$S$2)*N160+VLOOKUP(D160,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D160,Equipment[],Equipment!$U$2)*N160^4+VLOOKUP(D160,Equipment[],Equipment!$V$2)*N160^3+VLOOKUP(D160,Equipment[],Equipment!$W$2)*N160^2+VLOOKUP(D160,Equipment[],Equipment!$X$2)*N160+VLOOKUP(D160,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D160,Equipment[],Equipment!$U$2)*N160^4+VLOOKUP(D160,Equipment[],Equipment!$V$2)*N160^3+VLOOKUP(D160,Equipment[],Equipment!$W$2)*N160^2+VLOOKUP(D160,Equipment[],Equipment!$X$2)*N160+VLOOKUP(D160,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D160,Equipment[],Equipment!$AE$2)*O160^4+VLOOKUP(D160,Equipment[],Equipment!$AF$2)*O160^3+VLOOKUP(D160,Equipment[],Equipment!$AG$2)*O160^2+VLOOKUP(D160,Equipment[],Equipment!$AH$2)*O160+VLOOKUP(D160,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D160,Equipment[],Equipment!$AE$2)*O160^4+VLOOKUP(D160,Equipment[],Equipment!$AF$2)*O160^3+VLOOKUP(D160,Equipment[],Equipment!$AG$2)*O160^2+VLOOKUP(D160,Equipment[],Equipment!$AH$2)*O160+VLOOKUP(D160,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D160,2)=\"Sc\",\nIF(C160=\"a\",\nVLOOKUP(D160,Equipment[],Equipment!$BP$2)+VLOOKUP(D160,Equipment[],Equipment!$BQ$2)+VLOOKUP(D160,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",\nVLOOKUP(D160,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",\nIF(OR(C160=\"a\",C160=\"c\"),VLOOKUP(A160,Quantities[],Quantities!$AJ$2),VLOOKUP(A160,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",VLOOKUP(D160,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",VLOOKUP(D160,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN163)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D161,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",VLOOKUP(D161,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D161,2)=\"Sc\",\nVLOOKUP(D161,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",\nVLOOKUP(D161,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D161,Equipment[],Equipment!$Z$2)*O161^4+VLOOKUP(D161,Equipment[],Equipment!$AA$2)*O161^3+VLOOKUP(D161,Equipment[],Equipment!$AB$2)*O161^2+VLOOKUP(D161,Equipment[],Equipment!$AC$2)*O161+VLOOKUP(D161,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D161,Equipment[],Equipment!$Z$2)*O161^4+VLOOKUP(D161,Equipment[],Equipment!$AA$2)*O161^3+VLOOKUP(D161,Equipment[],Equipment!$AB$2)*O161^2+VLOOKUP(D161,Equipment[],Equipment!$AC$2)*O161+VLOOKUP(D161,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D161,Equipment[],Equipment!$Z$2)*O161^4+VLOOKUP(D161,Equipment[],Equipment!$AA$2)*O161^3+VLOOKUP(D161,Equipment[],Equipment!$AB$2)*O161^2+VLOOKUP(D161,Equipment[],Equipment!$AC$2)*O161+VLOOKUP(D161,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D161,Equipment[],Equipment!$P$2)*N161^4+VLOOKUP(D161,Equipment[],Equipment!$Q$2)*N161^3+VLOOKUP(D161,Equipment[],Equipment!$R$2)*N161^2+VLOOKUP(D161,Equipment[],Equipment!$S$2)*N161+VLOOKUP(D161,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D161,Equipment[],Equipment!$P$2)*N161^4+VLOOKUP(D161,Equipment[],Equipment!$Q$2)*N161^3+VLOOKUP(D161,Equipment[],Equipment!$R$2)*N161^2+VLOOKUP(D161,Equipment[],Equipment!$S$2)*N161+VLOOKUP(D161,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D161,Equipment[],Equipment!$P$2)*N161^4+VLOOKUP(D161,Equipment[],Equipment!$Q$2)*N161^3+VLOOKUP(D161,Equipment[],Equipment!$R$2)*N161^2+VLOOKUP(D161,Equipment[],Equipment!$S$2)*N161+VLOOKUP(D161,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D161,Equipment[],Equipment!$U$2)*N161^4+VLOOKUP(D161,Equipment[],Equipment!$V$2)*N161^3+VLOOKUP(D161,Equipment[],Equipment!$W$2)*N161^2+VLOOKUP(D161,Equipment[],Equipment!$X$2)*N161+VLOOKUP(D161,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D161,Equipment[],Equipment!$U$2)*N161^4+VLOOKUP(D161,Equipment[],Equipment!$V$2)*N161^3+VLOOKUP(D161,Equipment[],Equipment!$W$2)*N161^2+VLOOKUP(D161,Equipment[],Equipment!$X$2)*N161+VLOOKUP(D161,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D161,Equipment[],Equipment!$AE$2)*O161^4+VLOOKUP(D161,Equipment[],Equipment!$AF$2)*O161^3+VLOOKUP(D161,Equipment[],Equipment!$AG$2)*O161^2+VLOOKUP(D161,Equipment[],Equipment!$AH$2)*O161+VLOOKUP(D161,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D161,Equipment[],Equipment!$AE$2)*O161^4+VLOOKUP(D161,Equipment[],Equipment!$AF$2)*O161^3+VLOOKUP(D161,Equipment[],Equipment!$AG$2)*O161^2+VLOOKUP(D161,Equipment[],Equipment!$AH$2)*O161+VLOOKUP(D161,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D161,2)=\"Sc\",\nIF(C161=\"a\",\nVLOOKUP(D161,Equipment[],Equipment!$BP$2)+VLOOKUP(D161,Equipment[],Equipment!$BQ$2)+VLOOKUP(D161,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",\nVLOOKUP(D161,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",\nIF(OR(C161=\"a\",C161=\"c\"),VLOOKUP(A161,Quantities[],Quantities!$AJ$2),VLOOKUP(A161,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",VLOOKUP(D161,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",VLOOKUP(D161,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN164)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D162,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",VLOOKUP(D162,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D162,2)=\"Sc\",\nVLOOKUP(D162,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",\nVLOOKUP(D162,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D162,Equipment[],Equipment!$Z$2)*O162^4+VLOOKUP(D162,Equipment[],Equipment!$AA$2)*O162^3+VLOOKUP(D162,Equipment[],Equipment!$AB$2)*O162^2+VLOOKUP(D162,Equipment[],Equipment!$AC$2)*O162+VLOOKUP(D162,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D162,Equipment[],Equipment!$Z$2)*O162^4+VLOOKUP(D162,Equipment[],Equipment!$AA$2)*O162^3+VLOOKUP(D162,Equipment[],Equipment!$AB$2)*O162^2+VLOOKUP(D162,Equipment[],Equipment!$AC$2)*O162+VLOOKUP(D162,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D162,Equipment[],Equipment!$Z$2)*O162^4+VLOOKUP(D162,Equipment[],Equipment!$AA$2)*O162^3+VLOOKUP(D162,Equipment[],Equipment!$AB$2)*O162^2+VLOOKUP(D162,Equipment[],Equipment!$AC$2)*O162+VLOOKUP(D162,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D162,Equipment[],Equipment!$P$2)*N162^4+VLOOKUP(D162,Equipment[],Equipment!$Q$2)*N162^3+VLOOKUP(D162,Equipment[],Equipment!$R$2)*N162^2+VLOOKUP(D162,Equipment[],Equipment!$S$2)*N162+VLOOKUP(D162,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D162,Equipment[],Equipment!$P$2)*N162^4+VLOOKUP(D162,Equipment[],Equipment!$Q$2)*N162^3+VLOOKUP(D162,Equipment[],Equipment!$R$2)*N162^2+VLOOKUP(D162,Equipment[],Equipment!$S$2)*N162+VLOOKUP(D162,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D162,Equipment[],Equipment!$P$2)*N162^4+VLOOKUP(D162,Equipment[],Equipment!$Q$2)*N162^3+VLOOKUP(D162,Equipment[],Equipment!$R$2)*N162^2+VLOOKUP(D162,Equipment[],Equipment!$S$2)*N162+VLOOKUP(D162,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D162,Equipment[],Equipment!$U$2)*N162^4+VLOOKUP(D162,Equipment[],Equipment!$V$2)*N162^3+VLOOKUP(D162,Equipment[],Equipment!$W$2)*N162^2+VLOOKUP(D162,Equipment[],Equipment!$X$2)*N162+VLOOKUP(D162,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D162,Equipment[],Equipment!$U$2)*N162^4+VLOOKUP(D162,Equipment[],Equipment!$V$2)*N162^3+VLOOKUP(D162,Equipment[],Equipment!$W$2)*N162^2+VLOOKUP(D162,Equipment[],Equipment!$X$2)*N162+VLOOKUP(D162,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D162,Equipment[],Equipment!$AE$2)*O162^4+VLOOKUP(D162,Equipment[],Equipment!$AF$2)*O162^3+VLOOKUP(D162,Equipment[],Equipment!$AG$2)*O162^2+VLOOKUP(D162,Equipment[],Equipment!$AH$2)*O162+VLOOKUP(D162,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D162,Equipment[],Equipment!$AE$2)*O162^4+VLOOKUP(D162,Equipment[],Equipment!$AF$2)*O162^3+VLOOKUP(D162,Equipment[],Equipment!$AG$2)*O162^2+VLOOKUP(D162,Equipment[],Equipment!$AH$2)*O162+VLOOKUP(D162,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D162,2)=\"Sc\",\nIF(C162=\"a\",\nVLOOKUP(D162,Equipment[],Equipment!$BP$2)+VLOOKUP(D162,Equipment[],Equipment!$BQ$2)+VLOOKUP(D162,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",\nVLOOKUP(D162,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",\nIF(OR(C162=\"a\",C162=\"c\"),VLOOKUP(A162,Quantities[],Quantities!$AJ$2),VLOOKUP(A162,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",VLOOKUP(D162,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",VLOOKUP(D162,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN165)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D163,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",VLOOKUP(D163,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D163,2)=\"Sc\",\nVLOOKUP(D163,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",\nVLOOKUP(D163,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D163,Equipment[],Equipment!$Z$2)*O163^4+VLOOKUP(D163,Equipment[],Equipment!$AA$2)*O163^3+VLOOKUP(D163,Equipment[],Equipment!$AB$2)*O163^2+VLOOKUP(D163,Equipment[],Equipment!$AC$2)*O163+VLOOKUP(D163,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D163,Equipment[],Equipment!$Z$2)*O163^4+VLOOKUP(D163,Equipment[],Equipment!$AA$2)*O163^3+VLOOKUP(D163,Equipment[],Equipment!$AB$2)*O163^2+VLOOKUP(D163,Equipment[],Equipment!$AC$2)*O163+VLOOKUP(D163,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D163,Equipment[],Equipment!$Z$2)*O163^4+VLOOKUP(D163,Equipment[],Equipment!$AA$2)*O163^3+VLOOKUP(D163,Equipment[],Equipment!$AB$2)*O163^2+VLOOKUP(D163,Equipment[],Equipment!$AC$2)*O163+VLOOKUP(D163,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D163,Equipment[],Equipment!$P$2)*N163^4+VLOOKUP(D163,Equipment[],Equipment!$Q$2)*N163^3+VLOOKUP(D163,Equipment[],Equipment!$R$2)*N163^2+VLOOKUP(D163,Equipment[],Equipment!$S$2)*N163+VLOOKUP(D163,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D163,Equipment[],Equipment!$P$2)*N163^4+VLOOKUP(D163,Equipment[],Equipment!$Q$2)*N163^3+VLOOKUP(D163,Equipment[],Equipment!$R$2)*N163^2+VLOOKUP(D163,Equipment[],Equipment!$S$2)*N163+VLOOKUP(D163,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D163,Equipment[],Equipment!$P$2)*N163^4+VLOOKUP(D163,Equipment[],Equipment!$Q$2)*N163^3+VLOOKUP(D163,Equipment[],Equipment!$R$2)*N163^2+VLOOKUP(D163,Equipment[],Equipment!$S$2)*N163+VLOOKUP(D163,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D163,Equipment[],Equipment!$U$2)*N163^4+VLOOKUP(D163,Equipment[],Equipment!$V$2)*N163^3+VLOOKUP(D163,Equipment[],Equipment!$W$2)*N163^2+VLOOKUP(D163,Equipment[],Equipment!$X$2)*N163+VLOOKUP(D163,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D163,Equipment[],Equipment!$U$2)*N163^4+VLOOKUP(D163,Equipment[],Equipment!$V$2)*N163^3+VLOOKUP(D163,Equipment[],Equipment!$W$2)*N163^2+VLOOKUP(D163,Equipment[],Equipment!$X$2)*N163+VLOOKUP(D163,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D163,Equipment[],Equipment!$AE$2)*O163^4+VLOOKUP(D163,Equipment[],Equipment!$AF$2)*O163^3+VLOOKUP(D163,Equipment[],Equipment!$AG$2)*O163^2+VLOOKUP(D163,Equipment[],Equipment!$AH$2)*O163+VLOOKUP(D163,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D163,Equipment[],Equipment!$AE$2)*O163^4+VLOOKUP(D163,Equipment[],Equipment!$AF$2)*O163^3+VLOOKUP(D163,Equipment[],Equipment!$AG$2)*O163^2+VLOOKUP(D163,Equipment[],Equipment!$AH$2)*O163+VLOOKUP(D163,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D163,2)=\"Sc\",\nIF(C163=\"a\",\nVLOOKUP(D163,Equipment[],Equipment!$BP$2)+VLOOKUP(D163,Equipment[],Equipment!$BQ$2)+VLOOKUP(D163,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",\nVLOOKUP(D163,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",\nIF(OR(C163=\"a\",C163=\"c\"),VLOOKUP(A163,Quantities[],Quantities!$AJ$2),VLOOKUP(A163,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",VLOOKUP(D163,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",VLOOKUP(D163,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN166)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D164,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",VLOOKUP(D164,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D164,2)=\"Sc\",\nVLOOKUP(D164,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",\nVLOOKUP(D164,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D164,Equipment[],Equipment!$Z$2)*O164^4+VLOOKUP(D164,Equipment[],Equipment!$AA$2)*O164^3+VLOOKUP(D164,Equipment[],Equipment!$AB$2)*O164^2+VLOOKUP(D164,Equipment[],Equipment!$AC$2)*O164+VLOOKUP(D164,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D164,Equipment[],Equipment!$Z$2)*O164^4+VLOOKUP(D164,Equipment[],Equipment!$AA$2)*O164^3+VLOOKUP(D164,Equipment[],Equipment!$AB$2)*O164^2+VLOOKUP(D164,Equipment[],Equipment!$AC$2)*O164+VLOOKUP(D164,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D164,Equipment[],Equipment!$Z$2)*O164^4+VLOOKUP(D164,Equipment[],Equipment!$AA$2)*O164^3+VLOOKUP(D164,Equipment[],Equipment!$AB$2)*O164^2+VLOOKUP(D164,Equipment[],Equipment!$AC$2)*O164+VLOOKUP(D164,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D164,Equipment[],Equipment!$P$2)*N164^4+VLOOKUP(D164,Equipment[],Equipment!$Q$2)*N164^3+VLOOKUP(D164,Equipment[],Equipment!$R$2)*N164^2+VLOOKUP(D164,Equipment[],Equipment!$S$2)*N164+VLOOKUP(D164,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D164,Equipment[],Equipment!$P$2)*N164^4+VLOOKUP(D164,Equipment[],Equipment!$Q$2)*N164^3+VLOOKUP(D164,Equipment[],Equipment!$R$2)*N164^2+VLOOKUP(D164,Equipment[],Equipment!$S$2)*N164+VLOOKUP(D164,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D164,Equipment[],Equipment!$P$2)*N164^4+VLOOKUP(D164,Equipment[],Equipment!$Q$2)*N164^3+VLOOKUP(D164,Equipment[],Equipment!$R$2)*N164^2+VLOOKUP(D164,Equipment[],Equipment!$S$2)*N164+VLOOKUP(D164,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D164,Equipment[],Equipment!$U$2)*N164^4+VLOOKUP(D164,Equipment[],Equipment!$V$2)*N164^3+VLOOKUP(D164,Equipment[],Equipment!$W$2)*N164^2+VLOOKUP(D164,Equipment[],Equipment!$X$2)*N164+VLOOKUP(D164,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D164,Equipment[],Equipment!$U$2)*N164^4+VLOOKUP(D164,Equipment[],Equipment!$V$2)*N164^3+VLOOKUP(D164,Equipment[],Equipment!$W$2)*N164^2+VLOOKUP(D164,Equipment[],Equipment!$X$2)*N164+VLOOKUP(D164,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D164,Equipment[],Equipment!$AE$2)*O164^4+VLOOKUP(D164,Equipment[],Equipment!$AF$2)*O164^3+VLOOKUP(D164,Equipment[],Equipment!$AG$2)*O164^2+VLOOKUP(D164,Equipment[],Equipment!$AH$2)*O164+VLOOKUP(D164,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D164,Equipment[],Equipment!$AE$2)*O164^4+VLOOKUP(D164,Equipment[],Equipment!$AF$2)*O164^3+VLOOKUP(D164,Equipment[],Equipment!$AG$2)*O164^2+VLOOKUP(D164,Equipment[],Equipment!$AH$2)*O164+VLOOKUP(D164,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D164,2)=\"Sc\",\nIF(C164=\"a\",\nVLOOKUP(D164,Equipment[],Equipment!$BP$2)+VLOOKUP(D164,Equipment[],Equipment!$BQ$2)+VLOOKUP(D164,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",\nVLOOKUP(D164,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",\nIF(OR(C164=\"a\",C164=\"c\"),VLOOKUP(A164,Quantities[],Quantities!$AJ$2),VLOOKUP(A164,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",VLOOKUP(D164,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",VLOOKUP(D164,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN167)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D165,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",VLOOKUP(D165,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D165,2)=\"Sc\",\nVLOOKUP(D165,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",\nVLOOKUP(D165,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D165,Equipment[],Equipment!$Z$2)*O165^4+VLOOKUP(D165,Equipment[],Equipment!$AA$2)*O165^3+VLOOKUP(D165,Equipment[],Equipment!$AB$2)*O165^2+VLOOKUP(D165,Equipment[],Equipment!$AC$2)*O165+VLOOKUP(D165,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D165,Equipment[],Equipment!$Z$2)*O165^4+VLOOKUP(D165,Equipment[],Equipment!$AA$2)*O165^3+VLOOKUP(D165,Equipment[],Equipment!$AB$2)*O165^2+VLOOKUP(D165,Equipment[],Equipment!$AC$2)*O165+VLOOKUP(D165,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D165,Equipment[],Equipment!$Z$2)*O165^4+VLOOKUP(D165,Equipment[],Equipment!$AA$2)*O165^3+VLOOKUP(D165,Equipment[],Equipment!$AB$2)*O165^2+VLOOKUP(D165,Equipment[],Equipment!$AC$2)*O165+VLOOKUP(D165,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D165,Equipment[],Equipment!$P$2)*N165^4+VLOOKUP(D165,Equipment[],Equipment!$Q$2)*N165^3+VLOOKUP(D165,Equipment[],Equipment!$R$2)*N165^2+VLOOKUP(D165,Equipment[],Equipment!$S$2)*N165+VLOOKUP(D165,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D165,Equipment[],Equipment!$P$2)*N165^4+VLOOKUP(D165,Equipment[],Equipment!$Q$2)*N165^3+VLOOKUP(D165,Equipment[],Equipment!$R$2)*N165^2+VLOOKUP(D165,Equipment[],Equipment!$S$2)*N165+VLOOKUP(D165,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D165,Equipment[],Equipment!$P$2)*N165^4+VLOOKUP(D165,Equipment[],Equipment!$Q$2)*N165^3+VLOOKUP(D165,Equipment[],Equipment!$R$2)*N165^2+VLOOKUP(D165,Equipment[],Equipment!$S$2)*N165+VLOOKUP(D165,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D165,Equipment[],Equipment!$U$2)*N165^4+VLOOKUP(D165,Equipment[],Equipment!$V$2)*N165^3+VLOOKUP(D165,Equipment[],Equipment!$W$2)*N165^2+VLOOKUP(D165,Equipment[],Equipment!$X$2)*N165+VLOOKUP(D165,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D165,Equipment[],Equipment!$U$2)*N165^4+VLOOKUP(D165,Equipment[],Equipment!$V$2)*N165^3+VLOOKUP(D165,Equipment[],Equipment!$W$2)*N165^2+VLOOKUP(D165,Equipment[],Equipment!$X$2)*N165+VLOOKUP(D165,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D165,Equipment[],Equipment!$AE$2)*O165^4+VLOOKUP(D165,Equipment[],Equipment!$AF$2)*O165^3+VLOOKUP(D165,Equipment[],Equipment!$AG$2)*O165^2+VLOOKUP(D165,Equipment[],Equipment!$AH$2)*O165+VLOOKUP(D165,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D165,Equipment[],Equipment!$AE$2)*O165^4+VLOOKUP(D165,Equipment[],Equipment!$AF$2)*O165^3+VLOOKUP(D165,Equipment[],Equipment!$AG$2)*O165^2+VLOOKUP(D165,Equipment[],Equipment!$AH$2)*O165+VLOOKUP(D165,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D165,2)=\"Sc\",\nIF(C165=\"a\",\nVLOOKUP(D165,Equipment[],Equipment!$BP$2)+VLOOKUP(D165,Equipment[],Equipment!$BQ$2)+VLOOKUP(D165,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",\nVLOOKUP(D165,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",\nIF(OR(C165=\"a\",C165=\"c\"),VLOOKUP(A165,Quantities[],Quantities!$AJ$2),VLOOKUP(A165,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",VLOOKUP(D165,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",VLOOKUP(D165,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN168)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D166,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",VLOOKUP(D166,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D166,2)=\"Sc\",\nVLOOKUP(D166,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",\nVLOOKUP(D166,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D166,Equipment[],Equipment!$Z$2)*O166^4+VLOOKUP(D166,Equipment[],Equipment!$AA$2)*O166^3+VLOOKUP(D166,Equipment[],Equipment!$AB$2)*O166^2+VLOOKUP(D166,Equipment[],Equipment!$AC$2)*O166+VLOOKUP(D166,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D166,Equipment[],Equipment!$Z$2)*O166^4+VLOOKUP(D166,Equipment[],Equipment!$AA$2)*O166^3+VLOOKUP(D166,Equipment[],Equipment!$AB$2)*O166^2+VLOOKUP(D166,Equipment[],Equipment!$AC$2)*O166+VLOOKUP(D166,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D166,Equipment[],Equipment!$Z$2)*O166^4+VLOOKUP(D166,Equipment[],Equipment!$AA$2)*O166^3+VLOOKUP(D166,Equipment[],Equipment!$AB$2)*O166^2+VLOOKUP(D166,Equipment[],Equipment!$AC$2)*O166+VLOOKUP(D166,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D166,Equipment[],Equipment!$P$2)*N166^4+VLOOKUP(D166,Equipment[],Equipment!$Q$2)*N166^3+VLOOKUP(D166,Equipment[],Equipment!$R$2)*N166^2+VLOOKUP(D166,Equipment[],Equipment!$S$2)*N166+VLOOKUP(D166,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D166,Equipment[],Equipment!$P$2)*N166^4+VLOOKUP(D166,Equipment[],Equipment!$Q$2)*N166^3+VLOOKUP(D166,Equipment[],Equipment!$R$2)*N166^2+VLOOKUP(D166,Equipment[],Equipment!$S$2)*N166+VLOOKUP(D166,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D166,Equipment[],Equipment!$P$2)*N166^4+VLOOKUP(D166,Equipment[],Equipment!$Q$2)*N166^3+VLOOKUP(D166,Equipment[],Equipment!$R$2)*N166^2+VLOOKUP(D166,Equipment[],Equipment!$S$2)*N166+VLOOKUP(D166,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D166,Equipment[],Equipment!$U$2)*N166^4+VLOOKUP(D166,Equipment[],Equipment!$V$2)*N166^3+VLOOKUP(D166,Equipment[],Equipment!$W$2)*N166^2+VLOOKUP(D166,Equipment[],Equipment!$X$2)*N166+VLOOKUP(D166,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D166,Equipment[],Equipment!$U$2)*N166^4+VLOOKUP(D166,Equipment[],Equipment!$V$2)*N166^3+VLOOKUP(D166,Equipment[],Equipment!$W$2)*N166^2+VLOOKUP(D166,Equipment[],Equipment!$X$2)*N166+VLOOKUP(D166,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D166,Equipment[],Equipment!$AE$2)*O166^4+VLOOKUP(D166,Equipment[],Equipment!$AF$2)*O166^3+VLOOKUP(D166,Equipment[],Equipment!$AG$2)*O166^2+VLOOKUP(D166,Equipment[],Equipment!$AH$2)*O166+VLOOKUP(D166,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D166,Equipment[],Equipment!$AE$2)*O166^4+VLOOKUP(D166,Equipment[],Equipment!$AF$2)*O166^3+VLOOKUP(D166,Equipment[],Equipment!$AG$2)*O166^2+VLOOKUP(D166,Equipment[],Equipment!$AH$2)*O166+VLOOKUP(D166,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D166,2)=\"Sc\",\nIF(C166=\"a\",\nVLOOKUP(D166,Equipment[],Equipment!$BP$2)+VLOOKUP(D166,Equipment[],Equipment!$BQ$2)+VLOOKUP(D166,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",\nVLOOKUP(D166,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",\nIF(OR(C166=\"a\",C166=\"c\"),VLOOKUP(A166,Quantities[],Quantities!$AJ$2),VLOOKUP(A166,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",VLOOKUP(D166,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",VLOOKUP(D166,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN169)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D167,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",VLOOKUP(D167,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D167,2)=\"Sc\",\nVLOOKUP(D167,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",\nVLOOKUP(D167,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D167,Equipment[],Equipment!$Z$2)*O167^4+VLOOKUP(D167,Equipment[],Equipment!$AA$2)*O167^3+VLOOKUP(D167,Equipment[],Equipment!$AB$2)*O167^2+VLOOKUP(D167,Equipment[],Equipment!$AC$2)*O167+VLOOKUP(D167,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D167,Equipment[],Equipment!$Z$2)*O167^4+VLOOKUP(D167,Equipment[],Equipment!$AA$2)*O167^3+VLOOKUP(D167,Equipment[],Equipment!$AB$2)*O167^2+VLOOKUP(D167,Equipment[],Equipment!$AC$2)*O167+VLOOKUP(D167,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D167,Equipment[],Equipment!$Z$2)*O167^4+VLOOKUP(D167,Equipment[],Equipment!$AA$2)*O167^3+VLOOKUP(D167,Equipment[],Equipment!$AB$2)*O167^2+VLOOKUP(D167,Equipment[],Equipment!$AC$2)*O167+VLOOKUP(D167,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D167,Equipment[],Equipment!$P$2)*N167^4+VLOOKUP(D167,Equipment[],Equipment!$Q$2)*N167^3+VLOOKUP(D167,Equipment[],Equipment!$R$2)*N167^2+VLOOKUP(D167,Equipment[],Equipment!$S$2)*N167+VLOOKUP(D167,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D167,Equipment[],Equipment!$P$2)*N167^4+VLOOKUP(D167,Equipment[],Equipment!$Q$2)*N167^3+VLOOKUP(D167,Equipment[],Equipment!$R$2)*N167^2+VLOOKUP(D167,Equipment[],Equipment!$S$2)*N167+VLOOKUP(D167,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D167,Equipment[],Equipment!$P$2)*N167^4+VLOOKUP(D167,Equipment[],Equipment!$Q$2)*N167^3+VLOOKUP(D167,Equipment[],Equipment!$R$2)*N167^2+VLOOKUP(D167,Equipment[],Equipment!$S$2)*N167+VLOOKUP(D167,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D167,Equipment[],Equipment!$U$2)*N167^4+VLOOKUP(D167,Equipment[],Equipment!$V$2)*N167^3+VLOOKUP(D167,Equipment[],Equipment!$W$2)*N167^2+VLOOKUP(D167,Equipment[],Equipment!$X$2)*N167+VLOOKUP(D167,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D167,Equipment[],Equipment!$U$2)*N167^4+VLOOKUP(D167,Equipment[],Equipment!$V$2)*N167^3+VLOOKUP(D167,Equipment[],Equipment!$W$2)*N167^2+VLOOKUP(D167,Equipment[],Equipment!$X$2)*N167+VLOOKUP(D167,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D167,Equipment[],Equipment!$AE$2)*O167^4+VLOOKUP(D167,Equipment[],Equipment!$AF$2)*O167^3+VLOOKUP(D167,Equipment[],Equipment!$AG$2)*O167^2+VLOOKUP(D167,Equipment[],Equipment!$AH$2)*O167+VLOOKUP(D167,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D167,Equipment[],Equipment!$AE$2)*O167^4+VLOOKUP(D167,Equipment[],Equipment!$AF$2)*O167^3+VLOOKUP(D167,Equipment[],Equipment!$AG$2)*O167^2+VLOOKUP(D167,Equipment[],Equipment!$AH$2)*O167+VLOOKUP(D167,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D167,2)=\"Sc\",\nIF(C167=\"a\",\nVLOOKUP(D167,Equipment[],Equipment!$BP$2)+VLOOKUP(D167,Equipment[],Equipment!$BQ$2)+VLOOKUP(D167,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",\nVLOOKUP(D167,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",\nIF(OR(C167=\"a\",C167=\"c\"),VLOOKUP(A167,Quantities[],Quantities!$AJ$2),VLOOKUP(A167,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",VLOOKUP(D167,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",VLOOKUP(D167,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN170)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D168,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",VLOOKUP(D168,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D168,2)=\"Sc\",\nVLOOKUP(D168,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",\nVLOOKUP(D168,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D168,Equipment[],Equipment!$Z$2)*O168^4+VLOOKUP(D168,Equipment[],Equipment!$AA$2)*O168^3+VLOOKUP(D168,Equipment[],Equipment!$AB$2)*O168^2+VLOOKUP(D168,Equipment[],Equipment!$AC$2)*O168+VLOOKUP(D168,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D168,Equipment[],Equipment!$Z$2)*O168^4+VLOOKUP(D168,Equipment[],Equipment!$AA$2)*O168^3+VLOOKUP(D168,Equipment[],Equipment!$AB$2)*O168^2+VLOOKUP(D168,Equipment[],Equipment!$AC$2)*O168+VLOOKUP(D168,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D168,Equipment[],Equipment!$Z$2)*O168^4+VLOOKUP(D168,Equipment[],Equipment!$AA$2)*O168^3+VLOOKUP(D168,Equipment[],Equipment!$AB$2)*O168^2+VLOOKUP(D168,Equipment[],Equipment!$AC$2)*O168+VLOOKUP(D168,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D168,Equipment[],Equipment!$P$2)*N168^4+VLOOKUP(D168,Equipment[],Equipment!$Q$2)*N168^3+VLOOKUP(D168,Equipment[],Equipment!$R$2)*N168^2+VLOOKUP(D168,Equipment[],Equipment!$S$2)*N168+VLOOKUP(D168,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D168,Equipment[],Equipment!$P$2)*N168^4+VLOOKUP(D168,Equipment[],Equipment!$Q$2)*N168^3+VLOOKUP(D168,Equipment[],Equipment!$R$2)*N168^2+VLOOKUP(D168,Equipment[],Equipment!$S$2)*N168+VLOOKUP(D168,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D168,Equipment[],Equipment!$P$2)*N168^4+VLOOKUP(D168,Equipment[],Equipment!$Q$2)*N168^3+VLOOKUP(D168,Equipment[],Equipment!$R$2)*N168^2+VLOOKUP(D168,Equipment[],Equipment!$S$2)*N168+VLOOKUP(D168,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D168,Equipment[],Equipment!$U$2)*N168^4+VLOOKUP(D168,Equipment[],Equipment!$V$2)*N168^3+VLOOKUP(D168,Equipment[],Equipment!$W$2)*N168^2+VLOOKUP(D168,Equipment[],Equipment!$X$2)*N168+VLOOKUP(D168,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D168,Equipment[],Equipment!$U$2)*N168^4+VLOOKUP(D168,Equipment[],Equipment!$V$2)*N168^3+VLOOKUP(D168,Equipment[],Equipment!$W$2)*N168^2+VLOOKUP(D168,Equipment[],Equipment!$X$2)*N168+VLOOKUP(D168,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D168,Equipment[],Equipment!$AE$2)*O168^4+VLOOKUP(D168,Equipment[],Equipment!$AF$2)*O168^3+VLOOKUP(D168,Equipment[],Equipment!$AG$2)*O168^2+VLOOKUP(D168,Equipment[],Equipment!$AH$2)*O168+VLOOKUP(D168,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D168,Equipment[],Equipment!$AE$2)*O168^4+VLOOKUP(D168,Equipment[],Equipment!$AF$2)*O168^3+VLOOKUP(D168,Equipment[],Equipment!$AG$2)*O168^2+VLOOKUP(D168,Equipment[],Equipment!$AH$2)*O168+VLOOKUP(D168,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D168,2)=\"Sc\",\nIF(C168=\"a\",\nVLOOKUP(D168,Equipment[],Equipment!$BP$2)+VLOOKUP(D168,Equipment[],Equipment!$BQ$2)+VLOOKUP(D168,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",\nVLOOKUP(D168,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",\nIF(OR(C168=\"a\",C168=\"c\"),VLOOKUP(A168,Quantities[],Quantities!$AJ$2),VLOOKUP(A168,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",VLOOKUP(D168,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",VLOOKUP(D168,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN171)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D169,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",VLOOKUP(D169,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D169,2)=\"Sc\",\nVLOOKUP(D169,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",\nVLOOKUP(D169,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D169,Equipment[],Equipment!$Z$2)*O169^4+VLOOKUP(D169,Equipment[],Equipment!$AA$2)*O169^3+VLOOKUP(D169,Equipment[],Equipment!$AB$2)*O169^2+VLOOKUP(D169,Equipment[],Equipment!$AC$2)*O169+VLOOKUP(D169,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D169,Equipment[],Equipment!$Z$2)*O169^4+VLOOKUP(D169,Equipment[],Equipment!$AA$2)*O169^3+VLOOKUP(D169,Equipment[],Equipment!$AB$2)*O169^2+VLOOKUP(D169,Equipment[],Equipment!$AC$2)*O169+VLOOKUP(D169,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D169,Equipment[],Equipment!$Z$2)*O169^4+VLOOKUP(D169,Equipment[],Equipment!$AA$2)*O169^3+VLOOKUP(D169,Equipment[],Equipment!$AB$2)*O169^2+VLOOKUP(D169,Equipment[],Equipment!$AC$2)*O169+VLOOKUP(D169,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D169,Equipment[],Equipment!$P$2)*N169^4+VLOOKUP(D169,Equipment[],Equipment!$Q$2)*N169^3+VLOOKUP(D169,Equipment[],Equipment!$R$2)*N169^2+VLOOKUP(D169,Equipment[],Equipment!$S$2)*N169+VLOOKUP(D169,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D169,Equipment[],Equipment!$P$2)*N169^4+VLOOKUP(D169,Equipment[],Equipment!$Q$2)*N169^3+VLOOKUP(D169,Equipment[],Equipment!$R$2)*N169^2+VLOOKUP(D169,Equipment[],Equipment!$S$2)*N169+VLOOKUP(D169,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D169,Equipment[],Equipment!$P$2)*N169^4+VLOOKUP(D169,Equipment[],Equipment!$Q$2)*N169^3+VLOOKUP(D169,Equipment[],Equipment!$R$2)*N169^2+VLOOKUP(D169,Equipment[],Equipment!$S$2)*N169+VLOOKUP(D169,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D169,Equipment[],Equipment!$U$2)*N169^4+VLOOKUP(D169,Equipment[],Equipment!$V$2)*N169^3+VLOOKUP(D169,Equipment[],Equipment!$W$2)*N169^2+VLOOKUP(D169,Equipment[],Equipment!$X$2)*N169+VLOOKUP(D169,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D169,Equipment[],Equipment!$U$2)*N169^4+VLOOKUP(D169,Equipment[],Equipment!$V$2)*N169^3+VLOOKUP(D169,Equipment[],Equipment!$W$2)*N169^2+VLOOKUP(D169,Equipment[],Equipment!$X$2)*N169+VLOOKUP(D169,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D169,Equipment[],Equipment!$AE$2)*O169^4+VLOOKUP(D169,Equipment[],Equipment!$AF$2)*O169^3+VLOOKUP(D169,Equipment[],Equipment!$AG$2)*O169^2+VLOOKUP(D169,Equipment[],Equipment!$AH$2)*O169+VLOOKUP(D169,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D169,Equipment[],Equipment!$AE$2)*O169^4+VLOOKUP(D169,Equipment[],Equipment!$AF$2)*O169^3+VLOOKUP(D169,Equipment[],Equipment!$AG$2)*O169^2+VLOOKUP(D169,Equipment[],Equipment!$AH$2)*O169+VLOOKUP(D169,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D169,2)=\"Sc\",\nIF(C169=\"a\",\nVLOOKUP(D169,Equipment[],Equipment!$BP$2)+VLOOKUP(D169,Equipment[],Equipment!$BQ$2)+VLOOKUP(D169,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",\nVLOOKUP(D169,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",\nIF(OR(C169=\"a\",C169=\"c\"),VLOOKUP(A169,Quantities[],Quantities!$AJ$2),VLOOKUP(A169,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",VLOOKUP(D169,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",VLOOKUP(D169,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN172)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D170,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",VLOOKUP(D170,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D170,2)=\"Sc\",\nVLOOKUP(D170,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",\nVLOOKUP(D170,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D170,Equipment[],Equipment!$Z$2)*O170^4+VLOOKUP(D170,Equipment[],Equipment!$AA$2)*O170^3+VLOOKUP(D170,Equipment[],Equipment!$AB$2)*O170^2+VLOOKUP(D170,Equipment[],Equipment!$AC$2)*O170+VLOOKUP(D170,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D170,Equipment[],Equipment!$Z$2)*O170^4+VLOOKUP(D170,Equipment[],Equipment!$AA$2)*O170^3+VLOOKUP(D170,Equipment[],Equipment!$AB$2)*O170^2+VLOOKUP(D170,Equipment[],Equipment!$AC$2)*O170+VLOOKUP(D170,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D170,Equipment[],Equipment!$Z$2)*O170^4+VLOOKUP(D170,Equipment[],Equipment!$AA$2)*O170^3+VLOOKUP(D170,Equipment[],Equipment!$AB$2)*O170^2+VLOOKUP(D170,Equipment[],Equipment!$AC$2)*O170+VLOOKUP(D170,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D170,Equipment[],Equipment!$P$2)*N170^4+VLOOKUP(D170,Equipment[],Equipment!$Q$2)*N170^3+VLOOKUP(D170,Equipment[],Equipment!$R$2)*N170^2+VLOOKUP(D170,Equipment[],Equipment!$S$2)*N170+VLOOKUP(D170,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D170,Equipment[],Equipment!$P$2)*N170^4+VLOOKUP(D170,Equipment[],Equipment!$Q$2)*N170^3+VLOOKUP(D170,Equipment[],Equipment!$R$2)*N170^2+VLOOKUP(D170,Equipment[],Equipment!$S$2)*N170+VLOOKUP(D170,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D170,Equipment[],Equipment!$P$2)*N170^4+VLOOKUP(D170,Equipment[],Equipment!$Q$2)*N170^3+VLOOKUP(D170,Equipment[],Equipment!$R$2)*N170^2+VLOOKUP(D170,Equipment[],Equipment!$S$2)*N170+VLOOKUP(D170,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D170,Equipment[],Equipment!$U$2)*N170^4+VLOOKUP(D170,Equipment[],Equipment!$V$2)*N170^3+VLOOKUP(D170,Equipment[],Equipment!$W$2)*N170^2+VLOOKUP(D170,Equipment[],Equipment!$X$2)*N170+VLOOKUP(D170,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D170,Equipment[],Equipment!$U$2)*N170^4+VLOOKUP(D170,Equipment[],Equipment!$V$2)*N170^3+VLOOKUP(D170,Equipment[],Equipment!$W$2)*N170^2+VLOOKUP(D170,Equipment[],Equipment!$X$2)*N170+VLOOKUP(D170,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D170,Equipment[],Equipment!$AE$2)*O170^4+VLOOKUP(D170,Equipment[],Equipment!$AF$2)*O170^3+VLOOKUP(D170,Equipment[],Equipment!$AG$2)*O170^2+VLOOKUP(D170,Equipment[],Equipment!$AH$2)*O170+VLOOKUP(D170,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D170,Equipment[],Equipment!$AE$2)*O170^4+VLOOKUP(D170,Equipment[],Equipment!$AF$2)*O170^3+VLOOKUP(D170,Equipment[],Equipment!$AG$2)*O170^2+VLOOKUP(D170,Equipment[],Equipment!$AH$2)*O170+VLOOKUP(D170,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D170,2)=\"Sc\",\nIF(C170=\"a\",\nVLOOKUP(D170,Equipment[],Equipment!$BP$2)+VLOOKUP(D170,Equipment[],Equipment!$BQ$2)+VLOOKUP(D170,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",\nVLOOKUP(D170,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",\nIF(OR(C170=\"a\",C170=\"c\"),VLOOKUP(A170,Quantities[],Quantities!$AJ$2),VLOOKUP(A170,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",VLOOKUP(D170,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",VLOOKUP(D170,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN173)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D171,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",VLOOKUP(D171,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D171,2)=\"Sc\",\nVLOOKUP(D171,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",\nVLOOKUP(D171,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D171,Equipment[],Equipment!$Z$2)*O171^4+VLOOKUP(D171,Equipment[],Equipment!$AA$2)*O171^3+VLOOKUP(D171,Equipment[],Equipment!$AB$2)*O171^2+VLOOKUP(D171,Equipment[],Equipment!$AC$2)*O171+VLOOKUP(D171,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D171,Equipment[],Equipment!$Z$2)*O171^4+VLOOKUP(D171,Equipment[],Equipment!$AA$2)*O171^3+VLOOKUP(D171,Equipment[],Equipment!$AB$2)*O171^2+VLOOKUP(D171,Equipment[],Equipment!$AC$2)*O171+VLOOKUP(D171,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D171,Equipment[],Equipment!$Z$2)*O171^4+VLOOKUP(D171,Equipment[],Equipment!$AA$2)*O171^3+VLOOKUP(D171,Equipment[],Equipment!$AB$2)*O171^2+VLOOKUP(D171,Equipment[],Equipment!$AC$2)*O171+VLOOKUP(D171,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D171,Equipment[],Equipment!$P$2)*N171^4+VLOOKUP(D171,Equipment[],Equipment!$Q$2)*N171^3+VLOOKUP(D171,Equipment[],Equipment!$R$2)*N171^2+VLOOKUP(D171,Equipment[],Equipment!$S$2)*N171+VLOOKUP(D171,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D171,Equipment[],Equipment!$P$2)*N171^4+VLOOKUP(D171,Equipment[],Equipment!$Q$2)*N171^3+VLOOKUP(D171,Equipment[],Equipment!$R$2)*N171^2+VLOOKUP(D171,Equipment[],Equipment!$S$2)*N171+VLOOKUP(D171,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D171,Equipment[],Equipment!$P$2)*N171^4+VLOOKUP(D171,Equipment[],Equipment!$Q$2)*N171^3+VLOOKUP(D171,Equipment[],Equipment!$R$2)*N171^2+VLOOKUP(D171,Equipment[],Equipment!$S$2)*N171+VLOOKUP(D171,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D171,Equipment[],Equipment!$U$2)*N171^4+VLOOKUP(D171,Equipment[],Equipment!$V$2)*N171^3+VLOOKUP(D171,Equipment[],Equipment!$W$2)*N171^2+VLOOKUP(D171,Equipment[],Equipment!$X$2)*N171+VLOOKUP(D171,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D171,Equipment[],Equipment!$U$2)*N171^4+VLOOKUP(D171,Equipment[],Equipment!$V$2)*N171^3+VLOOKUP(D171,Equipment[],Equipment!$W$2)*N171^2+VLOOKUP(D171,Equipment[],Equipment!$X$2)*N171+VLOOKUP(D171,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D171,Equipment[],Equipment!$AE$2)*O171^4+VLOOKUP(D171,Equipment[],Equipment!$AF$2)*O171^3+VLOOKUP(D171,Equipment[],Equipment!$AG$2)*O171^2+VLOOKUP(D171,Equipment[],Equipment!$AH$2)*O171+VLOOKUP(D171,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D171,Equipment[],Equipment!$AE$2)*O171^4+VLOOKUP(D171,Equipment[],Equipment!$AF$2)*O171^3+VLOOKUP(D171,Equipment[],Equipment!$AG$2)*O171^2+VLOOKUP(D171,Equipment[],Equipment!$AH$2)*O171+VLOOKUP(D171,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D171,2)=\"Sc\",\nIF(C171=\"a\",\nVLOOKUP(D171,Equipment[],Equipment!$BP$2)+VLOOKUP(D171,Equipment[],Equipment!$BQ$2)+VLOOKUP(D171,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",\nVLOOKUP(D171,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",\nIF(OR(C171=\"a\",C171=\"c\"),VLOOKUP(A171,Quantities[],Quantities!$AJ$2),VLOOKUP(A171,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",VLOOKUP(D171,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",VLOOKUP(D171,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN174)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D172,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",VLOOKUP(D172,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D172,2)=\"Sc\",\nVLOOKUP(D172,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",\nVLOOKUP(D172,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D172,Equipment[],Equipment!$Z$2)*O172^4+VLOOKUP(D172,Equipment[],Equipment!$AA$2)*O172^3+VLOOKUP(D172,Equipment[],Equipment!$AB$2)*O172^2+VLOOKUP(D172,Equipment[],Equipment!$AC$2)*O172+VLOOKUP(D172,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D172,Equipment[],Equipment!$Z$2)*O172^4+VLOOKUP(D172,Equipment[],Equipment!$AA$2)*O172^3+VLOOKUP(D172,Equipment[],Equipment!$AB$2)*O172^2+VLOOKUP(D172,Equipment[],Equipment!$AC$2)*O172+VLOOKUP(D172,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D172,Equipment[],Equipment!$Z$2)*O172^4+VLOOKUP(D172,Equipment[],Equipment!$AA$2)*O172^3+VLOOKUP(D172,Equipment[],Equipment!$AB$2)*O172^2+VLOOKUP(D172,Equipment[],Equipment!$AC$2)*O172+VLOOKUP(D172,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D172,Equipment[],Equipment!$P$2)*N172^4+VLOOKUP(D172,Equipment[],Equipment!$Q$2)*N172^3+VLOOKUP(D172,Equipment[],Equipment!$R$2)*N172^2+VLOOKUP(D172,Equipment[],Equipment!$S$2)*N172+VLOOKUP(D172,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D172,Equipment[],Equipment!$P$2)*N172^4+VLOOKUP(D172,Equipment[],Equipment!$Q$2)*N172^3+VLOOKUP(D172,Equipment[],Equipment!$R$2)*N172^2+VLOOKUP(D172,Equipment[],Equipment!$S$2)*N172+VLOOKUP(D172,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D172,Equipment[],Equipment!$P$2)*N172^4+VLOOKUP(D172,Equipment[],Equipment!$Q$2)*N172^3+VLOOKUP(D172,Equipment[],Equipment!$R$2)*N172^2+VLOOKUP(D172,Equipment[],Equipment!$S$2)*N172+VLOOKUP(D172,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D172,Equipment[],Equipment!$U$2)*N172^4+VLOOKUP(D172,Equipment[],Equipment!$V$2)*N172^3+VLOOKUP(D172,Equipment[],Equipment!$W$2)*N172^2+VLOOKUP(D172,Equipment[],Equipment!$X$2)*N172+VLOOKUP(D172,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D172,Equipment[],Equipment!$U$2)*N172^4+VLOOKUP(D172,Equipment[],Equipment!$V$2)*N172^3+VLOOKUP(D172,Equipment[],Equipment!$W$2)*N172^2+VLOOKUP(D172,Equipment[],Equipment!$X$2)*N172+VLOOKUP(D172,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D172,Equipment[],Equipment!$AE$2)*O172^4+VLOOKUP(D172,Equipment[],Equipment!$AF$2)*O172^3+VLOOKUP(D172,Equipment[],Equipment!$AG$2)*O172^2+VLOOKUP(D172,Equipment[],Equipment!$AH$2)*O172+VLOOKUP(D172,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D172,Equipment[],Equipment!$AE$2)*O172^4+VLOOKUP(D172,Equipment[],Equipment!$AF$2)*O172^3+VLOOKUP(D172,Equipment[],Equipment!$AG$2)*O172^2+VLOOKUP(D172,Equipment[],Equipment!$AH$2)*O172+VLOOKUP(D172,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D172,2)=\"Sc\",\nIF(C172=\"a\",\nVLOOKUP(D172,Equipment[],Equipment!$BP$2)+VLOOKUP(D172,Equipment[],Equipment!$BQ$2)+VLOOKUP(D172,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",\nVLOOKUP(D172,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",\nIF(OR(C172=\"a\",C172=\"c\"),VLOOKUP(A172,Quantities[],Quantities!$AJ$2),VLOOKUP(A172,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",VLOOKUP(D172,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",VLOOKUP(D172,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN175)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D173,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",VLOOKUP(D173,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D173,2)=\"Sc\",\nVLOOKUP(D173,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",\nVLOOKUP(D173,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D173,Equipment[],Equipment!$Z$2)*O173^4+VLOOKUP(D173,Equipment[],Equipment!$AA$2)*O173^3+VLOOKUP(D173,Equipment[],Equipment!$AB$2)*O173^2+VLOOKUP(D173,Equipment[],Equipment!$AC$2)*O173+VLOOKUP(D173,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D173,Equipment[],Equipment!$Z$2)*O173^4+VLOOKUP(D173,Equipment[],Equipment!$AA$2)*O173^3+VLOOKUP(D173,Equipment[],Equipment!$AB$2)*O173^2+VLOOKUP(D173,Equipment[],Equipment!$AC$2)*O173+VLOOKUP(D173,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D173,Equipment[],Equipment!$Z$2)*O173^4+VLOOKUP(D173,Equipment[],Equipment!$AA$2)*O173^3+VLOOKUP(D173,Equipment[],Equipment!$AB$2)*O173^2+VLOOKUP(D173,Equipment[],Equipment!$AC$2)*O173+VLOOKUP(D173,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D173,Equipment[],Equipment!$P$2)*N173^4+VLOOKUP(D173,Equipment[],Equipment!$Q$2)*N173^3+VLOOKUP(D173,Equipment[],Equipment!$R$2)*N173^2+VLOOKUP(D173,Equipment[],Equipment!$S$2)*N173+VLOOKUP(D173,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D173,Equipment[],Equipment!$P$2)*N173^4+VLOOKUP(D173,Equipment[],Equipment!$Q$2)*N173^3+VLOOKUP(D173,Equipment[],Equipment!$R$2)*N173^2+VLOOKUP(D173,Equipment[],Equipment!$S$2)*N173+VLOOKUP(D173,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D173,Equipment[],Equipment!$P$2)*N173^4+VLOOKUP(D173,Equipment[],Equipment!$Q$2)*N173^3+VLOOKUP(D173,Equipment[],Equipment!$R$2)*N173^2+VLOOKUP(D173,Equipment[],Equipment!$S$2)*N173+VLOOKUP(D173,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D173,Equipment[],Equipment!$U$2)*N173^4+VLOOKUP(D173,Equipment[],Equipment!$V$2)*N173^3+VLOOKUP(D173,Equipment[],Equipment!$W$2)*N173^2+VLOOKUP(D173,Equipment[],Equipment!$X$2)*N173+VLOOKUP(D173,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D173,Equipment[],Equipment!$U$2)*N173^4+VLOOKUP(D173,Equipment[],Equipment!$V$2)*N173^3+VLOOKUP(D173,Equipment[],Equipment!$W$2)*N173^2+VLOOKUP(D173,Equipment[],Equipment!$X$2)*N173+VLOOKUP(D173,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D173,Equipment[],Equipment!$AE$2)*O173^4+VLOOKUP(D173,Equipment[],Equipment!$AF$2)*O173^3+VLOOKUP(D173,Equipment[],Equipment!$AG$2)*O173^2+VLOOKUP(D173,Equipment[],Equipment!$AH$2)*O173+VLOOKUP(D173,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D173,Equipment[],Equipment!$AE$2)*O173^4+VLOOKUP(D173,Equipment[],Equipment!$AF$2)*O173^3+VLOOKUP(D173,Equipment[],Equipment!$AG$2)*O173^2+VLOOKUP(D173,Equipment[],Equipment!$AH$2)*O173+VLOOKUP(D173,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D173,2)=\"Sc\",\nIF(C173=\"a\",\nVLOOKUP(D173,Equipment[],Equipment!$BP$2)+VLOOKUP(D173,Equipment[],Equipment!$BQ$2)+VLOOKUP(D173,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",\nVLOOKUP(D173,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",\nIF(OR(C173=\"a\",C173=\"c\"),VLOOKUP(A173,Quantities[],Quantities!$AJ$2),VLOOKUP(A173,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",VLOOKUP(D173,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",VLOOKUP(D173,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN176)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D174,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",VLOOKUP(D174,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D174,2)=\"Sc\",\nVLOOKUP(D174,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",\nVLOOKUP(D174,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D174,Equipment[],Equipment!$Z$2)*O174^4+VLOOKUP(D174,Equipment[],Equipment!$AA$2)*O174^3+VLOOKUP(D174,Equipment[],Equipment!$AB$2)*O174^2+VLOOKUP(D174,Equipment[],Equipment!$AC$2)*O174+VLOOKUP(D174,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D174,Equipment[],Equipment!$Z$2)*O174^4+VLOOKUP(D174,Equipment[],Equipment!$AA$2)*O174^3+VLOOKUP(D174,Equipment[],Equipment!$AB$2)*O174^2+VLOOKUP(D174,Equipment[],Equipment!$AC$2)*O174+VLOOKUP(D174,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D174,Equipment[],Equipment!$Z$2)*O174^4+VLOOKUP(D174,Equipment[],Equipment!$AA$2)*O174^3+VLOOKUP(D174,Equipment[],Equipment!$AB$2)*O174^2+VLOOKUP(D174,Equipment[],Equipment!$AC$2)*O174+VLOOKUP(D174,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D174,Equipment[],Equipment!$P$2)*N174^4+VLOOKUP(D174,Equipment[],Equipment!$Q$2)*N174^3+VLOOKUP(D174,Equipment[],Equipment!$R$2)*N174^2+VLOOKUP(D174,Equipment[],Equipment!$S$2)*N174+VLOOKUP(D174,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D174,Equipment[],Equipment!$P$2)*N174^4+VLOOKUP(D174,Equipment[],Equipment!$Q$2)*N174^3+VLOOKUP(D174,Equipment[],Equipment!$R$2)*N174^2+VLOOKUP(D174,Equipment[],Equipment!$S$2)*N174+VLOOKUP(D174,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D174,Equipment[],Equipment!$P$2)*N174^4+VLOOKUP(D174,Equipment[],Equipment!$Q$2)*N174^3+VLOOKUP(D174,Equipment[],Equipment!$R$2)*N174^2+VLOOKUP(D174,Equipment[],Equipment!$S$2)*N174+VLOOKUP(D174,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D174,Equipment[],Equipment!$U$2)*N174^4+VLOOKUP(D174,Equipment[],Equipment!$V$2)*N174^3+VLOOKUP(D174,Equipment[],Equipment!$W$2)*N174^2+VLOOKUP(D174,Equipment[],Equipment!$X$2)*N174+VLOOKUP(D174,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D174,Equipment[],Equipment!$U$2)*N174^4+VLOOKUP(D174,Equipment[],Equipment!$V$2)*N174^3+VLOOKUP(D174,Equipment[],Equipment!$W$2)*N174^2+VLOOKUP(D174,Equipment[],Equipment!$X$2)*N174+VLOOKUP(D174,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D174,Equipment[],Equipment!$AE$2)*O174^4+VLOOKUP(D174,Equipment[],Equipment!$AF$2)*O174^3+VLOOKUP(D174,Equipment[],Equipment!$AG$2)*O174^2+VLOOKUP(D174,Equipment[],Equipment!$AH$2)*O174+VLOOKUP(D174,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D174,Equipment[],Equipment!$AE$2)*O174^4+VLOOKUP(D174,Equipment[],Equipment!$AF$2)*O174^3+VLOOKUP(D174,Equipment[],Equipment!$AG$2)*O174^2+VLOOKUP(D174,Equipment[],Equipment!$AH$2)*O174+VLOOKUP(D174,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D174,2)=\"Sc\",\nIF(C174=\"a\",\nVLOOKUP(D174,Equipment[],Equipment!$BP$2)+VLOOKUP(D174,Equipment[],Equipment!$BQ$2)+VLOOKUP(D174,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",\nVLOOKUP(D174,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",\nIF(OR(C174=\"a\",C174=\"c\"),VLOOKUP(A174,Quantities[],Quantities!$AJ$2),VLOOKUP(A174,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",VLOOKUP(D174,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",VLOOKUP(D174,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN177)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D175,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",VLOOKUP(D175,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D175,2)=\"Sc\",\nVLOOKUP(D175,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",\nVLOOKUP(D175,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D175,Equipment[],Equipment!$Z$2)*O175^4+VLOOKUP(D175,Equipment[],Equipment!$AA$2)*O175^3+VLOOKUP(D175,Equipment[],Equipment!$AB$2)*O175^2+VLOOKUP(D175,Equipment[],Equipment!$AC$2)*O175+VLOOKUP(D175,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D175,Equipment[],Equipment!$Z$2)*O175^4+VLOOKUP(D175,Equipment[],Equipment!$AA$2)*O175^3+VLOOKUP(D175,Equipment[],Equipment!$AB$2)*O175^2+VLOOKUP(D175,Equipment[],Equipment!$AC$2)*O175+VLOOKUP(D175,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D175,Equipment[],Equipment!$Z$2)*O175^4+VLOOKUP(D175,Equipment[],Equipment!$AA$2)*O175^3+VLOOKUP(D175,Equipment[],Equipment!$AB$2)*O175^2+VLOOKUP(D175,Equipment[],Equipment!$AC$2)*O175+VLOOKUP(D175,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D175,Equipment[],Equipment!$P$2)*N175^4+VLOOKUP(D175,Equipment[],Equipment!$Q$2)*N175^3+VLOOKUP(D175,Equipment[],Equipment!$R$2)*N175^2+VLOOKUP(D175,Equipment[],Equipment!$S$2)*N175+VLOOKUP(D175,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D175,Equipment[],Equipment!$P$2)*N175^4+VLOOKUP(D175,Equipment[],Equipment!$Q$2)*N175^3+VLOOKUP(D175,Equipment[],Equipment!$R$2)*N175^2+VLOOKUP(D175,Equipment[],Equipment!$S$2)*N175+VLOOKUP(D175,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D175,Equipment[],Equipment!$P$2)*N175^4+VLOOKUP(D175,Equipment[],Equipment!$Q$2)*N175^3+VLOOKUP(D175,Equipment[],Equipment!$R$2)*N175^2+VLOOKUP(D175,Equipment[],Equipment!$S$2)*N175+VLOOKUP(D175,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D175,Equipment[],Equipment!$U$2)*N175^4+VLOOKUP(D175,Equipment[],Equipment!$V$2)*N175^3+VLOOKUP(D175,Equipment[],Equipment!$W$2)*N175^2+VLOOKUP(D175,Equipment[],Equipment!$X$2)*N175+VLOOKUP(D175,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D175,Equipment[],Equipment!$U$2)*N175^4+VLOOKUP(D175,Equipment[],Equipment!$V$2)*N175^3+VLOOKUP(D175,Equipment[],Equipment!$W$2)*N175^2+VLOOKUP(D175,Equipment[],Equipment!$X$2)*N175+VLOOKUP(D175,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D175,Equipment[],Equipment!$AE$2)*O175^4+VLOOKUP(D175,Equipment[],Equipment!$AF$2)*O175^3+VLOOKUP(D175,Equipment[],Equipment!$AG$2)*O175^2+VLOOKUP(D175,Equipment[],Equipment!$AH$2)*O175+VLOOKUP(D175,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D175,Equipment[],Equipment!$AE$2)*O175^4+VLOOKUP(D175,Equipment[],Equipment!$AF$2)*O175^3+VLOOKUP(D175,Equipment[],Equipment!$AG$2)*O175^2+VLOOKUP(D175,Equipment[],Equipment!$AH$2)*O175+VLOOKUP(D175,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D175,2)=\"Sc\",\nIF(C175=\"a\",\nVLOOKUP(D175,Equipment[],Equipment!$BP$2)+VLOOKUP(D175,Equipment[],Equipment!$BQ$2)+VLOOKUP(D175,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",\nVLOOKUP(D175,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",\nIF(OR(C175=\"a\",C175=\"c\"),VLOOKUP(A175,Quantities[],Quantities!$AJ$2),VLOOKUP(A175,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",VLOOKUP(D175,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",VLOOKUP(D175,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN178)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D176,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",VLOOKUP(D176,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D176,2)=\"Sc\",\nVLOOKUP(D176,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",\nVLOOKUP(D176,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D176,Equipment[],Equipment!$Z$2)*O176^4+VLOOKUP(D176,Equipment[],Equipment!$AA$2)*O176^3+VLOOKUP(D176,Equipment[],Equipment!$AB$2)*O176^2+VLOOKUP(D176,Equipment[],Equipment!$AC$2)*O176+VLOOKUP(D176,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D176,Equipment[],Equipment!$Z$2)*O176^4+VLOOKUP(D176,Equipment[],Equipment!$AA$2)*O176^3+VLOOKUP(D176,Equipment[],Equipment!$AB$2)*O176^2+VLOOKUP(D176,Equipment[],Equipment!$AC$2)*O176+VLOOKUP(D176,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D176,Equipment[],Equipment!$Z$2)*O176^4+VLOOKUP(D176,Equipment[],Equipment!$AA$2)*O176^3+VLOOKUP(D176,Equipment[],Equipment!$AB$2)*O176^2+VLOOKUP(D176,Equipment[],Equipment!$AC$2)*O176+VLOOKUP(D176,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D176,Equipment[],Equipment!$P$2)*N176^4+VLOOKUP(D176,Equipment[],Equipment!$Q$2)*N176^3+VLOOKUP(D176,Equipment[],Equipment!$R$2)*N176^2+VLOOKUP(D176,Equipment[],Equipment!$S$2)*N176+VLOOKUP(D176,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D176,Equipment[],Equipment!$P$2)*N176^4+VLOOKUP(D176,Equipment[],Equipment!$Q$2)*N176^3+VLOOKUP(D176,Equipment[],Equipment!$R$2)*N176^2+VLOOKUP(D176,Equipment[],Equipment!$S$2)*N176+VLOOKUP(D176,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D176,Equipment[],Equipment!$P$2)*N176^4+VLOOKUP(D176,Equipment[],Equipment!$Q$2)*N176^3+VLOOKUP(D176,Equipment[],Equipment!$R$2)*N176^2+VLOOKUP(D176,Equipment[],Equipment!$S$2)*N176+VLOOKUP(D176,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D176,Equipment[],Equipment!$U$2)*N176^4+VLOOKUP(D176,Equipment[],Equipment!$V$2)*N176^3+VLOOKUP(D176,Equipment[],Equipment!$W$2)*N176^2+VLOOKUP(D176,Equipment[],Equipment!$X$2)*N176+VLOOKUP(D176,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D176,Equipment[],Equipment!$U$2)*N176^4+VLOOKUP(D176,Equipment[],Equipment!$V$2)*N176^3+VLOOKUP(D176,Equipment[],Equipment!$W$2)*N176^2+VLOOKUP(D176,Equipment[],Equipment!$X$2)*N176+VLOOKUP(D176,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D176,Equipment[],Equipment!$AE$2)*O176^4+VLOOKUP(D176,Equipment[],Equipment!$AF$2)*O176^3+VLOOKUP(D176,Equipment[],Equipment!$AG$2)*O176^2+VLOOKUP(D176,Equipment[],Equipment!$AH$2)*O176+VLOOKUP(D176,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D176,Equipment[],Equipment!$AE$2)*O176^4+VLOOKUP(D176,Equipment[],Equipment!$AF$2)*O176^3+VLOOKUP(D176,Equipment[],Equipment!$AG$2)*O176^2+VLOOKUP(D176,Equipment[],Equipment!$AH$2)*O176+VLOOKUP(D176,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D176,2)=\"Sc\",\nIF(C176=\"a\",\nVLOOKUP(D176,Equipment[],Equipment!$BP$2)+VLOOKUP(D176,Equipment[],Equipment!$BQ$2)+VLOOKUP(D176,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",\nVLOOKUP(D176,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",\nIF(OR(C176=\"a\",C176=\"c\"),VLOOKUP(A176,Quantities[],Quantities!$AJ$2),VLOOKUP(A176,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",VLOOKUP(D176,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",VLOOKUP(D176,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN179)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D177,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",VLOOKUP(D177,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D177,2)=\"Sc\",\nVLOOKUP(D177,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",\nVLOOKUP(D177,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D177,Equipment[],Equipment!$Z$2)*O177^4+VLOOKUP(D177,Equipment[],Equipment!$AA$2)*O177^3+VLOOKUP(D177,Equipment[],Equipment!$AB$2)*O177^2+VLOOKUP(D177,Equipment[],Equipment!$AC$2)*O177+VLOOKUP(D177,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D177,Equipment[],Equipment!$Z$2)*O177^4+VLOOKUP(D177,Equipment[],Equipment!$AA$2)*O177^3+VLOOKUP(D177,Equipment[],Equipment!$AB$2)*O177^2+VLOOKUP(D177,Equipment[],Equipment!$AC$2)*O177+VLOOKUP(D177,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D177,Equipment[],Equipment!$Z$2)*O177^4+VLOOKUP(D177,Equipment[],Equipment!$AA$2)*O177^3+VLOOKUP(D177,Equipment[],Equipment!$AB$2)*O177^2+VLOOKUP(D177,Equipment[],Equipment!$AC$2)*O177+VLOOKUP(D177,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D177,Equipment[],Equipment!$P$2)*N177^4+VLOOKUP(D177,Equipment[],Equipment!$Q$2)*N177^3+VLOOKUP(D177,Equipment[],Equipment!$R$2)*N177^2+VLOOKUP(D177,Equipment[],Equipment!$S$2)*N177+VLOOKUP(D177,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D177,Equipment[],Equipment!$P$2)*N177^4+VLOOKUP(D177,Equipment[],Equipment!$Q$2)*N177^3+VLOOKUP(D177,Equipment[],Equipment!$R$2)*N177^2+VLOOKUP(D177,Equipment[],Equipment!$S$2)*N177+VLOOKUP(D177,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D177,Equipment[],Equipment!$P$2)*N177^4+VLOOKUP(D177,Equipment[],Equipment!$Q$2)*N177^3+VLOOKUP(D177,Equipment[],Equipment!$R$2)*N177^2+VLOOKUP(D177,Equipment[],Equipment!$S$2)*N177+VLOOKUP(D177,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D177,Equipment[],Equipment!$U$2)*N177^4+VLOOKUP(D177,Equipment[],Equipment!$V$2)*N177^3+VLOOKUP(D177,Equipment[],Equipment!$W$2)*N177^2+VLOOKUP(D177,Equipment[],Equipment!$X$2)*N177+VLOOKUP(D177,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D177,Equipment[],Equipment!$U$2)*N177^4+VLOOKUP(D177,Equipment[],Equipment!$V$2)*N177^3+VLOOKUP(D177,Equipment[],Equipment!$W$2)*N177^2+VLOOKUP(D177,Equipment[],Equipment!$X$2)*N177+VLOOKUP(D177,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D177,Equipment[],Equipment!$AE$2)*O177^4+VLOOKUP(D177,Equipment[],Equipment!$AF$2)*O177^3+VLOOKUP(D177,Equipment[],Equipment!$AG$2)*O177^2+VLOOKUP(D177,Equipment[],Equipment!$AH$2)*O177+VLOOKUP(D177,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D177,Equipment[],Equipment!$AE$2)*O177^4+VLOOKUP(D177,Equipment[],Equipment!$AF$2)*O177^3+VLOOKUP(D177,Equipment[],Equipment!$AG$2)*O177^2+VLOOKUP(D177,Equipment[],Equipment!$AH$2)*O177+VLOOKUP(D177,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D177,2)=\"Sc\",\nIF(C177=\"a\",\nVLOOKUP(D177,Equipment[],Equipment!$BP$2)+VLOOKUP(D177,Equipment[],Equipment!$BQ$2)+VLOOKUP(D177,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",\nVLOOKUP(D177,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",\nIF(OR(C177=\"a\",C177=\"c\"),VLOOKUP(A177,Quantities[],Quantities!$AJ$2),VLOOKUP(A177,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",VLOOKUP(D177,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",VLOOKUP(D177,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN180)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D178,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",VLOOKUP(D178,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D178,2)=\"Sc\",\nVLOOKUP(D178,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",\nVLOOKUP(D178,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D178,Equipment[],Equipment!$Z$2)*O178^4+VLOOKUP(D178,Equipment[],Equipment!$AA$2)*O178^3+VLOOKUP(D178,Equipment[],Equipment!$AB$2)*O178^2+VLOOKUP(D178,Equipment[],Equipment!$AC$2)*O178+VLOOKUP(D178,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D178,Equipment[],Equipment!$Z$2)*O178^4+VLOOKUP(D178,Equipment[],Equipment!$AA$2)*O178^3+VLOOKUP(D178,Equipment[],Equipment!$AB$2)*O178^2+VLOOKUP(D178,Equipment[],Equipment!$AC$2)*O178+VLOOKUP(D178,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D178,Equipment[],Equipment!$Z$2)*O178^4+VLOOKUP(D178,Equipment[],Equipment!$AA$2)*O178^3+VLOOKUP(D178,Equipment[],Equipment!$AB$2)*O178^2+VLOOKUP(D178,Equipment[],Equipment!$AC$2)*O178+VLOOKUP(D178,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D178,Equipment[],Equipment!$P$2)*N178^4+VLOOKUP(D178,Equipment[],Equipment!$Q$2)*N178^3+VLOOKUP(D178,Equipment[],Equipment!$R$2)*N178^2+VLOOKUP(D178,Equipment[],Equipment!$S$2)*N178+VLOOKUP(D178,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D178,Equipment[],Equipment!$P$2)*N178^4+VLOOKUP(D178,Equipment[],Equipment!$Q$2)*N178^3+VLOOKUP(D178,Equipment[],Equipment!$R$2)*N178^2+VLOOKUP(D178,Equipment[],Equipment!$S$2)*N178+VLOOKUP(D178,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D178,Equipment[],Equipment!$P$2)*N178^4+VLOOKUP(D178,Equipment[],Equipment!$Q$2)*N178^3+VLOOKUP(D178,Equipment[],Equipment!$R$2)*N178^2+VLOOKUP(D178,Equipment[],Equipment!$S$2)*N178+VLOOKUP(D178,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D178,Equipment[],Equipment!$U$2)*N178^4+VLOOKUP(D178,Equipment[],Equipment!$V$2)*N178^3+VLOOKUP(D178,Equipment[],Equipment!$W$2)*N178^2+VLOOKUP(D178,Equipment[],Equipment!$X$2)*N178+VLOOKUP(D178,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D178,Equipment[],Equipment!$U$2)*N178^4+VLOOKUP(D178,Equipment[],Equipment!$V$2)*N178^3+VLOOKUP(D178,Equipment[],Equipment!$W$2)*N178^2+VLOOKUP(D178,Equipment[],Equipment!$X$2)*N178+VLOOKUP(D178,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D178,Equipment[],Equipment!$AE$2)*O178^4+VLOOKUP(D178,Equipment[],Equipment!$AF$2)*O178^3+VLOOKUP(D178,Equipment[],Equipment!$AG$2)*O178^2+VLOOKUP(D178,Equipment[],Equipment!$AH$2)*O178+VLOOKUP(D178,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D178,Equipment[],Equipment!$AE$2)*O178^4+VLOOKUP(D178,Equipment[],Equipment!$AF$2)*O178^3+VLOOKUP(D178,Equipment[],Equipment!$AG$2)*O178^2+VLOOKUP(D178,Equipment[],Equipment!$AH$2)*O178+VLOOKUP(D178,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D178,2)=\"Sc\",\nIF(C178=\"a\",\nVLOOKUP(D178,Equipment[],Equipment!$BP$2)+VLOOKUP(D178,Equipment[],Equipment!$BQ$2)+VLOOKUP(D178,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",\nVLOOKUP(D178,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",\nIF(OR(C178=\"a\",C178=\"c\"),VLOOKUP(A178,Quantities[],Quantities!$AJ$2),VLOOKUP(A178,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",VLOOKUP(D178,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",VLOOKUP(D178,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN181)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D179,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",VLOOKUP(D179,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D179,2)=\"Sc\",\nVLOOKUP(D179,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",\nVLOOKUP(D179,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D179,Equipment[],Equipment!$Z$2)*O179^4+VLOOKUP(D179,Equipment[],Equipment!$AA$2)*O179^3+VLOOKUP(D179,Equipment[],Equipment!$AB$2)*O179^2+VLOOKUP(D179,Equipment[],Equipment!$AC$2)*O179+VLOOKUP(D179,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D179,Equipment[],Equipment!$Z$2)*O179^4+VLOOKUP(D179,Equipment[],Equipment!$AA$2)*O179^3+VLOOKUP(D179,Equipment[],Equipment!$AB$2)*O179^2+VLOOKUP(D179,Equipment[],Equipment!$AC$2)*O179+VLOOKUP(D179,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D179,Equipment[],Equipment!$Z$2)*O179^4+VLOOKUP(D179,Equipment[],Equipment!$AA$2)*O179^3+VLOOKUP(D179,Equipment[],Equipment!$AB$2)*O179^2+VLOOKUP(D179,Equipment[],Equipment!$AC$2)*O179+VLOOKUP(D179,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D179,Equipment[],Equipment!$P$2)*N179^4+VLOOKUP(D179,Equipment[],Equipment!$Q$2)*N179^3+VLOOKUP(D179,Equipment[],Equipment!$R$2)*N179^2+VLOOKUP(D179,Equipment[],Equipment!$S$2)*N179+VLOOKUP(D179,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D179,Equipment[],Equipment!$P$2)*N179^4+VLOOKUP(D179,Equipment[],Equipment!$Q$2)*N179^3+VLOOKUP(D179,Equipment[],Equipment!$R$2)*N179^2+VLOOKUP(D179,Equipment[],Equipment!$S$2)*N179+VLOOKUP(D179,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D179,Equipment[],Equipment!$P$2)*N179^4+VLOOKUP(D179,Equipment[],Equipment!$Q$2)*N179^3+VLOOKUP(D179,Equipment[],Equipment!$R$2)*N179^2+VLOOKUP(D179,Equipment[],Equipment!$S$2)*N179+VLOOKUP(D179,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D179,Equipment[],Equipment!$U$2)*N179^4+VLOOKUP(D179,Equipment[],Equipment!$V$2)*N179^3+VLOOKUP(D179,Equipment[],Equipment!$W$2)*N179^2+VLOOKUP(D179,Equipment[],Equipment!$X$2)*N179+VLOOKUP(D179,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D179,Equipment[],Equipment!$U$2)*N179^4+VLOOKUP(D179,Equipment[],Equipment!$V$2)*N179^3+VLOOKUP(D179,Equipment[],Equipment!$W$2)*N179^2+VLOOKUP(D179,Equipment[],Equipment!$X$2)*N179+VLOOKUP(D179,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D179,Equipment[],Equipment!$AE$2)*O179^4+VLOOKUP(D179,Equipment[],Equipment!$AF$2)*O179^3+VLOOKUP(D179,Equipment[],Equipment!$AG$2)*O179^2+VLOOKUP(D179,Equipment[],Equipment!$AH$2)*O179+VLOOKUP(D179,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D179,Equipment[],Equipment!$AE$2)*O179^4+VLOOKUP(D179,Equipment[],Equipment!$AF$2)*O179^3+VLOOKUP(D179,Equipment[],Equipment!$AG$2)*O179^2+VLOOKUP(D179,Equipment[],Equipment!$AH$2)*O179+VLOOKUP(D179,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D179,2)=\"Sc\",\nIF(C179=\"a\",\nVLOOKUP(D179,Equipment[],Equipment!$BP$2)+VLOOKUP(D179,Equipment[],Equipment!$BQ$2)+VLOOKUP(D179,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",\nVLOOKUP(D179,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",\nIF(OR(C179=\"a\",C179=\"c\"),VLOOKUP(A179,Quantities[],Quantities!$AJ$2),VLOOKUP(A179,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",VLOOKUP(D179,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",VLOOKUP(D179,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN182)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D180,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",VLOOKUP(D180,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D180,2)=\"Sc\",\nVLOOKUP(D180,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",\nVLOOKUP(D180,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D180,Equipment[],Equipment!$Z$2)*O180^4+VLOOKUP(D180,Equipment[],Equipment!$AA$2)*O180^3+VLOOKUP(D180,Equipment[],Equipment!$AB$2)*O180^2+VLOOKUP(D180,Equipment[],Equipment!$AC$2)*O180+VLOOKUP(D180,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D180,Equipment[],Equipment!$Z$2)*O180^4+VLOOKUP(D180,Equipment[],Equipment!$AA$2)*O180^3+VLOOKUP(D180,Equipment[],Equipment!$AB$2)*O180^2+VLOOKUP(D180,Equipment[],Equipment!$AC$2)*O180+VLOOKUP(D180,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D180,Equipment[],Equipment!$Z$2)*O180^4+VLOOKUP(D180,Equipment[],Equipment!$AA$2)*O180^3+VLOOKUP(D180,Equipment[],Equipment!$AB$2)*O180^2+VLOOKUP(D180,Equipment[],Equipment!$AC$2)*O180+VLOOKUP(D180,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D180,Equipment[],Equipment!$P$2)*N180^4+VLOOKUP(D180,Equipment[],Equipment!$Q$2)*N180^3+VLOOKUP(D180,Equipment[],Equipment!$R$2)*N180^2+VLOOKUP(D180,Equipment[],Equipment!$S$2)*N180+VLOOKUP(D180,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D180,Equipment[],Equipment!$P$2)*N180^4+VLOOKUP(D180,Equipment[],Equipment!$Q$2)*N180^3+VLOOKUP(D180,Equipment[],Equipment!$R$2)*N180^2+VLOOKUP(D180,Equipment[],Equipment!$S$2)*N180+VLOOKUP(D180,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D180,Equipment[],Equipment!$P$2)*N180^4+VLOOKUP(D180,Equipment[],Equipment!$Q$2)*N180^3+VLOOKUP(D180,Equipment[],Equipment!$R$2)*N180^2+VLOOKUP(D180,Equipment[],Equipment!$S$2)*N180+VLOOKUP(D180,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D180,Equipment[],Equipment!$U$2)*N180^4+VLOOKUP(D180,Equipment[],Equipment!$V$2)*N180^3+VLOOKUP(D180,Equipment[],Equipment!$W$2)*N180^2+VLOOKUP(D180,Equipment[],Equipment!$X$2)*N180+VLOOKUP(D180,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D180,Equipment[],Equipment!$U$2)*N180^4+VLOOKUP(D180,Equipment[],Equipment!$V$2)*N180^3+VLOOKUP(D180,Equipment[],Equipment!$W$2)*N180^2+VLOOKUP(D180,Equipment[],Equipment!$X$2)*N180+VLOOKUP(D180,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D180,Equipment[],Equipment!$AE$2)*O180^4+VLOOKUP(D180,Equipment[],Equipment!$AF$2)*O180^3+VLOOKUP(D180,Equipment[],Equipment!$AG$2)*O180^2+VLOOKUP(D180,Equipment[],Equipment!$AH$2)*O180+VLOOKUP(D180,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D180,Equipment[],Equipment!$AE$2)*O180^4+VLOOKUP(D180,Equipment[],Equipment!$AF$2)*O180^3+VLOOKUP(D180,Equipment[],Equipment!$AG$2)*O180^2+VLOOKUP(D180,Equipment[],Equipment!$AH$2)*O180+VLOOKUP(D180,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D180,2)=\"Sc\",\nIF(C180=\"a\",\nVLOOKUP(D180,Equipment[],Equipment!$BP$2)+VLOOKUP(D180,Equipment[],Equipment!$BQ$2)+VLOOKUP(D180,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",\nVLOOKUP(D180,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",\nIF(OR(C180=\"a\",C180=\"c\"),VLOOKUP(A180,Quantities[],Quantities!$AJ$2),VLOOKUP(A180,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",VLOOKUP(D180,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",VLOOKUP(D180,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN183)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D181,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",VLOOKUP(D181,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D181,2)=\"Sc\",\nVLOOKUP(D181,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",\nVLOOKUP(D181,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D181,Equipment[],Equipment!$Z$2)*O181^4+VLOOKUP(D181,Equipment[],Equipment!$AA$2)*O181^3+VLOOKUP(D181,Equipment[],Equipment!$AB$2)*O181^2+VLOOKUP(D181,Equipment[],Equipment!$AC$2)*O181+VLOOKUP(D181,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D181,Equipment[],Equipment!$Z$2)*O181^4+VLOOKUP(D181,Equipment[],Equipment!$AA$2)*O181^3+VLOOKUP(D181,Equipment[],Equipment!$AB$2)*O181^2+VLOOKUP(D181,Equipment[],Equipment!$AC$2)*O181+VLOOKUP(D181,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D181,Equipment[],Equipment!$Z$2)*O181^4+VLOOKUP(D181,Equipment[],Equipment!$AA$2)*O181^3+VLOOKUP(D181,Equipment[],Equipment!$AB$2)*O181^2+VLOOKUP(D181,Equipment[],Equipment!$AC$2)*O181+VLOOKUP(D181,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D181,Equipment[],Equipment!$P$2)*N181^4+VLOOKUP(D181,Equipment[],Equipment!$Q$2)*N181^3+VLOOKUP(D181,Equipment[],Equipment!$R$2)*N181^2+VLOOKUP(D181,Equipment[],Equipment!$S$2)*N181+VLOOKUP(D181,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D181,Equipment[],Equipment!$P$2)*N181^4+VLOOKUP(D181,Equipment[],Equipment!$Q$2)*N181^3+VLOOKUP(D181,Equipment[],Equipment!$R$2)*N181^2+VLOOKUP(D181,Equipment[],Equipment!$S$2)*N181+VLOOKUP(D181,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D181,Equipment[],Equipment!$P$2)*N181^4+VLOOKUP(D181,Equipment[],Equipment!$Q$2)*N181^3+VLOOKUP(D181,Equipment[],Equipment!$R$2)*N181^2+VLOOKUP(D181,Equipment[],Equipment!$S$2)*N181+VLOOKUP(D181,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D181,Equipment[],Equipment!$U$2)*N181^4+VLOOKUP(D181,Equipment[],Equipment!$V$2)*N181^3+VLOOKUP(D181,Equipment[],Equipment!$W$2)*N181^2+VLOOKUP(D181,Equipment[],Equipment!$X$2)*N181+VLOOKUP(D181,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D181,Equipment[],Equipment!$U$2)*N181^4+VLOOKUP(D181,Equipment[],Equipment!$V$2)*N181^3+VLOOKUP(D181,Equipment[],Equipment!$W$2)*N181^2+VLOOKUP(D181,Equipment[],Equipment!$X$2)*N181+VLOOKUP(D181,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D181,Equipment[],Equipment!$AE$2)*O181^4+VLOOKUP(D181,Equipment[],Equipment!$AF$2)*O181^3+VLOOKUP(D181,Equipment[],Equipment!$AG$2)*O181^2+VLOOKUP(D181,Equipment[],Equipment!$AH$2)*O181+VLOOKUP(D181,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D181,Equipment[],Equipment!$AE$2)*O181^4+VLOOKUP(D181,Equipment[],Equipment!$AF$2)*O181^3+VLOOKUP(D181,Equipment[],Equipment!$AG$2)*O181^2+VLOOKUP(D181,Equipment[],Equipment!$AH$2)*O181+VLOOKUP(D181,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D181,2)=\"Sc\",\nIF(C181=\"a\",\nVLOOKUP(D181,Equipment[],Equipment!$BP$2)+VLOOKUP(D181,Equipment[],Equipment!$BQ$2)+VLOOKUP(D181,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",\nVLOOKUP(D181,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",\nIF(OR(C181=\"a\",C181=\"c\"),VLOOKUP(A181,Quantities[],Quantities!$AJ$2),VLOOKUP(A181,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",VLOOKUP(D181,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",VLOOKUP(D181,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN184)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D182,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",VLOOKUP(D182,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D182,2)=\"Sc\",\nVLOOKUP(D182,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",\nVLOOKUP(D182,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D182,Equipment[],Equipment!$Z$2)*O182^4+VLOOKUP(D182,Equipment[],Equipment!$AA$2)*O182^3+VLOOKUP(D182,Equipment[],Equipment!$AB$2)*O182^2+VLOOKUP(D182,Equipment[],Equipment!$AC$2)*O182+VLOOKUP(D182,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D182,Equipment[],Equipment!$Z$2)*O182^4+VLOOKUP(D182,Equipment[],Equipment!$AA$2)*O182^3+VLOOKUP(D182,Equipment[],Equipment!$AB$2)*O182^2+VLOOKUP(D182,Equipment[],Equipment!$AC$2)*O182+VLOOKUP(D182,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D182,Equipment[],Equipment!$Z$2)*O182^4+VLOOKUP(D182,Equipment[],Equipment!$AA$2)*O182^3+VLOOKUP(D182,Equipment[],Equipment!$AB$2)*O182^2+VLOOKUP(D182,Equipment[],Equipment!$AC$2)*O182+VLOOKUP(D182,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D182,Equipment[],Equipment!$P$2)*N182^4+VLOOKUP(D182,Equipment[],Equipment!$Q$2)*N182^3+VLOOKUP(D182,Equipment[],Equipment!$R$2)*N182^2+VLOOKUP(D182,Equipment[],Equipment!$S$2)*N182+VLOOKUP(D182,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D182,Equipment[],Equipment!$P$2)*N182^4+VLOOKUP(D182,Equipment[],Equipment!$Q$2)*N182^3+VLOOKUP(D182,Equipment[],Equipment!$R$2)*N182^2+VLOOKUP(D182,Equipment[],Equipment!$S$2)*N182+VLOOKUP(D182,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D182,Equipment[],Equipment!$P$2)*N182^4+VLOOKUP(D182,Equipment[],Equipment!$Q$2)*N182^3+VLOOKUP(D182,Equipment[],Equipment!$R$2)*N182^2+VLOOKUP(D182,Equipment[],Equipment!$S$2)*N182+VLOOKUP(D182,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D182,Equipment[],Equipment!$U$2)*N182^4+VLOOKUP(D182,Equipment[],Equipment!$V$2)*N182^3+VLOOKUP(D182,Equipment[],Equipment!$W$2)*N182^2+VLOOKUP(D182,Equipment[],Equipment!$X$2)*N182+VLOOKUP(D182,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D182,Equipment[],Equipment!$U$2)*N182^4+VLOOKUP(D182,Equipment[],Equipment!$V$2)*N182^3+VLOOKUP(D182,Equipment[],Equipment!$W$2)*N182^2+VLOOKUP(D182,Equipment[],Equipment!$X$2)*N182+VLOOKUP(D182,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D182,Equipment[],Equipment!$AE$2)*O182^4+VLOOKUP(D182,Equipment[],Equipment!$AF$2)*O182^3+VLOOKUP(D182,Equipment[],Equipment!$AG$2)*O182^2+VLOOKUP(D182,Equipment[],Equipment!$AH$2)*O182+VLOOKUP(D182,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D182,Equipment[],Equipment!$AE$2)*O182^4+VLOOKUP(D182,Equipment[],Equipment!$AF$2)*O182^3+VLOOKUP(D182,Equipment[],Equipment!$AG$2)*O182^2+VLOOKUP(D182,Equipment[],Equipment!$AH$2)*O182+VLOOKUP(D182,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D182,2)=\"Sc\",\nIF(C182=\"a\",\nVLOOKUP(D182,Equipment[],Equipment!$BP$2)+VLOOKUP(D182,Equipment[],Equipment!$BQ$2)+VLOOKUP(D182,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",\nVLOOKUP(D182,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",\nIF(OR(C182=\"a\",C182=\"c\"),VLOOKUP(A182,Quantities[],Quantities!$AJ$2),VLOOKUP(A182,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",VLOOKUP(D182,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",VLOOKUP(D182,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN185)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D183,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",VLOOKUP(D183,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D183,2)=\"Sc\",\nVLOOKUP(D183,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",\nVLOOKUP(D183,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D183,Equipment[],Equipment!$Z$2)*O183^4+VLOOKUP(D183,Equipment[],Equipment!$AA$2)*O183^3+VLOOKUP(D183,Equipment[],Equipment!$AB$2)*O183^2+VLOOKUP(D183,Equipment[],Equipment!$AC$2)*O183+VLOOKUP(D183,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D183,Equipment[],Equipment!$Z$2)*O183^4+VLOOKUP(D183,Equipment[],Equipment!$AA$2)*O183^3+VLOOKUP(D183,Equipment[],Equipment!$AB$2)*O183^2+VLOOKUP(D183,Equipment[],Equipment!$AC$2)*O183+VLOOKUP(D183,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D183,Equipment[],Equipment!$Z$2)*O183^4+VLOOKUP(D183,Equipment[],Equipment!$AA$2)*O183^3+VLOOKUP(D183,Equipment[],Equipment!$AB$2)*O183^2+VLOOKUP(D183,Equipment[],Equipment!$AC$2)*O183+VLOOKUP(D183,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D183,Equipment[],Equipment!$P$2)*N183^4+VLOOKUP(D183,Equipment[],Equipment!$Q$2)*N183^3+VLOOKUP(D183,Equipment[],Equipment!$R$2)*N183^2+VLOOKUP(D183,Equipment[],Equipment!$S$2)*N183+VLOOKUP(D183,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D183,Equipment[],Equipment!$P$2)*N183^4+VLOOKUP(D183,Equipment[],Equipment!$Q$2)*N183^3+VLOOKUP(D183,Equipment[],Equipment!$R$2)*N183^2+VLOOKUP(D183,Equipment[],Equipment!$S$2)*N183+VLOOKUP(D183,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D183,Equipment[],Equipment!$P$2)*N183^4+VLOOKUP(D183,Equipment[],Equipment!$Q$2)*N183^3+VLOOKUP(D183,Equipment[],Equipment!$R$2)*N183^2+VLOOKUP(D183,Equipment[],Equipment!$S$2)*N183+VLOOKUP(D183,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D183,Equipment[],Equipment!$U$2)*N183^4+VLOOKUP(D183,Equipment[],Equipment!$V$2)*N183^3+VLOOKUP(D183,Equipment[],Equipment!$W$2)*N183^2+VLOOKUP(D183,Equipment[],Equipment!$X$2)*N183+VLOOKUP(D183,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D183,Equipment[],Equipment!$U$2)*N183^4+VLOOKUP(D183,Equipment[],Equipment!$V$2)*N183^3+VLOOKUP(D183,Equipment[],Equipment!$W$2)*N183^2+VLOOKUP(D183,Equipment[],Equipment!$X$2)*N183+VLOOKUP(D183,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D183,Equipment[],Equipment!$AE$2)*O183^4+VLOOKUP(D183,Equipment[],Equipment!$AF$2)*O183^3+VLOOKUP(D183,Equipment[],Equipment!$AG$2)*O183^2+VLOOKUP(D183,Equipment[],Equipment!$AH$2)*O183+VLOOKUP(D183,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D183,Equipment[],Equipment!$AE$2)*O183^4+VLOOKUP(D183,Equipment[],Equipment!$AF$2)*O183^3+VLOOKUP(D183,Equipment[],Equipment!$AG$2)*O183^2+VLOOKUP(D183,Equipment[],Equipment!$AH$2)*O183+VLOOKUP(D183,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D183,2)=\"Sc\",\nIF(C183=\"a\",\nVLOOKUP(D183,Equipment[],Equipment!$BP$2)+VLOOKUP(D183,Equipment[],Equipment!$BQ$2)+VLOOKUP(D183,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",\nVLOOKUP(D183,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",\nIF(OR(C183=\"a\",C183=\"c\"),VLOOKUP(A183,Quantities[],Quantities!$AJ$2),VLOOKUP(A183,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",VLOOKUP(D183,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",VLOOKUP(D183,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN186)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D184,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",VLOOKUP(D184,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D184,2)=\"Sc\",\nVLOOKUP(D184,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",\nVLOOKUP(D184,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D184,Equipment[],Equipment!$Z$2)*O184^4+VLOOKUP(D184,Equipment[],Equipment!$AA$2)*O184^3+VLOOKUP(D184,Equipment[],Equipment!$AB$2)*O184^2+VLOOKUP(D184,Equipment[],Equipment!$AC$2)*O184+VLOOKUP(D184,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D184,Equipment[],Equipment!$Z$2)*O184^4+VLOOKUP(D184,Equipment[],Equipment!$AA$2)*O184^3+VLOOKUP(D184,Equipment[],Equipment!$AB$2)*O184^2+VLOOKUP(D184,Equipment[],Equipment!$AC$2)*O184+VLOOKUP(D184,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D184,Equipment[],Equipment!$Z$2)*O184^4+VLOOKUP(D184,Equipment[],Equipment!$AA$2)*O184^3+VLOOKUP(D184,Equipment[],Equipment!$AB$2)*O184^2+VLOOKUP(D184,Equipment[],Equipment!$AC$2)*O184+VLOOKUP(D184,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D184,Equipment[],Equipment!$P$2)*N184^4+VLOOKUP(D184,Equipment[],Equipment!$Q$2)*N184^3+VLOOKUP(D184,Equipment[],Equipment!$R$2)*N184^2+VLOOKUP(D184,Equipment[],Equipment!$S$2)*N184+VLOOKUP(D184,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D184,Equipment[],Equipment!$P$2)*N184^4+VLOOKUP(D184,Equipment[],Equipment!$Q$2)*N184^3+VLOOKUP(D184,Equipment[],Equipment!$R$2)*N184^2+VLOOKUP(D184,Equipment[],Equipment!$S$2)*N184+VLOOKUP(D184,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D184,Equipment[],Equipment!$P$2)*N184^4+VLOOKUP(D184,Equipment[],Equipment!$Q$2)*N184^3+VLOOKUP(D184,Equipment[],Equipment!$R$2)*N184^2+VLOOKUP(D184,Equipment[],Equipment!$S$2)*N184+VLOOKUP(D184,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D184,Equipment[],Equipment!$U$2)*N184^4+VLOOKUP(D184,Equipment[],Equipment!$V$2)*N184^3+VLOOKUP(D184,Equipment[],Equipment!$W$2)*N184^2+VLOOKUP(D184,Equipment[],Equipment!$X$2)*N184+VLOOKUP(D184,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D184,Equipment[],Equipment!$U$2)*N184^4+VLOOKUP(D184,Equipment[],Equipment!$V$2)*N184^3+VLOOKUP(D184,Equipment[],Equipment!$W$2)*N184^2+VLOOKUP(D184,Equipment[],Equipment!$X$2)*N184+VLOOKUP(D184,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D184,Equipment[],Equipment!$AE$2)*O184^4+VLOOKUP(D184,Equipment[],Equipment!$AF$2)*O184^3+VLOOKUP(D184,Equipment[],Equipment!$AG$2)*O184^2+VLOOKUP(D184,Equipment[],Equipment!$AH$2)*O184+VLOOKUP(D184,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D184,Equipment[],Equipment!$AE$2)*O184^4+VLOOKUP(D184,Equipment[],Equipment!$AF$2)*O184^3+VLOOKUP(D184,Equipment[],Equipment!$AG$2)*O184^2+VLOOKUP(D184,Equipment[],Equipment!$AH$2)*O184+VLOOKUP(D184,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D184,2)=\"Sc\",\nIF(C184=\"a\",\nVLOOKUP(D184,Equipment[],Equipment!$BP$2)+VLOOKUP(D184,Equipment[],Equipment!$BQ$2)+VLOOKUP(D184,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",\nVLOOKUP(D184,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",\nIF(OR(C184=\"a\",C184=\"c\"),VLOOKUP(A184,Quantities[],Quantities!$AJ$2),VLOOKUP(A184,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",VLOOKUP(D184,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",VLOOKUP(D184,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN187)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D185,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",VLOOKUP(D185,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D185,2)=\"Sc\",\nVLOOKUP(D185,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",\nVLOOKUP(D185,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D185,Equipment[],Equipment!$Z$2)*O185^4+VLOOKUP(D185,Equipment[],Equipment!$AA$2)*O185^3+VLOOKUP(D185,Equipment[],Equipment!$AB$2)*O185^2+VLOOKUP(D185,Equipment[],Equipment!$AC$2)*O185+VLOOKUP(D185,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D185,Equipment[],Equipment!$Z$2)*O185^4+VLOOKUP(D185,Equipment[],Equipment!$AA$2)*O185^3+VLOOKUP(D185,Equipment[],Equipment!$AB$2)*O185^2+VLOOKUP(D185,Equipment[],Equipment!$AC$2)*O185+VLOOKUP(D185,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D185,Equipment[],Equipment!$Z$2)*O185^4+VLOOKUP(D185,Equipment[],Equipment!$AA$2)*O185^3+VLOOKUP(D185,Equipment[],Equipment!$AB$2)*O185^2+VLOOKUP(D185,Equipment[],Equipment!$AC$2)*O185+VLOOKUP(D185,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D185,Equipment[],Equipment!$P$2)*N185^4+VLOOKUP(D185,Equipment[],Equipment!$Q$2)*N185^3+VLOOKUP(D185,Equipment[],Equipment!$R$2)*N185^2+VLOOKUP(D185,Equipment[],Equipment!$S$2)*N185+VLOOKUP(D185,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D185,Equipment[],Equipment!$P$2)*N185^4+VLOOKUP(D185,Equipment[],Equipment!$Q$2)*N185^3+VLOOKUP(D185,Equipment[],Equipment!$R$2)*N185^2+VLOOKUP(D185,Equipment[],Equipment!$S$2)*N185+VLOOKUP(D185,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D185,Equipment[],Equipment!$P$2)*N185^4+VLOOKUP(D185,Equipment[],Equipment!$Q$2)*N185^3+VLOOKUP(D185,Equipment[],Equipment!$R$2)*N185^2+VLOOKUP(D185,Equipment[],Equipment!$S$2)*N185+VLOOKUP(D185,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D185,Equipment[],Equipment!$U$2)*N185^4+VLOOKUP(D185,Equipment[],Equipment!$V$2)*N185^3+VLOOKUP(D185,Equipment[],Equipment!$W$2)*N185^2+VLOOKUP(D185,Equipment[],Equipment!$X$2)*N185+VLOOKUP(D185,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D185,Equipment[],Equipment!$U$2)*N185^4+VLOOKUP(D185,Equipment[],Equipment!$V$2)*N185^3+VLOOKUP(D185,Equipment[],Equipment!$W$2)*N185^2+VLOOKUP(D185,Equipment[],Equipment!$X$2)*N185+VLOOKUP(D185,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D185,Equipment[],Equipment!$AE$2)*O185^4+VLOOKUP(D185,Equipment[],Equipment!$AF$2)*O185^3+VLOOKUP(D185,Equipment[],Equipment!$AG$2)*O185^2+VLOOKUP(D185,Equipment[],Equipment!$AH$2)*O185+VLOOKUP(D185,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D185,Equipment[],Equipment!$AE$2)*O185^4+VLOOKUP(D185,Equipment[],Equipment!$AF$2)*O185^3+VLOOKUP(D185,Equipment[],Equipment!$AG$2)*O185^2+VLOOKUP(D185,Equipment[],Equipment!$AH$2)*O185+VLOOKUP(D185,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D185,2)=\"Sc\",\nIF(C185=\"a\",\nVLOOKUP(D185,Equipment[],Equipment!$BP$2)+VLOOKUP(D185,Equipment[],Equipment!$BQ$2)+VLOOKUP(D185,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",\nVLOOKUP(D185,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",\nIF(OR(C185=\"a\",C185=\"c\"),VLOOKUP(A185,Quantities[],Quantities!$AJ$2),VLOOKUP(A185,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",VLOOKUP(D185,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",VLOOKUP(D185,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN188)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D186,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",VLOOKUP(D186,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D186,2)=\"Sc\",\nVLOOKUP(D186,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",\nVLOOKUP(D186,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D186,Equipment[],Equipment!$Z$2)*O186^4+VLOOKUP(D186,Equipment[],Equipment!$AA$2)*O186^3+VLOOKUP(D186,Equipment[],Equipment!$AB$2)*O186^2+VLOOKUP(D186,Equipment[],Equipment!$AC$2)*O186+VLOOKUP(D186,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D186,Equipment[],Equipment!$Z$2)*O186^4+VLOOKUP(D186,Equipment[],Equipment!$AA$2)*O186^3+VLOOKUP(D186,Equipment[],Equipment!$AB$2)*O186^2+VLOOKUP(D186,Equipment[],Equipment!$AC$2)*O186+VLOOKUP(D186,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D186,Equipment[],Equipment!$Z$2)*O186^4+VLOOKUP(D186,Equipment[],Equipment!$AA$2)*O186^3+VLOOKUP(D186,Equipment[],Equipment!$AB$2)*O186^2+VLOOKUP(D186,Equipment[],Equipment!$AC$2)*O186+VLOOKUP(D186,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D186,Equipment[],Equipment!$P$2)*N186^4+VLOOKUP(D186,Equipment[],Equipment!$Q$2)*N186^3+VLOOKUP(D186,Equipment[],Equipment!$R$2)*N186^2+VLOOKUP(D186,Equipment[],Equipment!$S$2)*N186+VLOOKUP(D186,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D186,Equipment[],Equipment!$P$2)*N186^4+VLOOKUP(D186,Equipment[],Equipment!$Q$2)*N186^3+VLOOKUP(D186,Equipment[],Equipment!$R$2)*N186^2+VLOOKUP(D186,Equipment[],Equipment!$S$2)*N186+VLOOKUP(D186,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D186,Equipment[],Equipment!$P$2)*N186^4+VLOOKUP(D186,Equipment[],Equipment!$Q$2)*N186^3+VLOOKUP(D186,Equipment[],Equipment!$R$2)*N186^2+VLOOKUP(D186,Equipment[],Equipment!$S$2)*N186+VLOOKUP(D186,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D186,Equipment[],Equipment!$U$2)*N186^4+VLOOKUP(D186,Equipment[],Equipment!$V$2)*N186^3+VLOOKUP(D186,Equipment[],Equipment!$W$2)*N186^2+VLOOKUP(D186,Equipment[],Equipment!$X$2)*N186+VLOOKUP(D186,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D186,Equipment[],Equipment!$U$2)*N186^4+VLOOKUP(D186,Equipment[],Equipment!$V$2)*N186^3+VLOOKUP(D186,Equipment[],Equipment!$W$2)*N186^2+VLOOKUP(D186,Equipment[],Equipment!$X$2)*N186+VLOOKUP(D186,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D186,Equipment[],Equipment!$AE$2)*O186^4+VLOOKUP(D186,Equipment[],Equipment!$AF$2)*O186^3+VLOOKUP(D186,Equipment[],Equipment!$AG$2)*O186^2+VLOOKUP(D186,Equipment[],Equipment!$AH$2)*O186+VLOOKUP(D186,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D186,Equipment[],Equipment!$AE$2)*O186^4+VLOOKUP(D186,Equipment[],Equipment!$AF$2)*O186^3+VLOOKUP(D186,Equipment[],Equipment!$AG$2)*O186^2+VLOOKUP(D186,Equipment[],Equipment!$AH$2)*O186+VLOOKUP(D186,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D186,2)=\"Sc\",\nIF(C186=\"a\",\nVLOOKUP(D186,Equipment[],Equipment!$BP$2)+VLOOKUP(D186,Equipment[],Equipment!$BQ$2)+VLOOKUP(D186,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",\nVLOOKUP(D186,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",\nIF(OR(C186=\"a\",C186=\"c\"),VLOOKUP(A186,Quantities[],Quantities!$AJ$2),VLOOKUP(A186,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",VLOOKUP(D186,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",VLOOKUP(D186,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN189)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D187,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",VLOOKUP(D187,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D187,2)=\"Sc\",\nVLOOKUP(D187,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",\nVLOOKUP(D187,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D187,Equipment[],Equipment!$Z$2)*O187^4+VLOOKUP(D187,Equipment[],Equipment!$AA$2)*O187^3+VLOOKUP(D187,Equipment[],Equipment!$AB$2)*O187^2+VLOOKUP(D187,Equipment[],Equipment!$AC$2)*O187+VLOOKUP(D187,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D187,Equipment[],Equipment!$Z$2)*O187^4+VLOOKUP(D187,Equipment[],Equipment!$AA$2)*O187^3+VLOOKUP(D187,Equipment[],Equipment!$AB$2)*O187^2+VLOOKUP(D187,Equipment[],Equipment!$AC$2)*O187+VLOOKUP(D187,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D187,Equipment[],Equipment!$Z$2)*O187^4+VLOOKUP(D187,Equipment[],Equipment!$AA$2)*O187^3+VLOOKUP(D187,Equipment[],Equipment!$AB$2)*O187^2+VLOOKUP(D187,Equipment[],Equipment!$AC$2)*O187+VLOOKUP(D187,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D187,Equipment[],Equipment!$P$2)*N187^4+VLOOKUP(D187,Equipment[],Equipment!$Q$2)*N187^3+VLOOKUP(D187,Equipment[],Equipment!$R$2)*N187^2+VLOOKUP(D187,Equipment[],Equipment!$S$2)*N187+VLOOKUP(D187,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D187,Equipment[],Equipment!$P$2)*N187^4+VLOOKUP(D187,Equipment[],Equipment!$Q$2)*N187^3+VLOOKUP(D187,Equipment[],Equipment!$R$2)*N187^2+VLOOKUP(D187,Equipment[],Equipment!$S$2)*N187+VLOOKUP(D187,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D187,Equipment[],Equipment!$P$2)*N187^4+VLOOKUP(D187,Equipment[],Equipment!$Q$2)*N187^3+VLOOKUP(D187,Equipment[],Equipment!$R$2)*N187^2+VLOOKUP(D187,Equipment[],Equipment!$S$2)*N187+VLOOKUP(D187,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D187,Equipment[],Equipment!$U$2)*N187^4+VLOOKUP(D187,Equipment[],Equipment!$V$2)*N187^3+VLOOKUP(D187,Equipment[],Equipment!$W$2)*N187^2+VLOOKUP(D187,Equipment[],Equipment!$X$2)*N187+VLOOKUP(D187,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D187,Equipment[],Equipment!$U$2)*N187^4+VLOOKUP(D187,Equipment[],Equipment!$V$2)*N187^3+VLOOKUP(D187,Equipment[],Equipment!$W$2)*N187^2+VLOOKUP(D187,Equipment[],Equipment!$X$2)*N187+VLOOKUP(D187,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D187,Equipment[],Equipment!$AE$2)*O187^4+VLOOKUP(D187,Equipment[],Equipment!$AF$2)*O187^3+VLOOKUP(D187,Equipment[],Equipment!$AG$2)*O187^2+VLOOKUP(D187,Equipment[],Equipment!$AH$2)*O187+VLOOKUP(D187,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D187,Equipment[],Equipment!$AE$2)*O187^4+VLOOKUP(D187,Equipment[],Equipment!$AF$2)*O187^3+VLOOKUP(D187,Equipment[],Equipment!$AG$2)*O187^2+VLOOKUP(D187,Equipment[],Equipment!$AH$2)*O187+VLOOKUP(D187,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D187,2)=\"Sc\",\nIF(C187=\"a\",\nVLOOKUP(D187,Equipment[],Equipment!$BP$2)+VLOOKUP(D187,Equipment[],Equipment!$BQ$2)+VLOOKUP(D187,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",\nVLOOKUP(D187,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",\nIF(OR(C187=\"a\",C187=\"c\"),VLOOKUP(A187,Quantities[],Quantities!$AJ$2),VLOOKUP(A187,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",VLOOKUP(D187,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",VLOOKUP(D187,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN190)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D188,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",VLOOKUP(D188,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D188,2)=\"Sc\",\nVLOOKUP(D188,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",\nVLOOKUP(D188,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D188,Equipment[],Equipment!$Z$2)*O188^4+VLOOKUP(D188,Equipment[],Equipment!$AA$2)*O188^3+VLOOKUP(D188,Equipment[],Equipment!$AB$2)*O188^2+VLOOKUP(D188,Equipment[],Equipment!$AC$2)*O188+VLOOKUP(D188,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D188,Equipment[],Equipment!$Z$2)*O188^4+VLOOKUP(D188,Equipment[],Equipment!$AA$2)*O188^3+VLOOKUP(D188,Equipment[],Equipment!$AB$2)*O188^2+VLOOKUP(D188,Equipment[],Equipment!$AC$2)*O188+VLOOKUP(D188,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D188,Equipment[],Equipment!$Z$2)*O188^4+VLOOKUP(D188,Equipment[],Equipment!$AA$2)*O188^3+VLOOKUP(D188,Equipment[],Equipment!$AB$2)*O188^2+VLOOKUP(D188,Equipment[],Equipment!$AC$2)*O188+VLOOKUP(D188,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D188,Equipment[],Equipment!$P$2)*N188^4+VLOOKUP(D188,Equipment[],Equipment!$Q$2)*N188^3+VLOOKUP(D188,Equipment[],Equipment!$R$2)*N188^2+VLOOKUP(D188,Equipment[],Equipment!$S$2)*N188+VLOOKUP(D188,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D188,Equipment[],Equipment!$P$2)*N188^4+VLOOKUP(D188,Equipment[],Equipment!$Q$2)*N188^3+VLOOKUP(D188,Equipment[],Equipment!$R$2)*N188^2+VLOOKUP(D188,Equipment[],Equipment!$S$2)*N188+VLOOKUP(D188,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D188,Equipment[],Equipment!$P$2)*N188^4+VLOOKUP(D188,Equipment[],Equipment!$Q$2)*N188^3+VLOOKUP(D188,Equipment[],Equipment!$R$2)*N188^2+VLOOKUP(D188,Equipment[],Equipment!$S$2)*N188+VLOOKUP(D188,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D188,Equipment[],Equipment!$U$2)*N188^4+VLOOKUP(D188,Equipment[],Equipment!$V$2)*N188^3+VLOOKUP(D188,Equipment[],Equipment!$W$2)*N188^2+VLOOKUP(D188,Equipment[],Equipment!$X$2)*N188+VLOOKUP(D188,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D188,Equipment[],Equipment!$U$2)*N188^4+VLOOKUP(D188,Equipment[],Equipment!$V$2)*N188^3+VLOOKUP(D188,Equipment[],Equipment!$W$2)*N188^2+VLOOKUP(D188,Equipment[],Equipment!$X$2)*N188+VLOOKUP(D188,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D188,Equipment[],Equipment!$AE$2)*O188^4+VLOOKUP(D188,Equipment[],Equipment!$AF$2)*O188^3+VLOOKUP(D188,Equipment[],Equipment!$AG$2)*O188^2+VLOOKUP(D188,Equipment[],Equipment!$AH$2)*O188+VLOOKUP(D188,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D188,Equipment[],Equipment!$AE$2)*O188^4+VLOOKUP(D188,Equipment[],Equipment!$AF$2)*O188^3+VLOOKUP(D188,Equipment[],Equipment!$AG$2)*O188^2+VLOOKUP(D188,Equipment[],Equipment!$AH$2)*O188+VLOOKUP(D188,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D188,2)=\"Sc\",\nIF(C188=\"a\",\nVLOOKUP(D188,Equipment[],Equipment!$BP$2)+VLOOKUP(D188,Equipment[],Equipment!$BQ$2)+VLOOKUP(D188,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",\nVLOOKUP(D188,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",\nIF(OR(C188=\"a\",C188=\"c\"),VLOOKUP(A188,Quantities[],Quantities!$AJ$2),VLOOKUP(A188,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",VLOOKUP(D188,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",VLOOKUP(D188,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN191)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D189,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",VLOOKUP(D189,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D189,2)=\"Sc\",\nVLOOKUP(D189,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",\nVLOOKUP(D189,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D189,Equipment[],Equipment!$Z$2)*O189^4+VLOOKUP(D189,Equipment[],Equipment!$AA$2)*O189^3+VLOOKUP(D189,Equipment[],Equipment!$AB$2)*O189^2+VLOOKUP(D189,Equipment[],Equipment!$AC$2)*O189+VLOOKUP(D189,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D189,Equipment[],Equipment!$Z$2)*O189^4+VLOOKUP(D189,Equipment[],Equipment!$AA$2)*O189^3+VLOOKUP(D189,Equipment[],Equipment!$AB$2)*O189^2+VLOOKUP(D189,Equipment[],Equipment!$AC$2)*O189+VLOOKUP(D189,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D189,Equipment[],Equipment!$Z$2)*O189^4+VLOOKUP(D189,Equipment[],Equipment!$AA$2)*O189^3+VLOOKUP(D189,Equipment[],Equipment!$AB$2)*O189^2+VLOOKUP(D189,Equipment[],Equipment!$AC$2)*O189+VLOOKUP(D189,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D189,Equipment[],Equipment!$P$2)*N189^4+VLOOKUP(D189,Equipment[],Equipment!$Q$2)*N189^3+VLOOKUP(D189,Equipment[],Equipment!$R$2)*N189^2+VLOOKUP(D189,Equipment[],Equipment!$S$2)*N189+VLOOKUP(D189,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D189,Equipment[],Equipment!$P$2)*N189^4+VLOOKUP(D189,Equipment[],Equipment!$Q$2)*N189^3+VLOOKUP(D189,Equipment[],Equipment!$R$2)*N189^2+VLOOKUP(D189,Equipment[],Equipment!$S$2)*N189+VLOOKUP(D189,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D189,Equipment[],Equipment!$P$2)*N189^4+VLOOKUP(D189,Equipment[],Equipment!$Q$2)*N189^3+VLOOKUP(D189,Equipment[],Equipment!$R$2)*N189^2+VLOOKUP(D189,Equipment[],Equipment!$S$2)*N189+VLOOKUP(D189,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D189,Equipment[],Equipment!$U$2)*N189^4+VLOOKUP(D189,Equipment[],Equipment!$V$2)*N189^3+VLOOKUP(D189,Equipment[],Equipment!$W$2)*N189^2+VLOOKUP(D189,Equipment[],Equipment!$X$2)*N189+VLOOKUP(D189,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D189,Equipment[],Equipment!$U$2)*N189^4+VLOOKUP(D189,Equipment[],Equipment!$V$2)*N189^3+VLOOKUP(D189,Equipment[],Equipment!$W$2)*N189^2+VLOOKUP(D189,Equipment[],Equipment!$X$2)*N189+VLOOKUP(D189,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D189,Equipment[],Equipment!$AE$2)*O189^4+VLOOKUP(D189,Equipment[],Equipment!$AF$2)*O189^3+VLOOKUP(D189,Equipment[],Equipment!$AG$2)*O189^2+VLOOKUP(D189,Equipment[],Equipment!$AH$2)*O189+VLOOKUP(D189,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D189,Equipment[],Equipment!$AE$2)*O189^4+VLOOKUP(D189,Equipment[],Equipment!$AF$2)*O189^3+VLOOKUP(D189,Equipment[],Equipment!$AG$2)*O189^2+VLOOKUP(D189,Equipment[],Equipment!$AH$2)*O189+VLOOKUP(D189,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D189,2)=\"Sc\",\nIF(C189=\"a\",\nVLOOKUP(D189,Equipment[],Equipment!$BP$2)+VLOOKUP(D189,Equipment[],Equipment!$BQ$2)+VLOOKUP(D189,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",\nVLOOKUP(D189,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",\nIF(OR(C189=\"a\",C189=\"c\"),VLOOKUP(A189,Quantities[],Quantities!$AJ$2),VLOOKUP(A189,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",VLOOKUP(D189,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",VLOOKUP(D189,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN192)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D190,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",VLOOKUP(D190,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D190,2)=\"Sc\",\nVLOOKUP(D190,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",\nVLOOKUP(D190,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D190,Equipment[],Equipment!$Z$2)*O190^4+VLOOKUP(D190,Equipment[],Equipment!$AA$2)*O190^3+VLOOKUP(D190,Equipment[],Equipment!$AB$2)*O190^2+VLOOKUP(D190,Equipment[],Equipment!$AC$2)*O190+VLOOKUP(D190,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D190,Equipment[],Equipment!$Z$2)*O190^4+VLOOKUP(D190,Equipment[],Equipment!$AA$2)*O190^3+VLOOKUP(D190,Equipment[],Equipment!$AB$2)*O190^2+VLOOKUP(D190,Equipment[],Equipment!$AC$2)*O190+VLOOKUP(D190,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D190,Equipment[],Equipment!$Z$2)*O190^4+VLOOKUP(D190,Equipment[],Equipment!$AA$2)*O190^3+VLOOKUP(D190,Equipment[],Equipment!$AB$2)*O190^2+VLOOKUP(D190,Equipment[],Equipment!$AC$2)*O190+VLOOKUP(D190,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D190,Equipment[],Equipment!$P$2)*N190^4+VLOOKUP(D190,Equipment[],Equipment!$Q$2)*N190^3+VLOOKUP(D190,Equipment[],Equipment!$R$2)*N190^2+VLOOKUP(D190,Equipment[],Equipment!$S$2)*N190+VLOOKUP(D190,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D190,Equipment[],Equipment!$P$2)*N190^4+VLOOKUP(D190,Equipment[],Equipment!$Q$2)*N190^3+VLOOKUP(D190,Equipment[],Equipment!$R$2)*N190^2+VLOOKUP(D190,Equipment[],Equipment!$S$2)*N190+VLOOKUP(D190,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D190,Equipment[],Equipment!$P$2)*N190^4+VLOOKUP(D190,Equipment[],Equipment!$Q$2)*N190^3+VLOOKUP(D190,Equipment[],Equipment!$R$2)*N190^2+VLOOKUP(D190,Equipment[],Equipment!$S$2)*N190+VLOOKUP(D190,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D190,Equipment[],Equipment!$U$2)*N190^4+VLOOKUP(D190,Equipment[],Equipment!$V$2)*N190^3+VLOOKUP(D190,Equipment[],Equipment!$W$2)*N190^2+VLOOKUP(D190,Equipment[],Equipment!$X$2)*N190+VLOOKUP(D190,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D190,Equipment[],Equipment!$U$2)*N190^4+VLOOKUP(D190,Equipment[],Equipment!$V$2)*N190^3+VLOOKUP(D190,Equipment[],Equipment!$W$2)*N190^2+VLOOKUP(D190,Equipment[],Equipment!$X$2)*N190+VLOOKUP(D190,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D190,Equipment[],Equipment!$AE$2)*O190^4+VLOOKUP(D190,Equipment[],Equipment!$AF$2)*O190^3+VLOOKUP(D190,Equipment[],Equipment!$AG$2)*O190^2+VLOOKUP(D190,Equipment[],Equipment!$AH$2)*O190+VLOOKUP(D190,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D190,Equipment[],Equipment!$AE$2)*O190^4+VLOOKUP(D190,Equipment[],Equipment!$AF$2)*O190^3+VLOOKUP(D190,Equipment[],Equipment!$AG$2)*O190^2+VLOOKUP(D190,Equipment[],Equipment!$AH$2)*O190+VLOOKUP(D190,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D190,2)=\"Sc\",\nIF(C190=\"a\",\nVLOOKUP(D190,Equipment[],Equipment!$BP$2)+VLOOKUP(D190,Equipment[],Equipment!$BQ$2)+VLOOKUP(D190,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",\nVLOOKUP(D190,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",\nIF(OR(C190=\"a\",C190=\"c\"),VLOOKUP(A190,Quantities[],Quantities!$AJ$2),VLOOKUP(A190,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",VLOOKUP(D190,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",VLOOKUP(D190,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN194)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D191,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",VLOOKUP(D191,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D191,2)=\"Sc\",\nVLOOKUP(D191,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",\nVLOOKUP(D191,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D191,Equipment[],Equipment!$Z$2)*O191^4+VLOOKUP(D191,Equipment[],Equipment!$AA$2)*O191^3+VLOOKUP(D191,Equipment[],Equipment!$AB$2)*O191^2+VLOOKUP(D191,Equipment[],Equipment!$AC$2)*O191+VLOOKUP(D191,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D191,Equipment[],Equipment!$Z$2)*O191^4+VLOOKUP(D191,Equipment[],Equipment!$AA$2)*O191^3+VLOOKUP(D191,Equipment[],Equipment!$AB$2)*O191^2+VLOOKUP(D191,Equipment[],Equipment!$AC$2)*O191+VLOOKUP(D191,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D191,Equipment[],Equipment!$Z$2)*O191^4+VLOOKUP(D191,Equipment[],Equipment!$AA$2)*O191^3+VLOOKUP(D191,Equipment[],Equipment!$AB$2)*O191^2+VLOOKUP(D191,Equipment[],Equipment!$AC$2)*O191+VLOOKUP(D191,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D191,Equipment[],Equipment!$P$2)*N191^4+VLOOKUP(D191,Equipment[],Equipment!$Q$2)*N191^3+VLOOKUP(D191,Equipment[],Equipment!$R$2)*N191^2+VLOOKUP(D191,Equipment[],Equipment!$S$2)*N191+VLOOKUP(D191,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D191,Equipment[],Equipment!$P$2)*N191^4+VLOOKUP(D191,Equipment[],Equipment!$Q$2)*N191^3+VLOOKUP(D191,Equipment[],Equipment!$R$2)*N191^2+VLOOKUP(D191,Equipment[],Equipment!$S$2)*N191+VLOOKUP(D191,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D191,Equipment[],Equipment!$P$2)*N191^4+VLOOKUP(D191,Equipment[],Equipment!$Q$2)*N191^3+VLOOKUP(D191,Equipment[],Equipment!$R$2)*N191^2+VLOOKUP(D191,Equipment[],Equipment!$S$2)*N191+VLOOKUP(D191,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D191,Equipment[],Equipment!$U$2)*N191^4+VLOOKUP(D191,Equipment[],Equipment!$V$2)*N191^3+VLOOKUP(D191,Equipment[],Equipment!$W$2)*N191^2+VLOOKUP(D191,Equipment[],Equipment!$X$2)*N191+VLOOKUP(D191,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D191,Equipment[],Equipment!$U$2)*N191^4+VLOOKUP(D191,Equipment[],Equipment!$V$2)*N191^3+VLOOKUP(D191,Equipment[],Equipment!$W$2)*N191^2+VLOOKUP(D191,Equipment[],Equipment!$X$2)*N191+VLOOKUP(D191,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D191,Equipment[],Equipment!$AE$2)*O191^4+VLOOKUP(D191,Equipment[],Equipment!$AF$2)*O191^3+VLOOKUP(D191,Equipment[],Equipment!$AG$2)*O191^2+VLOOKUP(D191,Equipment[],Equipment!$AH$2)*O191+VLOOKUP(D191,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D191,Equipment[],Equipment!$AE$2)*O191^4+VLOOKUP(D191,Equipment[],Equipment!$AF$2)*O191^3+VLOOKUP(D191,Equipment[],Equipment!$AG$2)*O191^2+VLOOKUP(D191,Equipment[],Equipment!$AH$2)*O191+VLOOKUP(D191,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D191,2)=\"Sc\",\nIF(C191=\"a\",\nVLOOKUP(D191,Equipment[],Equipment!$BP$2)+VLOOKUP(D191,Equipment[],Equipment!$BQ$2)+VLOOKUP(D191,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",\nVLOOKUP(D191,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",\nIF(OR(C191=\"a\",C191=\"c\"),VLOOKUP(A191,Quantities[],Quantities!$AJ$2),VLOOKUP(A191,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",VLOOKUP(D191,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",VLOOKUP(D191,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN195)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D192,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",VLOOKUP(D192,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D192,2)=\"Sc\",\nVLOOKUP(D192,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",\nVLOOKUP(D192,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D192,Equipment[],Equipment!$Z$2)*O192^4+VLOOKUP(D192,Equipment[],Equipment!$AA$2)*O192^3+VLOOKUP(D192,Equipment[],Equipment!$AB$2)*O192^2+VLOOKUP(D192,Equipment[],Equipment!$AC$2)*O192+VLOOKUP(D192,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D192,Equipment[],Equipment!$Z$2)*O192^4+VLOOKUP(D192,Equipment[],Equipment!$AA$2)*O192^3+VLOOKUP(D192,Equipment[],Equipment!$AB$2)*O192^2+VLOOKUP(D192,Equipment[],Equipment!$AC$2)*O192+VLOOKUP(D192,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D192,Equipment[],Equipment!$Z$2)*O192^4+VLOOKUP(D192,Equipment[],Equipment!$AA$2)*O192^3+VLOOKUP(D192,Equipment[],Equipment!$AB$2)*O192^2+VLOOKUP(D192,Equipment[],Equipment!$AC$2)*O192+VLOOKUP(D192,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D192,Equipment[],Equipment!$P$2)*N192^4+VLOOKUP(D192,Equipment[],Equipment!$Q$2)*N192^3+VLOOKUP(D192,Equipment[],Equipment!$R$2)*N192^2+VLOOKUP(D192,Equipment[],Equipment!$S$2)*N192+VLOOKUP(D192,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D192,Equipment[],Equipment!$P$2)*N192^4+VLOOKUP(D192,Equipment[],Equipment!$Q$2)*N192^3+VLOOKUP(D192,Equipment[],Equipment!$R$2)*N192^2+VLOOKUP(D192,Equipment[],Equipment!$S$2)*N192+VLOOKUP(D192,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D192,Equipment[],Equipment!$P$2)*N192^4+VLOOKUP(D192,Equipment[],Equipment!$Q$2)*N192^3+VLOOKUP(D192,Equipment[],Equipment!$R$2)*N192^2+VLOOKUP(D192,Equipment[],Equipment!$S$2)*N192+VLOOKUP(D192,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D192,Equipment[],Equipment!$U$2)*N192^4+VLOOKUP(D192,Equipment[],Equipment!$V$2)*N192^3+VLOOKUP(D192,Equipment[],Equipment!$W$2)*N192^2+VLOOKUP(D192,Equipment[],Equipment!$X$2)*N192+VLOOKUP(D192,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D192,Equipment[],Equipment!$U$2)*N192^4+VLOOKUP(D192,Equipment[],Equipment!$V$2)*N192^3+VLOOKUP(D192,Equipment[],Equipment!$W$2)*N192^2+VLOOKUP(D192,Equipment[],Equipment!$X$2)*N192+VLOOKUP(D192,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D192,Equipment[],Equipment!$AE$2)*O192^4+VLOOKUP(D192,Equipment[],Equipment!$AF$2)*O192^3+VLOOKUP(D192,Equipment[],Equipment!$AG$2)*O192^2+VLOOKUP(D192,Equipment[],Equipment!$AH$2)*O192+VLOOKUP(D192,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D192,Equipment[],Equipment!$AE$2)*O192^4+VLOOKUP(D192,Equipment[],Equipment!$AF$2)*O192^3+VLOOKUP(D192,Equipment[],Equipment!$AG$2)*O192^2+VLOOKUP(D192,Equipment[],Equipment!$AH$2)*O192+VLOOKUP(D192,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D192,2)=\"Sc\",\nIF(C192=\"a\",\nVLOOKUP(D192,Equipment[],Equipment!$BP$2)+VLOOKUP(D192,Equipment[],Equipment!$BQ$2)+VLOOKUP(D192,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",\nVLOOKUP(D192,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",\nIF(OR(C192=\"a\",C192=\"c\"),VLOOKUP(A192,Quantities[],Quantities!$AJ$2),VLOOKUP(A192,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",VLOOKUP(D192,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",VLOOKUP(D192,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN196)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D193,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",VLOOKUP(D193,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(L193+M193>0,ABS(L193)+M193,0),0\n)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(L193-M193<0,0,ABS(L193)-M193),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nVLOOKUP(D193,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nVLOOKUP(D193,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D193,Equipment[],Equipment!$Z$2)*O193^4+VLOOKUP(D193,Equipment[],Equipment!$AA$2)*O193^3+VLOOKUP(D193,Equipment[],Equipment!$AB$2)*O193^2+VLOOKUP(D193,Equipment[],Equipment!$AC$2)*O193+VLOOKUP(D193,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D193,Equipment[],Equipment!$Z$2)*O193^4+VLOOKUP(D193,Equipment[],Equipment!$AA$2)*O193^3+VLOOKUP(D193,Equipment[],Equipment!$AB$2)*O193^2+VLOOKUP(D193,Equipment[],Equipment!$AC$2)*O193+VLOOKUP(D193,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D193,Equipment[],Equipment!$Z$2)*O193^4+VLOOKUP(D193,Equipment[],Equipment!$AA$2)*O193^3+VLOOKUP(D193,Equipment[],Equipment!$AB$2)*O193^2+VLOOKUP(D193,Equipment[],Equipment!$AC$2)*O193+VLOOKUP(D193,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D193,Equipment[],Equipment!$P$2)*N193^4+VLOOKUP(D193,Equipment[],Equipment!$Q$2)*N193^3+VLOOKUP(D193,Equipment[],Equipment!$R$2)*N193^2+VLOOKUP(D193,Equipment[],Equipment!$S$2)*N193+VLOOKUP(D193,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D193,Equipment[],Equipment!$P$2)*N193^4+VLOOKUP(D193,Equipment[],Equipment!$Q$2)*N193^3+VLOOKUP(D193,Equipment[],Equipment!$R$2)*N193^2+VLOOKUP(D193,Equipment[],Equipment!$S$2)*N193+VLOOKUP(D193,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D193,Equipment[],Equipment!$P$2)*N193^4+VLOOKUP(D193,Equipment[],Equipment!$Q$2)*N193^3+VLOOKUP(D193,Equipment[],Equipment!$R$2)*N193^2+VLOOKUP(D193,Equipment[],Equipment!$S$2)*N193+VLOOKUP(D193,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D193,Equipment[],Equipment!$U$2)*N193^4+VLOOKUP(D193,Equipment[],Equipment!$V$2)*N193^3+VLOOKUP(D193,Equipment[],Equipment!$W$2)*N193^2+VLOOKUP(D193,Equipment[],Equipment!$X$2)*N193+VLOOKUP(D193,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D193,Equipment[],Equipment!$U$2)*N193^4+VLOOKUP(D193,Equipment[],Equipment!$V$2)*N193^3+VLOOKUP(D193,Equipment[],Equipment!$W$2)*N193^2+VLOOKUP(D193,Equipment[],Equipment!$X$2)*N193+VLOOKUP(D193,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D193,Equipment[],Equipment!$AE$2)*O193^4+VLOOKUP(D193,Equipment[],Equipment!$AF$2)*O193^3+VLOOKUP(D193,Equipment[],Equipment!$AG$2)*O193^2+VLOOKUP(D193,Equipment[],Equipment!$AH$2)*O193+VLOOKUP(D193,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D193,Equipment[],Equipment!$AE$2)*O193^4+VLOOKUP(D193,Equipment[],Equipment!$AF$2)*O193^3+VLOOKUP(D193,Equipment[],Equipment!$AG$2)*O193^2+VLOOKUP(D193,Equipment[],Equipment!$AH$2)*O193+VLOOKUP(D193,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",(K193/(S193*88))+(K193/(R193*88))+P193+Q193,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(C193=\"a\",\nVLOOKUP(D193,Equipment[],Equipment!$BP$2)+VLOOKUP(D193,Equipment[],Equipment!$BQ$2)+VLOOKUP(D193,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nVLOOKUP(D193,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(OR(C193=\"a\",C193=\"c\"),VLOOKUP(A193,Quantities[],Quantities!$AJ$2),VLOOKUP(A193,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",VLOOKUP(D193,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",VLOOKUP(D193,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",Y193/T193,)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\n(TRUNC(Z193))*(MIN(X193,(V193/W193))),\n0)","v":0},{"$f":"IF(AA193>0,J193/AA193,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN197)","v":0},{"$f":"IF(AC193>0,AB193/AC193,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D194,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",VLOOKUP(D194,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D194,2)=\"Sc\",\nVLOOKUP(D194,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",\nVLOOKUP(D194,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D194,Equipment[],Equipment!$Z$2)*O194^4+VLOOKUP(D194,Equipment[],Equipment!$AA$2)*O194^3+VLOOKUP(D194,Equipment[],Equipment!$AB$2)*O194^2+VLOOKUP(D194,Equipment[],Equipment!$AC$2)*O194+VLOOKUP(D194,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D194,Equipment[],Equipment!$Z$2)*O194^4+VLOOKUP(D194,Equipment[],Equipment!$AA$2)*O194^3+VLOOKUP(D194,Equipment[],Equipment!$AB$2)*O194^2+VLOOKUP(D194,Equipment[],Equipment!$AC$2)*O194+VLOOKUP(D194,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D194,Equipment[],Equipment!$Z$2)*O194^4+VLOOKUP(D194,Equipment[],Equipment!$AA$2)*O194^3+VLOOKUP(D194,Equipment[],Equipment!$AB$2)*O194^2+VLOOKUP(D194,Equipment[],Equipment!$AC$2)*O194+VLOOKUP(D194,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D194,Equipment[],Equipment!$P$2)*N194^4+VLOOKUP(D194,Equipment[],Equipment!$Q$2)*N194^3+VLOOKUP(D194,Equipment[],Equipment!$R$2)*N194^2+VLOOKUP(D194,Equipment[],Equipment!$S$2)*N194+VLOOKUP(D194,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D194,Equipment[],Equipment!$P$2)*N194^4+VLOOKUP(D194,Equipment[],Equipment!$Q$2)*N194^3+VLOOKUP(D194,Equipment[],Equipment!$R$2)*N194^2+VLOOKUP(D194,Equipment[],Equipment!$S$2)*N194+VLOOKUP(D194,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D194,Equipment[],Equipment!$P$2)*N194^4+VLOOKUP(D194,Equipment[],Equipment!$Q$2)*N194^3+VLOOKUP(D194,Equipment[],Equipment!$R$2)*N194^2+VLOOKUP(D194,Equipment[],Equipment!$S$2)*N194+VLOOKUP(D194,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D194,Equipment[],Equipment!$U$2)*N194^4+VLOOKUP(D194,Equipment[],Equipment!$V$2)*N194^3+VLOOKUP(D194,Equipment[],Equipment!$W$2)*N194^2+VLOOKUP(D194,Equipment[],Equipment!$X$2)*N194+VLOOKUP(D194,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D194,Equipment[],Equipment!$U$2)*N194^4+VLOOKUP(D194,Equipment[],Equipment!$V$2)*N194^3+VLOOKUP(D194,Equipment[],Equipment!$W$2)*N194^2+VLOOKUP(D194,Equipment[],Equipment!$X$2)*N194+VLOOKUP(D194,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D194,Equipment[],Equipment!$AE$2)*O194^4+VLOOKUP(D194,Equipment[],Equipment!$AF$2)*O194^3+VLOOKUP(D194,Equipment[],Equipment!$AG$2)*O194^2+VLOOKUP(D194,Equipment[],Equipment!$AH$2)*O194+VLOOKUP(D194,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D194,Equipment[],Equipment!$AE$2)*O194^4+VLOOKUP(D194,Equipment[],Equipment!$AF$2)*O194^3+VLOOKUP(D194,Equipment[],Equipment!$AG$2)*O194^2+VLOOKUP(D194,Equipment[],Equipment!$AH$2)*O194+VLOOKUP(D194,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D194,2)=\"Sc\",\nIF(C194=\"a\",\nVLOOKUP(D194,Equipment[],Equipment!$BP$2)+VLOOKUP(D194,Equipment[],Equipment!$BQ$2)+VLOOKUP(D194,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",\nVLOOKUP(D194,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",\nIF(OR(C194=\"a\",C194=\"c\"),VLOOKUP(A194,Quantities[],Quantities!$AJ$2),VLOOKUP(A194,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",VLOOKUP(D194,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",VLOOKUP(D194,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN197)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D195,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",VLOOKUP(D195,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D195,2)=\"Sc\",\nVLOOKUP(D195,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",\nVLOOKUP(D195,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D195,Equipment[],Equipment!$Z$2)*O195^4+VLOOKUP(D195,Equipment[],Equipment!$AA$2)*O195^3+VLOOKUP(D195,Equipment[],Equipment!$AB$2)*O195^2+VLOOKUP(D195,Equipment[],Equipment!$AC$2)*O195+VLOOKUP(D195,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D195,Equipment[],Equipment!$Z$2)*O195^4+VLOOKUP(D195,Equipment[],Equipment!$AA$2)*O195^3+VLOOKUP(D195,Equipment[],Equipment!$AB$2)*O195^2+VLOOKUP(D195,Equipment[],Equipment!$AC$2)*O195+VLOOKUP(D195,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D195,Equipment[],Equipment!$Z$2)*O195^4+VLOOKUP(D195,Equipment[],Equipment!$AA$2)*O195^3+VLOOKUP(D195,Equipment[],Equipment!$AB$2)*O195^2+VLOOKUP(D195,Equipment[],Equipment!$AC$2)*O195+VLOOKUP(D195,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D195,Equipment[],Equipment!$P$2)*N195^4+VLOOKUP(D195,Equipment[],Equipment!$Q$2)*N195^3+VLOOKUP(D195,Equipment[],Equipment!$R$2)*N195^2+VLOOKUP(D195,Equipment[],Equipment!$S$2)*N195+VLOOKUP(D195,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D195,Equipment[],Equipment!$P$2)*N195^4+VLOOKUP(D195,Equipment[],Equipment!$Q$2)*N195^3+VLOOKUP(D195,Equipment[],Equipment!$R$2)*N195^2+VLOOKUP(D195,Equipment[],Equipment!$S$2)*N195+VLOOKUP(D195,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D195,Equipment[],Equipment!$P$2)*N195^4+VLOOKUP(D195,Equipment[],Equipment!$Q$2)*N195^3+VLOOKUP(D195,Equipment[],Equipment!$R$2)*N195^2+VLOOKUP(D195,Equipment[],Equipment!$S$2)*N195+VLOOKUP(D195,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D195,Equipment[],Equipment!$U$2)*N195^4+VLOOKUP(D195,Equipment[],Equipment!$V$2)*N195^3+VLOOKUP(D195,Equipment[],Equipment!$W$2)*N195^2+VLOOKUP(D195,Equipment[],Equipment!$X$2)*N195+VLOOKUP(D195,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D195,Equipment[],Equipment!$U$2)*N195^4+VLOOKUP(D195,Equipment[],Equipment!$V$2)*N195^3+VLOOKUP(D195,Equipment[],Equipment!$W$2)*N195^2+VLOOKUP(D195,Equipment[],Equipment!$X$2)*N195+VLOOKUP(D195,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D195,Equipment[],Equipment!$AE$2)*O195^4+VLOOKUP(D195,Equipment[],Equipment!$AF$2)*O195^3+VLOOKUP(D195,Equipment[],Equipment!$AG$2)*O195^2+VLOOKUP(D195,Equipment[],Equipment!$AH$2)*O195+VLOOKUP(D195,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D195,Equipment[],Equipment!$AE$2)*O195^4+VLOOKUP(D195,Equipment[],Equipment!$AF$2)*O195^3+VLOOKUP(D195,Equipment[],Equipment!$AG$2)*O195^2+VLOOKUP(D195,Equipment[],Equipment!$AH$2)*O195+VLOOKUP(D195,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D195,2)=\"Sc\",\nIF(C195=\"a\",\nVLOOKUP(D195,Equipment[],Equipment!$BP$2)+VLOOKUP(D195,Equipment[],Equipment!$BQ$2)+VLOOKUP(D195,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",\nVLOOKUP(D195,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",\nIF(OR(C195=\"a\",C195=\"c\"),VLOOKUP(A195,Quantities[],Quantities!$AJ$2),VLOOKUP(A195,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",VLOOKUP(D195,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",VLOOKUP(D195,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN198)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D196,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",VLOOKUP(D196,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D196,2)=\"Sc\",\nVLOOKUP(D196,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",\nVLOOKUP(D196,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D196,Equipment[],Equipment!$Z$2)*O196^4+VLOOKUP(D196,Equipment[],Equipment!$AA$2)*O196^3+VLOOKUP(D196,Equipment[],Equipment!$AB$2)*O196^2+VLOOKUP(D196,Equipment[],Equipment!$AC$2)*O196+VLOOKUP(D196,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D196,Equipment[],Equipment!$Z$2)*O196^4+VLOOKUP(D196,Equipment[],Equipment!$AA$2)*O196^3+VLOOKUP(D196,Equipment[],Equipment!$AB$2)*O196^2+VLOOKUP(D196,Equipment[],Equipment!$AC$2)*O196+VLOOKUP(D196,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D196,Equipment[],Equipment!$Z$2)*O196^4+VLOOKUP(D196,Equipment[],Equipment!$AA$2)*O196^3+VLOOKUP(D196,Equipment[],Equipment!$AB$2)*O196^2+VLOOKUP(D196,Equipment[],Equipment!$AC$2)*O196+VLOOKUP(D196,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D196,Equipment[],Equipment!$P$2)*N196^4+VLOOKUP(D196,Equipment[],Equipment!$Q$2)*N196^3+VLOOKUP(D196,Equipment[],Equipment!$R$2)*N196^2+VLOOKUP(D196,Equipment[],Equipment!$S$2)*N196+VLOOKUP(D196,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D196,Equipment[],Equipment!$P$2)*N196^4+VLOOKUP(D196,Equipment[],Equipment!$Q$2)*N196^3+VLOOKUP(D196,Equipment[],Equipment!$R$2)*N196^2+VLOOKUP(D196,Equipment[],Equipment!$S$2)*N196+VLOOKUP(D196,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D196,Equipment[],Equipment!$P$2)*N196^4+VLOOKUP(D196,Equipment[],Equipment!$Q$2)*N196^3+VLOOKUP(D196,Equipment[],Equipment!$R$2)*N196^2+VLOOKUP(D196,Equipment[],Equipment!$S$2)*N196+VLOOKUP(D196,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D196,Equipment[],Equipment!$U$2)*N196^4+VLOOKUP(D196,Equipment[],Equipment!$V$2)*N196^3+VLOOKUP(D196,Equipment[],Equipment!$W$2)*N196^2+VLOOKUP(D196,Equipment[],Equipment!$X$2)*N196+VLOOKUP(D196,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D196,Equipment[],Equipment!$U$2)*N196^4+VLOOKUP(D196,Equipment[],Equipment!$V$2)*N196^3+VLOOKUP(D196,Equipment[],Equipment!$W$2)*N196^2+VLOOKUP(D196,Equipment[],Equipment!$X$2)*N196+VLOOKUP(D196,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D196,Equipment[],Equipment!$AE$2)*O196^4+VLOOKUP(D196,Equipment[],Equipment!$AF$2)*O196^3+VLOOKUP(D196,Equipment[],Equipment!$AG$2)*O196^2+VLOOKUP(D196,Equipment[],Equipment!$AH$2)*O196+VLOOKUP(D196,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D196,Equipment[],Equipment!$AE$2)*O196^4+VLOOKUP(D196,Equipment[],Equipment!$AF$2)*O196^3+VLOOKUP(D196,Equipment[],Equipment!$AG$2)*O196^2+VLOOKUP(D196,Equipment[],Equipment!$AH$2)*O196+VLOOKUP(D196,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D196,2)=\"Sc\",\nIF(C196=\"a\",\nVLOOKUP(D196,Equipment[],Equipment!$BP$2)+VLOOKUP(D196,Equipment[],Equipment!$BQ$2)+VLOOKUP(D196,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",\nVLOOKUP(D196,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",\nIF(OR(C196=\"a\",C196=\"c\"),VLOOKUP(A196,Quantities[],Quantities!$AJ$2),VLOOKUP(A196,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",VLOOKUP(D196,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",VLOOKUP(D196,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN199)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D197,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",VLOOKUP(D197,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D197,2)=\"Sc\",\nVLOOKUP(D197,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",\nVLOOKUP(D197,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D197,Equipment[],Equipment!$Z$2)*O197^4+VLOOKUP(D197,Equipment[],Equipment!$AA$2)*O197^3+VLOOKUP(D197,Equipment[],Equipment!$AB$2)*O197^2+VLOOKUP(D197,Equipment[],Equipment!$AC$2)*O197+VLOOKUP(D197,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D197,Equipment[],Equipment!$Z$2)*O197^4+VLOOKUP(D197,Equipment[],Equipment!$AA$2)*O197^3+VLOOKUP(D197,Equipment[],Equipment!$AB$2)*O197^2+VLOOKUP(D197,Equipment[],Equipment!$AC$2)*O197+VLOOKUP(D197,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D197,Equipment[],Equipment!$Z$2)*O197^4+VLOOKUP(D197,Equipment[],Equipment!$AA$2)*O197^3+VLOOKUP(D197,Equipment[],Equipment!$AB$2)*O197^2+VLOOKUP(D197,Equipment[],Equipment!$AC$2)*O197+VLOOKUP(D197,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D197,Equipment[],Equipment!$P$2)*N197^4+VLOOKUP(D197,Equipment[],Equipment!$Q$2)*N197^3+VLOOKUP(D197,Equipment[],Equipment!$R$2)*N197^2+VLOOKUP(D197,Equipment[],Equipment!$S$2)*N197+VLOOKUP(D197,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D197,Equipment[],Equipment!$P$2)*N197^4+VLOOKUP(D197,Equipment[],Equipment!$Q$2)*N197^3+VLOOKUP(D197,Equipment[],Equipment!$R$2)*N197^2+VLOOKUP(D197,Equipment[],Equipment!$S$2)*N197+VLOOKUP(D197,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D197,Equipment[],Equipment!$P$2)*N197^4+VLOOKUP(D197,Equipment[],Equipment!$Q$2)*N197^3+VLOOKUP(D197,Equipment[],Equipment!$R$2)*N197^2+VLOOKUP(D197,Equipment[],Equipment!$S$2)*N197+VLOOKUP(D197,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D197,Equipment[],Equipment!$U$2)*N197^4+VLOOKUP(D197,Equipment[],Equipment!$V$2)*N197^3+VLOOKUP(D197,Equipment[],Equipment!$W$2)*N197^2+VLOOKUP(D197,Equipment[],Equipment!$X$2)*N197+VLOOKUP(D197,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D197,Equipment[],Equipment!$U$2)*N197^4+VLOOKUP(D197,Equipment[],Equipment!$V$2)*N197^3+VLOOKUP(D197,Equipment[],Equipment!$W$2)*N197^2+VLOOKUP(D197,Equipment[],Equipment!$X$2)*N197+VLOOKUP(D197,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D197,Equipment[],Equipment!$AE$2)*O197^4+VLOOKUP(D197,Equipment[],Equipment!$AF$2)*O197^3+VLOOKUP(D197,Equipment[],Equipment!$AG$2)*O197^2+VLOOKUP(D197,Equipment[],Equipment!$AH$2)*O197+VLOOKUP(D197,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D197,Equipment[],Equipment!$AE$2)*O197^4+VLOOKUP(D197,Equipment[],Equipment!$AF$2)*O197^3+VLOOKUP(D197,Equipment[],Equipment!$AG$2)*O197^2+VLOOKUP(D197,Equipment[],Equipment!$AH$2)*O197+VLOOKUP(D197,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D197,2)=\"Sc\",\nIF(C197=\"a\",\nVLOOKUP(D197,Equipment[],Equipment!$BP$2)+VLOOKUP(D197,Equipment[],Equipment!$BQ$2)+VLOOKUP(D197,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",\nVLOOKUP(D197,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",\nIF(OR(C197=\"a\",C197=\"c\"),VLOOKUP(A197,Quantities[],Quantities!$AJ$2),VLOOKUP(A197,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",VLOOKUP(D197,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",VLOOKUP(D197,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN200)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D198,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",VLOOKUP(D198,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D198,2)=\"Sc\",\nVLOOKUP(D198,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",\nVLOOKUP(D198,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D198,Equipment[],Equipment!$Z$2)*O198^4+VLOOKUP(D198,Equipment[],Equipment!$AA$2)*O198^3+VLOOKUP(D198,Equipment[],Equipment!$AB$2)*O198^2+VLOOKUP(D198,Equipment[],Equipment!$AC$2)*O198+VLOOKUP(D198,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D198,Equipment[],Equipment!$Z$2)*O198^4+VLOOKUP(D198,Equipment[],Equipment!$AA$2)*O198^3+VLOOKUP(D198,Equipment[],Equipment!$AB$2)*O198^2+VLOOKUP(D198,Equipment[],Equipment!$AC$2)*O198+VLOOKUP(D198,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D198,Equipment[],Equipment!$Z$2)*O198^4+VLOOKUP(D198,Equipment[],Equipment!$AA$2)*O198^3+VLOOKUP(D198,Equipment[],Equipment!$AB$2)*O198^2+VLOOKUP(D198,Equipment[],Equipment!$AC$2)*O198+VLOOKUP(D198,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D198,Equipment[],Equipment!$P$2)*N198^4+VLOOKUP(D198,Equipment[],Equipment!$Q$2)*N198^3+VLOOKUP(D198,Equipment[],Equipment!$R$2)*N198^2+VLOOKUP(D198,Equipment[],Equipment!$S$2)*N198+VLOOKUP(D198,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D198,Equipment[],Equipment!$P$2)*N198^4+VLOOKUP(D198,Equipment[],Equipment!$Q$2)*N198^3+VLOOKUP(D198,Equipment[],Equipment!$R$2)*N198^2+VLOOKUP(D198,Equipment[],Equipment!$S$2)*N198+VLOOKUP(D198,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D198,Equipment[],Equipment!$P$2)*N198^4+VLOOKUP(D198,Equipment[],Equipment!$Q$2)*N198^3+VLOOKUP(D198,Equipment[],Equipment!$R$2)*N198^2+VLOOKUP(D198,Equipment[],Equipment!$S$2)*N198+VLOOKUP(D198,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D198,Equipment[],Equipment!$U$2)*N198^4+VLOOKUP(D198,Equipment[],Equipment!$V$2)*N198^3+VLOOKUP(D198,Equipment[],Equipment!$W$2)*N198^2+VLOOKUP(D198,Equipment[],Equipment!$X$2)*N198+VLOOKUP(D198,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D198,Equipment[],Equipment!$U$2)*N198^4+VLOOKUP(D198,Equipment[],Equipment!$V$2)*N198^3+VLOOKUP(D198,Equipment[],Equipment!$W$2)*N198^2+VLOOKUP(D198,Equipment[],Equipment!$X$2)*N198+VLOOKUP(D198,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D198,Equipment[],Equipment!$AE$2)*O198^4+VLOOKUP(D198,Equipment[],Equipment!$AF$2)*O198^3+VLOOKUP(D198,Equipment[],Equipment!$AG$2)*O198^2+VLOOKUP(D198,Equipment[],Equipment!$AH$2)*O198+VLOOKUP(D198,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D198,Equipment[],Equipment!$AE$2)*O198^4+VLOOKUP(D198,Equipment[],Equipment!$AF$2)*O198^3+VLOOKUP(D198,Equipment[],Equipment!$AG$2)*O198^2+VLOOKUP(D198,Equipment[],Equipment!$AH$2)*O198+VLOOKUP(D198,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D198,2)=\"Sc\",\nIF(C198=\"a\",\nVLOOKUP(D198,Equipment[],Equipment!$BP$2)+VLOOKUP(D198,Equipment[],Equipment!$BQ$2)+VLOOKUP(D198,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",\nVLOOKUP(D198,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",\nIF(OR(C198=\"a\",C198=\"c\"),VLOOKUP(A198,Quantities[],Quantities!$AJ$2),VLOOKUP(A198,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",VLOOKUP(D198,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",VLOOKUP(D198,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN201)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D199,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",VLOOKUP(D199,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D199,2)=\"Sc\",\nVLOOKUP(D199,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",\nVLOOKUP(D199,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D199,Equipment[],Equipment!$Z$2)*O199^4+VLOOKUP(D199,Equipment[],Equipment!$AA$2)*O199^3+VLOOKUP(D199,Equipment[],Equipment!$AB$2)*O199^2+VLOOKUP(D199,Equipment[],Equipment!$AC$2)*O199+VLOOKUP(D199,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D199,Equipment[],Equipment!$Z$2)*O199^4+VLOOKUP(D199,Equipment[],Equipment!$AA$2)*O199^3+VLOOKUP(D199,Equipment[],Equipment!$AB$2)*O199^2+VLOOKUP(D199,Equipment[],Equipment!$AC$2)*O199+VLOOKUP(D199,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D199,Equipment[],Equipment!$Z$2)*O199^4+VLOOKUP(D199,Equipment[],Equipment!$AA$2)*O199^3+VLOOKUP(D199,Equipment[],Equipment!$AB$2)*O199^2+VLOOKUP(D199,Equipment[],Equipment!$AC$2)*O199+VLOOKUP(D199,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D199,Equipment[],Equipment!$P$2)*N199^4+VLOOKUP(D199,Equipment[],Equipment!$Q$2)*N199^3+VLOOKUP(D199,Equipment[],Equipment!$R$2)*N199^2+VLOOKUP(D199,Equipment[],Equipment!$S$2)*N199+VLOOKUP(D199,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D199,Equipment[],Equipment!$P$2)*N199^4+VLOOKUP(D199,Equipment[],Equipment!$Q$2)*N199^3+VLOOKUP(D199,Equipment[],Equipment!$R$2)*N199^2+VLOOKUP(D199,Equipment[],Equipment!$S$2)*N199+VLOOKUP(D199,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D199,Equipment[],Equipment!$P$2)*N199^4+VLOOKUP(D199,Equipment[],Equipment!$Q$2)*N199^3+VLOOKUP(D199,Equipment[],Equipment!$R$2)*N199^2+VLOOKUP(D199,Equipment[],Equipment!$S$2)*N199+VLOOKUP(D199,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D199,Equipment[],Equipment!$U$2)*N199^4+VLOOKUP(D199,Equipment[],Equipment!$V$2)*N199^3+VLOOKUP(D199,Equipment[],Equipment!$W$2)*N199^2+VLOOKUP(D199,Equipment[],Equipment!$X$2)*N199+VLOOKUP(D199,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D199,Equipment[],Equipment!$U$2)*N199^4+VLOOKUP(D199,Equipment[],Equipment!$V$2)*N199^3+VLOOKUP(D199,Equipment[],Equipment!$W$2)*N199^2+VLOOKUP(D199,Equipment[],Equipment!$X$2)*N199+VLOOKUP(D199,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D199,Equipment[],Equipment!$AE$2)*O199^4+VLOOKUP(D199,Equipment[],Equipment!$AF$2)*O199^3+VLOOKUP(D199,Equipment[],Equipment!$AG$2)*O199^2+VLOOKUP(D199,Equipment[],Equipment!$AH$2)*O199+VLOOKUP(D199,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D199,Equipment[],Equipment!$AE$2)*O199^4+VLOOKUP(D199,Equipment[],Equipment!$AF$2)*O199^3+VLOOKUP(D199,Equipment[],Equipment!$AG$2)*O199^2+VLOOKUP(D199,Equipment[],Equipment!$AH$2)*O199+VLOOKUP(D199,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D199,2)=\"Sc\",\nIF(C199=\"a\",\nVLOOKUP(D199,Equipment[],Equipment!$BP$2)+VLOOKUP(D199,Equipment[],Equipment!$BQ$2)+VLOOKUP(D199,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",\nVLOOKUP(D199,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",\nIF(OR(C199=\"a\",C199=\"c\"),VLOOKUP(A199,Quantities[],Quantities!$AJ$2),VLOOKUP(A199,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",VLOOKUP(D199,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",VLOOKUP(D199,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN202)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D200,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",VLOOKUP(D200,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D200,2)=\"Sc\",\nVLOOKUP(D200,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",\nVLOOKUP(D200,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D200,Equipment[],Equipment!$Z$2)*O200^4+VLOOKUP(D200,Equipment[],Equipment!$AA$2)*O200^3+VLOOKUP(D200,Equipment[],Equipment!$AB$2)*O200^2+VLOOKUP(D200,Equipment[],Equipment!$AC$2)*O200+VLOOKUP(D200,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D200,Equipment[],Equipment!$Z$2)*O200^4+VLOOKUP(D200,Equipment[],Equipment!$AA$2)*O200^3+VLOOKUP(D200,Equipment[],Equipment!$AB$2)*O200^2+VLOOKUP(D200,Equipment[],Equipment!$AC$2)*O200+VLOOKUP(D200,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D200,Equipment[],Equipment!$Z$2)*O200^4+VLOOKUP(D200,Equipment[],Equipment!$AA$2)*O200^3+VLOOKUP(D200,Equipment[],Equipment!$AB$2)*O200^2+VLOOKUP(D200,Equipment[],Equipment!$AC$2)*O200+VLOOKUP(D200,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D200,Equipment[],Equipment!$P$2)*N200^4+VLOOKUP(D200,Equipment[],Equipment!$Q$2)*N200^3+VLOOKUP(D200,Equipment[],Equipment!$R$2)*N200^2+VLOOKUP(D200,Equipment[],Equipment!$S$2)*N200+VLOOKUP(D200,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D200,Equipment[],Equipment!$P$2)*N200^4+VLOOKUP(D200,Equipment[],Equipment!$Q$2)*N200^3+VLOOKUP(D200,Equipment[],Equipment!$R$2)*N200^2+VLOOKUP(D200,Equipment[],Equipment!$S$2)*N200+VLOOKUP(D200,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D200,Equipment[],Equipment!$P$2)*N200^4+VLOOKUP(D200,Equipment[],Equipment!$Q$2)*N200^3+VLOOKUP(D200,Equipment[],Equipment!$R$2)*N200^2+VLOOKUP(D200,Equipment[],Equipment!$S$2)*N200+VLOOKUP(D200,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D200,Equipment[],Equipment!$U$2)*N200^4+VLOOKUP(D200,Equipment[],Equipment!$V$2)*N200^3+VLOOKUP(D200,Equipment[],Equipment!$W$2)*N200^2+VLOOKUP(D200,Equipment[],Equipment!$X$2)*N200+VLOOKUP(D200,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D200,Equipment[],Equipment!$U$2)*N200^4+VLOOKUP(D200,Equipment[],Equipment!$V$2)*N200^3+VLOOKUP(D200,Equipment[],Equipment!$W$2)*N200^2+VLOOKUP(D200,Equipment[],Equipment!$X$2)*N200+VLOOKUP(D200,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D200,Equipment[],Equipment!$AE$2)*O200^4+VLOOKUP(D200,Equipment[],Equipment!$AF$2)*O200^3+VLOOKUP(D200,Equipment[],Equipment!$AG$2)*O200^2+VLOOKUP(D200,Equipment[],Equipment!$AH$2)*O200+VLOOKUP(D200,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D200,Equipment[],Equipment!$AE$2)*O200^4+VLOOKUP(D200,Equipment[],Equipment!$AF$2)*O200^3+VLOOKUP(D200,Equipment[],Equipment!$AG$2)*O200^2+VLOOKUP(D200,Equipment[],Equipment!$AH$2)*O200+VLOOKUP(D200,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D200,2)=\"Sc\",\nIF(C200=\"a\",\nVLOOKUP(D200,Equipment[],Equipment!$BP$2)+VLOOKUP(D200,Equipment[],Equipment!$BQ$2)+VLOOKUP(D200,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",\nVLOOKUP(D200,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",\nIF(OR(C200=\"a\",C200=\"c\"),VLOOKUP(A200,Quantities[],Quantities!$AJ$2),VLOOKUP(A200,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",VLOOKUP(D200,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",VLOOKUP(D200,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN203)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D201,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",VLOOKUP(D201,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D201,2)=\"Sc\",\nVLOOKUP(D201,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",\nVLOOKUP(D201,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D201,Equipment[],Equipment!$Z$2)*O201^4+VLOOKUP(D201,Equipment[],Equipment!$AA$2)*O201^3+VLOOKUP(D201,Equipment[],Equipment!$AB$2)*O201^2+VLOOKUP(D201,Equipment[],Equipment!$AC$2)*O201+VLOOKUP(D201,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D201,Equipment[],Equipment!$Z$2)*O201^4+VLOOKUP(D201,Equipment[],Equipment!$AA$2)*O201^3+VLOOKUP(D201,Equipment[],Equipment!$AB$2)*O201^2+VLOOKUP(D201,Equipment[],Equipment!$AC$2)*O201+VLOOKUP(D201,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D201,Equipment[],Equipment!$Z$2)*O201^4+VLOOKUP(D201,Equipment[],Equipment!$AA$2)*O201^3+VLOOKUP(D201,Equipment[],Equipment!$AB$2)*O201^2+VLOOKUP(D201,Equipment[],Equipment!$AC$2)*O201+VLOOKUP(D201,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D201,Equipment[],Equipment!$P$2)*N201^4+VLOOKUP(D201,Equipment[],Equipment!$Q$2)*N201^3+VLOOKUP(D201,Equipment[],Equipment!$R$2)*N201^2+VLOOKUP(D201,Equipment[],Equipment!$S$2)*N201+VLOOKUP(D201,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D201,Equipment[],Equipment!$P$2)*N201^4+VLOOKUP(D201,Equipment[],Equipment!$Q$2)*N201^3+VLOOKUP(D201,Equipment[],Equipment!$R$2)*N201^2+VLOOKUP(D201,Equipment[],Equipment!$S$2)*N201+VLOOKUP(D201,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D201,Equipment[],Equipment!$P$2)*N201^4+VLOOKUP(D201,Equipment[],Equipment!$Q$2)*N201^3+VLOOKUP(D201,Equipment[],Equipment!$R$2)*N201^2+VLOOKUP(D201,Equipment[],Equipment!$S$2)*N201+VLOOKUP(D201,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D201,Equipment[],Equipment!$U$2)*N201^4+VLOOKUP(D201,Equipment[],Equipment!$V$2)*N201^3+VLOOKUP(D201,Equipment[],Equipment!$W$2)*N201^2+VLOOKUP(D201,Equipment[],Equipment!$X$2)*N201+VLOOKUP(D201,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D201,Equipment[],Equipment!$U$2)*N201^4+VLOOKUP(D201,Equipment[],Equipment!$V$2)*N201^3+VLOOKUP(D201,Equipment[],Equipment!$W$2)*N201^2+VLOOKUP(D201,Equipment[],Equipment!$X$2)*N201+VLOOKUP(D201,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D201,Equipment[],Equipment!$AE$2)*O201^4+VLOOKUP(D201,Equipment[],Equipment!$AF$2)*O201^3+VLOOKUP(D201,Equipment[],Equipment!$AG$2)*O201^2+VLOOKUP(D201,Equipment[],Equipment!$AH$2)*O201+VLOOKUP(D201,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D201,Equipment[],Equipment!$AE$2)*O201^4+VLOOKUP(D201,Equipment[],Equipment!$AF$2)*O201^3+VLOOKUP(D201,Equipment[],Equipment!$AG$2)*O201^2+VLOOKUP(D201,Equipment[],Equipment!$AH$2)*O201+VLOOKUP(D201,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D201,2)=\"Sc\",\nIF(C201=\"a\",\nVLOOKUP(D201,Equipment[],Equipment!$BP$2)+VLOOKUP(D201,Equipment[],Equipment!$BQ$2)+VLOOKUP(D201,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",\nVLOOKUP(D201,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",\nIF(OR(C201=\"a\",C201=\"c\"),VLOOKUP(A201,Quantities[],Quantities!$AJ$2),VLOOKUP(A201,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",VLOOKUP(D201,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",VLOOKUP(D201,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN204)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D202,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",VLOOKUP(D202,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D202,2)=\"Sc\",\nVLOOKUP(D202,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",\nVLOOKUP(D202,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D202,Equipment[],Equipment!$Z$2)*O202^4+VLOOKUP(D202,Equipment[],Equipment!$AA$2)*O202^3+VLOOKUP(D202,Equipment[],Equipment!$AB$2)*O202^2+VLOOKUP(D202,Equipment[],Equipment!$AC$2)*O202+VLOOKUP(D202,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D202,Equipment[],Equipment!$Z$2)*O202^4+VLOOKUP(D202,Equipment[],Equipment!$AA$2)*O202^3+VLOOKUP(D202,Equipment[],Equipment!$AB$2)*O202^2+VLOOKUP(D202,Equipment[],Equipment!$AC$2)*O202+VLOOKUP(D202,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D202,Equipment[],Equipment!$Z$2)*O202^4+VLOOKUP(D202,Equipment[],Equipment!$AA$2)*O202^3+VLOOKUP(D202,Equipment[],Equipment!$AB$2)*O202^2+VLOOKUP(D202,Equipment[],Equipment!$AC$2)*O202+VLOOKUP(D202,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D202,Equipment[],Equipment!$P$2)*N202^4+VLOOKUP(D202,Equipment[],Equipment!$Q$2)*N202^3+VLOOKUP(D202,Equipment[],Equipment!$R$2)*N202^2+VLOOKUP(D202,Equipment[],Equipment!$S$2)*N202+VLOOKUP(D202,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D202,Equipment[],Equipment!$P$2)*N202^4+VLOOKUP(D202,Equipment[],Equipment!$Q$2)*N202^3+VLOOKUP(D202,Equipment[],Equipment!$R$2)*N202^2+VLOOKUP(D202,Equipment[],Equipment!$S$2)*N202+VLOOKUP(D202,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D202,Equipment[],Equipment!$P$2)*N202^4+VLOOKUP(D202,Equipment[],Equipment!$Q$2)*N202^3+VLOOKUP(D202,Equipment[],Equipment!$R$2)*N202^2+VLOOKUP(D202,Equipment[],Equipment!$S$2)*N202+VLOOKUP(D202,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D202,Equipment[],Equipment!$U$2)*N202^4+VLOOKUP(D202,Equipment[],Equipment!$V$2)*N202^3+VLOOKUP(D202,Equipment[],Equipment!$W$2)*N202^2+VLOOKUP(D202,Equipment[],Equipment!$X$2)*N202+VLOOKUP(D202,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D202,Equipment[],Equipment!$U$2)*N202^4+VLOOKUP(D202,Equipment[],Equipment!$V$2)*N202^3+VLOOKUP(D202,Equipment[],Equipment!$W$2)*N202^2+VLOOKUP(D202,Equipment[],Equipment!$X$2)*N202+VLOOKUP(D202,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D202,Equipment[],Equipment!$AE$2)*O202^4+VLOOKUP(D202,Equipment[],Equipment!$AF$2)*O202^3+VLOOKUP(D202,Equipment[],Equipment!$AG$2)*O202^2+VLOOKUP(D202,Equipment[],Equipment!$AH$2)*O202+VLOOKUP(D202,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D202,Equipment[],Equipment!$AE$2)*O202^4+VLOOKUP(D202,Equipment[],Equipment!$AF$2)*O202^3+VLOOKUP(D202,Equipment[],Equipment!$AG$2)*O202^2+VLOOKUP(D202,Equipment[],Equipment!$AH$2)*O202+VLOOKUP(D202,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D202,2)=\"Sc\",\nIF(C202=\"a\",\nVLOOKUP(D202,Equipment[],Equipment!$BP$2)+VLOOKUP(D202,Equipment[],Equipment!$BQ$2)+VLOOKUP(D202,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",\nVLOOKUP(D202,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",\nIF(OR(C202=\"a\",C202=\"c\"),VLOOKUP(A202,Quantities[],Quantities!$AJ$2),VLOOKUP(A202,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",VLOOKUP(D202,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",VLOOKUP(D202,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN205)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D203,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",VLOOKUP(D203,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D203,2)=\"Sc\",\nVLOOKUP(D203,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",\nVLOOKUP(D203,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D203,Equipment[],Equipment!$Z$2)*O203^4+VLOOKUP(D203,Equipment[],Equipment!$AA$2)*O203^3+VLOOKUP(D203,Equipment[],Equipment!$AB$2)*O203^2+VLOOKUP(D203,Equipment[],Equipment!$AC$2)*O203+VLOOKUP(D203,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D203,Equipment[],Equipment!$Z$2)*O203^4+VLOOKUP(D203,Equipment[],Equipment!$AA$2)*O203^3+VLOOKUP(D203,Equipment[],Equipment!$AB$2)*O203^2+VLOOKUP(D203,Equipment[],Equipment!$AC$2)*O203+VLOOKUP(D203,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D203,Equipment[],Equipment!$Z$2)*O203^4+VLOOKUP(D203,Equipment[],Equipment!$AA$2)*O203^3+VLOOKUP(D203,Equipment[],Equipment!$AB$2)*O203^2+VLOOKUP(D203,Equipment[],Equipment!$AC$2)*O203+VLOOKUP(D203,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D203,Equipment[],Equipment!$P$2)*N203^4+VLOOKUP(D203,Equipment[],Equipment!$Q$2)*N203^3+VLOOKUP(D203,Equipment[],Equipment!$R$2)*N203^2+VLOOKUP(D203,Equipment[],Equipment!$S$2)*N203+VLOOKUP(D203,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D203,Equipment[],Equipment!$P$2)*N203^4+VLOOKUP(D203,Equipment[],Equipment!$Q$2)*N203^3+VLOOKUP(D203,Equipment[],Equipment!$R$2)*N203^2+VLOOKUP(D203,Equipment[],Equipment!$S$2)*N203+VLOOKUP(D203,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D203,Equipment[],Equipment!$P$2)*N203^4+VLOOKUP(D203,Equipment[],Equipment!$Q$2)*N203^3+VLOOKUP(D203,Equipment[],Equipment!$R$2)*N203^2+VLOOKUP(D203,Equipment[],Equipment!$S$2)*N203+VLOOKUP(D203,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D203,Equipment[],Equipment!$U$2)*N203^4+VLOOKUP(D203,Equipment[],Equipment!$V$2)*N203^3+VLOOKUP(D203,Equipment[],Equipment!$W$2)*N203^2+VLOOKUP(D203,Equipment[],Equipment!$X$2)*N203+VLOOKUP(D203,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D203,Equipment[],Equipment!$U$2)*N203^4+VLOOKUP(D203,Equipment[],Equipment!$V$2)*N203^3+VLOOKUP(D203,Equipment[],Equipment!$W$2)*N203^2+VLOOKUP(D203,Equipment[],Equipment!$X$2)*N203+VLOOKUP(D203,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D203,Equipment[],Equipment!$AE$2)*O203^4+VLOOKUP(D203,Equipment[],Equipment!$AF$2)*O203^3+VLOOKUP(D203,Equipment[],Equipment!$AG$2)*O203^2+VLOOKUP(D203,Equipment[],Equipment!$AH$2)*O203+VLOOKUP(D203,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D203,Equipment[],Equipment!$AE$2)*O203^4+VLOOKUP(D203,Equipment[],Equipment!$AF$2)*O203^3+VLOOKUP(D203,Equipment[],Equipment!$AG$2)*O203^2+VLOOKUP(D203,Equipment[],Equipment!$AH$2)*O203+VLOOKUP(D203,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D203,2)=\"Sc\",\nIF(C203=\"a\",\nVLOOKUP(D203,Equipment[],Equipment!$BP$2)+VLOOKUP(D203,Equipment[],Equipment!$BQ$2)+VLOOKUP(D203,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",\nVLOOKUP(D203,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",\nIF(OR(C203=\"a\",C203=\"c\"),VLOOKUP(A203,Quantities[],Quantities!$AJ$2),VLOOKUP(A203,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",VLOOKUP(D203,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",VLOOKUP(D203,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN206)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D204,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",VLOOKUP(D204,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D204,2)=\"Sc\",\nVLOOKUP(D204,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",\nVLOOKUP(D204,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D204,Equipment[],Equipment!$Z$2)*O204^4+VLOOKUP(D204,Equipment[],Equipment!$AA$2)*O204^3+VLOOKUP(D204,Equipment[],Equipment!$AB$2)*O204^2+VLOOKUP(D204,Equipment[],Equipment!$AC$2)*O204+VLOOKUP(D204,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D204,Equipment[],Equipment!$Z$2)*O204^4+VLOOKUP(D204,Equipment[],Equipment!$AA$2)*O204^3+VLOOKUP(D204,Equipment[],Equipment!$AB$2)*O204^2+VLOOKUP(D204,Equipment[],Equipment!$AC$2)*O204+VLOOKUP(D204,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D204,Equipment[],Equipment!$Z$2)*O204^4+VLOOKUP(D204,Equipment[],Equipment!$AA$2)*O204^3+VLOOKUP(D204,Equipment[],Equipment!$AB$2)*O204^2+VLOOKUP(D204,Equipment[],Equipment!$AC$2)*O204+VLOOKUP(D204,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D204,Equipment[],Equipment!$P$2)*N204^4+VLOOKUP(D204,Equipment[],Equipment!$Q$2)*N204^3+VLOOKUP(D204,Equipment[],Equipment!$R$2)*N204^2+VLOOKUP(D204,Equipment[],Equipment!$S$2)*N204+VLOOKUP(D204,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D204,Equipment[],Equipment!$P$2)*N204^4+VLOOKUP(D204,Equipment[],Equipment!$Q$2)*N204^3+VLOOKUP(D204,Equipment[],Equipment!$R$2)*N204^2+VLOOKUP(D204,Equipment[],Equipment!$S$2)*N204+VLOOKUP(D204,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D204,Equipment[],Equipment!$P$2)*N204^4+VLOOKUP(D204,Equipment[],Equipment!$Q$2)*N204^3+VLOOKUP(D204,Equipment[],Equipment!$R$2)*N204^2+VLOOKUP(D204,Equipment[],Equipment!$S$2)*N204+VLOOKUP(D204,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D204,Equipment[],Equipment!$U$2)*N204^4+VLOOKUP(D204,Equipment[],Equipment!$V$2)*N204^3+VLOOKUP(D204,Equipment[],Equipment!$W$2)*N204^2+VLOOKUP(D204,Equipment[],Equipment!$X$2)*N204+VLOOKUP(D204,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D204,Equipment[],Equipment!$U$2)*N204^4+VLOOKUP(D204,Equipment[],Equipment!$V$2)*N204^3+VLOOKUP(D204,Equipment[],Equipment!$W$2)*N204^2+VLOOKUP(D204,Equipment[],Equipment!$X$2)*N204+VLOOKUP(D204,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D204,Equipment[],Equipment!$AE$2)*O204^4+VLOOKUP(D204,Equipment[],Equipment!$AF$2)*O204^3+VLOOKUP(D204,Equipment[],Equipment!$AG$2)*O204^2+VLOOKUP(D204,Equipment[],Equipment!$AH$2)*O204+VLOOKUP(D204,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D204,Equipment[],Equipment!$AE$2)*O204^4+VLOOKUP(D204,Equipment[],Equipment!$AF$2)*O204^3+VLOOKUP(D204,Equipment[],Equipment!$AG$2)*O204^2+VLOOKUP(D204,Equipment[],Equipment!$AH$2)*O204+VLOOKUP(D204,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D204,2)=\"Sc\",\nIF(C204=\"a\",\nVLOOKUP(D204,Equipment[],Equipment!$BP$2)+VLOOKUP(D204,Equipment[],Equipment!$BQ$2)+VLOOKUP(D204,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",\nVLOOKUP(D204,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",\nIF(OR(C204=\"a\",C204=\"c\"),VLOOKUP(A204,Quantities[],Quantities!$AJ$2),VLOOKUP(A204,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",VLOOKUP(D204,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",VLOOKUP(D204,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN207)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D205,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",VLOOKUP(D205,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D205,2)=\"Sc\",\nVLOOKUP(D205,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",\nVLOOKUP(D205,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D205,Equipment[],Equipment!$Z$2)*O205^4+VLOOKUP(D205,Equipment[],Equipment!$AA$2)*O205^3+VLOOKUP(D205,Equipment[],Equipment!$AB$2)*O205^2+VLOOKUP(D205,Equipment[],Equipment!$AC$2)*O205+VLOOKUP(D205,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D205,Equipment[],Equipment!$Z$2)*O205^4+VLOOKUP(D205,Equipment[],Equipment!$AA$2)*O205^3+VLOOKUP(D205,Equipment[],Equipment!$AB$2)*O205^2+VLOOKUP(D205,Equipment[],Equipment!$AC$2)*O205+VLOOKUP(D205,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D205,Equipment[],Equipment!$Z$2)*O205^4+VLOOKUP(D205,Equipment[],Equipment!$AA$2)*O205^3+VLOOKUP(D205,Equipment[],Equipment!$AB$2)*O205^2+VLOOKUP(D205,Equipment[],Equipment!$AC$2)*O205+VLOOKUP(D205,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D205,Equipment[],Equipment!$P$2)*N205^4+VLOOKUP(D205,Equipment[],Equipment!$Q$2)*N205^3+VLOOKUP(D205,Equipment[],Equipment!$R$2)*N205^2+VLOOKUP(D205,Equipment[],Equipment!$S$2)*N205+VLOOKUP(D205,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D205,Equipment[],Equipment!$P$2)*N205^4+VLOOKUP(D205,Equipment[],Equipment!$Q$2)*N205^3+VLOOKUP(D205,Equipment[],Equipment!$R$2)*N205^2+VLOOKUP(D205,Equipment[],Equipment!$S$2)*N205+VLOOKUP(D205,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D205,Equipment[],Equipment!$P$2)*N205^4+VLOOKUP(D205,Equipment[],Equipment!$Q$2)*N205^3+VLOOKUP(D205,Equipment[],Equipment!$R$2)*N205^2+VLOOKUP(D205,Equipment[],Equipment!$S$2)*N205+VLOOKUP(D205,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D205,Equipment[],Equipment!$U$2)*N205^4+VLOOKUP(D205,Equipment[],Equipment!$V$2)*N205^3+VLOOKUP(D205,Equipment[],Equipment!$W$2)*N205^2+VLOOKUP(D205,Equipment[],Equipment!$X$2)*N205+VLOOKUP(D205,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D205,Equipment[],Equipment!$U$2)*N205^4+VLOOKUP(D205,Equipment[],Equipment!$V$2)*N205^3+VLOOKUP(D205,Equipment[],Equipment!$W$2)*N205^2+VLOOKUP(D205,Equipment[],Equipment!$X$2)*N205+VLOOKUP(D205,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D205,Equipment[],Equipment!$AE$2)*O205^4+VLOOKUP(D205,Equipment[],Equipment!$AF$2)*O205^3+VLOOKUP(D205,Equipment[],Equipment!$AG$2)*O205^2+VLOOKUP(D205,Equipment[],Equipment!$AH$2)*O205+VLOOKUP(D205,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D205,Equipment[],Equipment!$AE$2)*O205^4+VLOOKUP(D205,Equipment[],Equipment!$AF$2)*O205^3+VLOOKUP(D205,Equipment[],Equipment!$AG$2)*O205^2+VLOOKUP(D205,Equipment[],Equipment!$AH$2)*O205+VLOOKUP(D205,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D205,2)=\"Sc\",\nIF(C205=\"a\",\nVLOOKUP(D205,Equipment[],Equipment!$BP$2)+VLOOKUP(D205,Equipment[],Equipment!$BQ$2)+VLOOKUP(D205,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",\nVLOOKUP(D205,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",\nIF(OR(C205=\"a\",C205=\"c\"),VLOOKUP(A205,Quantities[],Quantities!$AJ$2),VLOOKUP(A205,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",VLOOKUP(D205,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",VLOOKUP(D205,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN208)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D206,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",VLOOKUP(D206,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D206,2)=\"Sc\",\nVLOOKUP(D206,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",\nVLOOKUP(D206,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D206,Equipment[],Equipment!$Z$2)*O206^4+VLOOKUP(D206,Equipment[],Equipment!$AA$2)*O206^3+VLOOKUP(D206,Equipment[],Equipment!$AB$2)*O206^2+VLOOKUP(D206,Equipment[],Equipment!$AC$2)*O206+VLOOKUP(D206,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D206,Equipment[],Equipment!$Z$2)*O206^4+VLOOKUP(D206,Equipment[],Equipment!$AA$2)*O206^3+VLOOKUP(D206,Equipment[],Equipment!$AB$2)*O206^2+VLOOKUP(D206,Equipment[],Equipment!$AC$2)*O206+VLOOKUP(D206,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D206,Equipment[],Equipment!$Z$2)*O206^4+VLOOKUP(D206,Equipment[],Equipment!$AA$2)*O206^3+VLOOKUP(D206,Equipment[],Equipment!$AB$2)*O206^2+VLOOKUP(D206,Equipment[],Equipment!$AC$2)*O206+VLOOKUP(D206,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D206,Equipment[],Equipment!$P$2)*N206^4+VLOOKUP(D206,Equipment[],Equipment!$Q$2)*N206^3+VLOOKUP(D206,Equipment[],Equipment!$R$2)*N206^2+VLOOKUP(D206,Equipment[],Equipment!$S$2)*N206+VLOOKUP(D206,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D206,Equipment[],Equipment!$P$2)*N206^4+VLOOKUP(D206,Equipment[],Equipment!$Q$2)*N206^3+VLOOKUP(D206,Equipment[],Equipment!$R$2)*N206^2+VLOOKUP(D206,Equipment[],Equipment!$S$2)*N206+VLOOKUP(D206,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D206,Equipment[],Equipment!$P$2)*N206^4+VLOOKUP(D206,Equipment[],Equipment!$Q$2)*N206^3+VLOOKUP(D206,Equipment[],Equipment!$R$2)*N206^2+VLOOKUP(D206,Equipment[],Equipment!$S$2)*N206+VLOOKUP(D206,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D206,Equipment[],Equipment!$U$2)*N206^4+VLOOKUP(D206,Equipment[],Equipment!$V$2)*N206^3+VLOOKUP(D206,Equipment[],Equipment!$W$2)*N206^2+VLOOKUP(D206,Equipment[],Equipment!$X$2)*N206+VLOOKUP(D206,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D206,Equipment[],Equipment!$U$2)*N206^4+VLOOKUP(D206,Equipment[],Equipment!$V$2)*N206^3+VLOOKUP(D206,Equipment[],Equipment!$W$2)*N206^2+VLOOKUP(D206,Equipment[],Equipment!$X$2)*N206+VLOOKUP(D206,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D206,Equipment[],Equipment!$AE$2)*O206^4+VLOOKUP(D206,Equipment[],Equipment!$AF$2)*O206^3+VLOOKUP(D206,Equipment[],Equipment!$AG$2)*O206^2+VLOOKUP(D206,Equipment[],Equipment!$AH$2)*O206+VLOOKUP(D206,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D206,Equipment[],Equipment!$AE$2)*O206^4+VLOOKUP(D206,Equipment[],Equipment!$AF$2)*O206^3+VLOOKUP(D206,Equipment[],Equipment!$AG$2)*O206^2+VLOOKUP(D206,Equipment[],Equipment!$AH$2)*O206+VLOOKUP(D206,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D206,2)=\"Sc\",\nIF(C206=\"a\",\nVLOOKUP(D206,Equipment[],Equipment!$BP$2)+VLOOKUP(D206,Equipment[],Equipment!$BQ$2)+VLOOKUP(D206,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",\nVLOOKUP(D206,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",\nIF(OR(C206=\"a\",C206=\"c\"),VLOOKUP(A206,Quantities[],Quantities!$AJ$2),VLOOKUP(A206,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",VLOOKUP(D206,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",VLOOKUP(D206,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN209)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D207,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",VLOOKUP(D207,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D207,2)=\"Sc\",\nVLOOKUP(D207,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",\nVLOOKUP(D207,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D207,Equipment[],Equipment!$Z$2)*O207^4+VLOOKUP(D207,Equipment[],Equipment!$AA$2)*O207^3+VLOOKUP(D207,Equipment[],Equipment!$AB$2)*O207^2+VLOOKUP(D207,Equipment[],Equipment!$AC$2)*O207+VLOOKUP(D207,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D207,Equipment[],Equipment!$Z$2)*O207^4+VLOOKUP(D207,Equipment[],Equipment!$AA$2)*O207^3+VLOOKUP(D207,Equipment[],Equipment!$AB$2)*O207^2+VLOOKUP(D207,Equipment[],Equipment!$AC$2)*O207+VLOOKUP(D207,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D207,Equipment[],Equipment!$Z$2)*O207^4+VLOOKUP(D207,Equipment[],Equipment!$AA$2)*O207^3+VLOOKUP(D207,Equipment[],Equipment!$AB$2)*O207^2+VLOOKUP(D207,Equipment[],Equipment!$AC$2)*O207+VLOOKUP(D207,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D207,Equipment[],Equipment!$P$2)*N207^4+VLOOKUP(D207,Equipment[],Equipment!$Q$2)*N207^3+VLOOKUP(D207,Equipment[],Equipment!$R$2)*N207^2+VLOOKUP(D207,Equipment[],Equipment!$S$2)*N207+VLOOKUP(D207,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D207,Equipment[],Equipment!$P$2)*N207^4+VLOOKUP(D207,Equipment[],Equipment!$Q$2)*N207^3+VLOOKUP(D207,Equipment[],Equipment!$R$2)*N207^2+VLOOKUP(D207,Equipment[],Equipment!$S$2)*N207+VLOOKUP(D207,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D207,Equipment[],Equipment!$P$2)*N207^4+VLOOKUP(D207,Equipment[],Equipment!$Q$2)*N207^3+VLOOKUP(D207,Equipment[],Equipment!$R$2)*N207^2+VLOOKUP(D207,Equipment[],Equipment!$S$2)*N207+VLOOKUP(D207,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D207,Equipment[],Equipment!$U$2)*N207^4+VLOOKUP(D207,Equipment[],Equipment!$V$2)*N207^3+VLOOKUP(D207,Equipment[],Equipment!$W$2)*N207^2+VLOOKUP(D207,Equipment[],Equipment!$X$2)*N207+VLOOKUP(D207,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D207,Equipment[],Equipment!$U$2)*N207^4+VLOOKUP(D207,Equipment[],Equipment!$V$2)*N207^3+VLOOKUP(D207,Equipment[],Equipment!$W$2)*N207^2+VLOOKUP(D207,Equipment[],Equipment!$X$2)*N207+VLOOKUP(D207,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D207,Equipment[],Equipment!$AE$2)*O207^4+VLOOKUP(D207,Equipment[],Equipment!$AF$2)*O207^3+VLOOKUP(D207,Equipment[],Equipment!$AG$2)*O207^2+VLOOKUP(D207,Equipment[],Equipment!$AH$2)*O207+VLOOKUP(D207,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D207,Equipment[],Equipment!$AE$2)*O207^4+VLOOKUP(D207,Equipment[],Equipment!$AF$2)*O207^3+VLOOKUP(D207,Equipment[],Equipment!$AG$2)*O207^2+VLOOKUP(D207,Equipment[],Equipment!$AH$2)*O207+VLOOKUP(D207,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D207,2)=\"Sc\",\nIF(C207=\"a\",\nVLOOKUP(D207,Equipment[],Equipment!$BP$2)+VLOOKUP(D207,Equipment[],Equipment!$BQ$2)+VLOOKUP(D207,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",\nVLOOKUP(D207,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",\nIF(OR(C207=\"a\",C207=\"c\"),VLOOKUP(A207,Quantities[],Quantities!$AJ$2),VLOOKUP(A207,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",VLOOKUP(D207,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",VLOOKUP(D207,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN210)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D208,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",VLOOKUP(D208,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D208,2)=\"Sc\",\nVLOOKUP(D208,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",\nVLOOKUP(D208,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D208,Equipment[],Equipment!$Z$2)*O208^4+VLOOKUP(D208,Equipment[],Equipment!$AA$2)*O208^3+VLOOKUP(D208,Equipment[],Equipment!$AB$2)*O208^2+VLOOKUP(D208,Equipment[],Equipment!$AC$2)*O208+VLOOKUP(D208,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D208,Equipment[],Equipment!$Z$2)*O208^4+VLOOKUP(D208,Equipment[],Equipment!$AA$2)*O208^3+VLOOKUP(D208,Equipment[],Equipment!$AB$2)*O208^2+VLOOKUP(D208,Equipment[],Equipment!$AC$2)*O208+VLOOKUP(D208,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D208,Equipment[],Equipment!$Z$2)*O208^4+VLOOKUP(D208,Equipment[],Equipment!$AA$2)*O208^3+VLOOKUP(D208,Equipment[],Equipment!$AB$2)*O208^2+VLOOKUP(D208,Equipment[],Equipment!$AC$2)*O208+VLOOKUP(D208,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D208,Equipment[],Equipment!$P$2)*N208^4+VLOOKUP(D208,Equipment[],Equipment!$Q$2)*N208^3+VLOOKUP(D208,Equipment[],Equipment!$R$2)*N208^2+VLOOKUP(D208,Equipment[],Equipment!$S$2)*N208+VLOOKUP(D208,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D208,Equipment[],Equipment!$P$2)*N208^4+VLOOKUP(D208,Equipment[],Equipment!$Q$2)*N208^3+VLOOKUP(D208,Equipment[],Equipment!$R$2)*N208^2+VLOOKUP(D208,Equipment[],Equipment!$S$2)*N208+VLOOKUP(D208,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D208,Equipment[],Equipment!$P$2)*N208^4+VLOOKUP(D208,Equipment[],Equipment!$Q$2)*N208^3+VLOOKUP(D208,Equipment[],Equipment!$R$2)*N208^2+VLOOKUP(D208,Equipment[],Equipment!$S$2)*N208+VLOOKUP(D208,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D208,Equipment[],Equipment!$U$2)*N208^4+VLOOKUP(D208,Equipment[],Equipment!$V$2)*N208^3+VLOOKUP(D208,Equipment[],Equipment!$W$2)*N208^2+VLOOKUP(D208,Equipment[],Equipment!$X$2)*N208+VLOOKUP(D208,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D208,Equipment[],Equipment!$U$2)*N208^4+VLOOKUP(D208,Equipment[],Equipment!$V$2)*N208^3+VLOOKUP(D208,Equipment[],Equipment!$W$2)*N208^2+VLOOKUP(D208,Equipment[],Equipment!$X$2)*N208+VLOOKUP(D208,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D208,Equipment[],Equipment!$AE$2)*O208^4+VLOOKUP(D208,Equipment[],Equipment!$AF$2)*O208^3+VLOOKUP(D208,Equipment[],Equipment!$AG$2)*O208^2+VLOOKUP(D208,Equipment[],Equipment!$AH$2)*O208+VLOOKUP(D208,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D208,Equipment[],Equipment!$AE$2)*O208^4+VLOOKUP(D208,Equipment[],Equipment!$AF$2)*O208^3+VLOOKUP(D208,Equipment[],Equipment!$AG$2)*O208^2+VLOOKUP(D208,Equipment[],Equipment!$AH$2)*O208+VLOOKUP(D208,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D208,2)=\"Sc\",\nIF(C208=\"a\",\nVLOOKUP(D208,Equipment[],Equipment!$BP$2)+VLOOKUP(D208,Equipment[],Equipment!$BQ$2)+VLOOKUP(D208,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",\nVLOOKUP(D208,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",\nIF(OR(C208=\"a\",C208=\"c\"),VLOOKUP(A208,Quantities[],Quantities!$AJ$2),VLOOKUP(A208,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",VLOOKUP(D208,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",VLOOKUP(D208,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN211)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D209,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",VLOOKUP(D209,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(L209+M209>0,ABS(L209)+M209,0),0\n)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(L209-M209<0,0,ABS(L209)-M209),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nVLOOKUP(D209,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nVLOOKUP(D209,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D209,Equipment[],Equipment!$Z$2)*O209^4+VLOOKUP(D209,Equipment[],Equipment!$AA$2)*O209^3+VLOOKUP(D209,Equipment[],Equipment!$AB$2)*O209^2+VLOOKUP(D209,Equipment[],Equipment!$AC$2)*O209+VLOOKUP(D209,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D209,Equipment[],Equipment!$Z$2)*O209^4+VLOOKUP(D209,Equipment[],Equipment!$AA$2)*O209^3+VLOOKUP(D209,Equipment[],Equipment!$AB$2)*O209^2+VLOOKUP(D209,Equipment[],Equipment!$AC$2)*O209+VLOOKUP(D209,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D209,Equipment[],Equipment!$Z$2)*O209^4+VLOOKUP(D209,Equipment[],Equipment!$AA$2)*O209^3+VLOOKUP(D209,Equipment[],Equipment!$AB$2)*O209^2+VLOOKUP(D209,Equipment[],Equipment!$AC$2)*O209+VLOOKUP(D209,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D209,Equipment[],Equipment!$P$2)*N209^4+VLOOKUP(D209,Equipment[],Equipment!$Q$2)*N209^3+VLOOKUP(D209,Equipment[],Equipment!$R$2)*N209^2+VLOOKUP(D209,Equipment[],Equipment!$S$2)*N209+VLOOKUP(D209,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D209,Equipment[],Equipment!$P$2)*N209^4+VLOOKUP(D209,Equipment[],Equipment!$Q$2)*N209^3+VLOOKUP(D209,Equipment[],Equipment!$R$2)*N209^2+VLOOKUP(D209,Equipment[],Equipment!$S$2)*N209+VLOOKUP(D209,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D209,Equipment[],Equipment!$P$2)*N209^4+VLOOKUP(D209,Equipment[],Equipment!$Q$2)*N209^3+VLOOKUP(D209,Equipment[],Equipment!$R$2)*N209^2+VLOOKUP(D209,Equipment[],Equipment!$S$2)*N209+VLOOKUP(D209,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D209,Equipment[],Equipment!$U$2)*N209^4+VLOOKUP(D209,Equipment[],Equipment!$V$2)*N209^3+VLOOKUP(D209,Equipment[],Equipment!$W$2)*N209^2+VLOOKUP(D209,Equipment[],Equipment!$X$2)*N209+VLOOKUP(D209,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D209,Equipment[],Equipment!$U$2)*N209^4+VLOOKUP(D209,Equipment[],Equipment!$V$2)*N209^3+VLOOKUP(D209,Equipment[],Equipment!$W$2)*N209^2+VLOOKUP(D209,Equipment[],Equipment!$X$2)*N209+VLOOKUP(D209,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D209,Equipment[],Equipment!$AE$2)*O209^4+VLOOKUP(D209,Equipment[],Equipment!$AF$2)*O209^3+VLOOKUP(D209,Equipment[],Equipment!$AG$2)*O209^2+VLOOKUP(D209,Equipment[],Equipment!$AH$2)*O209+VLOOKUP(D209,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D209,Equipment[],Equipment!$AE$2)*O209^4+VLOOKUP(D209,Equipment[],Equipment!$AF$2)*O209^3+VLOOKUP(D209,Equipment[],Equipment!$AG$2)*O209^2+VLOOKUP(D209,Equipment[],Equipment!$AH$2)*O209+VLOOKUP(D209,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",(K209/(S209*88))+(K209/(R209*88))+P209+Q209,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(C209=\"a\",\nVLOOKUP(D209,Equipment[],Equipment!$BP$2)+VLOOKUP(D209,Equipment[],Equipment!$BQ$2)+VLOOKUP(D209,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nVLOOKUP(D209,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(OR(C209=\"a\",C209=\"c\"),VLOOKUP(A209,Quantities[],Quantities!$AJ$2),VLOOKUP(A209,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",VLOOKUP(D209,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",VLOOKUP(D209,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",Y209/T209,)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\n(TRUNC(Z209))*(MIN(X209,(V209/W209))),\n0)","v":0},{"$f":"IF(AA209>0,J209/AA209,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN212)","v":0},{"$f":"IF(AC209>0,AB209/AC209,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D210,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",VLOOKUP(D210,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D210,2)=\"Sc\",\nVLOOKUP(D210,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",\nVLOOKUP(D210,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D210,Equipment[],Equipment!$Z$2)*O210^4+VLOOKUP(D210,Equipment[],Equipment!$AA$2)*O210^3+VLOOKUP(D210,Equipment[],Equipment!$AB$2)*O210^2+VLOOKUP(D210,Equipment[],Equipment!$AC$2)*O210+VLOOKUP(D210,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D210,Equipment[],Equipment!$Z$2)*O210^4+VLOOKUP(D210,Equipment[],Equipment!$AA$2)*O210^3+VLOOKUP(D210,Equipment[],Equipment!$AB$2)*O210^2+VLOOKUP(D210,Equipment[],Equipment!$AC$2)*O210+VLOOKUP(D210,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D210,Equipment[],Equipment!$Z$2)*O210^4+VLOOKUP(D210,Equipment[],Equipment!$AA$2)*O210^3+VLOOKUP(D210,Equipment[],Equipment!$AB$2)*O210^2+VLOOKUP(D210,Equipment[],Equipment!$AC$2)*O210+VLOOKUP(D210,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D210,Equipment[],Equipment!$P$2)*N210^4+VLOOKUP(D210,Equipment[],Equipment!$Q$2)*N210^3+VLOOKUP(D210,Equipment[],Equipment!$R$2)*N210^2+VLOOKUP(D210,Equipment[],Equipment!$S$2)*N210+VLOOKUP(D210,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D210,Equipment[],Equipment!$P$2)*N210^4+VLOOKUP(D210,Equipment[],Equipment!$Q$2)*N210^3+VLOOKUP(D210,Equipment[],Equipment!$R$2)*N210^2+VLOOKUP(D210,Equipment[],Equipment!$S$2)*N210+VLOOKUP(D210,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D210,Equipment[],Equipment!$P$2)*N210^4+VLOOKUP(D210,Equipment[],Equipment!$Q$2)*N210^3+VLOOKUP(D210,Equipment[],Equipment!$R$2)*N210^2+VLOOKUP(D210,Equipment[],Equipment!$S$2)*N210+VLOOKUP(D210,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D210,Equipment[],Equipment!$U$2)*N210^4+VLOOKUP(D210,Equipment[],Equipment!$V$2)*N210^3+VLOOKUP(D210,Equipment[],Equipment!$W$2)*N210^2+VLOOKUP(D210,Equipment[],Equipment!$X$2)*N210+VLOOKUP(D210,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D210,Equipment[],Equipment!$U$2)*N210^4+VLOOKUP(D210,Equipment[],Equipment!$V$2)*N210^3+VLOOKUP(D210,Equipment[],Equipment!$W$2)*N210^2+VLOOKUP(D210,Equipment[],Equipment!$X$2)*N210+VLOOKUP(D210,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D210,Equipment[],Equipment!$AE$2)*O210^4+VLOOKUP(D210,Equipment[],Equipment!$AF$2)*O210^3+VLOOKUP(D210,Equipment[],Equipment!$AG$2)*O210^2+VLOOKUP(D210,Equipment[],Equipment!$AH$2)*O210+VLOOKUP(D210,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D210,Equipment[],Equipment!$AE$2)*O210^4+VLOOKUP(D210,Equipment[],Equipment!$AF$2)*O210^3+VLOOKUP(D210,Equipment[],Equipment!$AG$2)*O210^2+VLOOKUP(D210,Equipment[],Equipment!$AH$2)*O210+VLOOKUP(D210,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D210,2)=\"Sc\",\nIF(C210=\"a\",\nVLOOKUP(D210,Equipment[],Equipment!$BP$2)+VLOOKUP(D210,Equipment[],Equipment!$BQ$2)+VLOOKUP(D210,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",\nVLOOKUP(D210,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",\nIF(OR(C210=\"a\",C210=\"c\"),VLOOKUP(A210,Quantities[],Quantities!$AJ$2),VLOOKUP(A210,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",VLOOKUP(D210,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",VLOOKUP(D210,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN213)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D211,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",VLOOKUP(D211,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D211,2)=\"Sc\",\nVLOOKUP(D211,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",\nVLOOKUP(D211,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D211,Equipment[],Equipment!$Z$2)*O211^4+VLOOKUP(D211,Equipment[],Equipment!$AA$2)*O211^3+VLOOKUP(D211,Equipment[],Equipment!$AB$2)*O211^2+VLOOKUP(D211,Equipment[],Equipment!$AC$2)*O211+VLOOKUP(D211,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D211,Equipment[],Equipment!$Z$2)*O211^4+VLOOKUP(D211,Equipment[],Equipment!$AA$2)*O211^3+VLOOKUP(D211,Equipment[],Equipment!$AB$2)*O211^2+VLOOKUP(D211,Equipment[],Equipment!$AC$2)*O211+VLOOKUP(D211,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D211,Equipment[],Equipment!$Z$2)*O211^4+VLOOKUP(D211,Equipment[],Equipment!$AA$2)*O211^3+VLOOKUP(D211,Equipment[],Equipment!$AB$2)*O211^2+VLOOKUP(D211,Equipment[],Equipment!$AC$2)*O211+VLOOKUP(D211,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D211,Equipment[],Equipment!$P$2)*N211^4+VLOOKUP(D211,Equipment[],Equipment!$Q$2)*N211^3+VLOOKUP(D211,Equipment[],Equipment!$R$2)*N211^2+VLOOKUP(D211,Equipment[],Equipment!$S$2)*N211+VLOOKUP(D211,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D211,Equipment[],Equipment!$P$2)*N211^4+VLOOKUP(D211,Equipment[],Equipment!$Q$2)*N211^3+VLOOKUP(D211,Equipment[],Equipment!$R$2)*N211^2+VLOOKUP(D211,Equipment[],Equipment!$S$2)*N211+VLOOKUP(D211,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D211,Equipment[],Equipment!$P$2)*N211^4+VLOOKUP(D211,Equipment[],Equipment!$Q$2)*N211^3+VLOOKUP(D211,Equipment[],Equipment!$R$2)*N211^2+VLOOKUP(D211,Equipment[],Equipment!$S$2)*N211+VLOOKUP(D211,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D211,Equipment[],Equipment!$U$2)*N211^4+VLOOKUP(D211,Equipment[],Equipment!$V$2)*N211^3+VLOOKUP(D211,Equipment[],Equipment!$W$2)*N211^2+VLOOKUP(D211,Equipment[],Equipment!$X$2)*N211+VLOOKUP(D211,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D211,Equipment[],Equipment!$U$2)*N211^4+VLOOKUP(D211,Equipment[],Equipment!$V$2)*N211^3+VLOOKUP(D211,Equipment[],Equipment!$W$2)*N211^2+VLOOKUP(D211,Equipment[],Equipment!$X$2)*N211+VLOOKUP(D211,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D211,Equipment[],Equipment!$AE$2)*O211^4+VLOOKUP(D211,Equipment[],Equipment!$AF$2)*O211^3+VLOOKUP(D211,Equipment[],Equipment!$AG$2)*O211^2+VLOOKUP(D211,Equipment[],Equipment!$AH$2)*O211+VLOOKUP(D211,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D211,Equipment[],Equipment!$AE$2)*O211^4+VLOOKUP(D211,Equipment[],Equipment!$AF$2)*O211^3+VLOOKUP(D211,Equipment[],Equipment!$AG$2)*O211^2+VLOOKUP(D211,Equipment[],Equipment!$AH$2)*O211+VLOOKUP(D211,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D211,2)=\"Sc\",\nIF(C211=\"a\",\nVLOOKUP(D211,Equipment[],Equipment!$BP$2)+VLOOKUP(D211,Equipment[],Equipment!$BQ$2)+VLOOKUP(D211,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",\nVLOOKUP(D211,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",\nIF(OR(C211=\"a\",C211=\"c\"),VLOOKUP(A211,Quantities[],Quantities!$AJ$2),VLOOKUP(A211,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",VLOOKUP(D211,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",VLOOKUP(D211,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN214)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D212,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",VLOOKUP(D212,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D212,2)=\"Sc\",\nVLOOKUP(D212,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",\nVLOOKUP(D212,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D212,Equipment[],Equipment!$Z$2)*O212^4+VLOOKUP(D212,Equipment[],Equipment!$AA$2)*O212^3+VLOOKUP(D212,Equipment[],Equipment!$AB$2)*O212^2+VLOOKUP(D212,Equipment[],Equipment!$AC$2)*O212+VLOOKUP(D212,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D212,Equipment[],Equipment!$Z$2)*O212^4+VLOOKUP(D212,Equipment[],Equipment!$AA$2)*O212^3+VLOOKUP(D212,Equipment[],Equipment!$AB$2)*O212^2+VLOOKUP(D212,Equipment[],Equipment!$AC$2)*O212+VLOOKUP(D212,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D212,Equipment[],Equipment!$Z$2)*O212^4+VLOOKUP(D212,Equipment[],Equipment!$AA$2)*O212^3+VLOOKUP(D212,Equipment[],Equipment!$AB$2)*O212^2+VLOOKUP(D212,Equipment[],Equipment!$AC$2)*O212+VLOOKUP(D212,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D212,Equipment[],Equipment!$P$2)*N212^4+VLOOKUP(D212,Equipment[],Equipment!$Q$2)*N212^3+VLOOKUP(D212,Equipment[],Equipment!$R$2)*N212^2+VLOOKUP(D212,Equipment[],Equipment!$S$2)*N212+VLOOKUP(D212,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D212,Equipment[],Equipment!$P$2)*N212^4+VLOOKUP(D212,Equipment[],Equipment!$Q$2)*N212^3+VLOOKUP(D212,Equipment[],Equipment!$R$2)*N212^2+VLOOKUP(D212,Equipment[],Equipment!$S$2)*N212+VLOOKUP(D212,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D212,Equipment[],Equipment!$P$2)*N212^4+VLOOKUP(D212,Equipment[],Equipment!$Q$2)*N212^3+VLOOKUP(D212,Equipment[],Equipment!$R$2)*N212^2+VLOOKUP(D212,Equipment[],Equipment!$S$2)*N212+VLOOKUP(D212,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D212,Equipment[],Equipment!$U$2)*N212^4+VLOOKUP(D212,Equipment[],Equipment!$V$2)*N212^3+VLOOKUP(D212,Equipment[],Equipment!$W$2)*N212^2+VLOOKUP(D212,Equipment[],Equipment!$X$2)*N212+VLOOKUP(D212,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D212,Equipment[],Equipment!$U$2)*N212^4+VLOOKUP(D212,Equipment[],Equipment!$V$2)*N212^3+VLOOKUP(D212,Equipment[],Equipment!$W$2)*N212^2+VLOOKUP(D212,Equipment[],Equipment!$X$2)*N212+VLOOKUP(D212,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D212,Equipment[],Equipment!$AE$2)*O212^4+VLOOKUP(D212,Equipment[],Equipment!$AF$2)*O212^3+VLOOKUP(D212,Equipment[],Equipment!$AG$2)*O212^2+VLOOKUP(D212,Equipment[],Equipment!$AH$2)*O212+VLOOKUP(D212,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D212,Equipment[],Equipment!$AE$2)*O212^4+VLOOKUP(D212,Equipment[],Equipment!$AF$2)*O212^3+VLOOKUP(D212,Equipment[],Equipment!$AG$2)*O212^2+VLOOKUP(D212,Equipment[],Equipment!$AH$2)*O212+VLOOKUP(D212,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D212,2)=\"Sc\",\nIF(C212=\"a\",\nVLOOKUP(D212,Equipment[],Equipment!$BP$2)+VLOOKUP(D212,Equipment[],Equipment!$BQ$2)+VLOOKUP(D212,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",\nVLOOKUP(D212,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",\nIF(OR(C212=\"a\",C212=\"c\"),VLOOKUP(A212,Quantities[],Quantities!$AJ$2),VLOOKUP(A212,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",VLOOKUP(D212,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",VLOOKUP(D212,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN215)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D213,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",VLOOKUP(D213,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D213,2)=\"Sc\",\nVLOOKUP(D213,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nVLOOKUP(D213,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D213,Equipment[],Equipment!$Z$2)*O213^4+VLOOKUP(D213,Equipment[],Equipment!$AA$2)*O213^3+VLOOKUP(D213,Equipment[],Equipment!$AB$2)*O213^2+VLOOKUP(D213,Equipment[],Equipment!$AC$2)*O213+VLOOKUP(D213,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D213,Equipment[],Equipment!$Z$2)*O213^4+VLOOKUP(D213,Equipment[],Equipment!$AA$2)*O213^3+VLOOKUP(D213,Equipment[],Equipment!$AB$2)*O213^2+VLOOKUP(D213,Equipment[],Equipment!$AC$2)*O213+VLOOKUP(D213,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D213,Equipment[],Equipment!$Z$2)*O213^4+VLOOKUP(D213,Equipment[],Equipment!$AA$2)*O213^3+VLOOKUP(D213,Equipment[],Equipment!$AB$2)*O213^2+VLOOKUP(D213,Equipment[],Equipment!$AC$2)*O213+VLOOKUP(D213,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D213,Equipment[],Equipment!$P$2)*N213^4+VLOOKUP(D213,Equipment[],Equipment!$Q$2)*N213^3+VLOOKUP(D213,Equipment[],Equipment!$R$2)*N213^2+VLOOKUP(D213,Equipment[],Equipment!$S$2)*N213+VLOOKUP(D213,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D213,Equipment[],Equipment!$P$2)*N213^4+VLOOKUP(D213,Equipment[],Equipment!$Q$2)*N213^3+VLOOKUP(D213,Equipment[],Equipment!$R$2)*N213^2+VLOOKUP(D213,Equipment[],Equipment!$S$2)*N213+VLOOKUP(D213,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D213,Equipment[],Equipment!$P$2)*N213^4+VLOOKUP(D213,Equipment[],Equipment!$Q$2)*N213^3+VLOOKUP(D213,Equipment[],Equipment!$R$2)*N213^2+VLOOKUP(D213,Equipment[],Equipment!$S$2)*N213+VLOOKUP(D213,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D213,Equipment[],Equipment!$U$2)*N213^4+VLOOKUP(D213,Equipment[],Equipment!$V$2)*N213^3+VLOOKUP(D213,Equipment[],Equipment!$W$2)*N213^2+VLOOKUP(D213,Equipment[],Equipment!$X$2)*N213+VLOOKUP(D213,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D213,Equipment[],Equipment!$U$2)*N213^4+VLOOKUP(D213,Equipment[],Equipment!$V$2)*N213^3+VLOOKUP(D213,Equipment[],Equipment!$W$2)*N213^2+VLOOKUP(D213,Equipment[],Equipment!$X$2)*N213+VLOOKUP(D213,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D213,Equipment[],Equipment!$AE$2)*O213^4+VLOOKUP(D213,Equipment[],Equipment!$AF$2)*O213^3+VLOOKUP(D213,Equipment[],Equipment!$AG$2)*O213^2+VLOOKUP(D213,Equipment[],Equipment!$AH$2)*O213+VLOOKUP(D213,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D213,Equipment[],Equipment!$AE$2)*O213^4+VLOOKUP(D213,Equipment[],Equipment!$AF$2)*O213^3+VLOOKUP(D213,Equipment[],Equipment!$AG$2)*O213^2+VLOOKUP(D213,Equipment[],Equipment!$AH$2)*O213+VLOOKUP(D213,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D213,2)=\"Sc\",\nIF(C213=\"a\",\nVLOOKUP(D213,Equipment[],Equipment!$BP$2)+VLOOKUP(D213,Equipment[],Equipment!$BQ$2)+VLOOKUP(D213,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nVLOOKUP(D213,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nIF(OR(C213=\"a\",C213=\"c\"),VLOOKUP(A213,Quantities[],Quantities!$AJ$2),VLOOKUP(A213,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",VLOOKUP(D213,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",VLOOKUP(D213,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN216)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D214,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",VLOOKUP(D214,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D214,2)=\"Sc\",\nVLOOKUP(D214,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",\nVLOOKUP(D214,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D214,Equipment[],Equipment!$Z$2)*O214^4+VLOOKUP(D214,Equipment[],Equipment!$AA$2)*O214^3+VLOOKUP(D214,Equipment[],Equipment!$AB$2)*O214^2+VLOOKUP(D214,Equipment[],Equipment!$AC$2)*O214+VLOOKUP(D214,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D214,Equipment[],Equipment!$Z$2)*O214^4+VLOOKUP(D214,Equipment[],Equipment!$AA$2)*O214^3+VLOOKUP(D214,Equipment[],Equipment!$AB$2)*O214^2+VLOOKUP(D214,Equipment[],Equipment!$AC$2)*O214+VLOOKUP(D214,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D214,Equipment[],Equipment!$Z$2)*O214^4+VLOOKUP(D214,Equipment[],Equipment!$AA$2)*O214^3+VLOOKUP(D214,Equipment[],Equipment!$AB$2)*O214^2+VLOOKUP(D214,Equipment[],Equipment!$AC$2)*O214+VLOOKUP(D214,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D214,Equipment[],Equipment!$P$2)*N214^4+VLOOKUP(D214,Equipment[],Equipment!$Q$2)*N214^3+VLOOKUP(D214,Equipment[],Equipment!$R$2)*N214^2+VLOOKUP(D214,Equipment[],Equipment!$S$2)*N214+VLOOKUP(D214,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D214,Equipment[],Equipment!$P$2)*N214^4+VLOOKUP(D214,Equipment[],Equipment!$Q$2)*N214^3+VLOOKUP(D214,Equipment[],Equipment!$R$2)*N214^2+VLOOKUP(D214,Equipment[],Equipment!$S$2)*N214+VLOOKUP(D214,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D214,Equipment[],Equipment!$P$2)*N214^4+VLOOKUP(D214,Equipment[],Equipment!$Q$2)*N214^3+VLOOKUP(D214,Equipment[],Equipment!$R$2)*N214^2+VLOOKUP(D214,Equipment[],Equipment!$S$2)*N214+VLOOKUP(D214,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D214,Equipment[],Equipment!$U$2)*N214^4+VLOOKUP(D214,Equipment[],Equipment!$V$2)*N214^3+VLOOKUP(D214,Equipment[],Equipment!$W$2)*N214^2+VLOOKUP(D214,Equipment[],Equipment!$X$2)*N214+VLOOKUP(D214,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D214,Equipment[],Equipment!$U$2)*N214^4+VLOOKUP(D214,Equipment[],Equipment!$V$2)*N214^3+VLOOKUP(D214,Equipment[],Equipment!$W$2)*N214^2+VLOOKUP(D214,Equipment[],Equipment!$X$2)*N214+VLOOKUP(D214,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D214,Equipment[],Equipment!$AE$2)*O214^4+VLOOKUP(D214,Equipment[],Equipment!$AF$2)*O214^3+VLOOKUP(D214,Equipment[],Equipment!$AG$2)*O214^2+VLOOKUP(D214,Equipment[],Equipment!$AH$2)*O214+VLOOKUP(D214,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D214,Equipment[],Equipment!$AE$2)*O214^4+VLOOKUP(D214,Equipment[],Equipment!$AF$2)*O214^3+VLOOKUP(D214,Equipment[],Equipment!$AG$2)*O214^2+VLOOKUP(D214,Equipment[],Equipment!$AH$2)*O214+VLOOKUP(D214,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D214,2)=\"Sc\",\nIF(C214=\"a\",\nVLOOKUP(D214,Equipment[],Equipment!$BP$2)+VLOOKUP(D214,Equipment[],Equipment!$BQ$2)+VLOOKUP(D214,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",\nVLOOKUP(D214,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",\nIF(OR(C214=\"a\",C214=\"c\"),VLOOKUP(A214,Quantities[],Quantities!$AJ$2),VLOOKUP(A214,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",VLOOKUP(D214,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",VLOOKUP(D214,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN217)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D215,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",VLOOKUP(D215,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D215,2)=\"Sc\",\nVLOOKUP(D215,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",\nVLOOKUP(D215,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D215,Equipment[],Equipment!$Z$2)*O215^4+VLOOKUP(D215,Equipment[],Equipment!$AA$2)*O215^3+VLOOKUP(D215,Equipment[],Equipment!$AB$2)*O215^2+VLOOKUP(D215,Equipment[],Equipment!$AC$2)*O215+VLOOKUP(D215,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D215,Equipment[],Equipment!$Z$2)*O215^4+VLOOKUP(D215,Equipment[],Equipment!$AA$2)*O215^3+VLOOKUP(D215,Equipment[],Equipment!$AB$2)*O215^2+VLOOKUP(D215,Equipment[],Equipment!$AC$2)*O215+VLOOKUP(D215,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D215,Equipment[],Equipment!$Z$2)*O215^4+VLOOKUP(D215,Equipment[],Equipment!$AA$2)*O215^3+VLOOKUP(D215,Equipment[],Equipment!$AB$2)*O215^2+VLOOKUP(D215,Equipment[],Equipment!$AC$2)*O215+VLOOKUP(D215,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D215,Equipment[],Equipment!$P$2)*N215^4+VLOOKUP(D215,Equipment[],Equipment!$Q$2)*N215^3+VLOOKUP(D215,Equipment[],Equipment!$R$2)*N215^2+VLOOKUP(D215,Equipment[],Equipment!$S$2)*N215+VLOOKUP(D215,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D215,Equipment[],Equipment!$P$2)*N215^4+VLOOKUP(D215,Equipment[],Equipment!$Q$2)*N215^3+VLOOKUP(D215,Equipment[],Equipment!$R$2)*N215^2+VLOOKUP(D215,Equipment[],Equipment!$S$2)*N215+VLOOKUP(D215,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D215,Equipment[],Equipment!$P$2)*N215^4+VLOOKUP(D215,Equipment[],Equipment!$Q$2)*N215^3+VLOOKUP(D215,Equipment[],Equipment!$R$2)*N215^2+VLOOKUP(D215,Equipment[],Equipment!$S$2)*N215+VLOOKUP(D215,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D215,Equipment[],Equipment!$U$2)*N215^4+VLOOKUP(D215,Equipment[],Equipment!$V$2)*N215^3+VLOOKUP(D215,Equipment[],Equipment!$W$2)*N215^2+VLOOKUP(D215,Equipment[],Equipment!$X$2)*N215+VLOOKUP(D215,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D215,Equipment[],Equipment!$U$2)*N215^4+VLOOKUP(D215,Equipment[],Equipment!$V$2)*N215^3+VLOOKUP(D215,Equipment[],Equipment!$W$2)*N215^2+VLOOKUP(D215,Equipment[],Equipment!$X$2)*N215+VLOOKUP(D215,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D215,Equipment[],Equipment!$AE$2)*O215^4+VLOOKUP(D215,Equipment[],Equipment!$AF$2)*O215^3+VLOOKUP(D215,Equipment[],Equipment!$AG$2)*O215^2+VLOOKUP(D215,Equipment[],Equipment!$AH$2)*O215+VLOOKUP(D215,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D215,Equipment[],Equipment!$AE$2)*O215^4+VLOOKUP(D215,Equipment[],Equipment!$AF$2)*O215^3+VLOOKUP(D215,Equipment[],Equipment!$AG$2)*O215^2+VLOOKUP(D215,Equipment[],Equipment!$AH$2)*O215+VLOOKUP(D215,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D215,2)=\"Sc\",\nIF(C215=\"a\",\nVLOOKUP(D215,Equipment[],Equipment!$BP$2)+VLOOKUP(D215,Equipment[],Equipment!$BQ$2)+VLOOKUP(D215,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",\nVLOOKUP(D215,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",\nIF(OR(C215=\"a\",C215=\"c\"),VLOOKUP(A215,Quantities[],Quantities!$AJ$2),VLOOKUP(A215,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",VLOOKUP(D215,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",VLOOKUP(D215,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN218)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D216,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",VLOOKUP(D216,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D216,2)=\"Sc\",\nVLOOKUP(D216,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",\nVLOOKUP(D216,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D216,Equipment[],Equipment!$Z$2)*O216^4+VLOOKUP(D216,Equipment[],Equipment!$AA$2)*O216^3+VLOOKUP(D216,Equipment[],Equipment!$AB$2)*O216^2+VLOOKUP(D216,Equipment[],Equipment!$AC$2)*O216+VLOOKUP(D216,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D216,Equipment[],Equipment!$Z$2)*O216^4+VLOOKUP(D216,Equipment[],Equipment!$AA$2)*O216^3+VLOOKUP(D216,Equipment[],Equipment!$AB$2)*O216^2+VLOOKUP(D216,Equipment[],Equipment!$AC$2)*O216+VLOOKUP(D216,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D216,Equipment[],Equipment!$Z$2)*O216^4+VLOOKUP(D216,Equipment[],Equipment!$AA$2)*O216^3+VLOOKUP(D216,Equipment[],Equipment!$AB$2)*O216^2+VLOOKUP(D216,Equipment[],Equipment!$AC$2)*O216+VLOOKUP(D216,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D216,Equipment[],Equipment!$P$2)*N216^4+VLOOKUP(D216,Equipment[],Equipment!$Q$2)*N216^3+VLOOKUP(D216,Equipment[],Equipment!$R$2)*N216^2+VLOOKUP(D216,Equipment[],Equipment!$S$2)*N216+VLOOKUP(D216,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D216,Equipment[],Equipment!$P$2)*N216^4+VLOOKUP(D216,Equipment[],Equipment!$Q$2)*N216^3+VLOOKUP(D216,Equipment[],Equipment!$R$2)*N216^2+VLOOKUP(D216,Equipment[],Equipment!$S$2)*N216+VLOOKUP(D216,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D216,Equipment[],Equipment!$P$2)*N216^4+VLOOKUP(D216,Equipment[],Equipment!$Q$2)*N216^3+VLOOKUP(D216,Equipment[],Equipment!$R$2)*N216^2+VLOOKUP(D216,Equipment[],Equipment!$S$2)*N216+VLOOKUP(D216,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D216,Equipment[],Equipment!$U$2)*N216^4+VLOOKUP(D216,Equipment[],Equipment!$V$2)*N216^3+VLOOKUP(D216,Equipment[],Equipment!$W$2)*N216^2+VLOOKUP(D216,Equipment[],Equipment!$X$2)*N216+VLOOKUP(D216,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D216,Equipment[],Equipment!$U$2)*N216^4+VLOOKUP(D216,Equipment[],Equipment!$V$2)*N216^3+VLOOKUP(D216,Equipment[],Equipment!$W$2)*N216^2+VLOOKUP(D216,Equipment[],Equipment!$X$2)*N216+VLOOKUP(D216,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D216,Equipment[],Equipment!$AE$2)*O216^4+VLOOKUP(D216,Equipment[],Equipment!$AF$2)*O216^3+VLOOKUP(D216,Equipment[],Equipment!$AG$2)*O216^2+VLOOKUP(D216,Equipment[],Equipment!$AH$2)*O216+VLOOKUP(D216,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D216,Equipment[],Equipment!$AE$2)*O216^4+VLOOKUP(D216,Equipment[],Equipment!$AF$2)*O216^3+VLOOKUP(D216,Equipment[],Equipment!$AG$2)*O216^2+VLOOKUP(D216,Equipment[],Equipment!$AH$2)*O216+VLOOKUP(D216,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D216,2)=\"Sc\",\nIF(C216=\"a\",\nVLOOKUP(D216,Equipment[],Equipment!$BP$2)+VLOOKUP(D216,Equipment[],Equipment!$BQ$2)+VLOOKUP(D216,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",\nVLOOKUP(D216,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",\nIF(OR(C216=\"a\",C216=\"c\"),VLOOKUP(A216,Quantities[],Quantities!$AJ$2),VLOOKUP(A216,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",VLOOKUP(D216,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",VLOOKUP(D216,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN219)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D217,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",VLOOKUP(D217,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D217,2)=\"Sc\",\nVLOOKUP(D217,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",\nVLOOKUP(D217,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D217,Equipment[],Equipment!$Z$2)*O217^4+VLOOKUP(D217,Equipment[],Equipment!$AA$2)*O217^3+VLOOKUP(D217,Equipment[],Equipment!$AB$2)*O217^2+VLOOKUP(D217,Equipment[],Equipment!$AC$2)*O217+VLOOKUP(D217,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D217,Equipment[],Equipment!$Z$2)*O217^4+VLOOKUP(D217,Equipment[],Equipment!$AA$2)*O217^3+VLOOKUP(D217,Equipment[],Equipment!$AB$2)*O217^2+VLOOKUP(D217,Equipment[],Equipment!$AC$2)*O217+VLOOKUP(D217,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D217,Equipment[],Equipment!$Z$2)*O217^4+VLOOKUP(D217,Equipment[],Equipment!$AA$2)*O217^3+VLOOKUP(D217,Equipment[],Equipment!$AB$2)*O217^2+VLOOKUP(D217,Equipment[],Equipment!$AC$2)*O217+VLOOKUP(D217,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D217,Equipment[],Equipment!$P$2)*N217^4+VLOOKUP(D217,Equipment[],Equipment!$Q$2)*N217^3+VLOOKUP(D217,Equipment[],Equipment!$R$2)*N217^2+VLOOKUP(D217,Equipment[],Equipment!$S$2)*N217+VLOOKUP(D217,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D217,Equipment[],Equipment!$P$2)*N217^4+VLOOKUP(D217,Equipment[],Equipment!$Q$2)*N217^3+VLOOKUP(D217,Equipment[],Equipment!$R$2)*N217^2+VLOOKUP(D217,Equipment[],Equipment!$S$2)*N217+VLOOKUP(D217,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D217,Equipment[],Equipment!$P$2)*N217^4+VLOOKUP(D217,Equipment[],Equipment!$Q$2)*N217^3+VLOOKUP(D217,Equipment[],Equipment!$R$2)*N217^2+VLOOKUP(D217,Equipment[],Equipment!$S$2)*N217+VLOOKUP(D217,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D217,Equipment[],Equipment!$U$2)*N217^4+VLOOKUP(D217,Equipment[],Equipment!$V$2)*N217^3+VLOOKUP(D217,Equipment[],Equipment!$W$2)*N217^2+VLOOKUP(D217,Equipment[],Equipment!$X$2)*N217+VLOOKUP(D217,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D217,Equipment[],Equipment!$U$2)*N217^4+VLOOKUP(D217,Equipment[],Equipment!$V$2)*N217^3+VLOOKUP(D217,Equipment[],Equipment!$W$2)*N217^2+VLOOKUP(D217,Equipment[],Equipment!$X$2)*N217+VLOOKUP(D217,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D217,Equipment[],Equipment!$AE$2)*O217^4+VLOOKUP(D217,Equipment[],Equipment!$AF$2)*O217^3+VLOOKUP(D217,Equipment[],Equipment!$AG$2)*O217^2+VLOOKUP(D217,Equipment[],Equipment!$AH$2)*O217+VLOOKUP(D217,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D217,Equipment[],Equipment!$AE$2)*O217^4+VLOOKUP(D217,Equipment[],Equipment!$AF$2)*O217^3+VLOOKUP(D217,Equipment[],Equipment!$AG$2)*O217^2+VLOOKUP(D217,Equipment[],Equipment!$AH$2)*O217+VLOOKUP(D217,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D217,2)=\"Sc\",\nIF(C217=\"a\",\nVLOOKUP(D217,Equipment[],Equipment!$BP$2)+VLOOKUP(D217,Equipment[],Equipment!$BQ$2)+VLOOKUP(D217,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",\nVLOOKUP(D217,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",\nIF(OR(C217=\"a\",C217=\"c\"),VLOOKUP(A217,Quantities[],Quantities!$AJ$2),VLOOKUP(A217,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",VLOOKUP(D217,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",VLOOKUP(D217,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN220)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D218,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",VLOOKUP(D218,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D218,2)=\"Sc\",\nVLOOKUP(D218,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",\nVLOOKUP(D218,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D218,Equipment[],Equipment!$Z$2)*O218^4+VLOOKUP(D218,Equipment[],Equipment!$AA$2)*O218^3+VLOOKUP(D218,Equipment[],Equipment!$AB$2)*O218^2+VLOOKUP(D218,Equipment[],Equipment!$AC$2)*O218+VLOOKUP(D218,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D218,Equipment[],Equipment!$Z$2)*O218^4+VLOOKUP(D218,Equipment[],Equipment!$AA$2)*O218^3+VLOOKUP(D218,Equipment[],Equipment!$AB$2)*O218^2+VLOOKUP(D218,Equipment[],Equipment!$AC$2)*O218+VLOOKUP(D218,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D218,Equipment[],Equipment!$Z$2)*O218^4+VLOOKUP(D218,Equipment[],Equipment!$AA$2)*O218^3+VLOOKUP(D218,Equipment[],Equipment!$AB$2)*O218^2+VLOOKUP(D218,Equipment[],Equipment!$AC$2)*O218+VLOOKUP(D218,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D218,Equipment[],Equipment!$P$2)*N218^4+VLOOKUP(D218,Equipment[],Equipment!$Q$2)*N218^3+VLOOKUP(D218,Equipment[],Equipment!$R$2)*N218^2+VLOOKUP(D218,Equipment[],Equipment!$S$2)*N218+VLOOKUP(D218,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D218,Equipment[],Equipment!$P$2)*N218^4+VLOOKUP(D218,Equipment[],Equipment!$Q$2)*N218^3+VLOOKUP(D218,Equipment[],Equipment!$R$2)*N218^2+VLOOKUP(D218,Equipment[],Equipment!$S$2)*N218+VLOOKUP(D218,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D218,Equipment[],Equipment!$P$2)*N218^4+VLOOKUP(D218,Equipment[],Equipment!$Q$2)*N218^3+VLOOKUP(D218,Equipment[],Equipment!$R$2)*N218^2+VLOOKUP(D218,Equipment[],Equipment!$S$2)*N218+VLOOKUP(D218,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D218,Equipment[],Equipment!$U$2)*N218^4+VLOOKUP(D218,Equipment[],Equipment!$V$2)*N218^3+VLOOKUP(D218,Equipment[],Equipment!$W$2)*N218^2+VLOOKUP(D218,Equipment[],Equipment!$X$2)*N218+VLOOKUP(D218,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D218,Equipment[],Equipment!$U$2)*N218^4+VLOOKUP(D218,Equipment[],Equipment!$V$2)*N218^3+VLOOKUP(D218,Equipment[],Equipment!$W$2)*N218^2+VLOOKUP(D218,Equipment[],Equipment!$X$2)*N218+VLOOKUP(D218,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D218,Equipment[],Equipment!$AE$2)*O218^4+VLOOKUP(D218,Equipment[],Equipment!$AF$2)*O218^3+VLOOKUP(D218,Equipment[],Equipment!$AG$2)*O218^2+VLOOKUP(D218,Equipment[],Equipment!$AH$2)*O218+VLOOKUP(D218,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D218,Equipment[],Equipment!$AE$2)*O218^4+VLOOKUP(D218,Equipment[],Equipment!$AF$2)*O218^3+VLOOKUP(D218,Equipment[],Equipment!$AG$2)*O218^2+VLOOKUP(D218,Equipment[],Equipment!$AH$2)*O218+VLOOKUP(D218,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D218,2)=\"Sc\",\nIF(C218=\"a\",\nVLOOKUP(D218,Equipment[],Equipment!$BP$2)+VLOOKUP(D218,Equipment[],Equipment!$BQ$2)+VLOOKUP(D218,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",\nVLOOKUP(D218,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",\nIF(OR(C218=\"a\",C218=\"c\"),VLOOKUP(A218,Quantities[],Quantities!$AJ$2),VLOOKUP(A218,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",VLOOKUP(D218,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",VLOOKUP(D218,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN221)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D219,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",VLOOKUP(D219,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D219,2)=\"Sc\",\nVLOOKUP(D219,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",\nVLOOKUP(D219,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D219,Equipment[],Equipment!$Z$2)*O219^4+VLOOKUP(D219,Equipment[],Equipment!$AA$2)*O219^3+VLOOKUP(D219,Equipment[],Equipment!$AB$2)*O219^2+VLOOKUP(D219,Equipment[],Equipment!$AC$2)*O219+VLOOKUP(D219,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D219,Equipment[],Equipment!$Z$2)*O219^4+VLOOKUP(D219,Equipment[],Equipment!$AA$2)*O219^3+VLOOKUP(D219,Equipment[],Equipment!$AB$2)*O219^2+VLOOKUP(D219,Equipment[],Equipment!$AC$2)*O219+VLOOKUP(D219,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D219,Equipment[],Equipment!$Z$2)*O219^4+VLOOKUP(D219,Equipment[],Equipment!$AA$2)*O219^3+VLOOKUP(D219,Equipment[],Equipment!$AB$2)*O219^2+VLOOKUP(D219,Equipment[],Equipment!$AC$2)*O219+VLOOKUP(D219,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D219,Equipment[],Equipment!$P$2)*N219^4+VLOOKUP(D219,Equipment[],Equipment!$Q$2)*N219^3+VLOOKUP(D219,Equipment[],Equipment!$R$2)*N219^2+VLOOKUP(D219,Equipment[],Equipment!$S$2)*N219+VLOOKUP(D219,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D219,Equipment[],Equipment!$P$2)*N219^4+VLOOKUP(D219,Equipment[],Equipment!$Q$2)*N219^3+VLOOKUP(D219,Equipment[],Equipment!$R$2)*N219^2+VLOOKUP(D219,Equipment[],Equipment!$S$2)*N219+VLOOKUP(D219,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D219,Equipment[],Equipment!$P$2)*N219^4+VLOOKUP(D219,Equipment[],Equipment!$Q$2)*N219^3+VLOOKUP(D219,Equipment[],Equipment!$R$2)*N219^2+VLOOKUP(D219,Equipment[],Equipment!$S$2)*N219+VLOOKUP(D219,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D219,Equipment[],Equipment!$U$2)*N219^4+VLOOKUP(D219,Equipment[],Equipment!$V$2)*N219^3+VLOOKUP(D219,Equipment[],Equipment!$W$2)*N219^2+VLOOKUP(D219,Equipment[],Equipment!$X$2)*N219+VLOOKUP(D219,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D219,Equipment[],Equipment!$U$2)*N219^4+VLOOKUP(D219,Equipment[],Equipment!$V$2)*N219^3+VLOOKUP(D219,Equipment[],Equipment!$W$2)*N219^2+VLOOKUP(D219,Equipment[],Equipment!$X$2)*N219+VLOOKUP(D219,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D219,Equipment[],Equipment!$AE$2)*O219^4+VLOOKUP(D219,Equipment[],Equipment!$AF$2)*O219^3+VLOOKUP(D219,Equipment[],Equipment!$AG$2)*O219^2+VLOOKUP(D219,Equipment[],Equipment!$AH$2)*O219+VLOOKUP(D219,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D219,Equipment[],Equipment!$AE$2)*O219^4+VLOOKUP(D219,Equipment[],Equipment!$AF$2)*O219^3+VLOOKUP(D219,Equipment[],Equipment!$AG$2)*O219^2+VLOOKUP(D219,Equipment[],Equipment!$AH$2)*O219+VLOOKUP(D219,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D219,2)=\"Sc\",\nIF(C219=\"a\",\nVLOOKUP(D219,Equipment[],Equipment!$BP$2)+VLOOKUP(D219,Equipment[],Equipment!$BQ$2)+VLOOKUP(D219,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",\nVLOOKUP(D219,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",\nIF(OR(C219=\"a\",C219=\"c\"),VLOOKUP(A219,Quantities[],Quantities!$AJ$2),VLOOKUP(A219,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",VLOOKUP(D219,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",VLOOKUP(D219,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN222)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D220,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",VLOOKUP(D220,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D220,2)=\"Sc\",\nVLOOKUP(D220,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",\nVLOOKUP(D220,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D220,Equipment[],Equipment!$Z$2)*O220^4+VLOOKUP(D220,Equipment[],Equipment!$AA$2)*O220^3+VLOOKUP(D220,Equipment[],Equipment!$AB$2)*O220^2+VLOOKUP(D220,Equipment[],Equipment!$AC$2)*O220+VLOOKUP(D220,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D220,Equipment[],Equipment!$Z$2)*O220^4+VLOOKUP(D220,Equipment[],Equipment!$AA$2)*O220^3+VLOOKUP(D220,Equipment[],Equipment!$AB$2)*O220^2+VLOOKUP(D220,Equipment[],Equipment!$AC$2)*O220+VLOOKUP(D220,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D220,Equipment[],Equipment!$Z$2)*O220^4+VLOOKUP(D220,Equipment[],Equipment!$AA$2)*O220^3+VLOOKUP(D220,Equipment[],Equipment!$AB$2)*O220^2+VLOOKUP(D220,Equipment[],Equipment!$AC$2)*O220+VLOOKUP(D220,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D220,Equipment[],Equipment!$P$2)*N220^4+VLOOKUP(D220,Equipment[],Equipment!$Q$2)*N220^3+VLOOKUP(D220,Equipment[],Equipment!$R$2)*N220^2+VLOOKUP(D220,Equipment[],Equipment!$S$2)*N220+VLOOKUP(D220,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D220,Equipment[],Equipment!$P$2)*N220^4+VLOOKUP(D220,Equipment[],Equipment!$Q$2)*N220^3+VLOOKUP(D220,Equipment[],Equipment!$R$2)*N220^2+VLOOKUP(D220,Equipment[],Equipment!$S$2)*N220+VLOOKUP(D220,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D220,Equipment[],Equipment!$P$2)*N220^4+VLOOKUP(D220,Equipment[],Equipment!$Q$2)*N220^3+VLOOKUP(D220,Equipment[],Equipment!$R$2)*N220^2+VLOOKUP(D220,Equipment[],Equipment!$S$2)*N220+VLOOKUP(D220,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D220,Equipment[],Equipment!$U$2)*N220^4+VLOOKUP(D220,Equipment[],Equipment!$V$2)*N220^3+VLOOKUP(D220,Equipment[],Equipment!$W$2)*N220^2+VLOOKUP(D220,Equipment[],Equipment!$X$2)*N220+VLOOKUP(D220,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D220,Equipment[],Equipment!$U$2)*N220^4+VLOOKUP(D220,Equipment[],Equipment!$V$2)*N220^3+VLOOKUP(D220,Equipment[],Equipment!$W$2)*N220^2+VLOOKUP(D220,Equipment[],Equipment!$X$2)*N220+VLOOKUP(D220,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D220,Equipment[],Equipment!$AE$2)*O220^4+VLOOKUP(D220,Equipment[],Equipment!$AF$2)*O220^3+VLOOKUP(D220,Equipment[],Equipment!$AG$2)*O220^2+VLOOKUP(D220,Equipment[],Equipment!$AH$2)*O220+VLOOKUP(D220,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D220,Equipment[],Equipment!$AE$2)*O220^4+VLOOKUP(D220,Equipment[],Equipment!$AF$2)*O220^3+VLOOKUP(D220,Equipment[],Equipment!$AG$2)*O220^2+VLOOKUP(D220,Equipment[],Equipment!$AH$2)*O220+VLOOKUP(D220,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D220,2)=\"Sc\",\nIF(C220=\"a\",\nVLOOKUP(D220,Equipment[],Equipment!$BP$2)+VLOOKUP(D220,Equipment[],Equipment!$BQ$2)+VLOOKUP(D220,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",\nVLOOKUP(D220,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",\nIF(OR(C220=\"a\",C220=\"c\"),VLOOKUP(A220,Quantities[],Quantities!$AJ$2),VLOOKUP(A220,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",VLOOKUP(D220,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",VLOOKUP(D220,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN223)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D221,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",VLOOKUP(D221,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D221,2)=\"Sc\",\nVLOOKUP(D221,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",\nVLOOKUP(D221,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D221,Equipment[],Equipment!$Z$2)*O221^4+VLOOKUP(D221,Equipment[],Equipment!$AA$2)*O221^3+VLOOKUP(D221,Equipment[],Equipment!$AB$2)*O221^2+VLOOKUP(D221,Equipment[],Equipment!$AC$2)*O221+VLOOKUP(D221,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D221,Equipment[],Equipment!$Z$2)*O221^4+VLOOKUP(D221,Equipment[],Equipment!$AA$2)*O221^3+VLOOKUP(D221,Equipment[],Equipment!$AB$2)*O221^2+VLOOKUP(D221,Equipment[],Equipment!$AC$2)*O221+VLOOKUP(D221,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D221,Equipment[],Equipment!$Z$2)*O221^4+VLOOKUP(D221,Equipment[],Equipment!$AA$2)*O221^3+VLOOKUP(D221,Equipment[],Equipment!$AB$2)*O221^2+VLOOKUP(D221,Equipment[],Equipment!$AC$2)*O221+VLOOKUP(D221,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D221,Equipment[],Equipment!$P$2)*N221^4+VLOOKUP(D221,Equipment[],Equipment!$Q$2)*N221^3+VLOOKUP(D221,Equipment[],Equipment!$R$2)*N221^2+VLOOKUP(D221,Equipment[],Equipment!$S$2)*N221+VLOOKUP(D221,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D221,Equipment[],Equipment!$P$2)*N221^4+VLOOKUP(D221,Equipment[],Equipment!$Q$2)*N221^3+VLOOKUP(D221,Equipment[],Equipment!$R$2)*N221^2+VLOOKUP(D221,Equipment[],Equipment!$S$2)*N221+VLOOKUP(D221,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D221,Equipment[],Equipment!$P$2)*N221^4+VLOOKUP(D221,Equipment[],Equipment!$Q$2)*N221^3+VLOOKUP(D221,Equipment[],Equipment!$R$2)*N221^2+VLOOKUP(D221,Equipment[],Equipment!$S$2)*N221+VLOOKUP(D221,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D221,Equipment[],Equipment!$U$2)*N221^4+VLOOKUP(D221,Equipment[],Equipment!$V$2)*N221^3+VLOOKUP(D221,Equipment[],Equipment!$W$2)*N221^2+VLOOKUP(D221,Equipment[],Equipment!$X$2)*N221+VLOOKUP(D221,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D221,Equipment[],Equipment!$U$2)*N221^4+VLOOKUP(D221,Equipment[],Equipment!$V$2)*N221^3+VLOOKUP(D221,Equipment[],Equipment!$W$2)*N221^2+VLOOKUP(D221,Equipment[],Equipment!$X$2)*N221+VLOOKUP(D221,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D221,Equipment[],Equipment!$AE$2)*O221^4+VLOOKUP(D221,Equipment[],Equipment!$AF$2)*O221^3+VLOOKUP(D221,Equipment[],Equipment!$AG$2)*O221^2+VLOOKUP(D221,Equipment[],Equipment!$AH$2)*O221+VLOOKUP(D221,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D221,Equipment[],Equipment!$AE$2)*O221^4+VLOOKUP(D221,Equipment[],Equipment!$AF$2)*O221^3+VLOOKUP(D221,Equipment[],Equipment!$AG$2)*O221^2+VLOOKUP(D221,Equipment[],Equipment!$AH$2)*O221+VLOOKUP(D221,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D221,2)=\"Sc\",\nIF(C221=\"a\",\nVLOOKUP(D221,Equipment[],Equipment!$BP$2)+VLOOKUP(D221,Equipment[],Equipment!$BQ$2)+VLOOKUP(D221,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",\nVLOOKUP(D221,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",\nIF(OR(C221=\"a\",C221=\"c\"),VLOOKUP(A221,Quantities[],Quantities!$AJ$2),VLOOKUP(A221,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",VLOOKUP(D221,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",VLOOKUP(D221,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN224)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D222,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",VLOOKUP(D222,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D222,2)=\"Sc\",\nVLOOKUP(D222,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nVLOOKUP(D222,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D222,Equipment[],Equipment!$Z$2)*O222^4+VLOOKUP(D222,Equipment[],Equipment!$AA$2)*O222^3+VLOOKUP(D222,Equipment[],Equipment!$AB$2)*O222^2+VLOOKUP(D222,Equipment[],Equipment!$AC$2)*O222+VLOOKUP(D222,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D222,Equipment[],Equipment!$Z$2)*O222^4+VLOOKUP(D222,Equipment[],Equipment!$AA$2)*O222^3+VLOOKUP(D222,Equipment[],Equipment!$AB$2)*O222^2+VLOOKUP(D222,Equipment[],Equipment!$AC$2)*O222+VLOOKUP(D222,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D222,Equipment[],Equipment!$Z$2)*O222^4+VLOOKUP(D222,Equipment[],Equipment!$AA$2)*O222^3+VLOOKUP(D222,Equipment[],Equipment!$AB$2)*O222^2+VLOOKUP(D222,Equipment[],Equipment!$AC$2)*O222+VLOOKUP(D222,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D222,Equipment[],Equipment!$P$2)*N222^4+VLOOKUP(D222,Equipment[],Equipment!$Q$2)*N222^3+VLOOKUP(D222,Equipment[],Equipment!$R$2)*N222^2+VLOOKUP(D222,Equipment[],Equipment!$S$2)*N222+VLOOKUP(D222,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D222,Equipment[],Equipment!$P$2)*N222^4+VLOOKUP(D222,Equipment[],Equipment!$Q$2)*N222^3+VLOOKUP(D222,Equipment[],Equipment!$R$2)*N222^2+VLOOKUP(D222,Equipment[],Equipment!$S$2)*N222+VLOOKUP(D222,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D222,Equipment[],Equipment!$P$2)*N222^4+VLOOKUP(D222,Equipment[],Equipment!$Q$2)*N222^3+VLOOKUP(D222,Equipment[],Equipment!$R$2)*N222^2+VLOOKUP(D222,Equipment[],Equipment!$S$2)*N222+VLOOKUP(D222,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D222,Equipment[],Equipment!$U$2)*N222^4+VLOOKUP(D222,Equipment[],Equipment!$V$2)*N222^3+VLOOKUP(D222,Equipment[],Equipment!$W$2)*N222^2+VLOOKUP(D222,Equipment[],Equipment!$X$2)*N222+VLOOKUP(D222,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D222,Equipment[],Equipment!$U$2)*N222^4+VLOOKUP(D222,Equipment[],Equipment!$V$2)*N222^3+VLOOKUP(D222,Equipment[],Equipment!$W$2)*N222^2+VLOOKUP(D222,Equipment[],Equipment!$X$2)*N222+VLOOKUP(D222,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D222,Equipment[],Equipment!$AE$2)*O222^4+VLOOKUP(D222,Equipment[],Equipment!$AF$2)*O222^3+VLOOKUP(D222,Equipment[],Equipment!$AG$2)*O222^2+VLOOKUP(D222,Equipment[],Equipment!$AH$2)*O222+VLOOKUP(D222,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D222,Equipment[],Equipment!$AE$2)*O222^4+VLOOKUP(D222,Equipment[],Equipment!$AF$2)*O222^3+VLOOKUP(D222,Equipment[],Equipment!$AG$2)*O222^2+VLOOKUP(D222,Equipment[],Equipment!$AH$2)*O222+VLOOKUP(D222,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D222,2)=\"Sc\",\nIF(C222=\"a\",\nVLOOKUP(D222,Equipment[],Equipment!$BP$2)+VLOOKUP(D222,Equipment[],Equipment!$BQ$2)+VLOOKUP(D222,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nVLOOKUP(D222,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nIF(OR(C222=\"a\",C222=\"c\"),VLOOKUP(A222,Quantities[],Quantities!$AJ$2),VLOOKUP(A222,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",VLOOKUP(D222,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",VLOOKUP(D222,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN225)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D223,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",VLOOKUP(D223,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D223,2)=\"Sc\",\nVLOOKUP(D223,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",\nVLOOKUP(D223,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D223,Equipment[],Equipment!$Z$2)*O223^4+VLOOKUP(D223,Equipment[],Equipment!$AA$2)*O223^3+VLOOKUP(D223,Equipment[],Equipment!$AB$2)*O223^2+VLOOKUP(D223,Equipment[],Equipment!$AC$2)*O223+VLOOKUP(D223,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D223,Equipment[],Equipment!$Z$2)*O223^4+VLOOKUP(D223,Equipment[],Equipment!$AA$2)*O223^3+VLOOKUP(D223,Equipment[],Equipment!$AB$2)*O223^2+VLOOKUP(D223,Equipment[],Equipment!$AC$2)*O223+VLOOKUP(D223,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D223,Equipment[],Equipment!$Z$2)*O223^4+VLOOKUP(D223,Equipment[],Equipment!$AA$2)*O223^3+VLOOKUP(D223,Equipment[],Equipment!$AB$2)*O223^2+VLOOKUP(D223,Equipment[],Equipment!$AC$2)*O223+VLOOKUP(D223,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D223,Equipment[],Equipment!$P$2)*N223^4+VLOOKUP(D223,Equipment[],Equipment!$Q$2)*N223^3+VLOOKUP(D223,Equipment[],Equipment!$R$2)*N223^2+VLOOKUP(D223,Equipment[],Equipment!$S$2)*N223+VLOOKUP(D223,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D223,Equipment[],Equipment!$P$2)*N223^4+VLOOKUP(D223,Equipment[],Equipment!$Q$2)*N223^3+VLOOKUP(D223,Equipment[],Equipment!$R$2)*N223^2+VLOOKUP(D223,Equipment[],Equipment!$S$2)*N223+VLOOKUP(D223,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D223,Equipment[],Equipment!$P$2)*N223^4+VLOOKUP(D223,Equipment[],Equipment!$Q$2)*N223^3+VLOOKUP(D223,Equipment[],Equipment!$R$2)*N223^2+VLOOKUP(D223,Equipment[],Equipment!$S$2)*N223+VLOOKUP(D223,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D223,Equipment[],Equipment!$U$2)*N223^4+VLOOKUP(D223,Equipment[],Equipment!$V$2)*N223^3+VLOOKUP(D223,Equipment[],Equipment!$W$2)*N223^2+VLOOKUP(D223,Equipment[],Equipment!$X$2)*N223+VLOOKUP(D223,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D223,Equipment[],Equipment!$U$2)*N223^4+VLOOKUP(D223,Equipment[],Equipment!$V$2)*N223^3+VLOOKUP(D223,Equipment[],Equipment!$W$2)*N223^2+VLOOKUP(D223,Equipment[],Equipment!$X$2)*N223+VLOOKUP(D223,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D223,Equipment[],Equipment!$AE$2)*O223^4+VLOOKUP(D223,Equipment[],Equipment!$AF$2)*O223^3+VLOOKUP(D223,Equipment[],Equipment!$AG$2)*O223^2+VLOOKUP(D223,Equipment[],Equipment!$AH$2)*O223+VLOOKUP(D223,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D223,Equipment[],Equipment!$AE$2)*O223^4+VLOOKUP(D223,Equipment[],Equipment!$AF$2)*O223^3+VLOOKUP(D223,Equipment[],Equipment!$AG$2)*O223^2+VLOOKUP(D223,Equipment[],Equipment!$AH$2)*O223+VLOOKUP(D223,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D223,2)=\"Sc\",\nIF(C223=\"a\",\nVLOOKUP(D223,Equipment[],Equipment!$BP$2)+VLOOKUP(D223,Equipment[],Equipment!$BQ$2)+VLOOKUP(D223,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",\nVLOOKUP(D223,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",\nIF(OR(C223=\"a\",C223=\"c\"),VLOOKUP(A223,Quantities[],Quantities!$AJ$2),VLOOKUP(A223,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",VLOOKUP(D223,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",VLOOKUP(D223,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN226)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D224,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",VLOOKUP(D224,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D224,2)=\"Sc\",\nVLOOKUP(D224,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",\nVLOOKUP(D224,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D224,Equipment[],Equipment!$Z$2)*O224^4+VLOOKUP(D224,Equipment[],Equipment!$AA$2)*O224^3+VLOOKUP(D224,Equipment[],Equipment!$AB$2)*O224^2+VLOOKUP(D224,Equipment[],Equipment!$AC$2)*O224+VLOOKUP(D224,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D224,Equipment[],Equipment!$Z$2)*O224^4+VLOOKUP(D224,Equipment[],Equipment!$AA$2)*O224^3+VLOOKUP(D224,Equipment[],Equipment!$AB$2)*O224^2+VLOOKUP(D224,Equipment[],Equipment!$AC$2)*O224+VLOOKUP(D224,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D224,Equipment[],Equipment!$Z$2)*O224^4+VLOOKUP(D224,Equipment[],Equipment!$AA$2)*O224^3+VLOOKUP(D224,Equipment[],Equipment!$AB$2)*O224^2+VLOOKUP(D224,Equipment[],Equipment!$AC$2)*O224+VLOOKUP(D224,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D224,Equipment[],Equipment!$P$2)*N224^4+VLOOKUP(D224,Equipment[],Equipment!$Q$2)*N224^3+VLOOKUP(D224,Equipment[],Equipment!$R$2)*N224^2+VLOOKUP(D224,Equipment[],Equipment!$S$2)*N224+VLOOKUP(D224,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D224,Equipment[],Equipment!$P$2)*N224^4+VLOOKUP(D224,Equipment[],Equipment!$Q$2)*N224^3+VLOOKUP(D224,Equipment[],Equipment!$R$2)*N224^2+VLOOKUP(D224,Equipment[],Equipment!$S$2)*N224+VLOOKUP(D224,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D224,Equipment[],Equipment!$P$2)*N224^4+VLOOKUP(D224,Equipment[],Equipment!$Q$2)*N224^3+VLOOKUP(D224,Equipment[],Equipment!$R$2)*N224^2+VLOOKUP(D224,Equipment[],Equipment!$S$2)*N224+VLOOKUP(D224,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D224,Equipment[],Equipment!$U$2)*N224^4+VLOOKUP(D224,Equipment[],Equipment!$V$2)*N224^3+VLOOKUP(D224,Equipment[],Equipment!$W$2)*N224^2+VLOOKUP(D224,Equipment[],Equipment!$X$2)*N224+VLOOKUP(D224,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D224,Equipment[],Equipment!$U$2)*N224^4+VLOOKUP(D224,Equipment[],Equipment!$V$2)*N224^3+VLOOKUP(D224,Equipment[],Equipment!$W$2)*N224^2+VLOOKUP(D224,Equipment[],Equipment!$X$2)*N224+VLOOKUP(D224,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D224,Equipment[],Equipment!$AE$2)*O224^4+VLOOKUP(D224,Equipment[],Equipment!$AF$2)*O224^3+VLOOKUP(D224,Equipment[],Equipment!$AG$2)*O224^2+VLOOKUP(D224,Equipment[],Equipment!$AH$2)*O224+VLOOKUP(D224,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D224,Equipment[],Equipment!$AE$2)*O224^4+VLOOKUP(D224,Equipment[],Equipment!$AF$2)*O224^3+VLOOKUP(D224,Equipment[],Equipment!$AG$2)*O224^2+VLOOKUP(D224,Equipment[],Equipment!$AH$2)*O224+VLOOKUP(D224,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D224,2)=\"Sc\",\nIF(C224=\"a\",\nVLOOKUP(D224,Equipment[],Equipment!$BP$2)+VLOOKUP(D224,Equipment[],Equipment!$BQ$2)+VLOOKUP(D224,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",\nVLOOKUP(D224,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",\nIF(OR(C224=\"a\",C224=\"c\"),VLOOKUP(A224,Quantities[],Quantities!$AJ$2),VLOOKUP(A224,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",VLOOKUP(D224,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",VLOOKUP(D224,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN227)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D225,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",VLOOKUP(D225,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D225,2)=\"Sc\",\nVLOOKUP(D225,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",\nVLOOKUP(D225,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D225,Equipment[],Equipment!$Z$2)*O225^4+VLOOKUP(D225,Equipment[],Equipment!$AA$2)*O225^3+VLOOKUP(D225,Equipment[],Equipment!$AB$2)*O225^2+VLOOKUP(D225,Equipment[],Equipment!$AC$2)*O225+VLOOKUP(D225,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D225,Equipment[],Equipment!$Z$2)*O225^4+VLOOKUP(D225,Equipment[],Equipment!$AA$2)*O225^3+VLOOKUP(D225,Equipment[],Equipment!$AB$2)*O225^2+VLOOKUP(D225,Equipment[],Equipment!$AC$2)*O225+VLOOKUP(D225,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D225,Equipment[],Equipment!$Z$2)*O225^4+VLOOKUP(D225,Equipment[],Equipment!$AA$2)*O225^3+VLOOKUP(D225,Equipment[],Equipment!$AB$2)*O225^2+VLOOKUP(D225,Equipment[],Equipment!$AC$2)*O225+VLOOKUP(D225,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D225,Equipment[],Equipment!$P$2)*N225^4+VLOOKUP(D225,Equipment[],Equipment!$Q$2)*N225^3+VLOOKUP(D225,Equipment[],Equipment!$R$2)*N225^2+VLOOKUP(D225,Equipment[],Equipment!$S$2)*N225+VLOOKUP(D225,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D225,Equipment[],Equipment!$P$2)*N225^4+VLOOKUP(D225,Equipment[],Equipment!$Q$2)*N225^3+VLOOKUP(D225,Equipment[],Equipment!$R$2)*N225^2+VLOOKUP(D225,Equipment[],Equipment!$S$2)*N225+VLOOKUP(D225,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D225,Equipment[],Equipment!$P$2)*N225^4+VLOOKUP(D225,Equipment[],Equipment!$Q$2)*N225^3+VLOOKUP(D225,Equipment[],Equipment!$R$2)*N225^2+VLOOKUP(D225,Equipment[],Equipment!$S$2)*N225+VLOOKUP(D225,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D225,Equipment[],Equipment!$U$2)*N225^4+VLOOKUP(D225,Equipment[],Equipment!$V$2)*N225^3+VLOOKUP(D225,Equipment[],Equipment!$W$2)*N225^2+VLOOKUP(D225,Equipment[],Equipment!$X$2)*N225+VLOOKUP(D225,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D225,Equipment[],Equipment!$U$2)*N225^4+VLOOKUP(D225,Equipment[],Equipment!$V$2)*N225^3+VLOOKUP(D225,Equipment[],Equipment!$W$2)*N225^2+VLOOKUP(D225,Equipment[],Equipment!$X$2)*N225+VLOOKUP(D225,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D225,Equipment[],Equipment!$AE$2)*O225^4+VLOOKUP(D225,Equipment[],Equipment!$AF$2)*O225^3+VLOOKUP(D225,Equipment[],Equipment!$AG$2)*O225^2+VLOOKUP(D225,Equipment[],Equipment!$AH$2)*O225+VLOOKUP(D225,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D225,Equipment[],Equipment!$AE$2)*O225^4+VLOOKUP(D225,Equipment[],Equipment!$AF$2)*O225^3+VLOOKUP(D225,Equipment[],Equipment!$AG$2)*O225^2+VLOOKUP(D225,Equipment[],Equipment!$AH$2)*O225+VLOOKUP(D225,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D225,2)=\"Sc\",\nIF(C225=\"a\",\nVLOOKUP(D225,Equipment[],Equipment!$BP$2)+VLOOKUP(D225,Equipment[],Equipment!$BQ$2)+VLOOKUP(D225,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",\nVLOOKUP(D225,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",\nIF(OR(C225=\"a\",C225=\"c\"),VLOOKUP(A225,Quantities[],Quantities!$AJ$2),VLOOKUP(A225,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",VLOOKUP(D225,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",VLOOKUP(D225,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN228)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D226,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",VLOOKUP(D226,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D226,2)=\"Sc\",\nVLOOKUP(D226,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",\nVLOOKUP(D226,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D226,Equipment[],Equipment!$Z$2)*O226^4+VLOOKUP(D226,Equipment[],Equipment!$AA$2)*O226^3+VLOOKUP(D226,Equipment[],Equipment!$AB$2)*O226^2+VLOOKUP(D226,Equipment[],Equipment!$AC$2)*O226+VLOOKUP(D226,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D226,Equipment[],Equipment!$Z$2)*O226^4+VLOOKUP(D226,Equipment[],Equipment!$AA$2)*O226^3+VLOOKUP(D226,Equipment[],Equipment!$AB$2)*O226^2+VLOOKUP(D226,Equipment[],Equipment!$AC$2)*O226+VLOOKUP(D226,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D226,Equipment[],Equipment!$Z$2)*O226^4+VLOOKUP(D226,Equipment[],Equipment!$AA$2)*O226^3+VLOOKUP(D226,Equipment[],Equipment!$AB$2)*O226^2+VLOOKUP(D226,Equipment[],Equipment!$AC$2)*O226+VLOOKUP(D226,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D226,Equipment[],Equipment!$P$2)*N226^4+VLOOKUP(D226,Equipment[],Equipment!$Q$2)*N226^3+VLOOKUP(D226,Equipment[],Equipment!$R$2)*N226^2+VLOOKUP(D226,Equipment[],Equipment!$S$2)*N226+VLOOKUP(D226,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D226,Equipment[],Equipment!$P$2)*N226^4+VLOOKUP(D226,Equipment[],Equipment!$Q$2)*N226^3+VLOOKUP(D226,Equipment[],Equipment!$R$2)*N226^2+VLOOKUP(D226,Equipment[],Equipment!$S$2)*N226+VLOOKUP(D226,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D226,Equipment[],Equipment!$P$2)*N226^4+VLOOKUP(D226,Equipment[],Equipment!$Q$2)*N226^3+VLOOKUP(D226,Equipment[],Equipment!$R$2)*N226^2+VLOOKUP(D226,Equipment[],Equipment!$S$2)*N226+VLOOKUP(D226,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D226,Equipment[],Equipment!$U$2)*N226^4+VLOOKUP(D226,Equipment[],Equipment!$V$2)*N226^3+VLOOKUP(D226,Equipment[],Equipment!$W$2)*N226^2+VLOOKUP(D226,Equipment[],Equipment!$X$2)*N226+VLOOKUP(D226,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D226,Equipment[],Equipment!$U$2)*N226^4+VLOOKUP(D226,Equipment[],Equipment!$V$2)*N226^3+VLOOKUP(D226,Equipment[],Equipment!$W$2)*N226^2+VLOOKUP(D226,Equipment[],Equipment!$X$2)*N226+VLOOKUP(D226,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D226,Equipment[],Equipment!$AE$2)*O226^4+VLOOKUP(D226,Equipment[],Equipment!$AF$2)*O226^3+VLOOKUP(D226,Equipment[],Equipment!$AG$2)*O226^2+VLOOKUP(D226,Equipment[],Equipment!$AH$2)*O226+VLOOKUP(D226,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D226,Equipment[],Equipment!$AE$2)*O226^4+VLOOKUP(D226,Equipment[],Equipment!$AF$2)*O226^3+VLOOKUP(D226,Equipment[],Equipment!$AG$2)*O226^2+VLOOKUP(D226,Equipment[],Equipment!$AH$2)*O226+VLOOKUP(D226,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D226,2)=\"Sc\",\nIF(C226=\"a\",\nVLOOKUP(D226,Equipment[],Equipment!$BP$2)+VLOOKUP(D226,Equipment[],Equipment!$BQ$2)+VLOOKUP(D226,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",\nVLOOKUP(D226,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",\nIF(OR(C226=\"a\",C226=\"c\"),VLOOKUP(A226,Quantities[],Quantities!$AJ$2),VLOOKUP(A226,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",VLOOKUP(D226,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",VLOOKUP(D226,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN229)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D227,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",VLOOKUP(D227,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D227,2)=\"Sc\",\nVLOOKUP(D227,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",\nVLOOKUP(D227,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D227,Equipment[],Equipment!$Z$2)*O227^4+VLOOKUP(D227,Equipment[],Equipment!$AA$2)*O227^3+VLOOKUP(D227,Equipment[],Equipment!$AB$2)*O227^2+VLOOKUP(D227,Equipment[],Equipment!$AC$2)*O227+VLOOKUP(D227,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D227,Equipment[],Equipment!$Z$2)*O227^4+VLOOKUP(D227,Equipment[],Equipment!$AA$2)*O227^3+VLOOKUP(D227,Equipment[],Equipment!$AB$2)*O227^2+VLOOKUP(D227,Equipment[],Equipment!$AC$2)*O227+VLOOKUP(D227,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D227,Equipment[],Equipment!$Z$2)*O227^4+VLOOKUP(D227,Equipment[],Equipment!$AA$2)*O227^3+VLOOKUP(D227,Equipment[],Equipment!$AB$2)*O227^2+VLOOKUP(D227,Equipment[],Equipment!$AC$2)*O227+VLOOKUP(D227,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D227,Equipment[],Equipment!$P$2)*N227^4+VLOOKUP(D227,Equipment[],Equipment!$Q$2)*N227^3+VLOOKUP(D227,Equipment[],Equipment!$R$2)*N227^2+VLOOKUP(D227,Equipment[],Equipment!$S$2)*N227+VLOOKUP(D227,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D227,Equipment[],Equipment!$P$2)*N227^4+VLOOKUP(D227,Equipment[],Equipment!$Q$2)*N227^3+VLOOKUP(D227,Equipment[],Equipment!$R$2)*N227^2+VLOOKUP(D227,Equipment[],Equipment!$S$2)*N227+VLOOKUP(D227,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D227,Equipment[],Equipment!$P$2)*N227^4+VLOOKUP(D227,Equipment[],Equipment!$Q$2)*N227^3+VLOOKUP(D227,Equipment[],Equipment!$R$2)*N227^2+VLOOKUP(D227,Equipment[],Equipment!$S$2)*N227+VLOOKUP(D227,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D227,Equipment[],Equipment!$U$2)*N227^4+VLOOKUP(D227,Equipment[],Equipment!$V$2)*N227^3+VLOOKUP(D227,Equipment[],Equipment!$W$2)*N227^2+VLOOKUP(D227,Equipment[],Equipment!$X$2)*N227+VLOOKUP(D227,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D227,Equipment[],Equipment!$U$2)*N227^4+VLOOKUP(D227,Equipment[],Equipment!$V$2)*N227^3+VLOOKUP(D227,Equipment[],Equipment!$W$2)*N227^2+VLOOKUP(D227,Equipment[],Equipment!$X$2)*N227+VLOOKUP(D227,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D227,Equipment[],Equipment!$AE$2)*O227^4+VLOOKUP(D227,Equipment[],Equipment!$AF$2)*O227^3+VLOOKUP(D227,Equipment[],Equipment!$AG$2)*O227^2+VLOOKUP(D227,Equipment[],Equipment!$AH$2)*O227+VLOOKUP(D227,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D227,Equipment[],Equipment!$AE$2)*O227^4+VLOOKUP(D227,Equipment[],Equipment!$AF$2)*O227^3+VLOOKUP(D227,Equipment[],Equipment!$AG$2)*O227^2+VLOOKUP(D227,Equipment[],Equipment!$AH$2)*O227+VLOOKUP(D227,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D227,2)=\"Sc\",\nIF(C227=\"a\",\nVLOOKUP(D227,Equipment[],Equipment!$BP$2)+VLOOKUP(D227,Equipment[],Equipment!$BQ$2)+VLOOKUP(D227,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",\nVLOOKUP(D227,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",\nIF(OR(C227=\"a\",C227=\"c\"),VLOOKUP(A227,Quantities[],Quantities!$AJ$2),VLOOKUP(A227,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",VLOOKUP(D227,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",VLOOKUP(D227,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN230)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D228,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",VLOOKUP(D228,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D228,2)=\"Sc\",\nVLOOKUP(D228,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",\nVLOOKUP(D228,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D228,Equipment[],Equipment!$Z$2)*O228^4+VLOOKUP(D228,Equipment[],Equipment!$AA$2)*O228^3+VLOOKUP(D228,Equipment[],Equipment!$AB$2)*O228^2+VLOOKUP(D228,Equipment[],Equipment!$AC$2)*O228+VLOOKUP(D228,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D228,Equipment[],Equipment!$Z$2)*O228^4+VLOOKUP(D228,Equipment[],Equipment!$AA$2)*O228^3+VLOOKUP(D228,Equipment[],Equipment!$AB$2)*O228^2+VLOOKUP(D228,Equipment[],Equipment!$AC$2)*O228+VLOOKUP(D228,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D228,Equipment[],Equipment!$Z$2)*O228^4+VLOOKUP(D228,Equipment[],Equipment!$AA$2)*O228^3+VLOOKUP(D228,Equipment[],Equipment!$AB$2)*O228^2+VLOOKUP(D228,Equipment[],Equipment!$AC$2)*O228+VLOOKUP(D228,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D228,Equipment[],Equipment!$P$2)*N228^4+VLOOKUP(D228,Equipment[],Equipment!$Q$2)*N228^3+VLOOKUP(D228,Equipment[],Equipment!$R$2)*N228^2+VLOOKUP(D228,Equipment[],Equipment!$S$2)*N228+VLOOKUP(D228,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D228,Equipment[],Equipment!$P$2)*N228^4+VLOOKUP(D228,Equipment[],Equipment!$Q$2)*N228^3+VLOOKUP(D228,Equipment[],Equipment!$R$2)*N228^2+VLOOKUP(D228,Equipment[],Equipment!$S$2)*N228+VLOOKUP(D228,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D228,Equipment[],Equipment!$P$2)*N228^4+VLOOKUP(D228,Equipment[],Equipment!$Q$2)*N228^3+VLOOKUP(D228,Equipment[],Equipment!$R$2)*N228^2+VLOOKUP(D228,Equipment[],Equipment!$S$2)*N228+VLOOKUP(D228,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D228,Equipment[],Equipment!$U$2)*N228^4+VLOOKUP(D228,Equipment[],Equipment!$V$2)*N228^3+VLOOKUP(D228,Equipment[],Equipment!$W$2)*N228^2+VLOOKUP(D228,Equipment[],Equipment!$X$2)*N228+VLOOKUP(D228,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D228,Equipment[],Equipment!$U$2)*N228^4+VLOOKUP(D228,Equipment[],Equipment!$V$2)*N228^3+VLOOKUP(D228,Equipment[],Equipment!$W$2)*N228^2+VLOOKUP(D228,Equipment[],Equipment!$X$2)*N228+VLOOKUP(D228,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D228,Equipment[],Equipment!$AE$2)*O228^4+VLOOKUP(D228,Equipment[],Equipment!$AF$2)*O228^3+VLOOKUP(D228,Equipment[],Equipment!$AG$2)*O228^2+VLOOKUP(D228,Equipment[],Equipment!$AH$2)*O228+VLOOKUP(D228,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D228,Equipment[],Equipment!$AE$2)*O228^4+VLOOKUP(D228,Equipment[],Equipment!$AF$2)*O228^3+VLOOKUP(D228,Equipment[],Equipment!$AG$2)*O228^2+VLOOKUP(D228,Equipment[],Equipment!$AH$2)*O228+VLOOKUP(D228,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D228,2)=\"Sc\",\nIF(C228=\"a\",\nVLOOKUP(D228,Equipment[],Equipment!$BP$2)+VLOOKUP(D228,Equipment[],Equipment!$BQ$2)+VLOOKUP(D228,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",\nVLOOKUP(D228,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",\nIF(OR(C228=\"a\",C228=\"c\"),VLOOKUP(A228,Quantities[],Quantities!$AJ$2),VLOOKUP(A228,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",VLOOKUP(D228,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",VLOOKUP(D228,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN231)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D229,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",VLOOKUP(D229,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D229,2)=\"Sc\",\nVLOOKUP(D229,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",\nVLOOKUP(D229,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D229,Equipment[],Equipment!$Z$2)*O229^4+VLOOKUP(D229,Equipment[],Equipment!$AA$2)*O229^3+VLOOKUP(D229,Equipment[],Equipment!$AB$2)*O229^2+VLOOKUP(D229,Equipment[],Equipment!$AC$2)*O229+VLOOKUP(D229,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D229,Equipment[],Equipment!$Z$2)*O229^4+VLOOKUP(D229,Equipment[],Equipment!$AA$2)*O229^3+VLOOKUP(D229,Equipment[],Equipment!$AB$2)*O229^2+VLOOKUP(D229,Equipment[],Equipment!$AC$2)*O229+VLOOKUP(D229,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D229,Equipment[],Equipment!$Z$2)*O229^4+VLOOKUP(D229,Equipment[],Equipment!$AA$2)*O229^3+VLOOKUP(D229,Equipment[],Equipment!$AB$2)*O229^2+VLOOKUP(D229,Equipment[],Equipment!$AC$2)*O229+VLOOKUP(D229,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D229,Equipment[],Equipment!$P$2)*N229^4+VLOOKUP(D229,Equipment[],Equipment!$Q$2)*N229^3+VLOOKUP(D229,Equipment[],Equipment!$R$2)*N229^2+VLOOKUP(D229,Equipment[],Equipment!$S$2)*N229+VLOOKUP(D229,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D229,Equipment[],Equipment!$P$2)*N229^4+VLOOKUP(D229,Equipment[],Equipment!$Q$2)*N229^3+VLOOKUP(D229,Equipment[],Equipment!$R$2)*N229^2+VLOOKUP(D229,Equipment[],Equipment!$S$2)*N229+VLOOKUP(D229,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D229,Equipment[],Equipment!$P$2)*N229^4+VLOOKUP(D229,Equipment[],Equipment!$Q$2)*N229^3+VLOOKUP(D229,Equipment[],Equipment!$R$2)*N229^2+VLOOKUP(D229,Equipment[],Equipment!$S$2)*N229+VLOOKUP(D229,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D229,Equipment[],Equipment!$U$2)*N229^4+VLOOKUP(D229,Equipment[],Equipment!$V$2)*N229^3+VLOOKUP(D229,Equipment[],Equipment!$W$2)*N229^2+VLOOKUP(D229,Equipment[],Equipment!$X$2)*N229+VLOOKUP(D229,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D229,Equipment[],Equipment!$U$2)*N229^4+VLOOKUP(D229,Equipment[],Equipment!$V$2)*N229^3+VLOOKUP(D229,Equipment[],Equipment!$W$2)*N229^2+VLOOKUP(D229,Equipment[],Equipment!$X$2)*N229+VLOOKUP(D229,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D229,Equipment[],Equipment!$AE$2)*O229^4+VLOOKUP(D229,Equipment[],Equipment!$AF$2)*O229^3+VLOOKUP(D229,Equipment[],Equipment!$AG$2)*O229^2+VLOOKUP(D229,Equipment[],Equipment!$AH$2)*O229+VLOOKUP(D229,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D229,Equipment[],Equipment!$AE$2)*O229^4+VLOOKUP(D229,Equipment[],Equipment!$AF$2)*O229^3+VLOOKUP(D229,Equipment[],Equipment!$AG$2)*O229^2+VLOOKUP(D229,Equipment[],Equipment!$AH$2)*O229+VLOOKUP(D229,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D229,2)=\"Sc\",\nIF(C229=\"a\",\nVLOOKUP(D229,Equipment[],Equipment!$BP$2)+VLOOKUP(D229,Equipment[],Equipment!$BQ$2)+VLOOKUP(D229,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",\nVLOOKUP(D229,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",\nIF(OR(C229=\"a\",C229=\"c\"),VLOOKUP(A229,Quantities[],Quantities!$AJ$2),VLOOKUP(A229,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",VLOOKUP(D229,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",VLOOKUP(D229,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN232)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D230,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",VLOOKUP(D230,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D230,2)=\"Sc\",\nVLOOKUP(D230,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",\nVLOOKUP(D230,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D230,Equipment[],Equipment!$Z$2)*O230^4+VLOOKUP(D230,Equipment[],Equipment!$AA$2)*O230^3+VLOOKUP(D230,Equipment[],Equipment!$AB$2)*O230^2+VLOOKUP(D230,Equipment[],Equipment!$AC$2)*O230+VLOOKUP(D230,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D230,Equipment[],Equipment!$Z$2)*O230^4+VLOOKUP(D230,Equipment[],Equipment!$AA$2)*O230^3+VLOOKUP(D230,Equipment[],Equipment!$AB$2)*O230^2+VLOOKUP(D230,Equipment[],Equipment!$AC$2)*O230+VLOOKUP(D230,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D230,Equipment[],Equipment!$Z$2)*O230^4+VLOOKUP(D230,Equipment[],Equipment!$AA$2)*O230^3+VLOOKUP(D230,Equipment[],Equipment!$AB$2)*O230^2+VLOOKUP(D230,Equipment[],Equipment!$AC$2)*O230+VLOOKUP(D230,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D230,Equipment[],Equipment!$P$2)*N230^4+VLOOKUP(D230,Equipment[],Equipment!$Q$2)*N230^3+VLOOKUP(D230,Equipment[],Equipment!$R$2)*N230^2+VLOOKUP(D230,Equipment[],Equipment!$S$2)*N230+VLOOKUP(D230,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D230,Equipment[],Equipment!$P$2)*N230^4+VLOOKUP(D230,Equipment[],Equipment!$Q$2)*N230^3+VLOOKUP(D230,Equipment[],Equipment!$R$2)*N230^2+VLOOKUP(D230,Equipment[],Equipment!$S$2)*N230+VLOOKUP(D230,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D230,Equipment[],Equipment!$P$2)*N230^4+VLOOKUP(D230,Equipment[],Equipment!$Q$2)*N230^3+VLOOKUP(D230,Equipment[],Equipment!$R$2)*N230^2+VLOOKUP(D230,Equipment[],Equipment!$S$2)*N230+VLOOKUP(D230,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D230,Equipment[],Equipment!$U$2)*N230^4+VLOOKUP(D230,Equipment[],Equipment!$V$2)*N230^3+VLOOKUP(D230,Equipment[],Equipment!$W$2)*N230^2+VLOOKUP(D230,Equipment[],Equipment!$X$2)*N230+VLOOKUP(D230,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D230,Equipment[],Equipment!$U$2)*N230^4+VLOOKUP(D230,Equipment[],Equipment!$V$2)*N230^3+VLOOKUP(D230,Equipment[],Equipment!$W$2)*N230^2+VLOOKUP(D230,Equipment[],Equipment!$X$2)*N230+VLOOKUP(D230,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D230,Equipment[],Equipment!$AE$2)*O230^4+VLOOKUP(D230,Equipment[],Equipment!$AF$2)*O230^3+VLOOKUP(D230,Equipment[],Equipment!$AG$2)*O230^2+VLOOKUP(D230,Equipment[],Equipment!$AH$2)*O230+VLOOKUP(D230,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D230,Equipment[],Equipment!$AE$2)*O230^4+VLOOKUP(D230,Equipment[],Equipment!$AF$2)*O230^3+VLOOKUP(D230,Equipment[],Equipment!$AG$2)*O230^2+VLOOKUP(D230,Equipment[],Equipment!$AH$2)*O230+VLOOKUP(D230,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D230,2)=\"Sc\",\nIF(C230=\"a\",\nVLOOKUP(D230,Equipment[],Equipment!$BP$2)+VLOOKUP(D230,Equipment[],Equipment!$BQ$2)+VLOOKUP(D230,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",\nVLOOKUP(D230,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",\nIF(OR(C230=\"a\",C230=\"c\"),VLOOKUP(A230,Quantities[],Quantities!$AJ$2),VLOOKUP(A230,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",VLOOKUP(D230,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",VLOOKUP(D230,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN233)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D231,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",VLOOKUP(D231,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D231,2)=\"Sc\",\nVLOOKUP(D231,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",\nVLOOKUP(D231,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D231,Equipment[],Equipment!$Z$2)*O231^4+VLOOKUP(D231,Equipment[],Equipment!$AA$2)*O231^3+VLOOKUP(D231,Equipment[],Equipment!$AB$2)*O231^2+VLOOKUP(D231,Equipment[],Equipment!$AC$2)*O231+VLOOKUP(D231,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D231,Equipment[],Equipment!$Z$2)*O231^4+VLOOKUP(D231,Equipment[],Equipment!$AA$2)*O231^3+VLOOKUP(D231,Equipment[],Equipment!$AB$2)*O231^2+VLOOKUP(D231,Equipment[],Equipment!$AC$2)*O231+VLOOKUP(D231,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D231,Equipment[],Equipment!$Z$2)*O231^4+VLOOKUP(D231,Equipment[],Equipment!$AA$2)*O231^3+VLOOKUP(D231,Equipment[],Equipment!$AB$2)*O231^2+VLOOKUP(D231,Equipment[],Equipment!$AC$2)*O231+VLOOKUP(D231,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D231,Equipment[],Equipment!$P$2)*N231^4+VLOOKUP(D231,Equipment[],Equipment!$Q$2)*N231^3+VLOOKUP(D231,Equipment[],Equipment!$R$2)*N231^2+VLOOKUP(D231,Equipment[],Equipment!$S$2)*N231+VLOOKUP(D231,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D231,Equipment[],Equipment!$P$2)*N231^4+VLOOKUP(D231,Equipment[],Equipment!$Q$2)*N231^3+VLOOKUP(D231,Equipment[],Equipment!$R$2)*N231^2+VLOOKUP(D231,Equipment[],Equipment!$S$2)*N231+VLOOKUP(D231,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D231,Equipment[],Equipment!$P$2)*N231^4+VLOOKUP(D231,Equipment[],Equipment!$Q$2)*N231^3+VLOOKUP(D231,Equipment[],Equipment!$R$2)*N231^2+VLOOKUP(D231,Equipment[],Equipment!$S$2)*N231+VLOOKUP(D231,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D231,Equipment[],Equipment!$U$2)*N231^4+VLOOKUP(D231,Equipment[],Equipment!$V$2)*N231^3+VLOOKUP(D231,Equipment[],Equipment!$W$2)*N231^2+VLOOKUP(D231,Equipment[],Equipment!$X$2)*N231+VLOOKUP(D231,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D231,Equipment[],Equipment!$U$2)*N231^4+VLOOKUP(D231,Equipment[],Equipment!$V$2)*N231^3+VLOOKUP(D231,Equipment[],Equipment!$W$2)*N231^2+VLOOKUP(D231,Equipment[],Equipment!$X$2)*N231+VLOOKUP(D231,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D231,Equipment[],Equipment!$AE$2)*O231^4+VLOOKUP(D231,Equipment[],Equipment!$AF$2)*O231^3+VLOOKUP(D231,Equipment[],Equipment!$AG$2)*O231^2+VLOOKUP(D231,Equipment[],Equipment!$AH$2)*O231+VLOOKUP(D231,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D231,Equipment[],Equipment!$AE$2)*O231^4+VLOOKUP(D231,Equipment[],Equipment!$AF$2)*O231^3+VLOOKUP(D231,Equipment[],Equipment!$AG$2)*O231^2+VLOOKUP(D231,Equipment[],Equipment!$AH$2)*O231+VLOOKUP(D231,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D231,2)=\"Sc\",\nIF(C231=\"a\",\nVLOOKUP(D231,Equipment[],Equipment!$BP$2)+VLOOKUP(D231,Equipment[],Equipment!$BQ$2)+VLOOKUP(D231,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",\nVLOOKUP(D231,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",\nIF(OR(C231=\"a\",C231=\"c\"),VLOOKUP(A231,Quantities[],Quantities!$AJ$2),VLOOKUP(A231,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",VLOOKUP(D231,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",VLOOKUP(D231,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN234)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D232,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",VLOOKUP(D232,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D232,2)=\"Sc\",\nVLOOKUP(D232,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",\nVLOOKUP(D232,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D232,Equipment[],Equipment!$Z$2)*O232^4+VLOOKUP(D232,Equipment[],Equipment!$AA$2)*O232^3+VLOOKUP(D232,Equipment[],Equipment!$AB$2)*O232^2+VLOOKUP(D232,Equipment[],Equipment!$AC$2)*O232+VLOOKUP(D232,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D232,Equipment[],Equipment!$Z$2)*O232^4+VLOOKUP(D232,Equipment[],Equipment!$AA$2)*O232^3+VLOOKUP(D232,Equipment[],Equipment!$AB$2)*O232^2+VLOOKUP(D232,Equipment[],Equipment!$AC$2)*O232+VLOOKUP(D232,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D232,Equipment[],Equipment!$Z$2)*O232^4+VLOOKUP(D232,Equipment[],Equipment!$AA$2)*O232^3+VLOOKUP(D232,Equipment[],Equipment!$AB$2)*O232^2+VLOOKUP(D232,Equipment[],Equipment!$AC$2)*O232+VLOOKUP(D232,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D232,Equipment[],Equipment!$P$2)*N232^4+VLOOKUP(D232,Equipment[],Equipment!$Q$2)*N232^3+VLOOKUP(D232,Equipment[],Equipment!$R$2)*N232^2+VLOOKUP(D232,Equipment[],Equipment!$S$2)*N232+VLOOKUP(D232,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D232,Equipment[],Equipment!$P$2)*N232^4+VLOOKUP(D232,Equipment[],Equipment!$Q$2)*N232^3+VLOOKUP(D232,Equipment[],Equipment!$R$2)*N232^2+VLOOKUP(D232,Equipment[],Equipment!$S$2)*N232+VLOOKUP(D232,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D232,Equipment[],Equipment!$P$2)*N232^4+VLOOKUP(D232,Equipment[],Equipment!$Q$2)*N232^3+VLOOKUP(D232,Equipment[],Equipment!$R$2)*N232^2+VLOOKUP(D232,Equipment[],Equipment!$S$2)*N232+VLOOKUP(D232,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D232,Equipment[],Equipment!$U$2)*N232^4+VLOOKUP(D232,Equipment[],Equipment!$V$2)*N232^3+VLOOKUP(D232,Equipment[],Equipment!$W$2)*N232^2+VLOOKUP(D232,Equipment[],Equipment!$X$2)*N232+VLOOKUP(D232,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D232,Equipment[],Equipment!$U$2)*N232^4+VLOOKUP(D232,Equipment[],Equipment!$V$2)*N232^3+VLOOKUP(D232,Equipment[],Equipment!$W$2)*N232^2+VLOOKUP(D232,Equipment[],Equipment!$X$2)*N232+VLOOKUP(D232,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D232,Equipment[],Equipment!$AE$2)*O232^4+VLOOKUP(D232,Equipment[],Equipment!$AF$2)*O232^3+VLOOKUP(D232,Equipment[],Equipment!$AG$2)*O232^2+VLOOKUP(D232,Equipment[],Equipment!$AH$2)*O232+VLOOKUP(D232,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D232,Equipment[],Equipment!$AE$2)*O232^4+VLOOKUP(D232,Equipment[],Equipment!$AF$2)*O232^3+VLOOKUP(D232,Equipment[],Equipment!$AG$2)*O232^2+VLOOKUP(D232,Equipment[],Equipment!$AH$2)*O232+VLOOKUP(D232,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D232,2)=\"Sc\",\nIF(C232=\"a\",\nVLOOKUP(D232,Equipment[],Equipment!$BP$2)+VLOOKUP(D232,Equipment[],Equipment!$BQ$2)+VLOOKUP(D232,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",\nVLOOKUP(D232,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",\nIF(OR(C232=\"a\",C232=\"c\"),VLOOKUP(A232,Quantities[],Quantities!$AJ$2),VLOOKUP(A232,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",VLOOKUP(D232,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",VLOOKUP(D232,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN235)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D233,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",VLOOKUP(D233,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D233,2)=\"Sc\",\nVLOOKUP(D233,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",\nVLOOKUP(D233,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D233,Equipment[],Equipment!$Z$2)*O233^4+VLOOKUP(D233,Equipment[],Equipment!$AA$2)*O233^3+VLOOKUP(D233,Equipment[],Equipment!$AB$2)*O233^2+VLOOKUP(D233,Equipment[],Equipment!$AC$2)*O233+VLOOKUP(D233,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D233,Equipment[],Equipment!$Z$2)*O233^4+VLOOKUP(D233,Equipment[],Equipment!$AA$2)*O233^3+VLOOKUP(D233,Equipment[],Equipment!$AB$2)*O233^2+VLOOKUP(D233,Equipment[],Equipment!$AC$2)*O233+VLOOKUP(D233,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D233,Equipment[],Equipment!$Z$2)*O233^4+VLOOKUP(D233,Equipment[],Equipment!$AA$2)*O233^3+VLOOKUP(D233,Equipment[],Equipment!$AB$2)*O233^2+VLOOKUP(D233,Equipment[],Equipment!$AC$2)*O233+VLOOKUP(D233,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D233,Equipment[],Equipment!$P$2)*N233^4+VLOOKUP(D233,Equipment[],Equipment!$Q$2)*N233^3+VLOOKUP(D233,Equipment[],Equipment!$R$2)*N233^2+VLOOKUP(D233,Equipment[],Equipment!$S$2)*N233+VLOOKUP(D233,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D233,Equipment[],Equipment!$P$2)*N233^4+VLOOKUP(D233,Equipment[],Equipment!$Q$2)*N233^3+VLOOKUP(D233,Equipment[],Equipment!$R$2)*N233^2+VLOOKUP(D233,Equipment[],Equipment!$S$2)*N233+VLOOKUP(D233,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D233,Equipment[],Equipment!$P$2)*N233^4+VLOOKUP(D233,Equipment[],Equipment!$Q$2)*N233^3+VLOOKUP(D233,Equipment[],Equipment!$R$2)*N233^2+VLOOKUP(D233,Equipment[],Equipment!$S$2)*N233+VLOOKUP(D233,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D233,Equipment[],Equipment!$U$2)*N233^4+VLOOKUP(D233,Equipment[],Equipment!$V$2)*N233^3+VLOOKUP(D233,Equipment[],Equipment!$W$2)*N233^2+VLOOKUP(D233,Equipment[],Equipment!$X$2)*N233+VLOOKUP(D233,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D233,Equipment[],Equipment!$U$2)*N233^4+VLOOKUP(D233,Equipment[],Equipment!$V$2)*N233^3+VLOOKUP(D233,Equipment[],Equipment!$W$2)*N233^2+VLOOKUP(D233,Equipment[],Equipment!$X$2)*N233+VLOOKUP(D233,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D233,Equipment[],Equipment!$AE$2)*O233^4+VLOOKUP(D233,Equipment[],Equipment!$AF$2)*O233^3+VLOOKUP(D233,Equipment[],Equipment!$AG$2)*O233^2+VLOOKUP(D233,Equipment[],Equipment!$AH$2)*O233+VLOOKUP(D233,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D233,Equipment[],Equipment!$AE$2)*O233^4+VLOOKUP(D233,Equipment[],Equipment!$AF$2)*O233^3+VLOOKUP(D233,Equipment[],Equipment!$AG$2)*O233^2+VLOOKUP(D233,Equipment[],Equipment!$AH$2)*O233+VLOOKUP(D233,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D233,2)=\"Sc\",\nIF(C233=\"a\",\nVLOOKUP(D233,Equipment[],Equipment!$BP$2)+VLOOKUP(D233,Equipment[],Equipment!$BQ$2)+VLOOKUP(D233,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",\nVLOOKUP(D233,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",\nIF(OR(C233=\"a\",C233=\"c\"),VLOOKUP(A233,Quantities[],Quantities!$AJ$2),VLOOKUP(A233,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",VLOOKUP(D233,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",VLOOKUP(D233,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN236)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D234,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",VLOOKUP(D234,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D234,2)=\"Sc\",\nVLOOKUP(D234,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",\nVLOOKUP(D234,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D234,Equipment[],Equipment!$Z$2)*O234^4+VLOOKUP(D234,Equipment[],Equipment!$AA$2)*O234^3+VLOOKUP(D234,Equipment[],Equipment!$AB$2)*O234^2+VLOOKUP(D234,Equipment[],Equipment!$AC$2)*O234+VLOOKUP(D234,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D234,Equipment[],Equipment!$Z$2)*O234^4+VLOOKUP(D234,Equipment[],Equipment!$AA$2)*O234^3+VLOOKUP(D234,Equipment[],Equipment!$AB$2)*O234^2+VLOOKUP(D234,Equipment[],Equipment!$AC$2)*O234+VLOOKUP(D234,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D234,Equipment[],Equipment!$Z$2)*O234^4+VLOOKUP(D234,Equipment[],Equipment!$AA$2)*O234^3+VLOOKUP(D234,Equipment[],Equipment!$AB$2)*O234^2+VLOOKUP(D234,Equipment[],Equipment!$AC$2)*O234+VLOOKUP(D234,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D234,Equipment[],Equipment!$P$2)*N234^4+VLOOKUP(D234,Equipment[],Equipment!$Q$2)*N234^3+VLOOKUP(D234,Equipment[],Equipment!$R$2)*N234^2+VLOOKUP(D234,Equipment[],Equipment!$S$2)*N234+VLOOKUP(D234,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D234,Equipment[],Equipment!$P$2)*N234^4+VLOOKUP(D234,Equipment[],Equipment!$Q$2)*N234^3+VLOOKUP(D234,Equipment[],Equipment!$R$2)*N234^2+VLOOKUP(D234,Equipment[],Equipment!$S$2)*N234+VLOOKUP(D234,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D234,Equipment[],Equipment!$P$2)*N234^4+VLOOKUP(D234,Equipment[],Equipment!$Q$2)*N234^3+VLOOKUP(D234,Equipment[],Equipment!$R$2)*N234^2+VLOOKUP(D234,Equipment[],Equipment!$S$2)*N234+VLOOKUP(D234,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D234,Equipment[],Equipment!$U$2)*N234^4+VLOOKUP(D234,Equipment[],Equipment!$V$2)*N234^3+VLOOKUP(D234,Equipment[],Equipment!$W$2)*N234^2+VLOOKUP(D234,Equipment[],Equipment!$X$2)*N234+VLOOKUP(D234,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D234,Equipment[],Equipment!$U$2)*N234^4+VLOOKUP(D234,Equipment[],Equipment!$V$2)*N234^3+VLOOKUP(D234,Equipment[],Equipment!$W$2)*N234^2+VLOOKUP(D234,Equipment[],Equipment!$X$2)*N234+VLOOKUP(D234,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D234,Equipment[],Equipment!$AE$2)*O234^4+VLOOKUP(D234,Equipment[],Equipment!$AF$2)*O234^3+VLOOKUP(D234,Equipment[],Equipment!$AG$2)*O234^2+VLOOKUP(D234,Equipment[],Equipment!$AH$2)*O234+VLOOKUP(D234,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D234,Equipment[],Equipment!$AE$2)*O234^4+VLOOKUP(D234,Equipment[],Equipment!$AF$2)*O234^3+VLOOKUP(D234,Equipment[],Equipment!$AG$2)*O234^2+VLOOKUP(D234,Equipment[],Equipment!$AH$2)*O234+VLOOKUP(D234,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D234,2)=\"Sc\",\nIF(C234=\"a\",\nVLOOKUP(D234,Equipment[],Equipment!$BP$2)+VLOOKUP(D234,Equipment[],Equipment!$BQ$2)+VLOOKUP(D234,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",\nVLOOKUP(D234,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",\nIF(OR(C234=\"a\",C234=\"c\"),VLOOKUP(A234,Quantities[],Quantities!$AJ$2),VLOOKUP(A234,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",VLOOKUP(D234,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",VLOOKUP(D234,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN237)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D235,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",VLOOKUP(D235,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D235,2)=\"Sc\",\nVLOOKUP(D235,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",\nVLOOKUP(D235,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D235,Equipment[],Equipment!$Z$2)*O235^4+VLOOKUP(D235,Equipment[],Equipment!$AA$2)*O235^3+VLOOKUP(D235,Equipment[],Equipment!$AB$2)*O235^2+VLOOKUP(D235,Equipment[],Equipment!$AC$2)*O235+VLOOKUP(D235,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D235,Equipment[],Equipment!$Z$2)*O235^4+VLOOKUP(D235,Equipment[],Equipment!$AA$2)*O235^3+VLOOKUP(D235,Equipment[],Equipment!$AB$2)*O235^2+VLOOKUP(D235,Equipment[],Equipment!$AC$2)*O235+VLOOKUP(D235,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D235,Equipment[],Equipment!$Z$2)*O235^4+VLOOKUP(D235,Equipment[],Equipment!$AA$2)*O235^3+VLOOKUP(D235,Equipment[],Equipment!$AB$2)*O235^2+VLOOKUP(D235,Equipment[],Equipment!$AC$2)*O235+VLOOKUP(D235,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D235,Equipment[],Equipment!$P$2)*N235^4+VLOOKUP(D235,Equipment[],Equipment!$Q$2)*N235^3+VLOOKUP(D235,Equipment[],Equipment!$R$2)*N235^2+VLOOKUP(D235,Equipment[],Equipment!$S$2)*N235+VLOOKUP(D235,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D235,Equipment[],Equipment!$P$2)*N235^4+VLOOKUP(D235,Equipment[],Equipment!$Q$2)*N235^3+VLOOKUP(D235,Equipment[],Equipment!$R$2)*N235^2+VLOOKUP(D235,Equipment[],Equipment!$S$2)*N235+VLOOKUP(D235,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D235,Equipment[],Equipment!$P$2)*N235^4+VLOOKUP(D235,Equipment[],Equipment!$Q$2)*N235^3+VLOOKUP(D235,Equipment[],Equipment!$R$2)*N235^2+VLOOKUP(D235,Equipment[],Equipment!$S$2)*N235+VLOOKUP(D235,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D235,Equipment[],Equipment!$U$2)*N235^4+VLOOKUP(D235,Equipment[],Equipment!$V$2)*N235^3+VLOOKUP(D235,Equipment[],Equipment!$W$2)*N235^2+VLOOKUP(D235,Equipment[],Equipment!$X$2)*N235+VLOOKUP(D235,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D235,Equipment[],Equipment!$U$2)*N235^4+VLOOKUP(D235,Equipment[],Equipment!$V$2)*N235^3+VLOOKUP(D235,Equipment[],Equipment!$W$2)*N235^2+VLOOKUP(D235,Equipment[],Equipment!$X$2)*N235+VLOOKUP(D235,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D235,Equipment[],Equipment!$AE$2)*O235^4+VLOOKUP(D235,Equipment[],Equipment!$AF$2)*O235^3+VLOOKUP(D235,Equipment[],Equipment!$AG$2)*O235^2+VLOOKUP(D235,Equipment[],Equipment!$AH$2)*O235+VLOOKUP(D235,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D235,Equipment[],Equipment!$AE$2)*O235^4+VLOOKUP(D235,Equipment[],Equipment!$AF$2)*O235^3+VLOOKUP(D235,Equipment[],Equipment!$AG$2)*O235^2+VLOOKUP(D235,Equipment[],Equipment!$AH$2)*O235+VLOOKUP(D235,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D235,2)=\"Sc\",\nIF(C235=\"a\",\nVLOOKUP(D235,Equipment[],Equipment!$BP$2)+VLOOKUP(D235,Equipment[],Equipment!$BQ$2)+VLOOKUP(D235,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",\nVLOOKUP(D235,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",\nIF(OR(C235=\"a\",C235=\"c\"),VLOOKUP(A235,Quantities[],Quantities!$AJ$2),VLOOKUP(A235,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",VLOOKUP(D235,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",VLOOKUP(D235,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN238)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D236,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",VLOOKUP(D236,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D236,2)=\"Sc\",\nVLOOKUP(D236,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",\nVLOOKUP(D236,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D236,Equipment[],Equipment!$Z$2)*O236^4+VLOOKUP(D236,Equipment[],Equipment!$AA$2)*O236^3+VLOOKUP(D236,Equipment[],Equipment!$AB$2)*O236^2+VLOOKUP(D236,Equipment[],Equipment!$AC$2)*O236+VLOOKUP(D236,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D236,Equipment[],Equipment!$Z$2)*O236^4+VLOOKUP(D236,Equipment[],Equipment!$AA$2)*O236^3+VLOOKUP(D236,Equipment[],Equipment!$AB$2)*O236^2+VLOOKUP(D236,Equipment[],Equipment!$AC$2)*O236+VLOOKUP(D236,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D236,Equipment[],Equipment!$Z$2)*O236^4+VLOOKUP(D236,Equipment[],Equipment!$AA$2)*O236^3+VLOOKUP(D236,Equipment[],Equipment!$AB$2)*O236^2+VLOOKUP(D236,Equipment[],Equipment!$AC$2)*O236+VLOOKUP(D236,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D236,Equipment[],Equipment!$P$2)*N236^4+VLOOKUP(D236,Equipment[],Equipment!$Q$2)*N236^3+VLOOKUP(D236,Equipment[],Equipment!$R$2)*N236^2+VLOOKUP(D236,Equipment[],Equipment!$S$2)*N236+VLOOKUP(D236,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D236,Equipment[],Equipment!$P$2)*N236^4+VLOOKUP(D236,Equipment[],Equipment!$Q$2)*N236^3+VLOOKUP(D236,Equipment[],Equipment!$R$2)*N236^2+VLOOKUP(D236,Equipment[],Equipment!$S$2)*N236+VLOOKUP(D236,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D236,Equipment[],Equipment!$P$2)*N236^4+VLOOKUP(D236,Equipment[],Equipment!$Q$2)*N236^3+VLOOKUP(D236,Equipment[],Equipment!$R$2)*N236^2+VLOOKUP(D236,Equipment[],Equipment!$S$2)*N236+VLOOKUP(D236,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D236,Equipment[],Equipment!$U$2)*N236^4+VLOOKUP(D236,Equipment[],Equipment!$V$2)*N236^3+VLOOKUP(D236,Equipment[],Equipment!$W$2)*N236^2+VLOOKUP(D236,Equipment[],Equipment!$X$2)*N236+VLOOKUP(D236,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D236,Equipment[],Equipment!$U$2)*N236^4+VLOOKUP(D236,Equipment[],Equipment!$V$2)*N236^3+VLOOKUP(D236,Equipment[],Equipment!$W$2)*N236^2+VLOOKUP(D236,Equipment[],Equipment!$X$2)*N236+VLOOKUP(D236,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D236,Equipment[],Equipment!$AE$2)*O236^4+VLOOKUP(D236,Equipment[],Equipment!$AF$2)*O236^3+VLOOKUP(D236,Equipment[],Equipment!$AG$2)*O236^2+VLOOKUP(D236,Equipment[],Equipment!$AH$2)*O236+VLOOKUP(D236,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D236,Equipment[],Equipment!$AE$2)*O236^4+VLOOKUP(D236,Equipment[],Equipment!$AF$2)*O236^3+VLOOKUP(D236,Equipment[],Equipment!$AG$2)*O236^2+VLOOKUP(D236,Equipment[],Equipment!$AH$2)*O236+VLOOKUP(D236,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D236,2)=\"Sc\",\nIF(C236=\"a\",\nVLOOKUP(D236,Equipment[],Equipment!$BP$2)+VLOOKUP(D236,Equipment[],Equipment!$BQ$2)+VLOOKUP(D236,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",\nVLOOKUP(D236,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",\nIF(OR(C236=\"a\",C236=\"c\"),VLOOKUP(A236,Quantities[],Quantities!$AJ$2),VLOOKUP(A236,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",VLOOKUP(D236,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",VLOOKUP(D236,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN239)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D237,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",VLOOKUP(D237,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D237,2)=\"Sc\",\nVLOOKUP(D237,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",\nVLOOKUP(D237,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D237,Equipment[],Equipment!$Z$2)*O237^4+VLOOKUP(D237,Equipment[],Equipment!$AA$2)*O237^3+VLOOKUP(D237,Equipment[],Equipment!$AB$2)*O237^2+VLOOKUP(D237,Equipment[],Equipment!$AC$2)*O237+VLOOKUP(D237,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D237,Equipment[],Equipment!$Z$2)*O237^4+VLOOKUP(D237,Equipment[],Equipment!$AA$2)*O237^3+VLOOKUP(D237,Equipment[],Equipment!$AB$2)*O237^2+VLOOKUP(D237,Equipment[],Equipment!$AC$2)*O237+VLOOKUP(D237,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D237,Equipment[],Equipment!$Z$2)*O237^4+VLOOKUP(D237,Equipment[],Equipment!$AA$2)*O237^3+VLOOKUP(D237,Equipment[],Equipment!$AB$2)*O237^2+VLOOKUP(D237,Equipment[],Equipment!$AC$2)*O237+VLOOKUP(D237,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D237,Equipment[],Equipment!$P$2)*N237^4+VLOOKUP(D237,Equipment[],Equipment!$Q$2)*N237^3+VLOOKUP(D237,Equipment[],Equipment!$R$2)*N237^2+VLOOKUP(D237,Equipment[],Equipment!$S$2)*N237+VLOOKUP(D237,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D237,Equipment[],Equipment!$P$2)*N237^4+VLOOKUP(D237,Equipment[],Equipment!$Q$2)*N237^3+VLOOKUP(D237,Equipment[],Equipment!$R$2)*N237^2+VLOOKUP(D237,Equipment[],Equipment!$S$2)*N237+VLOOKUP(D237,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D237,Equipment[],Equipment!$P$2)*N237^4+VLOOKUP(D237,Equipment[],Equipment!$Q$2)*N237^3+VLOOKUP(D237,Equipment[],Equipment!$R$2)*N237^2+VLOOKUP(D237,Equipment[],Equipment!$S$2)*N237+VLOOKUP(D237,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D237,Equipment[],Equipment!$U$2)*N237^4+VLOOKUP(D237,Equipment[],Equipment!$V$2)*N237^3+VLOOKUP(D237,Equipment[],Equipment!$W$2)*N237^2+VLOOKUP(D237,Equipment[],Equipment!$X$2)*N237+VLOOKUP(D237,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D237,Equipment[],Equipment!$U$2)*N237^4+VLOOKUP(D237,Equipment[],Equipment!$V$2)*N237^3+VLOOKUP(D237,Equipment[],Equipment!$W$2)*N237^2+VLOOKUP(D237,Equipment[],Equipment!$X$2)*N237+VLOOKUP(D237,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D237,Equipment[],Equipment!$AE$2)*O237^4+VLOOKUP(D237,Equipment[],Equipment!$AF$2)*O237^3+VLOOKUP(D237,Equipment[],Equipment!$AG$2)*O237^2+VLOOKUP(D237,Equipment[],Equipment!$AH$2)*O237+VLOOKUP(D237,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D237,Equipment[],Equipment!$AE$2)*O237^4+VLOOKUP(D237,Equipment[],Equipment!$AF$2)*O237^3+VLOOKUP(D237,Equipment[],Equipment!$AG$2)*O237^2+VLOOKUP(D237,Equipment[],Equipment!$AH$2)*O237+VLOOKUP(D237,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D237,2)=\"Sc\",\nIF(C237=\"a\",\nVLOOKUP(D237,Equipment[],Equipment!$BP$2)+VLOOKUP(D237,Equipment[],Equipment!$BQ$2)+VLOOKUP(D237,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",\nVLOOKUP(D237,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",\nIF(OR(C237=\"a\",C237=\"c\"),VLOOKUP(A237,Quantities[],Quantities!$AJ$2),VLOOKUP(A237,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",VLOOKUP(D237,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",VLOOKUP(D237,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN240)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D238,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",VLOOKUP(D238,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D238,2)=\"Sc\",\nVLOOKUP(D238,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",\nVLOOKUP(D238,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D238,Equipment[],Equipment!$Z$2)*O238^4+VLOOKUP(D238,Equipment[],Equipment!$AA$2)*O238^3+VLOOKUP(D238,Equipment[],Equipment!$AB$2)*O238^2+VLOOKUP(D238,Equipment[],Equipment!$AC$2)*O238+VLOOKUP(D238,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D238,Equipment[],Equipment!$Z$2)*O238^4+VLOOKUP(D238,Equipment[],Equipment!$AA$2)*O238^3+VLOOKUP(D238,Equipment[],Equipment!$AB$2)*O238^2+VLOOKUP(D238,Equipment[],Equipment!$AC$2)*O238+VLOOKUP(D238,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D238,Equipment[],Equipment!$Z$2)*O238^4+VLOOKUP(D238,Equipment[],Equipment!$AA$2)*O238^3+VLOOKUP(D238,Equipment[],Equipment!$AB$2)*O238^2+VLOOKUP(D238,Equipment[],Equipment!$AC$2)*O238+VLOOKUP(D238,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D238,Equipment[],Equipment!$P$2)*N238^4+VLOOKUP(D238,Equipment[],Equipment!$Q$2)*N238^3+VLOOKUP(D238,Equipment[],Equipment!$R$2)*N238^2+VLOOKUP(D238,Equipment[],Equipment!$S$2)*N238+VLOOKUP(D238,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D238,Equipment[],Equipment!$P$2)*N238^4+VLOOKUP(D238,Equipment[],Equipment!$Q$2)*N238^3+VLOOKUP(D238,Equipment[],Equipment!$R$2)*N238^2+VLOOKUP(D238,Equipment[],Equipment!$S$2)*N238+VLOOKUP(D238,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D238,Equipment[],Equipment!$P$2)*N238^4+VLOOKUP(D238,Equipment[],Equipment!$Q$2)*N238^3+VLOOKUP(D238,Equipment[],Equipment!$R$2)*N238^2+VLOOKUP(D238,Equipment[],Equipment!$S$2)*N238+VLOOKUP(D238,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D238,Equipment[],Equipment!$U$2)*N238^4+VLOOKUP(D238,Equipment[],Equipment!$V$2)*N238^3+VLOOKUP(D238,Equipment[],Equipment!$W$2)*N238^2+VLOOKUP(D238,Equipment[],Equipment!$X$2)*N238+VLOOKUP(D238,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D238,Equipment[],Equipment!$U$2)*N238^4+VLOOKUP(D238,Equipment[],Equipment!$V$2)*N238^3+VLOOKUP(D238,Equipment[],Equipment!$W$2)*N238^2+VLOOKUP(D238,Equipment[],Equipment!$X$2)*N238+VLOOKUP(D238,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D238,Equipment[],Equipment!$AE$2)*O238^4+VLOOKUP(D238,Equipment[],Equipment!$AF$2)*O238^3+VLOOKUP(D238,Equipment[],Equipment!$AG$2)*O238^2+VLOOKUP(D238,Equipment[],Equipment!$AH$2)*O238+VLOOKUP(D238,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D238,Equipment[],Equipment!$AE$2)*O238^4+VLOOKUP(D238,Equipment[],Equipment!$AF$2)*O238^3+VLOOKUP(D238,Equipment[],Equipment!$AG$2)*O238^2+VLOOKUP(D238,Equipment[],Equipment!$AH$2)*O238+VLOOKUP(D238,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D238,2)=\"Sc\",\nIF(C238=\"a\",\nVLOOKUP(D238,Equipment[],Equipment!$BP$2)+VLOOKUP(D238,Equipment[],Equipment!$BQ$2)+VLOOKUP(D238,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",\nVLOOKUP(D238,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",\nIF(OR(C238=\"a\",C238=\"c\"),VLOOKUP(A238,Quantities[],Quantities!$AJ$2),VLOOKUP(A238,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",VLOOKUP(D238,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",VLOOKUP(D238,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN241)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D239,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",VLOOKUP(D239,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D239,2)=\"Sc\",\nVLOOKUP(D239,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",\nVLOOKUP(D239,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D239,Equipment[],Equipment!$Z$2)*O239^4+VLOOKUP(D239,Equipment[],Equipment!$AA$2)*O239^3+VLOOKUP(D239,Equipment[],Equipment!$AB$2)*O239^2+VLOOKUP(D239,Equipment[],Equipment!$AC$2)*O239+VLOOKUP(D239,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D239,Equipment[],Equipment!$Z$2)*O239^4+VLOOKUP(D239,Equipment[],Equipment!$AA$2)*O239^3+VLOOKUP(D239,Equipment[],Equipment!$AB$2)*O239^2+VLOOKUP(D239,Equipment[],Equipment!$AC$2)*O239+VLOOKUP(D239,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D239,Equipment[],Equipment!$Z$2)*O239^4+VLOOKUP(D239,Equipment[],Equipment!$AA$2)*O239^3+VLOOKUP(D239,Equipment[],Equipment!$AB$2)*O239^2+VLOOKUP(D239,Equipment[],Equipment!$AC$2)*O239+VLOOKUP(D239,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D239,Equipment[],Equipment!$P$2)*N239^4+VLOOKUP(D239,Equipment[],Equipment!$Q$2)*N239^3+VLOOKUP(D239,Equipment[],Equipment!$R$2)*N239^2+VLOOKUP(D239,Equipment[],Equipment!$S$2)*N239+VLOOKUP(D239,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D239,Equipment[],Equipment!$P$2)*N239^4+VLOOKUP(D239,Equipment[],Equipment!$Q$2)*N239^3+VLOOKUP(D239,Equipment[],Equipment!$R$2)*N239^2+VLOOKUP(D239,Equipment[],Equipment!$S$2)*N239+VLOOKUP(D239,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D239,Equipment[],Equipment!$P$2)*N239^4+VLOOKUP(D239,Equipment[],Equipment!$Q$2)*N239^3+VLOOKUP(D239,Equipment[],Equipment!$R$2)*N239^2+VLOOKUP(D239,Equipment[],Equipment!$S$2)*N239+VLOOKUP(D239,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D239,Equipment[],Equipment!$U$2)*N239^4+VLOOKUP(D239,Equipment[],Equipment!$V$2)*N239^3+VLOOKUP(D239,Equipment[],Equipment!$W$2)*N239^2+VLOOKUP(D239,Equipment[],Equipment!$X$2)*N239+VLOOKUP(D239,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D239,Equipment[],Equipment!$U$2)*N239^4+VLOOKUP(D239,Equipment[],Equipment!$V$2)*N239^3+VLOOKUP(D239,Equipment[],Equipment!$W$2)*N239^2+VLOOKUP(D239,Equipment[],Equipment!$X$2)*N239+VLOOKUP(D239,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D239,Equipment[],Equipment!$AE$2)*O239^4+VLOOKUP(D239,Equipment[],Equipment!$AF$2)*O239^3+VLOOKUP(D239,Equipment[],Equipment!$AG$2)*O239^2+VLOOKUP(D239,Equipment[],Equipment!$AH$2)*O239+VLOOKUP(D239,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D239,Equipment[],Equipment!$AE$2)*O239^4+VLOOKUP(D239,Equipment[],Equipment!$AF$2)*O239^3+VLOOKUP(D239,Equipment[],Equipment!$AG$2)*O239^2+VLOOKUP(D239,Equipment[],Equipment!$AH$2)*O239+VLOOKUP(D239,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D239,2)=\"Sc\",\nIF(C239=\"a\",\nVLOOKUP(D239,Equipment[],Equipment!$BP$2)+VLOOKUP(D239,Equipment[],Equipment!$BQ$2)+VLOOKUP(D239,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",\nVLOOKUP(D239,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",\nIF(OR(C239=\"a\",C239=\"c\"),VLOOKUP(A239,Quantities[],Quantities!$AJ$2),VLOOKUP(A239,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",VLOOKUP(D239,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",VLOOKUP(D239,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN242)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D240,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",VLOOKUP(D240,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D240,2)=\"Sc\",\nVLOOKUP(D240,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",\nVLOOKUP(D240,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D240,Equipment[],Equipment!$Z$2)*O240^4+VLOOKUP(D240,Equipment[],Equipment!$AA$2)*O240^3+VLOOKUP(D240,Equipment[],Equipment!$AB$2)*O240^2+VLOOKUP(D240,Equipment[],Equipment!$AC$2)*O240+VLOOKUP(D240,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D240,Equipment[],Equipment!$Z$2)*O240^4+VLOOKUP(D240,Equipment[],Equipment!$AA$2)*O240^3+VLOOKUP(D240,Equipment[],Equipment!$AB$2)*O240^2+VLOOKUP(D240,Equipment[],Equipment!$AC$2)*O240+VLOOKUP(D240,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D240,Equipment[],Equipment!$Z$2)*O240^4+VLOOKUP(D240,Equipment[],Equipment!$AA$2)*O240^3+VLOOKUP(D240,Equipment[],Equipment!$AB$2)*O240^2+VLOOKUP(D240,Equipment[],Equipment!$AC$2)*O240+VLOOKUP(D240,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D240,Equipment[],Equipment!$P$2)*N240^4+VLOOKUP(D240,Equipment[],Equipment!$Q$2)*N240^3+VLOOKUP(D240,Equipment[],Equipment!$R$2)*N240^2+VLOOKUP(D240,Equipment[],Equipment!$S$2)*N240+VLOOKUP(D240,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D240,Equipment[],Equipment!$P$2)*N240^4+VLOOKUP(D240,Equipment[],Equipment!$Q$2)*N240^3+VLOOKUP(D240,Equipment[],Equipment!$R$2)*N240^2+VLOOKUP(D240,Equipment[],Equipment!$S$2)*N240+VLOOKUP(D240,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D240,Equipment[],Equipment!$P$2)*N240^4+VLOOKUP(D240,Equipment[],Equipment!$Q$2)*N240^3+VLOOKUP(D240,Equipment[],Equipment!$R$2)*N240^2+VLOOKUP(D240,Equipment[],Equipment!$S$2)*N240+VLOOKUP(D240,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D240,Equipment[],Equipment!$U$2)*N240^4+VLOOKUP(D240,Equipment[],Equipment!$V$2)*N240^3+VLOOKUP(D240,Equipment[],Equipment!$W$2)*N240^2+VLOOKUP(D240,Equipment[],Equipment!$X$2)*N240+VLOOKUP(D240,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D240,Equipment[],Equipment!$U$2)*N240^4+VLOOKUP(D240,Equipment[],Equipment!$V$2)*N240^3+VLOOKUP(D240,Equipment[],Equipment!$W$2)*N240^2+VLOOKUP(D240,Equipment[],Equipment!$X$2)*N240+VLOOKUP(D240,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D240,Equipment[],Equipment!$AE$2)*O240^4+VLOOKUP(D240,Equipment[],Equipment!$AF$2)*O240^3+VLOOKUP(D240,Equipment[],Equipment!$AG$2)*O240^2+VLOOKUP(D240,Equipment[],Equipment!$AH$2)*O240+VLOOKUP(D240,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D240,Equipment[],Equipment!$AE$2)*O240^4+VLOOKUP(D240,Equipment[],Equipment!$AF$2)*O240^3+VLOOKUP(D240,Equipment[],Equipment!$AG$2)*O240^2+VLOOKUP(D240,Equipment[],Equipment!$AH$2)*O240+VLOOKUP(D240,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D240,2)=\"Sc\",\nIF(C240=\"a\",\nVLOOKUP(D240,Equipment[],Equipment!$BP$2)+VLOOKUP(D240,Equipment[],Equipment!$BQ$2)+VLOOKUP(D240,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",\nVLOOKUP(D240,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",\nIF(OR(C240=\"a\",C240=\"c\"),VLOOKUP(A240,Quantities[],Quantities!$AJ$2),VLOOKUP(A240,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",VLOOKUP(D240,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",VLOOKUP(D240,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN243)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D241,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",VLOOKUP(D241,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D241,2)=\"Sc\",\nVLOOKUP(D241,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",\nVLOOKUP(D241,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D241,Equipment[],Equipment!$Z$2)*O241^4+VLOOKUP(D241,Equipment[],Equipment!$AA$2)*O241^3+VLOOKUP(D241,Equipment[],Equipment!$AB$2)*O241^2+VLOOKUP(D241,Equipment[],Equipment!$AC$2)*O241+VLOOKUP(D241,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D241,Equipment[],Equipment!$Z$2)*O241^4+VLOOKUP(D241,Equipment[],Equipment!$AA$2)*O241^3+VLOOKUP(D241,Equipment[],Equipment!$AB$2)*O241^2+VLOOKUP(D241,Equipment[],Equipment!$AC$2)*O241+VLOOKUP(D241,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D241,Equipment[],Equipment!$Z$2)*O241^4+VLOOKUP(D241,Equipment[],Equipment!$AA$2)*O241^3+VLOOKUP(D241,Equipment[],Equipment!$AB$2)*O241^2+VLOOKUP(D241,Equipment[],Equipment!$AC$2)*O241+VLOOKUP(D241,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D241,Equipment[],Equipment!$P$2)*N241^4+VLOOKUP(D241,Equipment[],Equipment!$Q$2)*N241^3+VLOOKUP(D241,Equipment[],Equipment!$R$2)*N241^2+VLOOKUP(D241,Equipment[],Equipment!$S$2)*N241+VLOOKUP(D241,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D241,Equipment[],Equipment!$P$2)*N241^4+VLOOKUP(D241,Equipment[],Equipment!$Q$2)*N241^3+VLOOKUP(D241,Equipment[],Equipment!$R$2)*N241^2+VLOOKUP(D241,Equipment[],Equipment!$S$2)*N241+VLOOKUP(D241,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D241,Equipment[],Equipment!$P$2)*N241^4+VLOOKUP(D241,Equipment[],Equipment!$Q$2)*N241^3+VLOOKUP(D241,Equipment[],Equipment!$R$2)*N241^2+VLOOKUP(D241,Equipment[],Equipment!$S$2)*N241+VLOOKUP(D241,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D241,Equipment[],Equipment!$U$2)*N241^4+VLOOKUP(D241,Equipment[],Equipment!$V$2)*N241^3+VLOOKUP(D241,Equipment[],Equipment!$W$2)*N241^2+VLOOKUP(D241,Equipment[],Equipment!$X$2)*N241+VLOOKUP(D241,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D241,Equipment[],Equipment!$U$2)*N241^4+VLOOKUP(D241,Equipment[],Equipment!$V$2)*N241^3+VLOOKUP(D241,Equipment[],Equipment!$W$2)*N241^2+VLOOKUP(D241,Equipment[],Equipment!$X$2)*N241+VLOOKUP(D241,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D241,Equipment[],Equipment!$AE$2)*O241^4+VLOOKUP(D241,Equipment[],Equipment!$AF$2)*O241^3+VLOOKUP(D241,Equipment[],Equipment!$AG$2)*O241^2+VLOOKUP(D241,Equipment[],Equipment!$AH$2)*O241+VLOOKUP(D241,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D241,Equipment[],Equipment!$AE$2)*O241^4+VLOOKUP(D241,Equipment[],Equipment!$AF$2)*O241^3+VLOOKUP(D241,Equipment[],Equipment!$AG$2)*O241^2+VLOOKUP(D241,Equipment[],Equipment!$AH$2)*O241+VLOOKUP(D241,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D241,2)=\"Sc\",\nIF(C241=\"a\",\nVLOOKUP(D241,Equipment[],Equipment!$BP$2)+VLOOKUP(D241,Equipment[],Equipment!$BQ$2)+VLOOKUP(D241,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",\nVLOOKUP(D241,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",\nIF(OR(C241=\"a\",C241=\"c\"),VLOOKUP(A241,Quantities[],Quantities!$AJ$2),VLOOKUP(A241,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",VLOOKUP(D241,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",VLOOKUP(D241,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN244)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D242,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",VLOOKUP(D242,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D242,2)=\"Sc\",\nVLOOKUP(D242,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",\nVLOOKUP(D242,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D242,Equipment[],Equipment!$Z$2)*O242^4+VLOOKUP(D242,Equipment[],Equipment!$AA$2)*O242^3+VLOOKUP(D242,Equipment[],Equipment!$AB$2)*O242^2+VLOOKUP(D242,Equipment[],Equipment!$AC$2)*O242+VLOOKUP(D242,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D242,Equipment[],Equipment!$Z$2)*O242^4+VLOOKUP(D242,Equipment[],Equipment!$AA$2)*O242^3+VLOOKUP(D242,Equipment[],Equipment!$AB$2)*O242^2+VLOOKUP(D242,Equipment[],Equipment!$AC$2)*O242+VLOOKUP(D242,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D242,Equipment[],Equipment!$Z$2)*O242^4+VLOOKUP(D242,Equipment[],Equipment!$AA$2)*O242^3+VLOOKUP(D242,Equipment[],Equipment!$AB$2)*O242^2+VLOOKUP(D242,Equipment[],Equipment!$AC$2)*O242+VLOOKUP(D242,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D242,Equipment[],Equipment!$P$2)*N242^4+VLOOKUP(D242,Equipment[],Equipment!$Q$2)*N242^3+VLOOKUP(D242,Equipment[],Equipment!$R$2)*N242^2+VLOOKUP(D242,Equipment[],Equipment!$S$2)*N242+VLOOKUP(D242,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D242,Equipment[],Equipment!$P$2)*N242^4+VLOOKUP(D242,Equipment[],Equipment!$Q$2)*N242^3+VLOOKUP(D242,Equipment[],Equipment!$R$2)*N242^2+VLOOKUP(D242,Equipment[],Equipment!$S$2)*N242+VLOOKUP(D242,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D242,Equipment[],Equipment!$P$2)*N242^4+VLOOKUP(D242,Equipment[],Equipment!$Q$2)*N242^3+VLOOKUP(D242,Equipment[],Equipment!$R$2)*N242^2+VLOOKUP(D242,Equipment[],Equipment!$S$2)*N242+VLOOKUP(D242,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D242,Equipment[],Equipment!$U$2)*N242^4+VLOOKUP(D242,Equipment[],Equipment!$V$2)*N242^3+VLOOKUP(D242,Equipment[],Equipment!$W$2)*N242^2+VLOOKUP(D242,Equipment[],Equipment!$X$2)*N242+VLOOKUP(D242,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D242,Equipment[],Equipment!$U$2)*N242^4+VLOOKUP(D242,Equipment[],Equipment!$V$2)*N242^3+VLOOKUP(D242,Equipment[],Equipment!$W$2)*N242^2+VLOOKUP(D242,Equipment[],Equipment!$X$2)*N242+VLOOKUP(D242,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D242,Equipment[],Equipment!$AE$2)*O242^4+VLOOKUP(D242,Equipment[],Equipment!$AF$2)*O242^3+VLOOKUP(D242,Equipment[],Equipment!$AG$2)*O242^2+VLOOKUP(D242,Equipment[],Equipment!$AH$2)*O242+VLOOKUP(D242,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D242,Equipment[],Equipment!$AE$2)*O242^4+VLOOKUP(D242,Equipment[],Equipment!$AF$2)*O242^3+VLOOKUP(D242,Equipment[],Equipment!$AG$2)*O242^2+VLOOKUP(D242,Equipment[],Equipment!$AH$2)*O242+VLOOKUP(D242,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D242,2)=\"Sc\",\nIF(C242=\"a\",\nVLOOKUP(D242,Equipment[],Equipment!$BP$2)+VLOOKUP(D242,Equipment[],Equipment!$BQ$2)+VLOOKUP(D242,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",\nVLOOKUP(D242,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",\nIF(OR(C242=\"a\",C242=\"c\"),VLOOKUP(A242,Quantities[],Quantities!$AJ$2),VLOOKUP(A242,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",VLOOKUP(D242,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",VLOOKUP(D242,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN245)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D243,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",VLOOKUP(D243,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D243,2)=\"Sc\",\nVLOOKUP(D243,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",\nVLOOKUP(D243,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D243,Equipment[],Equipment!$Z$2)*O243^4+VLOOKUP(D243,Equipment[],Equipment!$AA$2)*O243^3+VLOOKUP(D243,Equipment[],Equipment!$AB$2)*O243^2+VLOOKUP(D243,Equipment[],Equipment!$AC$2)*O243+VLOOKUP(D243,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D243,Equipment[],Equipment!$Z$2)*O243^4+VLOOKUP(D243,Equipment[],Equipment!$AA$2)*O243^3+VLOOKUP(D243,Equipment[],Equipment!$AB$2)*O243^2+VLOOKUP(D243,Equipment[],Equipment!$AC$2)*O243+VLOOKUP(D243,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D243,Equipment[],Equipment!$Z$2)*O243^4+VLOOKUP(D243,Equipment[],Equipment!$AA$2)*O243^3+VLOOKUP(D243,Equipment[],Equipment!$AB$2)*O243^2+VLOOKUP(D243,Equipment[],Equipment!$AC$2)*O243+VLOOKUP(D243,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D243,Equipment[],Equipment!$P$2)*N243^4+VLOOKUP(D243,Equipment[],Equipment!$Q$2)*N243^3+VLOOKUP(D243,Equipment[],Equipment!$R$2)*N243^2+VLOOKUP(D243,Equipment[],Equipment!$S$2)*N243+VLOOKUP(D243,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D243,Equipment[],Equipment!$P$2)*N243^4+VLOOKUP(D243,Equipment[],Equipment!$Q$2)*N243^3+VLOOKUP(D243,Equipment[],Equipment!$R$2)*N243^2+VLOOKUP(D243,Equipment[],Equipment!$S$2)*N243+VLOOKUP(D243,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D243,Equipment[],Equipment!$P$2)*N243^4+VLOOKUP(D243,Equipment[],Equipment!$Q$2)*N243^3+VLOOKUP(D243,Equipment[],Equipment!$R$2)*N243^2+VLOOKUP(D243,Equipment[],Equipment!$S$2)*N243+VLOOKUP(D243,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D243,Equipment[],Equipment!$U$2)*N243^4+VLOOKUP(D243,Equipment[],Equipment!$V$2)*N243^3+VLOOKUP(D243,Equipment[],Equipment!$W$2)*N243^2+VLOOKUP(D243,Equipment[],Equipment!$X$2)*N243+VLOOKUP(D243,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D243,Equipment[],Equipment!$U$2)*N243^4+VLOOKUP(D243,Equipment[],Equipment!$V$2)*N243^3+VLOOKUP(D243,Equipment[],Equipment!$W$2)*N243^2+VLOOKUP(D243,Equipment[],Equipment!$X$2)*N243+VLOOKUP(D243,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D243,Equipment[],Equipment!$AE$2)*O243^4+VLOOKUP(D243,Equipment[],Equipment!$AF$2)*O243^3+VLOOKUP(D243,Equipment[],Equipment!$AG$2)*O243^2+VLOOKUP(D243,Equipment[],Equipment!$AH$2)*O243+VLOOKUP(D243,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D243,Equipment[],Equipment!$AE$2)*O243^4+VLOOKUP(D243,Equipment[],Equipment!$AF$2)*O243^3+VLOOKUP(D243,Equipment[],Equipment!$AG$2)*O243^2+VLOOKUP(D243,Equipment[],Equipment!$AH$2)*O243+VLOOKUP(D243,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D243,2)=\"Sc\",\nIF(C243=\"a\",\nVLOOKUP(D243,Equipment[],Equipment!$BP$2)+VLOOKUP(D243,Equipment[],Equipment!$BQ$2)+VLOOKUP(D243,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",\nVLOOKUP(D243,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",\nIF(OR(C243=\"a\",C243=\"c\"),VLOOKUP(A243,Quantities[],Quantities!$AJ$2),VLOOKUP(A243,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",VLOOKUP(D243,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",VLOOKUP(D243,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN246)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D244,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",VLOOKUP(D244,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D244,2)=\"Sc\",\nVLOOKUP(D244,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",\nVLOOKUP(D244,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D244,Equipment[],Equipment!$Z$2)*O244^4+VLOOKUP(D244,Equipment[],Equipment!$AA$2)*O244^3+VLOOKUP(D244,Equipment[],Equipment!$AB$2)*O244^2+VLOOKUP(D244,Equipment[],Equipment!$AC$2)*O244+VLOOKUP(D244,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D244,Equipment[],Equipment!$Z$2)*O244^4+VLOOKUP(D244,Equipment[],Equipment!$AA$2)*O244^3+VLOOKUP(D244,Equipment[],Equipment!$AB$2)*O244^2+VLOOKUP(D244,Equipment[],Equipment!$AC$2)*O244+VLOOKUP(D244,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D244,Equipment[],Equipment!$Z$2)*O244^4+VLOOKUP(D244,Equipment[],Equipment!$AA$2)*O244^3+VLOOKUP(D244,Equipment[],Equipment!$AB$2)*O244^2+VLOOKUP(D244,Equipment[],Equipment!$AC$2)*O244+VLOOKUP(D244,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D244,Equipment[],Equipment!$P$2)*N244^4+VLOOKUP(D244,Equipment[],Equipment!$Q$2)*N244^3+VLOOKUP(D244,Equipment[],Equipment!$R$2)*N244^2+VLOOKUP(D244,Equipment[],Equipment!$S$2)*N244+VLOOKUP(D244,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D244,Equipment[],Equipment!$P$2)*N244^4+VLOOKUP(D244,Equipment[],Equipment!$Q$2)*N244^3+VLOOKUP(D244,Equipment[],Equipment!$R$2)*N244^2+VLOOKUP(D244,Equipment[],Equipment!$S$2)*N244+VLOOKUP(D244,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D244,Equipment[],Equipment!$P$2)*N244^4+VLOOKUP(D244,Equipment[],Equipment!$Q$2)*N244^3+VLOOKUP(D244,Equipment[],Equipment!$R$2)*N244^2+VLOOKUP(D244,Equipment[],Equipment!$S$2)*N244+VLOOKUP(D244,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D244,Equipment[],Equipment!$U$2)*N244^4+VLOOKUP(D244,Equipment[],Equipment!$V$2)*N244^3+VLOOKUP(D244,Equipment[],Equipment!$W$2)*N244^2+VLOOKUP(D244,Equipment[],Equipment!$X$2)*N244+VLOOKUP(D244,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D244,Equipment[],Equipment!$U$2)*N244^4+VLOOKUP(D244,Equipment[],Equipment!$V$2)*N244^3+VLOOKUP(D244,Equipment[],Equipment!$W$2)*N244^2+VLOOKUP(D244,Equipment[],Equipment!$X$2)*N244+VLOOKUP(D244,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D244,Equipment[],Equipment!$AE$2)*O244^4+VLOOKUP(D244,Equipment[],Equipment!$AF$2)*O244^3+VLOOKUP(D244,Equipment[],Equipment!$AG$2)*O244^2+VLOOKUP(D244,Equipment[],Equipment!$AH$2)*O244+VLOOKUP(D244,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D244,Equipment[],Equipment!$AE$2)*O244^4+VLOOKUP(D244,Equipment[],Equipment!$AF$2)*O244^3+VLOOKUP(D244,Equipment[],Equipment!$AG$2)*O244^2+VLOOKUP(D244,Equipment[],Equipment!$AH$2)*O244+VLOOKUP(D244,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D244,2)=\"Sc\",\nIF(C244=\"a\",\nVLOOKUP(D244,Equipment[],Equipment!$BP$2)+VLOOKUP(D244,Equipment[],Equipment!$BQ$2)+VLOOKUP(D244,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",\nVLOOKUP(D244,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",\nIF(OR(C244=\"a\",C244=\"c\"),VLOOKUP(A244,Quantities[],Quantities!$AJ$2),VLOOKUP(A244,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",VLOOKUP(D244,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",VLOOKUP(D244,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN247)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D245,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",VLOOKUP(D245,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D245,2)=\"Sc\",\nVLOOKUP(D245,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",\nVLOOKUP(D245,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D245,Equipment[],Equipment!$Z$2)*O245^4+VLOOKUP(D245,Equipment[],Equipment!$AA$2)*O245^3+VLOOKUP(D245,Equipment[],Equipment!$AB$2)*O245^2+VLOOKUP(D245,Equipment[],Equipment!$AC$2)*O245+VLOOKUP(D245,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D245,Equipment[],Equipment!$Z$2)*O245^4+VLOOKUP(D245,Equipment[],Equipment!$AA$2)*O245^3+VLOOKUP(D245,Equipment[],Equipment!$AB$2)*O245^2+VLOOKUP(D245,Equipment[],Equipment!$AC$2)*O245+VLOOKUP(D245,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D245,Equipment[],Equipment!$Z$2)*O245^4+VLOOKUP(D245,Equipment[],Equipment!$AA$2)*O245^3+VLOOKUP(D245,Equipment[],Equipment!$AB$2)*O245^2+VLOOKUP(D245,Equipment[],Equipment!$AC$2)*O245+VLOOKUP(D245,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D245,Equipment[],Equipment!$P$2)*N245^4+VLOOKUP(D245,Equipment[],Equipment!$Q$2)*N245^3+VLOOKUP(D245,Equipment[],Equipment!$R$2)*N245^2+VLOOKUP(D245,Equipment[],Equipment!$S$2)*N245+VLOOKUP(D245,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D245,Equipment[],Equipment!$P$2)*N245^4+VLOOKUP(D245,Equipment[],Equipment!$Q$2)*N245^3+VLOOKUP(D245,Equipment[],Equipment!$R$2)*N245^2+VLOOKUP(D245,Equipment[],Equipment!$S$2)*N245+VLOOKUP(D245,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D245,Equipment[],Equipment!$P$2)*N245^4+VLOOKUP(D245,Equipment[],Equipment!$Q$2)*N245^3+VLOOKUP(D245,Equipment[],Equipment!$R$2)*N245^2+VLOOKUP(D245,Equipment[],Equipment!$S$2)*N245+VLOOKUP(D245,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D245,Equipment[],Equipment!$U$2)*N245^4+VLOOKUP(D245,Equipment[],Equipment!$V$2)*N245^3+VLOOKUP(D245,Equipment[],Equipment!$W$2)*N245^2+VLOOKUP(D245,Equipment[],Equipment!$X$2)*N245+VLOOKUP(D245,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D245,Equipment[],Equipment!$U$2)*N245^4+VLOOKUP(D245,Equipment[],Equipment!$V$2)*N245^3+VLOOKUP(D245,Equipment[],Equipment!$W$2)*N245^2+VLOOKUP(D245,Equipment[],Equipment!$X$2)*N245+VLOOKUP(D245,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D245,Equipment[],Equipment!$AE$2)*O245^4+VLOOKUP(D245,Equipment[],Equipment!$AF$2)*O245^3+VLOOKUP(D245,Equipment[],Equipment!$AG$2)*O245^2+VLOOKUP(D245,Equipment[],Equipment!$AH$2)*O245+VLOOKUP(D245,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D245,Equipment[],Equipment!$AE$2)*O245^4+VLOOKUP(D245,Equipment[],Equipment!$AF$2)*O245^3+VLOOKUP(D245,Equipment[],Equipment!$AG$2)*O245^2+VLOOKUP(D245,Equipment[],Equipment!$AH$2)*O245+VLOOKUP(D245,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D245,2)=\"Sc\",\nIF(C245=\"a\",\nVLOOKUP(D245,Equipment[],Equipment!$BP$2)+VLOOKUP(D245,Equipment[],Equipment!$BQ$2)+VLOOKUP(D245,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",\nVLOOKUP(D245,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",\nIF(OR(C245=\"a\",C245=\"c\"),VLOOKUP(A245,Quantities[],Quantities!$AJ$2),VLOOKUP(A245,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",VLOOKUP(D245,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",VLOOKUP(D245,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN248)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D246,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",VLOOKUP(D246,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D246,2)=\"Sc\",\nVLOOKUP(D246,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",\nVLOOKUP(D246,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D246,Equipment[],Equipment!$Z$2)*O246^4+VLOOKUP(D246,Equipment[],Equipment!$AA$2)*O246^3+VLOOKUP(D246,Equipment[],Equipment!$AB$2)*O246^2+VLOOKUP(D246,Equipment[],Equipment!$AC$2)*O246+VLOOKUP(D246,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D246,Equipment[],Equipment!$Z$2)*O246^4+VLOOKUP(D246,Equipment[],Equipment!$AA$2)*O246^3+VLOOKUP(D246,Equipment[],Equipment!$AB$2)*O246^2+VLOOKUP(D246,Equipment[],Equipment!$AC$2)*O246+VLOOKUP(D246,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D246,Equipment[],Equipment!$Z$2)*O246^4+VLOOKUP(D246,Equipment[],Equipment!$AA$2)*O246^3+VLOOKUP(D246,Equipment[],Equipment!$AB$2)*O246^2+VLOOKUP(D246,Equipment[],Equipment!$AC$2)*O246+VLOOKUP(D246,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D246,Equipment[],Equipment!$P$2)*N246^4+VLOOKUP(D246,Equipment[],Equipment!$Q$2)*N246^3+VLOOKUP(D246,Equipment[],Equipment!$R$2)*N246^2+VLOOKUP(D246,Equipment[],Equipment!$S$2)*N246+VLOOKUP(D246,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D246,Equipment[],Equipment!$P$2)*N246^4+VLOOKUP(D246,Equipment[],Equipment!$Q$2)*N246^3+VLOOKUP(D246,Equipment[],Equipment!$R$2)*N246^2+VLOOKUP(D246,Equipment[],Equipment!$S$2)*N246+VLOOKUP(D246,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D246,Equipment[],Equipment!$P$2)*N246^4+VLOOKUP(D246,Equipment[],Equipment!$Q$2)*N246^3+VLOOKUP(D246,Equipment[],Equipment!$R$2)*N246^2+VLOOKUP(D246,Equipment[],Equipment!$S$2)*N246+VLOOKUP(D246,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D246,Equipment[],Equipment!$U$2)*N246^4+VLOOKUP(D246,Equipment[],Equipment!$V$2)*N246^3+VLOOKUP(D246,Equipment[],Equipment!$W$2)*N246^2+VLOOKUP(D246,Equipment[],Equipment!$X$2)*N246+VLOOKUP(D246,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D246,Equipment[],Equipment!$U$2)*N246^4+VLOOKUP(D246,Equipment[],Equipment!$V$2)*N246^3+VLOOKUP(D246,Equipment[],Equipment!$W$2)*N246^2+VLOOKUP(D246,Equipment[],Equipment!$X$2)*N246+VLOOKUP(D246,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D246,Equipment[],Equipment!$AE$2)*O246^4+VLOOKUP(D246,Equipment[],Equipment!$AF$2)*O246^3+VLOOKUP(D246,Equipment[],Equipment!$AG$2)*O246^2+VLOOKUP(D246,Equipment[],Equipment!$AH$2)*O246+VLOOKUP(D246,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D246,Equipment[],Equipment!$AE$2)*O246^4+VLOOKUP(D246,Equipment[],Equipment!$AF$2)*O246^3+VLOOKUP(D246,Equipment[],Equipment!$AG$2)*O246^2+VLOOKUP(D246,Equipment[],Equipment!$AH$2)*O246+VLOOKUP(D246,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D246,2)=\"Sc\",\nIF(C246=\"a\",\nVLOOKUP(D246,Equipment[],Equipment!$BP$2)+VLOOKUP(D246,Equipment[],Equipment!$BQ$2)+VLOOKUP(D246,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",\nVLOOKUP(D246,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",\nIF(OR(C246=\"a\",C246=\"c\"),VLOOKUP(A246,Quantities[],Quantities!$AJ$2),VLOOKUP(A246,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",VLOOKUP(D246,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",VLOOKUP(D246,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN249)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D247,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",VLOOKUP(D247,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D247,2)=\"Sc\",\nVLOOKUP(D247,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",\nVLOOKUP(D247,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D247,Equipment[],Equipment!$Z$2)*O247^4+VLOOKUP(D247,Equipment[],Equipment!$AA$2)*O247^3+VLOOKUP(D247,Equipment[],Equipment!$AB$2)*O247^2+VLOOKUP(D247,Equipment[],Equipment!$AC$2)*O247+VLOOKUP(D247,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D247,Equipment[],Equipment!$Z$2)*O247^4+VLOOKUP(D247,Equipment[],Equipment!$AA$2)*O247^3+VLOOKUP(D247,Equipment[],Equipment!$AB$2)*O247^2+VLOOKUP(D247,Equipment[],Equipment!$AC$2)*O247+VLOOKUP(D247,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D247,Equipment[],Equipment!$Z$2)*O247^4+VLOOKUP(D247,Equipment[],Equipment!$AA$2)*O247^3+VLOOKUP(D247,Equipment[],Equipment!$AB$2)*O247^2+VLOOKUP(D247,Equipment[],Equipment!$AC$2)*O247+VLOOKUP(D247,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D247,Equipment[],Equipment!$P$2)*N247^4+VLOOKUP(D247,Equipment[],Equipment!$Q$2)*N247^3+VLOOKUP(D247,Equipment[],Equipment!$R$2)*N247^2+VLOOKUP(D247,Equipment[],Equipment!$S$2)*N247+VLOOKUP(D247,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D247,Equipment[],Equipment!$P$2)*N247^4+VLOOKUP(D247,Equipment[],Equipment!$Q$2)*N247^3+VLOOKUP(D247,Equipment[],Equipment!$R$2)*N247^2+VLOOKUP(D247,Equipment[],Equipment!$S$2)*N247+VLOOKUP(D247,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D247,Equipment[],Equipment!$P$2)*N247^4+VLOOKUP(D247,Equipment[],Equipment!$Q$2)*N247^3+VLOOKUP(D247,Equipment[],Equipment!$R$2)*N247^2+VLOOKUP(D247,Equipment[],Equipment!$S$2)*N247+VLOOKUP(D247,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D247,Equipment[],Equipment!$U$2)*N247^4+VLOOKUP(D247,Equipment[],Equipment!$V$2)*N247^3+VLOOKUP(D247,Equipment[],Equipment!$W$2)*N247^2+VLOOKUP(D247,Equipment[],Equipment!$X$2)*N247+VLOOKUP(D247,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D247,Equipment[],Equipment!$U$2)*N247^4+VLOOKUP(D247,Equipment[],Equipment!$V$2)*N247^3+VLOOKUP(D247,Equipment[],Equipment!$W$2)*N247^2+VLOOKUP(D247,Equipment[],Equipment!$X$2)*N247+VLOOKUP(D247,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D247,Equipment[],Equipment!$AE$2)*O247^4+VLOOKUP(D247,Equipment[],Equipment!$AF$2)*O247^3+VLOOKUP(D247,Equipment[],Equipment!$AG$2)*O247^2+VLOOKUP(D247,Equipment[],Equipment!$AH$2)*O247+VLOOKUP(D247,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D247,Equipment[],Equipment!$AE$2)*O247^4+VLOOKUP(D247,Equipment[],Equipment!$AF$2)*O247^3+VLOOKUP(D247,Equipment[],Equipment!$AG$2)*O247^2+VLOOKUP(D247,Equipment[],Equipment!$AH$2)*O247+VLOOKUP(D247,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D247,2)=\"Sc\",\nIF(C247=\"a\",\nVLOOKUP(D247,Equipment[],Equipment!$BP$2)+VLOOKUP(D247,Equipment[],Equipment!$BQ$2)+VLOOKUP(D247,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",\nVLOOKUP(D247,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",\nIF(OR(C247=\"a\",C247=\"c\"),VLOOKUP(A247,Quantities[],Quantities!$AJ$2),VLOOKUP(A247,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",VLOOKUP(D247,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",VLOOKUP(D247,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN250)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D248,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",VLOOKUP(D248,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D248,2)=\"Sc\",\nVLOOKUP(D248,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",\nVLOOKUP(D248,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D248,Equipment[],Equipment!$Z$2)*O248^4+VLOOKUP(D248,Equipment[],Equipment!$AA$2)*O248^3+VLOOKUP(D248,Equipment[],Equipment!$AB$2)*O248^2+VLOOKUP(D248,Equipment[],Equipment!$AC$2)*O248+VLOOKUP(D248,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D248,Equipment[],Equipment!$Z$2)*O248^4+VLOOKUP(D248,Equipment[],Equipment!$AA$2)*O248^3+VLOOKUP(D248,Equipment[],Equipment!$AB$2)*O248^2+VLOOKUP(D248,Equipment[],Equipment!$AC$2)*O248+VLOOKUP(D248,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D248,Equipment[],Equipment!$Z$2)*O248^4+VLOOKUP(D248,Equipment[],Equipment!$AA$2)*O248^3+VLOOKUP(D248,Equipment[],Equipment!$AB$2)*O248^2+VLOOKUP(D248,Equipment[],Equipment!$AC$2)*O248+VLOOKUP(D248,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D248,Equipment[],Equipment!$P$2)*N248^4+VLOOKUP(D248,Equipment[],Equipment!$Q$2)*N248^3+VLOOKUP(D248,Equipment[],Equipment!$R$2)*N248^2+VLOOKUP(D248,Equipment[],Equipment!$S$2)*N248+VLOOKUP(D248,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D248,Equipment[],Equipment!$P$2)*N248^4+VLOOKUP(D248,Equipment[],Equipment!$Q$2)*N248^3+VLOOKUP(D248,Equipment[],Equipment!$R$2)*N248^2+VLOOKUP(D248,Equipment[],Equipment!$S$2)*N248+VLOOKUP(D248,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D248,Equipment[],Equipment!$P$2)*N248^4+VLOOKUP(D248,Equipment[],Equipment!$Q$2)*N248^3+VLOOKUP(D248,Equipment[],Equipment!$R$2)*N248^2+VLOOKUP(D248,Equipment[],Equipment!$S$2)*N248+VLOOKUP(D248,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D248,Equipment[],Equipment!$U$2)*N248^4+VLOOKUP(D248,Equipment[],Equipment!$V$2)*N248^3+VLOOKUP(D248,Equipment[],Equipment!$W$2)*N248^2+VLOOKUP(D248,Equipment[],Equipment!$X$2)*N248+VLOOKUP(D248,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D248,Equipment[],Equipment!$U$2)*N248^4+VLOOKUP(D248,Equipment[],Equipment!$V$2)*N248^3+VLOOKUP(D248,Equipment[],Equipment!$W$2)*N248^2+VLOOKUP(D248,Equipment[],Equipment!$X$2)*N248+VLOOKUP(D248,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D248,Equipment[],Equipment!$AE$2)*O248^4+VLOOKUP(D248,Equipment[],Equipment!$AF$2)*O248^3+VLOOKUP(D248,Equipment[],Equipment!$AG$2)*O248^2+VLOOKUP(D248,Equipment[],Equipment!$AH$2)*O248+VLOOKUP(D248,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D248,Equipment[],Equipment!$AE$2)*O248^4+VLOOKUP(D248,Equipment[],Equipment!$AF$2)*O248^3+VLOOKUP(D248,Equipment[],Equipment!$AG$2)*O248^2+VLOOKUP(D248,Equipment[],Equipment!$AH$2)*O248+VLOOKUP(D248,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D248,2)=\"Sc\",\nIF(C248=\"a\",\nVLOOKUP(D248,Equipment[],Equipment!$BP$2)+VLOOKUP(D248,Equipment[],Equipment!$BQ$2)+VLOOKUP(D248,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",\nVLOOKUP(D248,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",\nIF(OR(C248=\"a\",C248=\"c\"),VLOOKUP(A248,Quantities[],Quantities!$AJ$2),VLOOKUP(A248,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",VLOOKUP(D248,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",VLOOKUP(D248,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN251)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D249,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",VLOOKUP(D249,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D249,2)=\"Sc\",\nVLOOKUP(D249,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",\nVLOOKUP(D249,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D249,Equipment[],Equipment!$Z$2)*O249^4+VLOOKUP(D249,Equipment[],Equipment!$AA$2)*O249^3+VLOOKUP(D249,Equipment[],Equipment!$AB$2)*O249^2+VLOOKUP(D249,Equipment[],Equipment!$AC$2)*O249+VLOOKUP(D249,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D249,Equipment[],Equipment!$Z$2)*O249^4+VLOOKUP(D249,Equipment[],Equipment!$AA$2)*O249^3+VLOOKUP(D249,Equipment[],Equipment!$AB$2)*O249^2+VLOOKUP(D249,Equipment[],Equipment!$AC$2)*O249+VLOOKUP(D249,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D249,Equipment[],Equipment!$Z$2)*O249^4+VLOOKUP(D249,Equipment[],Equipment!$AA$2)*O249^3+VLOOKUP(D249,Equipment[],Equipment!$AB$2)*O249^2+VLOOKUP(D249,Equipment[],Equipment!$AC$2)*O249+VLOOKUP(D249,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D249,Equipment[],Equipment!$P$2)*N249^4+VLOOKUP(D249,Equipment[],Equipment!$Q$2)*N249^3+VLOOKUP(D249,Equipment[],Equipment!$R$2)*N249^2+VLOOKUP(D249,Equipment[],Equipment!$S$2)*N249+VLOOKUP(D249,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D249,Equipment[],Equipment!$P$2)*N249^4+VLOOKUP(D249,Equipment[],Equipment!$Q$2)*N249^3+VLOOKUP(D249,Equipment[],Equipment!$R$2)*N249^2+VLOOKUP(D249,Equipment[],Equipment!$S$2)*N249+VLOOKUP(D249,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D249,Equipment[],Equipment!$P$2)*N249^4+VLOOKUP(D249,Equipment[],Equipment!$Q$2)*N249^3+VLOOKUP(D249,Equipment[],Equipment!$R$2)*N249^2+VLOOKUP(D249,Equipment[],Equipment!$S$2)*N249+VLOOKUP(D249,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D249,Equipment[],Equipment!$U$2)*N249^4+VLOOKUP(D249,Equipment[],Equipment!$V$2)*N249^3+VLOOKUP(D249,Equipment[],Equipment!$W$2)*N249^2+VLOOKUP(D249,Equipment[],Equipment!$X$2)*N249+VLOOKUP(D249,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D249,Equipment[],Equipment!$U$2)*N249^4+VLOOKUP(D249,Equipment[],Equipment!$V$2)*N249^3+VLOOKUP(D249,Equipment[],Equipment!$W$2)*N249^2+VLOOKUP(D249,Equipment[],Equipment!$X$2)*N249+VLOOKUP(D249,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D249,Equipment[],Equipment!$AE$2)*O249^4+VLOOKUP(D249,Equipment[],Equipment!$AF$2)*O249^3+VLOOKUP(D249,Equipment[],Equipment!$AG$2)*O249^2+VLOOKUP(D249,Equipment[],Equipment!$AH$2)*O249+VLOOKUP(D249,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D249,Equipment[],Equipment!$AE$2)*O249^4+VLOOKUP(D249,Equipment[],Equipment!$AF$2)*O249^3+VLOOKUP(D249,Equipment[],Equipment!$AG$2)*O249^2+VLOOKUP(D249,Equipment[],Equipment!$AH$2)*O249+VLOOKUP(D249,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D249,2)=\"Sc\",\nIF(C249=\"a\",\nVLOOKUP(D249,Equipment[],Equipment!$BP$2)+VLOOKUP(D249,Equipment[],Equipment!$BQ$2)+VLOOKUP(D249,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",\nVLOOKUP(D249,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",\nIF(OR(C249=\"a\",C249=\"c\"),VLOOKUP(A249,Quantities[],Quantities!$AJ$2),VLOOKUP(A249,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",VLOOKUP(D249,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",VLOOKUP(D249,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN252)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D250,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",VLOOKUP(D250,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D250,2)=\"Sc\",\nVLOOKUP(D250,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",\nVLOOKUP(D250,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D250,Equipment[],Equipment!$Z$2)*O250^4+VLOOKUP(D250,Equipment[],Equipment!$AA$2)*O250^3+VLOOKUP(D250,Equipment[],Equipment!$AB$2)*O250^2+VLOOKUP(D250,Equipment[],Equipment!$AC$2)*O250+VLOOKUP(D250,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D250,Equipment[],Equipment!$Z$2)*O250^4+VLOOKUP(D250,Equipment[],Equipment!$AA$2)*O250^3+VLOOKUP(D250,Equipment[],Equipment!$AB$2)*O250^2+VLOOKUP(D250,Equipment[],Equipment!$AC$2)*O250+VLOOKUP(D250,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D250,Equipment[],Equipment!$Z$2)*O250^4+VLOOKUP(D250,Equipment[],Equipment!$AA$2)*O250^3+VLOOKUP(D250,Equipment[],Equipment!$AB$2)*O250^2+VLOOKUP(D250,Equipment[],Equipment!$AC$2)*O250+VLOOKUP(D250,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D250,Equipment[],Equipment!$P$2)*N250^4+VLOOKUP(D250,Equipment[],Equipment!$Q$2)*N250^3+VLOOKUP(D250,Equipment[],Equipment!$R$2)*N250^2+VLOOKUP(D250,Equipment[],Equipment!$S$2)*N250+VLOOKUP(D250,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D250,Equipment[],Equipment!$P$2)*N250^4+VLOOKUP(D250,Equipment[],Equipment!$Q$2)*N250^3+VLOOKUP(D250,Equipment[],Equipment!$R$2)*N250^2+VLOOKUP(D250,Equipment[],Equipment!$S$2)*N250+VLOOKUP(D250,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D250,Equipment[],Equipment!$P$2)*N250^4+VLOOKUP(D250,Equipment[],Equipment!$Q$2)*N250^3+VLOOKUP(D250,Equipment[],Equipment!$R$2)*N250^2+VLOOKUP(D250,Equipment[],Equipment!$S$2)*N250+VLOOKUP(D250,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D250,Equipment[],Equipment!$U$2)*N250^4+VLOOKUP(D250,Equipment[],Equipment!$V$2)*N250^3+VLOOKUP(D250,Equipment[],Equipment!$W$2)*N250^2+VLOOKUP(D250,Equipment[],Equipment!$X$2)*N250+VLOOKUP(D250,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D250,Equipment[],Equipment!$U$2)*N250^4+VLOOKUP(D250,Equipment[],Equipment!$V$2)*N250^3+VLOOKUP(D250,Equipment[],Equipment!$W$2)*N250^2+VLOOKUP(D250,Equipment[],Equipment!$X$2)*N250+VLOOKUP(D250,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D250,Equipment[],Equipment!$AE$2)*O250^4+VLOOKUP(D250,Equipment[],Equipment!$AF$2)*O250^3+VLOOKUP(D250,Equipment[],Equipment!$AG$2)*O250^2+VLOOKUP(D250,Equipment[],Equipment!$AH$2)*O250+VLOOKUP(D250,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D250,Equipment[],Equipment!$AE$2)*O250^4+VLOOKUP(D250,Equipment[],Equipment!$AF$2)*O250^3+VLOOKUP(D250,Equipment[],Equipment!$AG$2)*O250^2+VLOOKUP(D250,Equipment[],Equipment!$AH$2)*O250+VLOOKUP(D250,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D250,2)=\"Sc\",\nIF(C250=\"a\",\nVLOOKUP(D250,Equipment[],Equipment!$BP$2)+VLOOKUP(D250,Equipment[],Equipment!$BQ$2)+VLOOKUP(D250,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",\nVLOOKUP(D250,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",\nIF(OR(C250=\"a\",C250=\"c\"),VLOOKUP(A250,Quantities[],Quantities!$AJ$2),VLOOKUP(A250,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",VLOOKUP(D250,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",VLOOKUP(D250,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN253)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D251,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",VLOOKUP(D251,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D251,2)=\"Sc\",\nVLOOKUP(D251,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",\nVLOOKUP(D251,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D251,Equipment[],Equipment!$Z$2)*O251^4+VLOOKUP(D251,Equipment[],Equipment!$AA$2)*O251^3+VLOOKUP(D251,Equipment[],Equipment!$AB$2)*O251^2+VLOOKUP(D251,Equipment[],Equipment!$AC$2)*O251+VLOOKUP(D251,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D251,Equipment[],Equipment!$Z$2)*O251^4+VLOOKUP(D251,Equipment[],Equipment!$AA$2)*O251^3+VLOOKUP(D251,Equipment[],Equipment!$AB$2)*O251^2+VLOOKUP(D251,Equipment[],Equipment!$AC$2)*O251+VLOOKUP(D251,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D251,Equipment[],Equipment!$Z$2)*O251^4+VLOOKUP(D251,Equipment[],Equipment!$AA$2)*O251^3+VLOOKUP(D251,Equipment[],Equipment!$AB$2)*O251^2+VLOOKUP(D251,Equipment[],Equipment!$AC$2)*O251+VLOOKUP(D251,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D251,Equipment[],Equipment!$P$2)*N251^4+VLOOKUP(D251,Equipment[],Equipment!$Q$2)*N251^3+VLOOKUP(D251,Equipment[],Equipment!$R$2)*N251^2+VLOOKUP(D251,Equipment[],Equipment!$S$2)*N251+VLOOKUP(D251,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D251,Equipment[],Equipment!$P$2)*N251^4+VLOOKUP(D251,Equipment[],Equipment!$Q$2)*N251^3+VLOOKUP(D251,Equipment[],Equipment!$R$2)*N251^2+VLOOKUP(D251,Equipment[],Equipment!$S$2)*N251+VLOOKUP(D251,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D251,Equipment[],Equipment!$P$2)*N251^4+VLOOKUP(D251,Equipment[],Equipment!$Q$2)*N251^3+VLOOKUP(D251,Equipment[],Equipment!$R$2)*N251^2+VLOOKUP(D251,Equipment[],Equipment!$S$2)*N251+VLOOKUP(D251,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D251,Equipment[],Equipment!$U$2)*N251^4+VLOOKUP(D251,Equipment[],Equipment!$V$2)*N251^3+VLOOKUP(D251,Equipment[],Equipment!$W$2)*N251^2+VLOOKUP(D251,Equipment[],Equipment!$X$2)*N251+VLOOKUP(D251,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D251,Equipment[],Equipment!$U$2)*N251^4+VLOOKUP(D251,Equipment[],Equipment!$V$2)*N251^3+VLOOKUP(D251,Equipment[],Equipment!$W$2)*N251^2+VLOOKUP(D251,Equipment[],Equipment!$X$2)*N251+VLOOKUP(D251,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D251,Equipment[],Equipment!$AE$2)*O251^4+VLOOKUP(D251,Equipment[],Equipment!$AF$2)*O251^3+VLOOKUP(D251,Equipment[],Equipment!$AG$2)*O251^2+VLOOKUP(D251,Equipment[],Equipment!$AH$2)*O251+VLOOKUP(D251,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D251,Equipment[],Equipment!$AE$2)*O251^4+VLOOKUP(D251,Equipment[],Equipment!$AF$2)*O251^3+VLOOKUP(D251,Equipment[],Equipment!$AG$2)*O251^2+VLOOKUP(D251,Equipment[],Equipment!$AH$2)*O251+VLOOKUP(D251,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D251,2)=\"Sc\",\nIF(C251=\"a\",\nVLOOKUP(D251,Equipment[],Equipment!$BP$2)+VLOOKUP(D251,Equipment[],Equipment!$BQ$2)+VLOOKUP(D251,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",\nVLOOKUP(D251,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",\nIF(OR(C251=\"a\",C251=\"c\"),VLOOKUP(A251,Quantities[],Quantities!$AJ$2),VLOOKUP(A251,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",VLOOKUP(D251,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",VLOOKUP(D251,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN254)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D252,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",VLOOKUP(D252,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D252,2)=\"Sc\",\nVLOOKUP(D252,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",\nVLOOKUP(D252,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D252,Equipment[],Equipment!$Z$2)*O252^4+VLOOKUP(D252,Equipment[],Equipment!$AA$2)*O252^3+VLOOKUP(D252,Equipment[],Equipment!$AB$2)*O252^2+VLOOKUP(D252,Equipment[],Equipment!$AC$2)*O252+VLOOKUP(D252,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D252,Equipment[],Equipment!$Z$2)*O252^4+VLOOKUP(D252,Equipment[],Equipment!$AA$2)*O252^3+VLOOKUP(D252,Equipment[],Equipment!$AB$2)*O252^2+VLOOKUP(D252,Equipment[],Equipment!$AC$2)*O252+VLOOKUP(D252,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D252,Equipment[],Equipment!$Z$2)*O252^4+VLOOKUP(D252,Equipment[],Equipment!$AA$2)*O252^3+VLOOKUP(D252,Equipment[],Equipment!$AB$2)*O252^2+VLOOKUP(D252,Equipment[],Equipment!$AC$2)*O252+VLOOKUP(D252,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D252,Equipment[],Equipment!$P$2)*N252^4+VLOOKUP(D252,Equipment[],Equipment!$Q$2)*N252^3+VLOOKUP(D252,Equipment[],Equipment!$R$2)*N252^2+VLOOKUP(D252,Equipment[],Equipment!$S$2)*N252+VLOOKUP(D252,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D252,Equipment[],Equipment!$P$2)*N252^4+VLOOKUP(D252,Equipment[],Equipment!$Q$2)*N252^3+VLOOKUP(D252,Equipment[],Equipment!$R$2)*N252^2+VLOOKUP(D252,Equipment[],Equipment!$S$2)*N252+VLOOKUP(D252,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D252,Equipment[],Equipment!$P$2)*N252^4+VLOOKUP(D252,Equipment[],Equipment!$Q$2)*N252^3+VLOOKUP(D252,Equipment[],Equipment!$R$2)*N252^2+VLOOKUP(D252,Equipment[],Equipment!$S$2)*N252+VLOOKUP(D252,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D252,Equipment[],Equipment!$U$2)*N252^4+VLOOKUP(D252,Equipment[],Equipment!$V$2)*N252^3+VLOOKUP(D252,Equipment[],Equipment!$W$2)*N252^2+VLOOKUP(D252,Equipment[],Equipment!$X$2)*N252+VLOOKUP(D252,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D252,Equipment[],Equipment!$U$2)*N252^4+VLOOKUP(D252,Equipment[],Equipment!$V$2)*N252^3+VLOOKUP(D252,Equipment[],Equipment!$W$2)*N252^2+VLOOKUP(D252,Equipment[],Equipment!$X$2)*N252+VLOOKUP(D252,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D252,Equipment[],Equipment!$AE$2)*O252^4+VLOOKUP(D252,Equipment[],Equipment!$AF$2)*O252^3+VLOOKUP(D252,Equipment[],Equipment!$AG$2)*O252^2+VLOOKUP(D252,Equipment[],Equipment!$AH$2)*O252+VLOOKUP(D252,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D252,Equipment[],Equipment!$AE$2)*O252^4+VLOOKUP(D252,Equipment[],Equipment!$AF$2)*O252^3+VLOOKUP(D252,Equipment[],Equipment!$AG$2)*O252^2+VLOOKUP(D252,Equipment[],Equipment!$AH$2)*O252+VLOOKUP(D252,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D252,2)=\"Sc\",\nIF(C252=\"a\",\nVLOOKUP(D252,Equipment[],Equipment!$BP$2)+VLOOKUP(D252,Equipment[],Equipment!$BQ$2)+VLOOKUP(D252,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",\nVLOOKUP(D252,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",\nIF(OR(C252=\"a\",C252=\"c\"),VLOOKUP(A252,Quantities[],Quantities!$AJ$2),VLOOKUP(A252,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",VLOOKUP(D252,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",VLOOKUP(D252,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN255)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D253,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",VLOOKUP(D253,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D253,2)=\"Sc\",\nVLOOKUP(D253,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",\nVLOOKUP(D253,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D253,Equipment[],Equipment!$Z$2)*O253^4+VLOOKUP(D253,Equipment[],Equipment!$AA$2)*O253^3+VLOOKUP(D253,Equipment[],Equipment!$AB$2)*O253^2+VLOOKUP(D253,Equipment[],Equipment!$AC$2)*O253+VLOOKUP(D253,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D253,Equipment[],Equipment!$Z$2)*O253^4+VLOOKUP(D253,Equipment[],Equipment!$AA$2)*O253^3+VLOOKUP(D253,Equipment[],Equipment!$AB$2)*O253^2+VLOOKUP(D253,Equipment[],Equipment!$AC$2)*O253+VLOOKUP(D253,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D253,Equipment[],Equipment!$Z$2)*O253^4+VLOOKUP(D253,Equipment[],Equipment!$AA$2)*O253^3+VLOOKUP(D253,Equipment[],Equipment!$AB$2)*O253^2+VLOOKUP(D253,Equipment[],Equipment!$AC$2)*O253+VLOOKUP(D253,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D253,Equipment[],Equipment!$P$2)*N253^4+VLOOKUP(D253,Equipment[],Equipment!$Q$2)*N253^3+VLOOKUP(D253,Equipment[],Equipment!$R$2)*N253^2+VLOOKUP(D253,Equipment[],Equipment!$S$2)*N253+VLOOKUP(D253,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D253,Equipment[],Equipment!$P$2)*N253^4+VLOOKUP(D253,Equipment[],Equipment!$Q$2)*N253^3+VLOOKUP(D253,Equipment[],Equipment!$R$2)*N253^2+VLOOKUP(D253,Equipment[],Equipment!$S$2)*N253+VLOOKUP(D253,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D253,Equipment[],Equipment!$P$2)*N253^4+VLOOKUP(D253,Equipment[],Equipment!$Q$2)*N253^3+VLOOKUP(D253,Equipment[],Equipment!$R$2)*N253^2+VLOOKUP(D253,Equipment[],Equipment!$S$2)*N253+VLOOKUP(D253,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D253,Equipment[],Equipment!$U$2)*N253^4+VLOOKUP(D253,Equipment[],Equipment!$V$2)*N253^3+VLOOKUP(D253,Equipment[],Equipment!$W$2)*N253^2+VLOOKUP(D253,Equipment[],Equipment!$X$2)*N253+VLOOKUP(D253,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D253,Equipment[],Equipment!$U$2)*N253^4+VLOOKUP(D253,Equipment[],Equipment!$V$2)*N253^3+VLOOKUP(D253,Equipment[],Equipment!$W$2)*N253^2+VLOOKUP(D253,Equipment[],Equipment!$X$2)*N253+VLOOKUP(D253,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D253,Equipment[],Equipment!$AE$2)*O253^4+VLOOKUP(D253,Equipment[],Equipment!$AF$2)*O253^3+VLOOKUP(D253,Equipment[],Equipment!$AG$2)*O253^2+VLOOKUP(D253,Equipment[],Equipment!$AH$2)*O253+VLOOKUP(D253,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D253,Equipment[],Equipment!$AE$2)*O253^4+VLOOKUP(D253,Equipment[],Equipment!$AF$2)*O253^3+VLOOKUP(D253,Equipment[],Equipment!$AG$2)*O253^2+VLOOKUP(D253,Equipment[],Equipment!$AH$2)*O253+VLOOKUP(D253,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D253,2)=\"Sc\",\nIF(C253=\"a\",\nVLOOKUP(D253,Equipment[],Equipment!$BP$2)+VLOOKUP(D253,Equipment[],Equipment!$BQ$2)+VLOOKUP(D253,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",\nVLOOKUP(D253,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",\nIF(OR(C253=\"a\",C253=\"c\"),VLOOKUP(A253,Quantities[],Quantities!$AJ$2),VLOOKUP(A253,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",VLOOKUP(D253,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",VLOOKUP(D253,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN256)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D254,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",VLOOKUP(D254,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D254,2)=\"Sc\",\nVLOOKUP(D254,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",\nVLOOKUP(D254,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D254,Equipment[],Equipment!$Z$2)*O254^4+VLOOKUP(D254,Equipment[],Equipment!$AA$2)*O254^3+VLOOKUP(D254,Equipment[],Equipment!$AB$2)*O254^2+VLOOKUP(D254,Equipment[],Equipment!$AC$2)*O254+VLOOKUP(D254,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D254,Equipment[],Equipment!$Z$2)*O254^4+VLOOKUP(D254,Equipment[],Equipment!$AA$2)*O254^3+VLOOKUP(D254,Equipment[],Equipment!$AB$2)*O254^2+VLOOKUP(D254,Equipment[],Equipment!$AC$2)*O254+VLOOKUP(D254,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D254,Equipment[],Equipment!$Z$2)*O254^4+VLOOKUP(D254,Equipment[],Equipment!$AA$2)*O254^3+VLOOKUP(D254,Equipment[],Equipment!$AB$2)*O254^2+VLOOKUP(D254,Equipment[],Equipment!$AC$2)*O254+VLOOKUP(D254,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D254,Equipment[],Equipment!$P$2)*N254^4+VLOOKUP(D254,Equipment[],Equipment!$Q$2)*N254^3+VLOOKUP(D254,Equipment[],Equipment!$R$2)*N254^2+VLOOKUP(D254,Equipment[],Equipment!$S$2)*N254+VLOOKUP(D254,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D254,Equipment[],Equipment!$P$2)*N254^4+VLOOKUP(D254,Equipment[],Equipment!$Q$2)*N254^3+VLOOKUP(D254,Equipment[],Equipment!$R$2)*N254^2+VLOOKUP(D254,Equipment[],Equipment!$S$2)*N254+VLOOKUP(D254,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D254,Equipment[],Equipment!$P$2)*N254^4+VLOOKUP(D254,Equipment[],Equipment!$Q$2)*N254^3+VLOOKUP(D254,Equipment[],Equipment!$R$2)*N254^2+VLOOKUP(D254,Equipment[],Equipment!$S$2)*N254+VLOOKUP(D254,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D254,Equipment[],Equipment!$U$2)*N254^4+VLOOKUP(D254,Equipment[],Equipment!$V$2)*N254^3+VLOOKUP(D254,Equipment[],Equipment!$W$2)*N254^2+VLOOKUP(D254,Equipment[],Equipment!$X$2)*N254+VLOOKUP(D254,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D254,Equipment[],Equipment!$U$2)*N254^4+VLOOKUP(D254,Equipment[],Equipment!$V$2)*N254^3+VLOOKUP(D254,Equipment[],Equipment!$W$2)*N254^2+VLOOKUP(D254,Equipment[],Equipment!$X$2)*N254+VLOOKUP(D254,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D254,Equipment[],Equipment!$AE$2)*O254^4+VLOOKUP(D254,Equipment[],Equipment!$AF$2)*O254^3+VLOOKUP(D254,Equipment[],Equipment!$AG$2)*O254^2+VLOOKUP(D254,Equipment[],Equipment!$AH$2)*O254+VLOOKUP(D254,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D254,Equipment[],Equipment!$AE$2)*O254^4+VLOOKUP(D254,Equipment[],Equipment!$AF$2)*O254^3+VLOOKUP(D254,Equipment[],Equipment!$AG$2)*O254^2+VLOOKUP(D254,Equipment[],Equipment!$AH$2)*O254+VLOOKUP(D254,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D254,2)=\"Sc\",\nIF(C254=\"a\",\nVLOOKUP(D254,Equipment[],Equipment!$BP$2)+VLOOKUP(D254,Equipment[],Equipment!$BQ$2)+VLOOKUP(D254,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",\nVLOOKUP(D254,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",\nIF(OR(C254=\"a\",C254=\"c\"),VLOOKUP(A254,Quantities[],Quantities!$AJ$2),VLOOKUP(A254,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",VLOOKUP(D254,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",VLOOKUP(D254,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN257)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D255,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",VLOOKUP(D255,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D255,2)=\"Sc\",\nVLOOKUP(D255,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",\nVLOOKUP(D255,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D255,Equipment[],Equipment!$Z$2)*O255^4+VLOOKUP(D255,Equipment[],Equipment!$AA$2)*O255^3+VLOOKUP(D255,Equipment[],Equipment!$AB$2)*O255^2+VLOOKUP(D255,Equipment[],Equipment!$AC$2)*O255+VLOOKUP(D255,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D255,Equipment[],Equipment!$Z$2)*O255^4+VLOOKUP(D255,Equipment[],Equipment!$AA$2)*O255^3+VLOOKUP(D255,Equipment[],Equipment!$AB$2)*O255^2+VLOOKUP(D255,Equipment[],Equipment!$AC$2)*O255+VLOOKUP(D255,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D255,Equipment[],Equipment!$Z$2)*O255^4+VLOOKUP(D255,Equipment[],Equipment!$AA$2)*O255^3+VLOOKUP(D255,Equipment[],Equipment!$AB$2)*O255^2+VLOOKUP(D255,Equipment[],Equipment!$AC$2)*O255+VLOOKUP(D255,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D255,Equipment[],Equipment!$P$2)*N255^4+VLOOKUP(D255,Equipment[],Equipment!$Q$2)*N255^3+VLOOKUP(D255,Equipment[],Equipment!$R$2)*N255^2+VLOOKUP(D255,Equipment[],Equipment!$S$2)*N255+VLOOKUP(D255,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D255,Equipment[],Equipment!$P$2)*N255^4+VLOOKUP(D255,Equipment[],Equipment!$Q$2)*N255^3+VLOOKUP(D255,Equipment[],Equipment!$R$2)*N255^2+VLOOKUP(D255,Equipment[],Equipment!$S$2)*N255+VLOOKUP(D255,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D255,Equipment[],Equipment!$P$2)*N255^4+VLOOKUP(D255,Equipment[],Equipment!$Q$2)*N255^3+VLOOKUP(D255,Equipment[],Equipment!$R$2)*N255^2+VLOOKUP(D255,Equipment[],Equipment!$S$2)*N255+VLOOKUP(D255,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D255,Equipment[],Equipment!$U$2)*N255^4+VLOOKUP(D255,Equipment[],Equipment!$V$2)*N255^3+VLOOKUP(D255,Equipment[],Equipment!$W$2)*N255^2+VLOOKUP(D255,Equipment[],Equipment!$X$2)*N255+VLOOKUP(D255,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D255,Equipment[],Equipment!$U$2)*N255^4+VLOOKUP(D255,Equipment[],Equipment!$V$2)*N255^3+VLOOKUP(D255,Equipment[],Equipment!$W$2)*N255^2+VLOOKUP(D255,Equipment[],Equipment!$X$2)*N255+VLOOKUP(D255,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D255,Equipment[],Equipment!$AE$2)*O255^4+VLOOKUP(D255,Equipment[],Equipment!$AF$2)*O255^3+VLOOKUP(D255,Equipment[],Equipment!$AG$2)*O255^2+VLOOKUP(D255,Equipment[],Equipment!$AH$2)*O255+VLOOKUP(D255,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D255,Equipment[],Equipment!$AE$2)*O255^4+VLOOKUP(D255,Equipment[],Equipment!$AF$2)*O255^3+VLOOKUP(D255,Equipment[],Equipment!$AG$2)*O255^2+VLOOKUP(D255,Equipment[],Equipment!$AH$2)*O255+VLOOKUP(D255,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D255,2)=\"Sc\",\nIF(C255=\"a\",\nVLOOKUP(D255,Equipment[],Equipment!$BP$2)+VLOOKUP(D255,Equipment[],Equipment!$BQ$2)+VLOOKUP(D255,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",\nVLOOKUP(D255,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",\nIF(OR(C255=\"a\",C255=\"c\"),VLOOKUP(A255,Quantities[],Quantities!$AJ$2),VLOOKUP(A255,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",VLOOKUP(D255,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",VLOOKUP(D255,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN258)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D256,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",VLOOKUP(D256,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D256,2)=\"Sc\",\nVLOOKUP(D256,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",\nVLOOKUP(D256,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D256,Equipment[],Equipment!$Z$2)*O256^4+VLOOKUP(D256,Equipment[],Equipment!$AA$2)*O256^3+VLOOKUP(D256,Equipment[],Equipment!$AB$2)*O256^2+VLOOKUP(D256,Equipment[],Equipment!$AC$2)*O256+VLOOKUP(D256,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D256,Equipment[],Equipment!$Z$2)*O256^4+VLOOKUP(D256,Equipment[],Equipment!$AA$2)*O256^3+VLOOKUP(D256,Equipment[],Equipment!$AB$2)*O256^2+VLOOKUP(D256,Equipment[],Equipment!$AC$2)*O256+VLOOKUP(D256,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D256,Equipment[],Equipment!$Z$2)*O256^4+VLOOKUP(D256,Equipment[],Equipment!$AA$2)*O256^3+VLOOKUP(D256,Equipment[],Equipment!$AB$2)*O256^2+VLOOKUP(D256,Equipment[],Equipment!$AC$2)*O256+VLOOKUP(D256,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D256,Equipment[],Equipment!$P$2)*N256^4+VLOOKUP(D256,Equipment[],Equipment!$Q$2)*N256^3+VLOOKUP(D256,Equipment[],Equipment!$R$2)*N256^2+VLOOKUP(D256,Equipment[],Equipment!$S$2)*N256+VLOOKUP(D256,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D256,Equipment[],Equipment!$P$2)*N256^4+VLOOKUP(D256,Equipment[],Equipment!$Q$2)*N256^3+VLOOKUP(D256,Equipment[],Equipment!$R$2)*N256^2+VLOOKUP(D256,Equipment[],Equipment!$S$2)*N256+VLOOKUP(D256,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D256,Equipment[],Equipment!$P$2)*N256^4+VLOOKUP(D256,Equipment[],Equipment!$Q$2)*N256^3+VLOOKUP(D256,Equipment[],Equipment!$R$2)*N256^2+VLOOKUP(D256,Equipment[],Equipment!$S$2)*N256+VLOOKUP(D256,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D256,Equipment[],Equipment!$U$2)*N256^4+VLOOKUP(D256,Equipment[],Equipment!$V$2)*N256^3+VLOOKUP(D256,Equipment[],Equipment!$W$2)*N256^2+VLOOKUP(D256,Equipment[],Equipment!$X$2)*N256+VLOOKUP(D256,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D256,Equipment[],Equipment!$U$2)*N256^4+VLOOKUP(D256,Equipment[],Equipment!$V$2)*N256^3+VLOOKUP(D256,Equipment[],Equipment!$W$2)*N256^2+VLOOKUP(D256,Equipment[],Equipment!$X$2)*N256+VLOOKUP(D256,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D256,Equipment[],Equipment!$AE$2)*O256^4+VLOOKUP(D256,Equipment[],Equipment!$AF$2)*O256^3+VLOOKUP(D256,Equipment[],Equipment!$AG$2)*O256^2+VLOOKUP(D256,Equipment[],Equipment!$AH$2)*O256+VLOOKUP(D256,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D256,Equipment[],Equipment!$AE$2)*O256^4+VLOOKUP(D256,Equipment[],Equipment!$AF$2)*O256^3+VLOOKUP(D256,Equipment[],Equipment!$AG$2)*O256^2+VLOOKUP(D256,Equipment[],Equipment!$AH$2)*O256+VLOOKUP(D256,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D256,2)=\"Sc\",\nIF(C256=\"a\",\nVLOOKUP(D256,Equipment[],Equipment!$BP$2)+VLOOKUP(D256,Equipment[],Equipment!$BQ$2)+VLOOKUP(D256,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",\nVLOOKUP(D256,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",\nIF(OR(C256=\"a\",C256=\"c\"),VLOOKUP(A256,Quantities[],Quantities!$AJ$2),VLOOKUP(A256,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",VLOOKUP(D256,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",VLOOKUP(D256,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN259)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D257,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",VLOOKUP(D257,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D257,2)=\"Sc\",\nVLOOKUP(D257,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",\nVLOOKUP(D257,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D257,Equipment[],Equipment!$Z$2)*O257^4+VLOOKUP(D257,Equipment[],Equipment!$AA$2)*O257^3+VLOOKUP(D257,Equipment[],Equipment!$AB$2)*O257^2+VLOOKUP(D257,Equipment[],Equipment!$AC$2)*O257+VLOOKUP(D257,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D257,Equipment[],Equipment!$Z$2)*O257^4+VLOOKUP(D257,Equipment[],Equipment!$AA$2)*O257^3+VLOOKUP(D257,Equipment[],Equipment!$AB$2)*O257^2+VLOOKUP(D257,Equipment[],Equipment!$AC$2)*O257+VLOOKUP(D257,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D257,Equipment[],Equipment!$Z$2)*O257^4+VLOOKUP(D257,Equipment[],Equipment!$AA$2)*O257^3+VLOOKUP(D257,Equipment[],Equipment!$AB$2)*O257^2+VLOOKUP(D257,Equipment[],Equipment!$AC$2)*O257+VLOOKUP(D257,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D257,Equipment[],Equipment!$P$2)*N257^4+VLOOKUP(D257,Equipment[],Equipment!$Q$2)*N257^3+VLOOKUP(D257,Equipment[],Equipment!$R$2)*N257^2+VLOOKUP(D257,Equipment[],Equipment!$S$2)*N257+VLOOKUP(D257,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D257,Equipment[],Equipment!$P$2)*N257^4+VLOOKUP(D257,Equipment[],Equipment!$Q$2)*N257^3+VLOOKUP(D257,Equipment[],Equipment!$R$2)*N257^2+VLOOKUP(D257,Equipment[],Equipment!$S$2)*N257+VLOOKUP(D257,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D257,Equipment[],Equipment!$P$2)*N257^4+VLOOKUP(D257,Equipment[],Equipment!$Q$2)*N257^3+VLOOKUP(D257,Equipment[],Equipment!$R$2)*N257^2+VLOOKUP(D257,Equipment[],Equipment!$S$2)*N257+VLOOKUP(D257,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D257,Equipment[],Equipment!$U$2)*N257^4+VLOOKUP(D257,Equipment[],Equipment!$V$2)*N257^3+VLOOKUP(D257,Equipment[],Equipment!$W$2)*N257^2+VLOOKUP(D257,Equipment[],Equipment!$X$2)*N257+VLOOKUP(D257,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D257,Equipment[],Equipment!$U$2)*N257^4+VLOOKUP(D257,Equipment[],Equipment!$V$2)*N257^3+VLOOKUP(D257,Equipment[],Equipment!$W$2)*N257^2+VLOOKUP(D257,Equipment[],Equipment!$X$2)*N257+VLOOKUP(D257,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D257,Equipment[],Equipment!$AE$2)*O257^4+VLOOKUP(D257,Equipment[],Equipment!$AF$2)*O257^3+VLOOKUP(D257,Equipment[],Equipment!$AG$2)*O257^2+VLOOKUP(D257,Equipment[],Equipment!$AH$2)*O257+VLOOKUP(D257,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D257,Equipment[],Equipment!$AE$2)*O257^4+VLOOKUP(D257,Equipment[],Equipment!$AF$2)*O257^3+VLOOKUP(D257,Equipment[],Equipment!$AG$2)*O257^2+VLOOKUP(D257,Equipment[],Equipment!$AH$2)*O257+VLOOKUP(D257,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D257,2)=\"Sc\",\nIF(C257=\"a\",\nVLOOKUP(D257,Equipment[],Equipment!$BP$2)+VLOOKUP(D257,Equipment[],Equipment!$BQ$2)+VLOOKUP(D257,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",\nVLOOKUP(D257,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",\nIF(OR(C257=\"a\",C257=\"c\"),VLOOKUP(A257,Quantities[],Quantities!$AJ$2),VLOOKUP(A257,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",VLOOKUP(D257,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",VLOOKUP(D257,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN260)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D258,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",VLOOKUP(D258,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D258,2)=\"Sc\",\nVLOOKUP(D258,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",\nVLOOKUP(D258,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D258,Equipment[],Equipment!$Z$2)*O258^4+VLOOKUP(D258,Equipment[],Equipment!$AA$2)*O258^3+VLOOKUP(D258,Equipment[],Equipment!$AB$2)*O258^2+VLOOKUP(D258,Equipment[],Equipment!$AC$2)*O258+VLOOKUP(D258,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D258,Equipment[],Equipment!$Z$2)*O258^4+VLOOKUP(D258,Equipment[],Equipment!$AA$2)*O258^3+VLOOKUP(D258,Equipment[],Equipment!$AB$2)*O258^2+VLOOKUP(D258,Equipment[],Equipment!$AC$2)*O258+VLOOKUP(D258,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D258,Equipment[],Equipment!$Z$2)*O258^4+VLOOKUP(D258,Equipment[],Equipment!$AA$2)*O258^3+VLOOKUP(D258,Equipment[],Equipment!$AB$2)*O258^2+VLOOKUP(D258,Equipment[],Equipment!$AC$2)*O258+VLOOKUP(D258,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D258,Equipment[],Equipment!$P$2)*N258^4+VLOOKUP(D258,Equipment[],Equipment!$Q$2)*N258^3+VLOOKUP(D258,Equipment[],Equipment!$R$2)*N258^2+VLOOKUP(D258,Equipment[],Equipment!$S$2)*N258+VLOOKUP(D258,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D258,Equipment[],Equipment!$P$2)*N258^4+VLOOKUP(D258,Equipment[],Equipment!$Q$2)*N258^3+VLOOKUP(D258,Equipment[],Equipment!$R$2)*N258^2+VLOOKUP(D258,Equipment[],Equipment!$S$2)*N258+VLOOKUP(D258,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D258,Equipment[],Equipment!$P$2)*N258^4+VLOOKUP(D258,Equipment[],Equipment!$Q$2)*N258^3+VLOOKUP(D258,Equipment[],Equipment!$R$2)*N258^2+VLOOKUP(D258,Equipment[],Equipment!$S$2)*N258+VLOOKUP(D258,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D258,Equipment[],Equipment!$U$2)*N258^4+VLOOKUP(D258,Equipment[],Equipment!$V$2)*N258^3+VLOOKUP(D258,Equipment[],Equipment!$W$2)*N258^2+VLOOKUP(D258,Equipment[],Equipment!$X$2)*N258+VLOOKUP(D258,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D258,Equipment[],Equipment!$U$2)*N258^4+VLOOKUP(D258,Equipment[],Equipment!$V$2)*N258^3+VLOOKUP(D258,Equipment[],Equipment!$W$2)*N258^2+VLOOKUP(D258,Equipment[],Equipment!$X$2)*N258+VLOOKUP(D258,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D258,Equipment[],Equipment!$AE$2)*O258^4+VLOOKUP(D258,Equipment[],Equipment!$AF$2)*O258^3+VLOOKUP(D258,Equipment[],Equipment!$AG$2)*O258^2+VLOOKUP(D258,Equipment[],Equipment!$AH$2)*O258+VLOOKUP(D258,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D258,Equipment[],Equipment!$AE$2)*O258^4+VLOOKUP(D258,Equipment[],Equipment!$AF$2)*O258^3+VLOOKUP(D258,Equipment[],Equipment!$AG$2)*O258^2+VLOOKUP(D258,Equipment[],Equipment!$AH$2)*O258+VLOOKUP(D258,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D258,2)=\"Sc\",\nIF(C258=\"a\",\nVLOOKUP(D258,Equipment[],Equipment!$BP$2)+VLOOKUP(D258,Equipment[],Equipment!$BQ$2)+VLOOKUP(D258,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",\nVLOOKUP(D258,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",\nIF(OR(C258=\"a\",C258=\"c\"),VLOOKUP(A258,Quantities[],Quantities!$AJ$2),VLOOKUP(A258,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",VLOOKUP(D258,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",VLOOKUP(D258,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN261)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D259,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",VLOOKUP(D259,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D259,2)=\"Sc\",\nVLOOKUP(D259,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",\nVLOOKUP(D259,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D259,Equipment[],Equipment!$Z$2)*O259^4+VLOOKUP(D259,Equipment[],Equipment!$AA$2)*O259^3+VLOOKUP(D259,Equipment[],Equipment!$AB$2)*O259^2+VLOOKUP(D259,Equipment[],Equipment!$AC$2)*O259+VLOOKUP(D259,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D259,Equipment[],Equipment!$Z$2)*O259^4+VLOOKUP(D259,Equipment[],Equipment!$AA$2)*O259^3+VLOOKUP(D259,Equipment[],Equipment!$AB$2)*O259^2+VLOOKUP(D259,Equipment[],Equipment!$AC$2)*O259+VLOOKUP(D259,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D259,Equipment[],Equipment!$Z$2)*O259^4+VLOOKUP(D259,Equipment[],Equipment!$AA$2)*O259^3+VLOOKUP(D259,Equipment[],Equipment!$AB$2)*O259^2+VLOOKUP(D259,Equipment[],Equipment!$AC$2)*O259+VLOOKUP(D259,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D259,Equipment[],Equipment!$P$2)*N259^4+VLOOKUP(D259,Equipment[],Equipment!$Q$2)*N259^3+VLOOKUP(D259,Equipment[],Equipment!$R$2)*N259^2+VLOOKUP(D259,Equipment[],Equipment!$S$2)*N259+VLOOKUP(D259,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D259,Equipment[],Equipment!$P$2)*N259^4+VLOOKUP(D259,Equipment[],Equipment!$Q$2)*N259^3+VLOOKUP(D259,Equipment[],Equipment!$R$2)*N259^2+VLOOKUP(D259,Equipment[],Equipment!$S$2)*N259+VLOOKUP(D259,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D259,Equipment[],Equipment!$P$2)*N259^4+VLOOKUP(D259,Equipment[],Equipment!$Q$2)*N259^3+VLOOKUP(D259,Equipment[],Equipment!$R$2)*N259^2+VLOOKUP(D259,Equipment[],Equipment!$S$2)*N259+VLOOKUP(D259,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D259,Equipment[],Equipment!$U$2)*N259^4+VLOOKUP(D259,Equipment[],Equipment!$V$2)*N259^3+VLOOKUP(D259,Equipment[],Equipment!$W$2)*N259^2+VLOOKUP(D259,Equipment[],Equipment!$X$2)*N259+VLOOKUP(D259,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D259,Equipment[],Equipment!$U$2)*N259^4+VLOOKUP(D259,Equipment[],Equipment!$V$2)*N259^3+VLOOKUP(D259,Equipment[],Equipment!$W$2)*N259^2+VLOOKUP(D259,Equipment[],Equipment!$X$2)*N259+VLOOKUP(D259,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D259,Equipment[],Equipment!$AE$2)*O259^4+VLOOKUP(D259,Equipment[],Equipment!$AF$2)*O259^3+VLOOKUP(D259,Equipment[],Equipment!$AG$2)*O259^2+VLOOKUP(D259,Equipment[],Equipment!$AH$2)*O259+VLOOKUP(D259,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D259,Equipment[],Equipment!$AE$2)*O259^4+VLOOKUP(D259,Equipment[],Equipment!$AF$2)*O259^3+VLOOKUP(D259,Equipment[],Equipment!$AG$2)*O259^2+VLOOKUP(D259,Equipment[],Equipment!$AH$2)*O259+VLOOKUP(D259,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D259,2)=\"Sc\",\nIF(C259=\"a\",\nVLOOKUP(D259,Equipment[],Equipment!$BP$2)+VLOOKUP(D259,Equipment[],Equipment!$BQ$2)+VLOOKUP(D259,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",\nVLOOKUP(D259,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",\nIF(OR(C259=\"a\",C259=\"c\"),VLOOKUP(A259,Quantities[],Quantities!$AJ$2),VLOOKUP(A259,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",VLOOKUP(D259,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",VLOOKUP(D259,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN262)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D260,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",VLOOKUP(D260,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D260,2)=\"Sc\",\nVLOOKUP(D260,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",\nVLOOKUP(D260,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D260,Equipment[],Equipment!$Z$2)*O260^4+VLOOKUP(D260,Equipment[],Equipment!$AA$2)*O260^3+VLOOKUP(D260,Equipment[],Equipment!$AB$2)*O260^2+VLOOKUP(D260,Equipment[],Equipment!$AC$2)*O260+VLOOKUP(D260,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D260,Equipment[],Equipment!$Z$2)*O260^4+VLOOKUP(D260,Equipment[],Equipment!$AA$2)*O260^3+VLOOKUP(D260,Equipment[],Equipment!$AB$2)*O260^2+VLOOKUP(D260,Equipment[],Equipment!$AC$2)*O260+VLOOKUP(D260,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D260,Equipment[],Equipment!$Z$2)*O260^4+VLOOKUP(D260,Equipment[],Equipment!$AA$2)*O260^3+VLOOKUP(D260,Equipment[],Equipment!$AB$2)*O260^2+VLOOKUP(D260,Equipment[],Equipment!$AC$2)*O260+VLOOKUP(D260,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D260,Equipment[],Equipment!$P$2)*N260^4+VLOOKUP(D260,Equipment[],Equipment!$Q$2)*N260^3+VLOOKUP(D260,Equipment[],Equipment!$R$2)*N260^2+VLOOKUP(D260,Equipment[],Equipment!$S$2)*N260+VLOOKUP(D260,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D260,Equipment[],Equipment!$P$2)*N260^4+VLOOKUP(D260,Equipment[],Equipment!$Q$2)*N260^3+VLOOKUP(D260,Equipment[],Equipment!$R$2)*N260^2+VLOOKUP(D260,Equipment[],Equipment!$S$2)*N260+VLOOKUP(D260,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D260,Equipment[],Equipment!$P$2)*N260^4+VLOOKUP(D260,Equipment[],Equipment!$Q$2)*N260^3+VLOOKUP(D260,Equipment[],Equipment!$R$2)*N260^2+VLOOKUP(D260,Equipment[],Equipment!$S$2)*N260+VLOOKUP(D260,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D260,Equipment[],Equipment!$U$2)*N260^4+VLOOKUP(D260,Equipment[],Equipment!$V$2)*N260^3+VLOOKUP(D260,Equipment[],Equipment!$W$2)*N260^2+VLOOKUP(D260,Equipment[],Equipment!$X$2)*N260+VLOOKUP(D260,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D260,Equipment[],Equipment!$U$2)*N260^4+VLOOKUP(D260,Equipment[],Equipment!$V$2)*N260^3+VLOOKUP(D260,Equipment[],Equipment!$W$2)*N260^2+VLOOKUP(D260,Equipment[],Equipment!$X$2)*N260+VLOOKUP(D260,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D260,Equipment[],Equipment!$AE$2)*O260^4+VLOOKUP(D260,Equipment[],Equipment!$AF$2)*O260^3+VLOOKUP(D260,Equipment[],Equipment!$AG$2)*O260^2+VLOOKUP(D260,Equipment[],Equipment!$AH$2)*O260+VLOOKUP(D260,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D260,Equipment[],Equipment!$AE$2)*O260^4+VLOOKUP(D260,Equipment[],Equipment!$AF$2)*O260^3+VLOOKUP(D260,Equipment[],Equipment!$AG$2)*O260^2+VLOOKUP(D260,Equipment[],Equipment!$AH$2)*O260+VLOOKUP(D260,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D260,2)=\"Sc\",\nIF(C260=\"a\",\nVLOOKUP(D260,Equipment[],Equipment!$BP$2)+VLOOKUP(D260,Equipment[],Equipment!$BQ$2)+VLOOKUP(D260,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",\nVLOOKUP(D260,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",\nIF(OR(C260=\"a\",C260=\"c\"),VLOOKUP(A260,Quantities[],Quantities!$AJ$2),VLOOKUP(A260,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",VLOOKUP(D260,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",VLOOKUP(D260,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN263)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D261,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",VLOOKUP(D261,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D261,2)=\"Sc\",\nVLOOKUP(D261,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",\nVLOOKUP(D261,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D261,Equipment[],Equipment!$Z$2)*O261^4+VLOOKUP(D261,Equipment[],Equipment!$AA$2)*O261^3+VLOOKUP(D261,Equipment[],Equipment!$AB$2)*O261^2+VLOOKUP(D261,Equipment[],Equipment!$AC$2)*O261+VLOOKUP(D261,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D261,Equipment[],Equipment!$Z$2)*O261^4+VLOOKUP(D261,Equipment[],Equipment!$AA$2)*O261^3+VLOOKUP(D261,Equipment[],Equipment!$AB$2)*O261^2+VLOOKUP(D261,Equipment[],Equipment!$AC$2)*O261+VLOOKUP(D261,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D261,Equipment[],Equipment!$Z$2)*O261^4+VLOOKUP(D261,Equipment[],Equipment!$AA$2)*O261^3+VLOOKUP(D261,Equipment[],Equipment!$AB$2)*O261^2+VLOOKUP(D261,Equipment[],Equipment!$AC$2)*O261+VLOOKUP(D261,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D261,Equipment[],Equipment!$P$2)*N261^4+VLOOKUP(D261,Equipment[],Equipment!$Q$2)*N261^3+VLOOKUP(D261,Equipment[],Equipment!$R$2)*N261^2+VLOOKUP(D261,Equipment[],Equipment!$S$2)*N261+VLOOKUP(D261,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D261,Equipment[],Equipment!$P$2)*N261^4+VLOOKUP(D261,Equipment[],Equipment!$Q$2)*N261^3+VLOOKUP(D261,Equipment[],Equipment!$R$2)*N261^2+VLOOKUP(D261,Equipment[],Equipment!$S$2)*N261+VLOOKUP(D261,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D261,Equipment[],Equipment!$P$2)*N261^4+VLOOKUP(D261,Equipment[],Equipment!$Q$2)*N261^3+VLOOKUP(D261,Equipment[],Equipment!$R$2)*N261^2+VLOOKUP(D261,Equipment[],Equipment!$S$2)*N261+VLOOKUP(D261,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D261,Equipment[],Equipment!$U$2)*N261^4+VLOOKUP(D261,Equipment[],Equipment!$V$2)*N261^3+VLOOKUP(D261,Equipment[],Equipment!$W$2)*N261^2+VLOOKUP(D261,Equipment[],Equipment!$X$2)*N261+VLOOKUP(D261,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D261,Equipment[],Equipment!$U$2)*N261^4+VLOOKUP(D261,Equipment[],Equipment!$V$2)*N261^3+VLOOKUP(D261,Equipment[],Equipment!$W$2)*N261^2+VLOOKUP(D261,Equipment[],Equipment!$X$2)*N261+VLOOKUP(D261,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D261,Equipment[],Equipment!$AE$2)*O261^4+VLOOKUP(D261,Equipment[],Equipment!$AF$2)*O261^3+VLOOKUP(D261,Equipment[],Equipment!$AG$2)*O261^2+VLOOKUP(D261,Equipment[],Equipment!$AH$2)*O261+VLOOKUP(D261,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D261,Equipment[],Equipment!$AE$2)*O261^4+VLOOKUP(D261,Equipment[],Equipment!$AF$2)*O261^3+VLOOKUP(D261,Equipment[],Equipment!$AG$2)*O261^2+VLOOKUP(D261,Equipment[],Equipment!$AH$2)*O261+VLOOKUP(D261,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D261,2)=\"Sc\",\nIF(C261=\"a\",\nVLOOKUP(D261,Equipment[],Equipment!$BP$2)+VLOOKUP(D261,Equipment[],Equipment!$BQ$2)+VLOOKUP(D261,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",\nVLOOKUP(D261,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",\nIF(OR(C261=\"a\",C261=\"c\"),VLOOKUP(A261,Quantities[],Quantities!$AJ$2),VLOOKUP(A261,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",VLOOKUP(D261,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",VLOOKUP(D261,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN264)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D262,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",VLOOKUP(D262,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D262,2)=\"Sc\",\nVLOOKUP(D262,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",\nVLOOKUP(D262,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D262,Equipment[],Equipment!$Z$2)*O262^4+VLOOKUP(D262,Equipment[],Equipment!$AA$2)*O262^3+VLOOKUP(D262,Equipment[],Equipment!$AB$2)*O262^2+VLOOKUP(D262,Equipment[],Equipment!$AC$2)*O262+VLOOKUP(D262,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D262,Equipment[],Equipment!$Z$2)*O262^4+VLOOKUP(D262,Equipment[],Equipment!$AA$2)*O262^3+VLOOKUP(D262,Equipment[],Equipment!$AB$2)*O262^2+VLOOKUP(D262,Equipment[],Equipment!$AC$2)*O262+VLOOKUP(D262,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D262,Equipment[],Equipment!$Z$2)*O262^4+VLOOKUP(D262,Equipment[],Equipment!$AA$2)*O262^3+VLOOKUP(D262,Equipment[],Equipment!$AB$2)*O262^2+VLOOKUP(D262,Equipment[],Equipment!$AC$2)*O262+VLOOKUP(D262,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D262,Equipment[],Equipment!$P$2)*N262^4+VLOOKUP(D262,Equipment[],Equipment!$Q$2)*N262^3+VLOOKUP(D262,Equipment[],Equipment!$R$2)*N262^2+VLOOKUP(D262,Equipment[],Equipment!$S$2)*N262+VLOOKUP(D262,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D262,Equipment[],Equipment!$P$2)*N262^4+VLOOKUP(D262,Equipment[],Equipment!$Q$2)*N262^3+VLOOKUP(D262,Equipment[],Equipment!$R$2)*N262^2+VLOOKUP(D262,Equipment[],Equipment!$S$2)*N262+VLOOKUP(D262,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D262,Equipment[],Equipment!$P$2)*N262^4+VLOOKUP(D262,Equipment[],Equipment!$Q$2)*N262^3+VLOOKUP(D262,Equipment[],Equipment!$R$2)*N262^2+VLOOKUP(D262,Equipment[],Equipment!$S$2)*N262+VLOOKUP(D262,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D262,Equipment[],Equipment!$U$2)*N262^4+VLOOKUP(D262,Equipment[],Equipment!$V$2)*N262^3+VLOOKUP(D262,Equipment[],Equipment!$W$2)*N262^2+VLOOKUP(D262,Equipment[],Equipment!$X$2)*N262+VLOOKUP(D262,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D262,Equipment[],Equipment!$U$2)*N262^4+VLOOKUP(D262,Equipment[],Equipment!$V$2)*N262^3+VLOOKUP(D262,Equipment[],Equipment!$W$2)*N262^2+VLOOKUP(D262,Equipment[],Equipment!$X$2)*N262+VLOOKUP(D262,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D262,Equipment[],Equipment!$AE$2)*O262^4+VLOOKUP(D262,Equipment[],Equipment!$AF$2)*O262^3+VLOOKUP(D262,Equipment[],Equipment!$AG$2)*O262^2+VLOOKUP(D262,Equipment[],Equipment!$AH$2)*O262+VLOOKUP(D262,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D262,Equipment[],Equipment!$AE$2)*O262^4+VLOOKUP(D262,Equipment[],Equipment!$AF$2)*O262^3+VLOOKUP(D262,Equipment[],Equipment!$AG$2)*O262^2+VLOOKUP(D262,Equipment[],Equipment!$AH$2)*O262+VLOOKUP(D262,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D262,2)=\"Sc\",\nIF(C262=\"a\",\nVLOOKUP(D262,Equipment[],Equipment!$BP$2)+VLOOKUP(D262,Equipment[],Equipment!$BQ$2)+VLOOKUP(D262,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",\nVLOOKUP(D262,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",\nIF(OR(C262=\"a\",C262=\"c\"),VLOOKUP(A262,Quantities[],Quantities!$AJ$2),VLOOKUP(A262,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",VLOOKUP(D262,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",VLOOKUP(D262,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN265)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D263,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",VLOOKUP(D263,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D263,2)=\"Sc\",\nVLOOKUP(D263,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",\nVLOOKUP(D263,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D263,Equipment[],Equipment!$Z$2)*O263^4+VLOOKUP(D263,Equipment[],Equipment!$AA$2)*O263^3+VLOOKUP(D263,Equipment[],Equipment!$AB$2)*O263^2+VLOOKUP(D263,Equipment[],Equipment!$AC$2)*O263+VLOOKUP(D263,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D263,Equipment[],Equipment!$Z$2)*O263^4+VLOOKUP(D263,Equipment[],Equipment!$AA$2)*O263^3+VLOOKUP(D263,Equipment[],Equipment!$AB$2)*O263^2+VLOOKUP(D263,Equipment[],Equipment!$AC$2)*O263+VLOOKUP(D263,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D263,Equipment[],Equipment!$Z$2)*O263^4+VLOOKUP(D263,Equipment[],Equipment!$AA$2)*O263^3+VLOOKUP(D263,Equipment[],Equipment!$AB$2)*O263^2+VLOOKUP(D263,Equipment[],Equipment!$AC$2)*O263+VLOOKUP(D263,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D263,Equipment[],Equipment!$P$2)*N263^4+VLOOKUP(D263,Equipment[],Equipment!$Q$2)*N263^3+VLOOKUP(D263,Equipment[],Equipment!$R$2)*N263^2+VLOOKUP(D263,Equipment[],Equipment!$S$2)*N263+VLOOKUP(D263,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D263,Equipment[],Equipment!$P$2)*N263^4+VLOOKUP(D263,Equipment[],Equipment!$Q$2)*N263^3+VLOOKUP(D263,Equipment[],Equipment!$R$2)*N263^2+VLOOKUP(D263,Equipment[],Equipment!$S$2)*N263+VLOOKUP(D263,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D263,Equipment[],Equipment!$P$2)*N263^4+VLOOKUP(D263,Equipment[],Equipment!$Q$2)*N263^3+VLOOKUP(D263,Equipment[],Equipment!$R$2)*N263^2+VLOOKUP(D263,Equipment[],Equipment!$S$2)*N263+VLOOKUP(D263,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D263,Equipment[],Equipment!$U$2)*N263^4+VLOOKUP(D263,Equipment[],Equipment!$V$2)*N263^3+VLOOKUP(D263,Equipment[],Equipment!$W$2)*N263^2+VLOOKUP(D263,Equipment[],Equipment!$X$2)*N263+VLOOKUP(D263,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D263,Equipment[],Equipment!$U$2)*N263^4+VLOOKUP(D263,Equipment[],Equipment!$V$2)*N263^3+VLOOKUP(D263,Equipment[],Equipment!$W$2)*N263^2+VLOOKUP(D263,Equipment[],Equipment!$X$2)*N263+VLOOKUP(D263,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D263,Equipment[],Equipment!$AE$2)*O263^4+VLOOKUP(D263,Equipment[],Equipment!$AF$2)*O263^3+VLOOKUP(D263,Equipment[],Equipment!$AG$2)*O263^2+VLOOKUP(D263,Equipment[],Equipment!$AH$2)*O263+VLOOKUP(D263,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D263,Equipment[],Equipment!$AE$2)*O263^4+VLOOKUP(D263,Equipment[],Equipment!$AF$2)*O263^3+VLOOKUP(D263,Equipment[],Equipment!$AG$2)*O263^2+VLOOKUP(D263,Equipment[],Equipment!$AH$2)*O263+VLOOKUP(D263,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D263,2)=\"Sc\",\nIF(C263=\"a\",\nVLOOKUP(D263,Equipment[],Equipment!$BP$2)+VLOOKUP(D263,Equipment[],Equipment!$BQ$2)+VLOOKUP(D263,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",\nVLOOKUP(D263,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",\nIF(OR(C263=\"a\",C263=\"c\"),VLOOKUP(A263,Quantities[],Quantities!$AJ$2),VLOOKUP(A263,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",VLOOKUP(D263,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",VLOOKUP(D263,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN266)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D264,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",VLOOKUP(D264,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D264,2)=\"Sc\",\nVLOOKUP(D264,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",\nVLOOKUP(D264,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D264,Equipment[],Equipment!$Z$2)*O264^4+VLOOKUP(D264,Equipment[],Equipment!$AA$2)*O264^3+VLOOKUP(D264,Equipment[],Equipment!$AB$2)*O264^2+VLOOKUP(D264,Equipment[],Equipment!$AC$2)*O264+VLOOKUP(D264,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D264,Equipment[],Equipment!$Z$2)*O264^4+VLOOKUP(D264,Equipment[],Equipment!$AA$2)*O264^3+VLOOKUP(D264,Equipment[],Equipment!$AB$2)*O264^2+VLOOKUP(D264,Equipment[],Equipment!$AC$2)*O264+VLOOKUP(D264,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D264,Equipment[],Equipment!$Z$2)*O264^4+VLOOKUP(D264,Equipment[],Equipment!$AA$2)*O264^3+VLOOKUP(D264,Equipment[],Equipment!$AB$2)*O264^2+VLOOKUP(D264,Equipment[],Equipment!$AC$2)*O264+VLOOKUP(D264,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D264,Equipment[],Equipment!$P$2)*N264^4+VLOOKUP(D264,Equipment[],Equipment!$Q$2)*N264^3+VLOOKUP(D264,Equipment[],Equipment!$R$2)*N264^2+VLOOKUP(D264,Equipment[],Equipment!$S$2)*N264+VLOOKUP(D264,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D264,Equipment[],Equipment!$P$2)*N264^4+VLOOKUP(D264,Equipment[],Equipment!$Q$2)*N264^3+VLOOKUP(D264,Equipment[],Equipment!$R$2)*N264^2+VLOOKUP(D264,Equipment[],Equipment!$S$2)*N264+VLOOKUP(D264,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D264,Equipment[],Equipment!$P$2)*N264^4+VLOOKUP(D264,Equipment[],Equipment!$Q$2)*N264^3+VLOOKUP(D264,Equipment[],Equipment!$R$2)*N264^2+VLOOKUP(D264,Equipment[],Equipment!$S$2)*N264+VLOOKUP(D264,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D264,Equipment[],Equipment!$U$2)*N264^4+VLOOKUP(D264,Equipment[],Equipment!$V$2)*N264^3+VLOOKUP(D264,Equipment[],Equipment!$W$2)*N264^2+VLOOKUP(D264,Equipment[],Equipment!$X$2)*N264+VLOOKUP(D264,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D264,Equipment[],Equipment!$U$2)*N264^4+VLOOKUP(D264,Equipment[],Equipment!$V$2)*N264^3+VLOOKUP(D264,Equipment[],Equipment!$W$2)*N264^2+VLOOKUP(D264,Equipment[],Equipment!$X$2)*N264+VLOOKUP(D264,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D264,Equipment[],Equipment!$AE$2)*O264^4+VLOOKUP(D264,Equipment[],Equipment!$AF$2)*O264^3+VLOOKUP(D264,Equipment[],Equipment!$AG$2)*O264^2+VLOOKUP(D264,Equipment[],Equipment!$AH$2)*O264+VLOOKUP(D264,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D264,Equipment[],Equipment!$AE$2)*O264^4+VLOOKUP(D264,Equipment[],Equipment!$AF$2)*O264^3+VLOOKUP(D264,Equipment[],Equipment!$AG$2)*O264^2+VLOOKUP(D264,Equipment[],Equipment!$AH$2)*O264+VLOOKUP(D264,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D264,2)=\"Sc\",\nIF(C264=\"a\",\nVLOOKUP(D264,Equipment[],Equipment!$BP$2)+VLOOKUP(D264,Equipment[],Equipment!$BQ$2)+VLOOKUP(D264,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",\nVLOOKUP(D264,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",\nIF(OR(C264=\"a\",C264=\"c\"),VLOOKUP(A264,Quantities[],Quantities!$AJ$2),VLOOKUP(A264,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",VLOOKUP(D264,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",VLOOKUP(D264,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN267)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D265,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",VLOOKUP(D265,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D265,2)=\"Sc\",\nVLOOKUP(D265,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",\nVLOOKUP(D265,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D265,Equipment[],Equipment!$Z$2)*O265^4+VLOOKUP(D265,Equipment[],Equipment!$AA$2)*O265^3+VLOOKUP(D265,Equipment[],Equipment!$AB$2)*O265^2+VLOOKUP(D265,Equipment[],Equipment!$AC$2)*O265+VLOOKUP(D265,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D265,Equipment[],Equipment!$Z$2)*O265^4+VLOOKUP(D265,Equipment[],Equipment!$AA$2)*O265^3+VLOOKUP(D265,Equipment[],Equipment!$AB$2)*O265^2+VLOOKUP(D265,Equipment[],Equipment!$AC$2)*O265+VLOOKUP(D265,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D265,Equipment[],Equipment!$Z$2)*O265^4+VLOOKUP(D265,Equipment[],Equipment!$AA$2)*O265^3+VLOOKUP(D265,Equipment[],Equipment!$AB$2)*O265^2+VLOOKUP(D265,Equipment[],Equipment!$AC$2)*O265+VLOOKUP(D265,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D265,Equipment[],Equipment!$P$2)*N265^4+VLOOKUP(D265,Equipment[],Equipment!$Q$2)*N265^3+VLOOKUP(D265,Equipment[],Equipment!$R$2)*N265^2+VLOOKUP(D265,Equipment[],Equipment!$S$2)*N265+VLOOKUP(D265,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D265,Equipment[],Equipment!$P$2)*N265^4+VLOOKUP(D265,Equipment[],Equipment!$Q$2)*N265^3+VLOOKUP(D265,Equipment[],Equipment!$R$2)*N265^2+VLOOKUP(D265,Equipment[],Equipment!$S$2)*N265+VLOOKUP(D265,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D265,Equipment[],Equipment!$P$2)*N265^4+VLOOKUP(D265,Equipment[],Equipment!$Q$2)*N265^3+VLOOKUP(D265,Equipment[],Equipment!$R$2)*N265^2+VLOOKUP(D265,Equipment[],Equipment!$S$2)*N265+VLOOKUP(D265,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D265,Equipment[],Equipment!$U$2)*N265^4+VLOOKUP(D265,Equipment[],Equipment!$V$2)*N265^3+VLOOKUP(D265,Equipment[],Equipment!$W$2)*N265^2+VLOOKUP(D265,Equipment[],Equipment!$X$2)*N265+VLOOKUP(D265,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D265,Equipment[],Equipment!$U$2)*N265^4+VLOOKUP(D265,Equipment[],Equipment!$V$2)*N265^3+VLOOKUP(D265,Equipment[],Equipment!$W$2)*N265^2+VLOOKUP(D265,Equipment[],Equipment!$X$2)*N265+VLOOKUP(D265,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D265,Equipment[],Equipment!$AE$2)*O265^4+VLOOKUP(D265,Equipment[],Equipment!$AF$2)*O265^3+VLOOKUP(D265,Equipment[],Equipment!$AG$2)*O265^2+VLOOKUP(D265,Equipment[],Equipment!$AH$2)*O265+VLOOKUP(D265,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D265,Equipment[],Equipment!$AE$2)*O265^4+VLOOKUP(D265,Equipment[],Equipment!$AF$2)*O265^3+VLOOKUP(D265,Equipment[],Equipment!$AG$2)*O265^2+VLOOKUP(D265,Equipment[],Equipment!$AH$2)*O265+VLOOKUP(D265,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D265,2)=\"Sc\",\nIF(C265=\"a\",\nVLOOKUP(D265,Equipment[],Equipment!$BP$2)+VLOOKUP(D265,Equipment[],Equipment!$BQ$2)+VLOOKUP(D265,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",\nVLOOKUP(D265,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",\nIF(OR(C265=\"a\",C265=\"c\"),VLOOKUP(A265,Quantities[],Quantities!$AJ$2),VLOOKUP(A265,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",VLOOKUP(D265,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",VLOOKUP(D265,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN268)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D266,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",VLOOKUP(D266,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D266,2)=\"Sc\",\nVLOOKUP(D266,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",\nVLOOKUP(D266,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D266,Equipment[],Equipment!$Z$2)*O266^4+VLOOKUP(D266,Equipment[],Equipment!$AA$2)*O266^3+VLOOKUP(D266,Equipment[],Equipment!$AB$2)*O266^2+VLOOKUP(D266,Equipment[],Equipment!$AC$2)*O266+VLOOKUP(D266,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D266,Equipment[],Equipment!$Z$2)*O266^4+VLOOKUP(D266,Equipment[],Equipment!$AA$2)*O266^3+VLOOKUP(D266,Equipment[],Equipment!$AB$2)*O266^2+VLOOKUP(D266,Equipment[],Equipment!$AC$2)*O266+VLOOKUP(D266,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D266,Equipment[],Equipment!$Z$2)*O266^4+VLOOKUP(D266,Equipment[],Equipment!$AA$2)*O266^3+VLOOKUP(D266,Equipment[],Equipment!$AB$2)*O266^2+VLOOKUP(D266,Equipment[],Equipment!$AC$2)*O266+VLOOKUP(D266,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D266,Equipment[],Equipment!$P$2)*N266^4+VLOOKUP(D266,Equipment[],Equipment!$Q$2)*N266^3+VLOOKUP(D266,Equipment[],Equipment!$R$2)*N266^2+VLOOKUP(D266,Equipment[],Equipment!$S$2)*N266+VLOOKUP(D266,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D266,Equipment[],Equipment!$P$2)*N266^4+VLOOKUP(D266,Equipment[],Equipment!$Q$2)*N266^3+VLOOKUP(D266,Equipment[],Equipment!$R$2)*N266^2+VLOOKUP(D266,Equipment[],Equipment!$S$2)*N266+VLOOKUP(D266,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D266,Equipment[],Equipment!$P$2)*N266^4+VLOOKUP(D266,Equipment[],Equipment!$Q$2)*N266^3+VLOOKUP(D266,Equipment[],Equipment!$R$2)*N266^2+VLOOKUP(D266,Equipment[],Equipment!$S$2)*N266+VLOOKUP(D266,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D266,Equipment[],Equipment!$U$2)*N266^4+VLOOKUP(D266,Equipment[],Equipment!$V$2)*N266^3+VLOOKUP(D266,Equipment[],Equipment!$W$2)*N266^2+VLOOKUP(D266,Equipment[],Equipment!$X$2)*N266+VLOOKUP(D266,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D266,Equipment[],Equipment!$U$2)*N266^4+VLOOKUP(D266,Equipment[],Equipment!$V$2)*N266^3+VLOOKUP(D266,Equipment[],Equipment!$W$2)*N266^2+VLOOKUP(D266,Equipment[],Equipment!$X$2)*N266+VLOOKUP(D266,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D266,Equipment[],Equipment!$AE$2)*O266^4+VLOOKUP(D266,Equipment[],Equipment!$AF$2)*O266^3+VLOOKUP(D266,Equipment[],Equipment!$AG$2)*O266^2+VLOOKUP(D266,Equipment[],Equipment!$AH$2)*O266+VLOOKUP(D266,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D266,Equipment[],Equipment!$AE$2)*O266^4+VLOOKUP(D266,Equipment[],Equipment!$AF$2)*O266^3+VLOOKUP(D266,Equipment[],Equipment!$AG$2)*O266^2+VLOOKUP(D266,Equipment[],Equipment!$AH$2)*O266+VLOOKUP(D266,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D266,2)=\"Sc\",\nIF(C266=\"a\",\nVLOOKUP(D266,Equipment[],Equipment!$BP$2)+VLOOKUP(D266,Equipment[],Equipment!$BQ$2)+VLOOKUP(D266,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",\nVLOOKUP(D266,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",\nIF(OR(C266=\"a\",C266=\"c\"),VLOOKUP(A266,Quantities[],Quantities!$AJ$2),VLOOKUP(A266,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",VLOOKUP(D266,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",VLOOKUP(D266,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN269)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D267,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",VLOOKUP(D267,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D267,2)=\"Sc\",\nVLOOKUP(D267,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",\nVLOOKUP(D267,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D267,Equipment[],Equipment!$Z$2)*O267^4+VLOOKUP(D267,Equipment[],Equipment!$AA$2)*O267^3+VLOOKUP(D267,Equipment[],Equipment!$AB$2)*O267^2+VLOOKUP(D267,Equipment[],Equipment!$AC$2)*O267+VLOOKUP(D267,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D267,Equipment[],Equipment!$Z$2)*O267^4+VLOOKUP(D267,Equipment[],Equipment!$AA$2)*O267^3+VLOOKUP(D267,Equipment[],Equipment!$AB$2)*O267^2+VLOOKUP(D267,Equipment[],Equipment!$AC$2)*O267+VLOOKUP(D267,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D267,Equipment[],Equipment!$Z$2)*O267^4+VLOOKUP(D267,Equipment[],Equipment!$AA$2)*O267^3+VLOOKUP(D267,Equipment[],Equipment!$AB$2)*O267^2+VLOOKUP(D267,Equipment[],Equipment!$AC$2)*O267+VLOOKUP(D267,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D267,Equipment[],Equipment!$P$2)*N267^4+VLOOKUP(D267,Equipment[],Equipment!$Q$2)*N267^3+VLOOKUP(D267,Equipment[],Equipment!$R$2)*N267^2+VLOOKUP(D267,Equipment[],Equipment!$S$2)*N267+VLOOKUP(D267,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D267,Equipment[],Equipment!$P$2)*N267^4+VLOOKUP(D267,Equipment[],Equipment!$Q$2)*N267^3+VLOOKUP(D267,Equipment[],Equipment!$R$2)*N267^2+VLOOKUP(D267,Equipment[],Equipment!$S$2)*N267+VLOOKUP(D267,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D267,Equipment[],Equipment!$P$2)*N267^4+VLOOKUP(D267,Equipment[],Equipment!$Q$2)*N267^3+VLOOKUP(D267,Equipment[],Equipment!$R$2)*N267^2+VLOOKUP(D267,Equipment[],Equipment!$S$2)*N267+VLOOKUP(D267,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D267,Equipment[],Equipment!$U$2)*N267^4+VLOOKUP(D267,Equipment[],Equipment!$V$2)*N267^3+VLOOKUP(D267,Equipment[],Equipment!$W$2)*N267^2+VLOOKUP(D267,Equipment[],Equipment!$X$2)*N267+VLOOKUP(D267,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D267,Equipment[],Equipment!$U$2)*N267^4+VLOOKUP(D267,Equipment[],Equipment!$V$2)*N267^3+VLOOKUP(D267,Equipment[],Equipment!$W$2)*N267^2+VLOOKUP(D267,Equipment[],Equipment!$X$2)*N267+VLOOKUP(D267,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D267,Equipment[],Equipment!$AE$2)*O267^4+VLOOKUP(D267,Equipment[],Equipment!$AF$2)*O267^3+VLOOKUP(D267,Equipment[],Equipment!$AG$2)*O267^2+VLOOKUP(D267,Equipment[],Equipment!$AH$2)*O267+VLOOKUP(D267,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D267,Equipment[],Equipment!$AE$2)*O267^4+VLOOKUP(D267,Equipment[],Equipment!$AF$2)*O267^3+VLOOKUP(D267,Equipment[],Equipment!$AG$2)*O267^2+VLOOKUP(D267,Equipment[],Equipment!$AH$2)*O267+VLOOKUP(D267,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D267,2)=\"Sc\",\nIF(C267=\"a\",\nVLOOKUP(D267,Equipment[],Equipment!$BP$2)+VLOOKUP(D267,Equipment[],Equipment!$BQ$2)+VLOOKUP(D267,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",\nVLOOKUP(D267,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",\nIF(OR(C267=\"a\",C267=\"c\"),VLOOKUP(A267,Quantities[],Quantities!$AJ$2),VLOOKUP(A267,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",VLOOKUP(D267,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",VLOOKUP(D267,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN270)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D268,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",VLOOKUP(D268,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D268,2)=\"Sc\",\nVLOOKUP(D268,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",\nVLOOKUP(D268,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D268,Equipment[],Equipment!$Z$2)*O268^4+VLOOKUP(D268,Equipment[],Equipment!$AA$2)*O268^3+VLOOKUP(D268,Equipment[],Equipment!$AB$2)*O268^2+VLOOKUP(D268,Equipment[],Equipment!$AC$2)*O268+VLOOKUP(D268,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D268,Equipment[],Equipment!$Z$2)*O268^4+VLOOKUP(D268,Equipment[],Equipment!$AA$2)*O268^3+VLOOKUP(D268,Equipment[],Equipment!$AB$2)*O268^2+VLOOKUP(D268,Equipment[],Equipment!$AC$2)*O268+VLOOKUP(D268,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D268,Equipment[],Equipment!$Z$2)*O268^4+VLOOKUP(D268,Equipment[],Equipment!$AA$2)*O268^3+VLOOKUP(D268,Equipment[],Equipment!$AB$2)*O268^2+VLOOKUP(D268,Equipment[],Equipment!$AC$2)*O268+VLOOKUP(D268,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D268,Equipment[],Equipment!$P$2)*N268^4+VLOOKUP(D268,Equipment[],Equipment!$Q$2)*N268^3+VLOOKUP(D268,Equipment[],Equipment!$R$2)*N268^2+VLOOKUP(D268,Equipment[],Equipment!$S$2)*N268+VLOOKUP(D268,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D268,Equipment[],Equipment!$P$2)*N268^4+VLOOKUP(D268,Equipment[],Equipment!$Q$2)*N268^3+VLOOKUP(D268,Equipment[],Equipment!$R$2)*N268^2+VLOOKUP(D268,Equipment[],Equipment!$S$2)*N268+VLOOKUP(D268,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D268,Equipment[],Equipment!$P$2)*N268^4+VLOOKUP(D268,Equipment[],Equipment!$Q$2)*N268^3+VLOOKUP(D268,Equipment[],Equipment!$R$2)*N268^2+VLOOKUP(D268,Equipment[],Equipment!$S$2)*N268+VLOOKUP(D268,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D268,Equipment[],Equipment!$U$2)*N268^4+VLOOKUP(D268,Equipment[],Equipment!$V$2)*N268^3+VLOOKUP(D268,Equipment[],Equipment!$W$2)*N268^2+VLOOKUP(D268,Equipment[],Equipment!$X$2)*N268+VLOOKUP(D268,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D268,Equipment[],Equipment!$U$2)*N268^4+VLOOKUP(D268,Equipment[],Equipment!$V$2)*N268^3+VLOOKUP(D268,Equipment[],Equipment!$W$2)*N268^2+VLOOKUP(D268,Equipment[],Equipment!$X$2)*N268+VLOOKUP(D268,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D268,Equipment[],Equipment!$AE$2)*O268^4+VLOOKUP(D268,Equipment[],Equipment!$AF$2)*O268^3+VLOOKUP(D268,Equipment[],Equipment!$AG$2)*O268^2+VLOOKUP(D268,Equipment[],Equipment!$AH$2)*O268+VLOOKUP(D268,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D268,Equipment[],Equipment!$AE$2)*O268^4+VLOOKUP(D268,Equipment[],Equipment!$AF$2)*O268^3+VLOOKUP(D268,Equipment[],Equipment!$AG$2)*O268^2+VLOOKUP(D268,Equipment[],Equipment!$AH$2)*O268+VLOOKUP(D268,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D268,2)=\"Sc\",\nIF(C268=\"a\",\nVLOOKUP(D268,Equipment[],Equipment!$BP$2)+VLOOKUP(D268,Equipment[],Equipment!$BQ$2)+VLOOKUP(D268,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",\nVLOOKUP(D268,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",\nIF(OR(C268=\"a\",C268=\"c\"),VLOOKUP(A268,Quantities[],Quantities!$AJ$2),VLOOKUP(A268,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",VLOOKUP(D268,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",VLOOKUP(D268,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN271)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D269,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",VLOOKUP(D269,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D269,2)=\"Sc\",\nVLOOKUP(D269,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",\nVLOOKUP(D269,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D269,Equipment[],Equipment!$Z$2)*O269^4+VLOOKUP(D269,Equipment[],Equipment!$AA$2)*O269^3+VLOOKUP(D269,Equipment[],Equipment!$AB$2)*O269^2+VLOOKUP(D269,Equipment[],Equipment!$AC$2)*O269+VLOOKUP(D269,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D269,Equipment[],Equipment!$Z$2)*O269^4+VLOOKUP(D269,Equipment[],Equipment!$AA$2)*O269^3+VLOOKUP(D269,Equipment[],Equipment!$AB$2)*O269^2+VLOOKUP(D269,Equipment[],Equipment!$AC$2)*O269+VLOOKUP(D269,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D269,Equipment[],Equipment!$Z$2)*O269^4+VLOOKUP(D269,Equipment[],Equipment!$AA$2)*O269^3+VLOOKUP(D269,Equipment[],Equipment!$AB$2)*O269^2+VLOOKUP(D269,Equipment[],Equipment!$AC$2)*O269+VLOOKUP(D269,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D269,Equipment[],Equipment!$P$2)*N269^4+VLOOKUP(D269,Equipment[],Equipment!$Q$2)*N269^3+VLOOKUP(D269,Equipment[],Equipment!$R$2)*N269^2+VLOOKUP(D269,Equipment[],Equipment!$S$2)*N269+VLOOKUP(D269,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D269,Equipment[],Equipment!$P$2)*N269^4+VLOOKUP(D269,Equipment[],Equipment!$Q$2)*N269^3+VLOOKUP(D269,Equipment[],Equipment!$R$2)*N269^2+VLOOKUP(D269,Equipment[],Equipment!$S$2)*N269+VLOOKUP(D269,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D269,Equipment[],Equipment!$P$2)*N269^4+VLOOKUP(D269,Equipment[],Equipment!$Q$2)*N269^3+VLOOKUP(D269,Equipment[],Equipment!$R$2)*N269^2+VLOOKUP(D269,Equipment[],Equipment!$S$2)*N269+VLOOKUP(D269,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D269,Equipment[],Equipment!$U$2)*N269^4+VLOOKUP(D269,Equipment[],Equipment!$V$2)*N269^3+VLOOKUP(D269,Equipment[],Equipment!$W$2)*N269^2+VLOOKUP(D269,Equipment[],Equipment!$X$2)*N269+VLOOKUP(D269,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D269,Equipment[],Equipment!$U$2)*N269^4+VLOOKUP(D269,Equipment[],Equipment!$V$2)*N269^3+VLOOKUP(D269,Equipment[],Equipment!$W$2)*N269^2+VLOOKUP(D269,Equipment[],Equipment!$X$2)*N269+VLOOKUP(D269,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D269,Equipment[],Equipment!$AE$2)*O269^4+VLOOKUP(D269,Equipment[],Equipment!$AF$2)*O269^3+VLOOKUP(D269,Equipment[],Equipment!$AG$2)*O269^2+VLOOKUP(D269,Equipment[],Equipment!$AH$2)*O269+VLOOKUP(D269,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D269,Equipment[],Equipment!$AE$2)*O269^4+VLOOKUP(D269,Equipment[],Equipment!$AF$2)*O269^3+VLOOKUP(D269,Equipment[],Equipment!$AG$2)*O269^2+VLOOKUP(D269,Equipment[],Equipment!$AH$2)*O269+VLOOKUP(D269,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D269,2)=\"Sc\",\nIF(C269=\"a\",\nVLOOKUP(D269,Equipment[],Equipment!$BP$2)+VLOOKUP(D269,Equipment[],Equipment!$BQ$2)+VLOOKUP(D269,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",\nVLOOKUP(D269,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",\nIF(OR(C269=\"a\",C269=\"c\"),VLOOKUP(A269,Quantities[],Quantities!$AJ$2),VLOOKUP(A269,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",VLOOKUP(D269,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",VLOOKUP(D269,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN272)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D270,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",VLOOKUP(D270,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D270,2)=\"Sc\",\nVLOOKUP(D270,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",\nVLOOKUP(D270,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D270,Equipment[],Equipment!$Z$2)*O270^4+VLOOKUP(D270,Equipment[],Equipment!$AA$2)*O270^3+VLOOKUP(D270,Equipment[],Equipment!$AB$2)*O270^2+VLOOKUP(D270,Equipment[],Equipment!$AC$2)*O270+VLOOKUP(D270,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D270,Equipment[],Equipment!$Z$2)*O270^4+VLOOKUP(D270,Equipment[],Equipment!$AA$2)*O270^3+VLOOKUP(D270,Equipment[],Equipment!$AB$2)*O270^2+VLOOKUP(D270,Equipment[],Equipment!$AC$2)*O270+VLOOKUP(D270,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D270,Equipment[],Equipment!$Z$2)*O270^4+VLOOKUP(D270,Equipment[],Equipment!$AA$2)*O270^3+VLOOKUP(D270,Equipment[],Equipment!$AB$2)*O270^2+VLOOKUP(D270,Equipment[],Equipment!$AC$2)*O270+VLOOKUP(D270,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D270,Equipment[],Equipment!$P$2)*N270^4+VLOOKUP(D270,Equipment[],Equipment!$Q$2)*N270^3+VLOOKUP(D270,Equipment[],Equipment!$R$2)*N270^2+VLOOKUP(D270,Equipment[],Equipment!$S$2)*N270+VLOOKUP(D270,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D270,Equipment[],Equipment!$P$2)*N270^4+VLOOKUP(D270,Equipment[],Equipment!$Q$2)*N270^3+VLOOKUP(D270,Equipment[],Equipment!$R$2)*N270^2+VLOOKUP(D270,Equipment[],Equipment!$S$2)*N270+VLOOKUP(D270,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D270,Equipment[],Equipment!$P$2)*N270^4+VLOOKUP(D270,Equipment[],Equipment!$Q$2)*N270^3+VLOOKUP(D270,Equipment[],Equipment!$R$2)*N270^2+VLOOKUP(D270,Equipment[],Equipment!$S$2)*N270+VLOOKUP(D270,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D270,Equipment[],Equipment!$U$2)*N270^4+VLOOKUP(D270,Equipment[],Equipment!$V$2)*N270^3+VLOOKUP(D270,Equipment[],Equipment!$W$2)*N270^2+VLOOKUP(D270,Equipment[],Equipment!$X$2)*N270+VLOOKUP(D270,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D270,Equipment[],Equipment!$U$2)*N270^4+VLOOKUP(D270,Equipment[],Equipment!$V$2)*N270^3+VLOOKUP(D270,Equipment[],Equipment!$W$2)*N270^2+VLOOKUP(D270,Equipment[],Equipment!$X$2)*N270+VLOOKUP(D270,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D270,Equipment[],Equipment!$AE$2)*O270^4+VLOOKUP(D270,Equipment[],Equipment!$AF$2)*O270^3+VLOOKUP(D270,Equipment[],Equipment!$AG$2)*O270^2+VLOOKUP(D270,Equipment[],Equipment!$AH$2)*O270+VLOOKUP(D270,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D270,Equipment[],Equipment!$AE$2)*O270^4+VLOOKUP(D270,Equipment[],Equipment!$AF$2)*O270^3+VLOOKUP(D270,Equipment[],Equipment!$AG$2)*O270^2+VLOOKUP(D270,Equipment[],Equipment!$AH$2)*O270+VLOOKUP(D270,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D270,2)=\"Sc\",\nIF(C270=\"a\",\nVLOOKUP(D270,Equipment[],Equipment!$BP$2)+VLOOKUP(D270,Equipment[],Equipment!$BQ$2)+VLOOKUP(D270,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",\nVLOOKUP(D270,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",\nIF(OR(C270=\"a\",C270=\"c\"),VLOOKUP(A270,Quantities[],Quantities!$AJ$2),VLOOKUP(A270,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",VLOOKUP(D270,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",VLOOKUP(D270,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN273)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D271,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",VLOOKUP(D271,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D271,2)=\"Sc\",\nVLOOKUP(D271,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",\nVLOOKUP(D271,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D271,Equipment[],Equipment!$Z$2)*O271^4+VLOOKUP(D271,Equipment[],Equipment!$AA$2)*O271^3+VLOOKUP(D271,Equipment[],Equipment!$AB$2)*O271^2+VLOOKUP(D271,Equipment[],Equipment!$AC$2)*O271+VLOOKUP(D271,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D271,Equipment[],Equipment!$Z$2)*O271^4+VLOOKUP(D271,Equipment[],Equipment!$AA$2)*O271^3+VLOOKUP(D271,Equipment[],Equipment!$AB$2)*O271^2+VLOOKUP(D271,Equipment[],Equipment!$AC$2)*O271+VLOOKUP(D271,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D271,Equipment[],Equipment!$Z$2)*O271^4+VLOOKUP(D271,Equipment[],Equipment!$AA$2)*O271^3+VLOOKUP(D271,Equipment[],Equipment!$AB$2)*O271^2+VLOOKUP(D271,Equipment[],Equipment!$AC$2)*O271+VLOOKUP(D271,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D271,Equipment[],Equipment!$P$2)*N271^4+VLOOKUP(D271,Equipment[],Equipment!$Q$2)*N271^3+VLOOKUP(D271,Equipment[],Equipment!$R$2)*N271^2+VLOOKUP(D271,Equipment[],Equipment!$S$2)*N271+VLOOKUP(D271,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D271,Equipment[],Equipment!$P$2)*N271^4+VLOOKUP(D271,Equipment[],Equipment!$Q$2)*N271^3+VLOOKUP(D271,Equipment[],Equipment!$R$2)*N271^2+VLOOKUP(D271,Equipment[],Equipment!$S$2)*N271+VLOOKUP(D271,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D271,Equipment[],Equipment!$P$2)*N271^4+VLOOKUP(D271,Equipment[],Equipment!$Q$2)*N271^3+VLOOKUP(D271,Equipment[],Equipment!$R$2)*N271^2+VLOOKUP(D271,Equipment[],Equipment!$S$2)*N271+VLOOKUP(D271,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D271,Equipment[],Equipment!$U$2)*N271^4+VLOOKUP(D271,Equipment[],Equipment!$V$2)*N271^3+VLOOKUP(D271,Equipment[],Equipment!$W$2)*N271^2+VLOOKUP(D271,Equipment[],Equipment!$X$2)*N271+VLOOKUP(D271,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D271,Equipment[],Equipment!$U$2)*N271^4+VLOOKUP(D271,Equipment[],Equipment!$V$2)*N271^3+VLOOKUP(D271,Equipment[],Equipment!$W$2)*N271^2+VLOOKUP(D271,Equipment[],Equipment!$X$2)*N271+VLOOKUP(D271,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D271,Equipment[],Equipment!$AE$2)*O271^4+VLOOKUP(D271,Equipment[],Equipment!$AF$2)*O271^3+VLOOKUP(D271,Equipment[],Equipment!$AG$2)*O271^2+VLOOKUP(D271,Equipment[],Equipment!$AH$2)*O271+VLOOKUP(D271,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D271,Equipment[],Equipment!$AE$2)*O271^4+VLOOKUP(D271,Equipment[],Equipment!$AF$2)*O271^3+VLOOKUP(D271,Equipment[],Equipment!$AG$2)*O271^2+VLOOKUP(D271,Equipment[],Equipment!$AH$2)*O271+VLOOKUP(D271,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D271,2)=\"Sc\",\nIF(C271=\"a\",\nVLOOKUP(D271,Equipment[],Equipment!$BP$2)+VLOOKUP(D271,Equipment[],Equipment!$BQ$2)+VLOOKUP(D271,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",\nVLOOKUP(D271,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",\nIF(OR(C271=\"a\",C271=\"c\"),VLOOKUP(A271,Quantities[],Quantities!$AJ$2),VLOOKUP(A271,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",VLOOKUP(D271,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",VLOOKUP(D271,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN274)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D272,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",VLOOKUP(D272,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D272,2)=\"Sc\",\nVLOOKUP(D272,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",\nVLOOKUP(D272,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D272,Equipment[],Equipment!$Z$2)*O272^4+VLOOKUP(D272,Equipment[],Equipment!$AA$2)*O272^3+VLOOKUP(D272,Equipment[],Equipment!$AB$2)*O272^2+VLOOKUP(D272,Equipment[],Equipment!$AC$2)*O272+VLOOKUP(D272,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D272,Equipment[],Equipment!$Z$2)*O272^4+VLOOKUP(D272,Equipment[],Equipment!$AA$2)*O272^3+VLOOKUP(D272,Equipment[],Equipment!$AB$2)*O272^2+VLOOKUP(D272,Equipment[],Equipment!$AC$2)*O272+VLOOKUP(D272,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D272,Equipment[],Equipment!$Z$2)*O272^4+VLOOKUP(D272,Equipment[],Equipment!$AA$2)*O272^3+VLOOKUP(D272,Equipment[],Equipment!$AB$2)*O272^2+VLOOKUP(D272,Equipment[],Equipment!$AC$2)*O272+VLOOKUP(D272,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D272,Equipment[],Equipment!$P$2)*N272^4+VLOOKUP(D272,Equipment[],Equipment!$Q$2)*N272^3+VLOOKUP(D272,Equipment[],Equipment!$R$2)*N272^2+VLOOKUP(D272,Equipment[],Equipment!$S$2)*N272+VLOOKUP(D272,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D272,Equipment[],Equipment!$P$2)*N272^4+VLOOKUP(D272,Equipment[],Equipment!$Q$2)*N272^3+VLOOKUP(D272,Equipment[],Equipment!$R$2)*N272^2+VLOOKUP(D272,Equipment[],Equipment!$S$2)*N272+VLOOKUP(D272,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D272,Equipment[],Equipment!$P$2)*N272^4+VLOOKUP(D272,Equipment[],Equipment!$Q$2)*N272^3+VLOOKUP(D272,Equipment[],Equipment!$R$2)*N272^2+VLOOKUP(D272,Equipment[],Equipment!$S$2)*N272+VLOOKUP(D272,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D272,Equipment[],Equipment!$U$2)*N272^4+VLOOKUP(D272,Equipment[],Equipment!$V$2)*N272^3+VLOOKUP(D272,Equipment[],Equipment!$W$2)*N272^2+VLOOKUP(D272,Equipment[],Equipment!$X$2)*N272+VLOOKUP(D272,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D272,Equipment[],Equipment!$U$2)*N272^4+VLOOKUP(D272,Equipment[],Equipment!$V$2)*N272^3+VLOOKUP(D272,Equipment[],Equipment!$W$2)*N272^2+VLOOKUP(D272,Equipment[],Equipment!$X$2)*N272+VLOOKUP(D272,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D272,Equipment[],Equipment!$AE$2)*O272^4+VLOOKUP(D272,Equipment[],Equipment!$AF$2)*O272^3+VLOOKUP(D272,Equipment[],Equipment!$AG$2)*O272^2+VLOOKUP(D272,Equipment[],Equipment!$AH$2)*O272+VLOOKUP(D272,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D272,Equipment[],Equipment!$AE$2)*O272^4+VLOOKUP(D272,Equipment[],Equipment!$AF$2)*O272^3+VLOOKUP(D272,Equipment[],Equipment!$AG$2)*O272^2+VLOOKUP(D272,Equipment[],Equipment!$AH$2)*O272+VLOOKUP(D272,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D272,2)=\"Sc\",\nIF(C272=\"a\",\nVLOOKUP(D272,Equipment[],Equipment!$BP$2)+VLOOKUP(D272,Equipment[],Equipment!$BQ$2)+VLOOKUP(D272,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",\nVLOOKUP(D272,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",\nIF(OR(C272=\"a\",C272=\"c\"),VLOOKUP(A272,Quantities[],Quantities!$AJ$2),VLOOKUP(A272,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",VLOOKUP(D272,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",VLOOKUP(D272,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN275)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D273,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",VLOOKUP(D273,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(L273+M273>0,ABS(L273)+M273,0),0\n)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(L273-M273<0,0,ABS(L273)-M273),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nVLOOKUP(D273,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nVLOOKUP(D273,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D273,Equipment[],Equipment!$Z$2)*O273^4+VLOOKUP(D273,Equipment[],Equipment!$AA$2)*O273^3+VLOOKUP(D273,Equipment[],Equipment!$AB$2)*O273^2+VLOOKUP(D273,Equipment[],Equipment!$AC$2)*O273+VLOOKUP(D273,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D273,Equipment[],Equipment!$Z$2)*O273^4+VLOOKUP(D273,Equipment[],Equipment!$AA$2)*O273^3+VLOOKUP(D273,Equipment[],Equipment!$AB$2)*O273^2+VLOOKUP(D273,Equipment[],Equipment!$AC$2)*O273+VLOOKUP(D273,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D273,Equipment[],Equipment!$Z$2)*O273^4+VLOOKUP(D273,Equipment[],Equipment!$AA$2)*O273^3+VLOOKUP(D273,Equipment[],Equipment!$AB$2)*O273^2+VLOOKUP(D273,Equipment[],Equipment!$AC$2)*O273+VLOOKUP(D273,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D273,Equipment[],Equipment!$P$2)*N273^4+VLOOKUP(D273,Equipment[],Equipment!$Q$2)*N273^3+VLOOKUP(D273,Equipment[],Equipment!$R$2)*N273^2+VLOOKUP(D273,Equipment[],Equipment!$S$2)*N273+VLOOKUP(D273,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D273,Equipment[],Equipment!$P$2)*N273^4+VLOOKUP(D273,Equipment[],Equipment!$Q$2)*N273^3+VLOOKUP(D273,Equipment[],Equipment!$R$2)*N273^2+VLOOKUP(D273,Equipment[],Equipment!$S$2)*N273+VLOOKUP(D273,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D273,Equipment[],Equipment!$P$2)*N273^4+VLOOKUP(D273,Equipment[],Equipment!$Q$2)*N273^3+VLOOKUP(D273,Equipment[],Equipment!$R$2)*N273^2+VLOOKUP(D273,Equipment[],Equipment!$S$2)*N273+VLOOKUP(D273,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D273,Equipment[],Equipment!$U$2)*N273^4+VLOOKUP(D273,Equipment[],Equipment!$V$2)*N273^3+VLOOKUP(D273,Equipment[],Equipment!$W$2)*N273^2+VLOOKUP(D273,Equipment[],Equipment!$X$2)*N273+VLOOKUP(D273,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D273,Equipment[],Equipment!$U$2)*N273^4+VLOOKUP(D273,Equipment[],Equipment!$V$2)*N273^3+VLOOKUP(D273,Equipment[],Equipment!$W$2)*N273^2+VLOOKUP(D273,Equipment[],Equipment!$X$2)*N273+VLOOKUP(D273,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D273,Equipment[],Equipment!$AE$2)*O273^4+VLOOKUP(D273,Equipment[],Equipment!$AF$2)*O273^3+VLOOKUP(D273,Equipment[],Equipment!$AG$2)*O273^2+VLOOKUP(D273,Equipment[],Equipment!$AH$2)*O273+VLOOKUP(D273,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D273,Equipment[],Equipment!$AE$2)*O273^4+VLOOKUP(D273,Equipment[],Equipment!$AF$2)*O273^3+VLOOKUP(D273,Equipment[],Equipment!$AG$2)*O273^2+VLOOKUP(D273,Equipment[],Equipment!$AH$2)*O273+VLOOKUP(D273,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",(K273/(S273*88))+(K273/(R273*88))+P273+Q273,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(C273=\"a\",\nVLOOKUP(D273,Equipment[],Equipment!$BP$2)+VLOOKUP(D273,Equipment[],Equipment!$BQ$2)+VLOOKUP(D273,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nVLOOKUP(D273,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(OR(C273=\"a\",C273=\"c\"),VLOOKUP(A273,Quantities[],Quantities!$AJ$2),VLOOKUP(A273,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",VLOOKUP(D273,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",VLOOKUP(D273,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",Y273/T273,)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\n(TRUNC(Z273))*(MIN(X273,(V273/W273))),\n0)","v":0},{"$f":"IF(AA273>0,J273/AA273,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN276)","v":0},{"$f":"IF(AC273>0,AB273/AC273,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D274,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",VLOOKUP(D274,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D274,2)=\"Sc\",\nVLOOKUP(D274,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",\nVLOOKUP(D274,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D274,Equipment[],Equipment!$Z$2)*O274^4+VLOOKUP(D274,Equipment[],Equipment!$AA$2)*O274^3+VLOOKUP(D274,Equipment[],Equipment!$AB$2)*O274^2+VLOOKUP(D274,Equipment[],Equipment!$AC$2)*O274+VLOOKUP(D274,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D274,Equipment[],Equipment!$Z$2)*O274^4+VLOOKUP(D274,Equipment[],Equipment!$AA$2)*O274^3+VLOOKUP(D274,Equipment[],Equipment!$AB$2)*O274^2+VLOOKUP(D274,Equipment[],Equipment!$AC$2)*O274+VLOOKUP(D274,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D274,Equipment[],Equipment!$Z$2)*O274^4+VLOOKUP(D274,Equipment[],Equipment!$AA$2)*O274^3+VLOOKUP(D274,Equipment[],Equipment!$AB$2)*O274^2+VLOOKUP(D274,Equipment[],Equipment!$AC$2)*O274+VLOOKUP(D274,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D274,Equipment[],Equipment!$P$2)*N274^4+VLOOKUP(D274,Equipment[],Equipment!$Q$2)*N274^3+VLOOKUP(D274,Equipment[],Equipment!$R$2)*N274^2+VLOOKUP(D274,Equipment[],Equipment!$S$2)*N274+VLOOKUP(D274,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D274,Equipment[],Equipment!$P$2)*N274^4+VLOOKUP(D274,Equipment[],Equipment!$Q$2)*N274^3+VLOOKUP(D274,Equipment[],Equipment!$R$2)*N274^2+VLOOKUP(D274,Equipment[],Equipment!$S$2)*N274+VLOOKUP(D274,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D274,Equipment[],Equipment!$P$2)*N274^4+VLOOKUP(D274,Equipment[],Equipment!$Q$2)*N274^3+VLOOKUP(D274,Equipment[],Equipment!$R$2)*N274^2+VLOOKUP(D274,Equipment[],Equipment!$S$2)*N274+VLOOKUP(D274,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D274,Equipment[],Equipment!$U$2)*N274^4+VLOOKUP(D274,Equipment[],Equipment!$V$2)*N274^3+VLOOKUP(D274,Equipment[],Equipment!$W$2)*N274^2+VLOOKUP(D274,Equipment[],Equipment!$X$2)*N274+VLOOKUP(D274,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D274,Equipment[],Equipment!$U$2)*N274^4+VLOOKUP(D274,Equipment[],Equipment!$V$2)*N274^3+VLOOKUP(D274,Equipment[],Equipment!$W$2)*N274^2+VLOOKUP(D274,Equipment[],Equipment!$X$2)*N274+VLOOKUP(D274,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D274,Equipment[],Equipment!$AE$2)*O274^4+VLOOKUP(D274,Equipment[],Equipment!$AF$2)*O274^3+VLOOKUP(D274,Equipment[],Equipment!$AG$2)*O274^2+VLOOKUP(D274,Equipment[],Equipment!$AH$2)*O274+VLOOKUP(D274,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D274,Equipment[],Equipment!$AE$2)*O274^4+VLOOKUP(D274,Equipment[],Equipment!$AF$2)*O274^3+VLOOKUP(D274,Equipment[],Equipment!$AG$2)*O274^2+VLOOKUP(D274,Equipment[],Equipment!$AH$2)*O274+VLOOKUP(D274,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D274,2)=\"Sc\",\nIF(C274=\"a\",\nVLOOKUP(D274,Equipment[],Equipment!$BP$2)+VLOOKUP(D274,Equipment[],Equipment!$BQ$2)+VLOOKUP(D274,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",\nVLOOKUP(D274,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",\nIF(OR(C274=\"a\",C274=\"c\"),VLOOKUP(A274,Quantities[],Quantities!$AJ$2),VLOOKUP(A274,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",VLOOKUP(D274,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",VLOOKUP(D274,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN277)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D275,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",VLOOKUP(D275,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D275,2)=\"Sc\",\nVLOOKUP(D275,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",\nVLOOKUP(D275,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D275,Equipment[],Equipment!$Z$2)*O275^4+VLOOKUP(D275,Equipment[],Equipment!$AA$2)*O275^3+VLOOKUP(D275,Equipment[],Equipment!$AB$2)*O275^2+VLOOKUP(D275,Equipment[],Equipment!$AC$2)*O275+VLOOKUP(D275,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D275,Equipment[],Equipment!$Z$2)*O275^4+VLOOKUP(D275,Equipment[],Equipment!$AA$2)*O275^3+VLOOKUP(D275,Equipment[],Equipment!$AB$2)*O275^2+VLOOKUP(D275,Equipment[],Equipment!$AC$2)*O275+VLOOKUP(D275,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D275,Equipment[],Equipment!$Z$2)*O275^4+VLOOKUP(D275,Equipment[],Equipment!$AA$2)*O275^3+VLOOKUP(D275,Equipment[],Equipment!$AB$2)*O275^2+VLOOKUP(D275,Equipment[],Equipment!$AC$2)*O275+VLOOKUP(D275,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D275,Equipment[],Equipment!$P$2)*N275^4+VLOOKUP(D275,Equipment[],Equipment!$Q$2)*N275^3+VLOOKUP(D275,Equipment[],Equipment!$R$2)*N275^2+VLOOKUP(D275,Equipment[],Equipment!$S$2)*N275+VLOOKUP(D275,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D275,Equipment[],Equipment!$P$2)*N275^4+VLOOKUP(D275,Equipment[],Equipment!$Q$2)*N275^3+VLOOKUP(D275,Equipment[],Equipment!$R$2)*N275^2+VLOOKUP(D275,Equipment[],Equipment!$S$2)*N275+VLOOKUP(D275,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D275,Equipment[],Equipment!$P$2)*N275^4+VLOOKUP(D275,Equipment[],Equipment!$Q$2)*N275^3+VLOOKUP(D275,Equipment[],Equipment!$R$2)*N275^2+VLOOKUP(D275,Equipment[],Equipment!$S$2)*N275+VLOOKUP(D275,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D275,Equipment[],Equipment!$U$2)*N275^4+VLOOKUP(D275,Equipment[],Equipment!$V$2)*N275^3+VLOOKUP(D275,Equipment[],Equipment!$W$2)*N275^2+VLOOKUP(D275,Equipment[],Equipment!$X$2)*N275+VLOOKUP(D275,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D275,Equipment[],Equipment!$U$2)*N275^4+VLOOKUP(D275,Equipment[],Equipment!$V$2)*N275^3+VLOOKUP(D275,Equipment[],Equipment!$W$2)*N275^2+VLOOKUP(D275,Equipment[],Equipment!$X$2)*N275+VLOOKUP(D275,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D275,Equipment[],Equipment!$AE$2)*O275^4+VLOOKUP(D275,Equipment[],Equipment!$AF$2)*O275^3+VLOOKUP(D275,Equipment[],Equipment!$AG$2)*O275^2+VLOOKUP(D275,Equipment[],Equipment!$AH$2)*O275+VLOOKUP(D275,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D275,Equipment[],Equipment!$AE$2)*O275^4+VLOOKUP(D275,Equipment[],Equipment!$AF$2)*O275^3+VLOOKUP(D275,Equipment[],Equipment!$AG$2)*O275^2+VLOOKUP(D275,Equipment[],Equipment!$AH$2)*O275+VLOOKUP(D275,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D275,2)=\"Sc\",\nIF(C275=\"a\",\nVLOOKUP(D275,Equipment[],Equipment!$BP$2)+VLOOKUP(D275,Equipment[],Equipment!$BQ$2)+VLOOKUP(D275,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",\nVLOOKUP(D275,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",\nIF(OR(C275=\"a\",C275=\"c\"),VLOOKUP(A275,Quantities[],Quantities!$AJ$2),VLOOKUP(A275,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",VLOOKUP(D275,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",VLOOKUP(D275,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN278)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D276,2)=\"Sc\",'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",'3   Material'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Material]]=\"a\", '3   Material'!$J$15:$J$277,\n-'3   Material'!$J$15:$J$277),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",VLOOKUP(D276,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D276,2)=\"Sc\",\nVLOOKUP(D276,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",\nVLOOKUP(D276,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D276,Equipment[],Equipment!$Z$2)*O276^4+VLOOKUP(D276,Equipment[],Equipment!$AA$2)*O276^3+VLOOKUP(D276,Equipment[],Equipment!$AB$2)*O276^2+VLOOKUP(D276,Equipment[],Equipment!$AC$2)*O276+VLOOKUP(D276,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D276,Equipment[],Equipment!$Z$2)*O276^4+VLOOKUP(D276,Equipment[],Equipment!$AA$2)*O276^3+VLOOKUP(D276,Equipment[],Equipment!$AB$2)*O276^2+VLOOKUP(D276,Equipment[],Equipment!$AC$2)*O276+VLOOKUP(D276,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D276,Equipment[],Equipment!$Z$2)*O276^4+VLOOKUP(D276,Equipment[],Equipment!$AA$2)*O276^3+VLOOKUP(D276,Equipment[],Equipment!$AB$2)*O276^2+VLOOKUP(D276,Equipment[],Equipment!$AC$2)*O276+VLOOKUP(D276,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D276,Equipment[],Equipment!$P$2)*N276^4+VLOOKUP(D276,Equipment[],Equipment!$Q$2)*N276^3+VLOOKUP(D276,Equipment[],Equipment!$R$2)*N276^2+VLOOKUP(D276,Equipment[],Equipment!$S$2)*N276+VLOOKUP(D276,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D276,Equipment[],Equipment!$P$2)*N276^4+VLOOKUP(D276,Equipment[],Equipment!$Q$2)*N276^3+VLOOKUP(D276,Equipment[],Equipment!$R$2)*N276^2+VLOOKUP(D276,Equipment[],Equipment!$S$2)*N276+VLOOKUP(D276,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D276,Equipment[],Equipment!$P$2)*N276^4+VLOOKUP(D276,Equipment[],Equipment!$Q$2)*N276^3+VLOOKUP(D276,Equipment[],Equipment!$R$2)*N276^2+VLOOKUP(D276,Equipment[],Equipment!$S$2)*N276+VLOOKUP(D276,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D276,Equipment[],Equipment!$U$2)*N276^4+VLOOKUP(D276,Equipment[],Equipment!$V$2)*N276^3+VLOOKUP(D276,Equipment[],Equipment!$W$2)*N276^2+VLOOKUP(D276,Equipment[],Equipment!$X$2)*N276+VLOOKUP(D276,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D276,Equipment[],Equipment!$U$2)*N276^4+VLOOKUP(D276,Equipment[],Equipment!$V$2)*N276^3+VLOOKUP(D276,Equipment[],Equipment!$W$2)*N276^2+VLOOKUP(D276,Equipment[],Equipment!$X$2)*N276+VLOOKUP(D276,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D276,Equipment[],Equipment!$AE$2)*O276^4+VLOOKUP(D276,Equipment[],Equipment!$AF$2)*O276^3+VLOOKUP(D276,Equipment[],Equipment!$AG$2)*O276^2+VLOOKUP(D276,Equipment[],Equipment!$AH$2)*O276+VLOOKUP(D276,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D276,Equipment[],Equipment!$AE$2)*O276^4+VLOOKUP(D276,Equipment[],Equipment!$AF$2)*O276^3+VLOOKUP(D276,Equipment[],Equipment!$AG$2)*O276^2+VLOOKUP(D276,Equipment[],Equipment!$AH$2)*O276+VLOOKUP(D276,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D276,2)=\"Sc\",\nIF(C276=\"a\",\nVLOOKUP(D276,Equipment[],Equipment!$BP$2)+VLOOKUP(D276,Equipment[],Equipment!$BQ$2)+VLOOKUP(D276,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",\nVLOOKUP(D276,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",\nIF(OR(C276=\"a\",C276=\"c\"),VLOOKUP(A276,Quantities[],Quantities!$AJ$2),VLOOKUP(A276,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",VLOOKUP(D276,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",VLOOKUP(D276,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN279)","v":0},0]

{"sheet":"12   M'grader","index":15,"n_rows":277,"n_cols":21,"rows_kept":277,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,"Productivity and Hours Required for Motorgrader Use---Grading",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":43553}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Productivity (based on area of overall stockpile) = Sq.ft per hour = Speed x (Eff. Blade L -Blade Overlap) x Efficiency  (Cat. Handbook Edition 47 pg 11-27)"]
[null,null,null,null,"Max. safe slope for motor graders is 2:1 (50%), proposed final grade for Continental cover grading on stockpiles is 33%, therefore use of graders an option  (Cat. Handbook Edition 46 pg 11-30)"]
[null,null,null,null,"Grade Factor = -0.02(Grade %) + 1"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
["Item","Activity","Material ","Eq","ID","Task Description","Source Location 1","Destination Location 2","Grading Equipment","Area (ac)"," Grading Shaping Productivity (ac/hr)","Task Time (hrs)","Grade Factor","Material Factor","Material Weight (lb/cy)","Production Method/Blade","Effective Blade Width (ft)","Pass Overlap (ft)","Speed (mph)","Work Hour (min/hr)","Operator Factor "]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D15,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",(T15/60)*N15*(2300/O15)*P15*U15*M15*S15*(Q15-R15)*5280/43560,0)","v":0},{"$f":"IF(K15>0,J15/K15,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A15,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",\nIF(OR(C15=\"c\",C15=\"a\"), VLOOKUP(A15,Quantities[],Quantities!$AJ$2), VLOOKUP(A15,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D15,Equipment[],Equipment!$AO$2),\nVLOOKUP(D15,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D16,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",(T16/60)*N16*(2300/O16)*P16*U16*M16*S16*(Q16-R16)*5280/43560,0)","v":0},{"$f":"IF(K16>0,J16/K16,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A16,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",\nIF(OR(C16=\"c\",C16=\"a\"), VLOOKUP(A16,Quantities[],Quantities!$AJ$2), VLOOKUP(A16,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D16,Equipment[],Equipment!$AO$2),\nVLOOKUP(D16,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D17,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D17,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A17,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",\nIF(OR(C17=\"c\",C17=\"a\"), VLOOKUP(A17,Quantities[],Quantities!$AJ$2), VLOOKUP(A17,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D17,Equipment[],Equipment!$AO$2),\nVLOOKUP(D17,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D18,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D18,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A18,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",\nIF(OR(C18=\"c\",C18=\"a\"), VLOOKUP(A18,Quantities[],Quantities!$AJ$2), VLOOKUP(A18,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D18,Equipment[],Equipment!$AO$2),\nVLOOKUP(D18,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D19,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D19,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A19,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",\nIF(OR(C19=\"c\",C19=\"a\"), VLOOKUP(A19,Quantities[],Quantities!$AJ$2), VLOOKUP(A19,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D19,Equipment[],Equipment!$AO$2),\nVLOOKUP(D19,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D20,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D20,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A20,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",\nIF(OR(C20=\"c\",C20=\"a\"), VLOOKUP(A20,Quantities[],Quantities!$AJ$2), VLOOKUP(A20,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D20,Equipment[],Equipment!$AO$2),\nVLOOKUP(D20,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D21,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D21,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A21,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",\nIF(OR(C21=\"c\",C21=\"a\"), VLOOKUP(A21,Quantities[],Quantities!$AJ$2), VLOOKUP(A21,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D21,Equipment[],Equipment!$AO$2),\nVLOOKUP(D21,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D22,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D22,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A22,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",\nIF(OR(C22=\"c\",C22=\"a\"), VLOOKUP(A22,Quantities[],Quantities!$AJ$2), VLOOKUP(A22,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D22,Equipment[],Equipment!$AO$2),\nVLOOKUP(D22,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D23,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D23,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A23,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",\nIF(OR(C23=\"c\",C23=\"a\"), VLOOKUP(A23,Quantities[],Quantities!$AJ$2), VLOOKUP(A23,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D23,Equipment[],Equipment!$AO$2),\nVLOOKUP(D23,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D24,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D24,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A24,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",\nIF(OR(C24=\"c\",C24=\"a\"), VLOOKUP(A24,Quantities[],Quantities!$AJ$2), VLOOKUP(A24,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D24,Equipment[],Equipment!$AO$2),\nVLOOKUP(D24,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D25,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D25,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A25,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",\nIF(OR(C25=\"c\",C25=\"a\"), VLOOKUP(A25,Quantities[],Quantities!$AJ$2), VLOOKUP(A25,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D25,Equipment[],Equipment!$AO$2),\nVLOOKUP(D25,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D26,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D26,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A26,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",\nIF(OR(C26=\"c\",C26=\"a\"), VLOOKUP(A26,Quantities[],Quantities!$AJ$2), VLOOKUP(A26,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D26,Equipment[],Equipment!$AO$2),\nVLOOKUP(D26,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D27,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D27,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A27,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",\nIF(OR(C27=\"c\",C27=\"a\"), VLOOKUP(A27,Quantities[],Quantities!$AJ$2), VLOOKUP(A27,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D27,Equipment[],Equipment!$AO$2),\nVLOOKUP(D27,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D28,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D28,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A28,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",\nIF(OR(C28=\"c\",C28=\"a\"), VLOOKUP(A28,Quantities[],Quantities!$AJ$2), VLOOKUP(A28,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D28,Equipment[],Equipment!$AO$2),\nVLOOKUP(D28,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D29,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D29,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A29,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",\nIF(OR(C29=\"c\",C29=\"a\"), VLOOKUP(A29,Quantities[],Quantities!$AJ$2), VLOOKUP(A29,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D29,Equipment[],Equipment!$AO$2),\nVLOOKUP(D29,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D30,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D30,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A30,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",\nIF(OR(C30=\"c\",C30=\"a\"), VLOOKUP(A30,Quantities[],Quantities!$AJ$2), VLOOKUP(A30,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D30,Equipment[],Equipment!$AO$2),\nVLOOKUP(D30,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D31,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D31,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A31,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",\nIF(OR(C31=\"c\",C31=\"a\"), VLOOKUP(A31,Quantities[],Quantities!$AJ$2), VLOOKUP(A31,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D31,Equipment[],Equipment!$AO$2),\nVLOOKUP(D31,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D32,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D32,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A32,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",\nIF(OR(C32=\"c\",C32=\"a\"), VLOOKUP(A32,Quantities[],Quantities!$AJ$2), VLOOKUP(A32,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D32,Equipment[],Equipment!$AO$2),\nVLOOKUP(D32,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D33,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D33,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A33,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",\nIF(OR(C33=\"c\",C33=\"a\"), VLOOKUP(A33,Quantities[],Quantities!$AJ$2), VLOOKUP(A33,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D33,Equipment[],Equipment!$AO$2),\nVLOOKUP(D33,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D34,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D34,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A34,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",\nIF(OR(C34=\"c\",C34=\"a\"), VLOOKUP(A34,Quantities[],Quantities!$AJ$2), VLOOKUP(A34,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D34,Equipment[],Equipment!$AO$2),\nVLOOKUP(D34,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D35,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D35,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A35,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",\nIF(OR(C35=\"c\",C35=\"a\"), VLOOKUP(A35,Quantities[],Quantities!$AJ$2), VLOOKUP(A35,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D35,Equipment[],Equipment!$AO$2),\nVLOOKUP(D35,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D36,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D36,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A36,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",\nIF(OR(C36=\"c\",C36=\"a\"), VLOOKUP(A36,Quantities[],Quantities!$AJ$2), VLOOKUP(A36,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D36,Equipment[],Equipment!$AO$2),\nVLOOKUP(D36,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D37,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D37,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A37,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",\nIF(OR(C37=\"c\",C37=\"a\"), VLOOKUP(A37,Quantities[],Quantities!$AJ$2), VLOOKUP(A37,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D37,Equipment[],Equipment!$AO$2),\nVLOOKUP(D37,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D38,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D38,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A38,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",\nIF(OR(C38=\"c\",C38=\"a\"), VLOOKUP(A38,Quantities[],Quantities!$AJ$2), VLOOKUP(A38,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D38,Equipment[],Equipment!$AO$2),\nVLOOKUP(D38,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D39,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D39,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A39,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",\nIF(OR(C39=\"c\",C39=\"a\"), VLOOKUP(A39,Quantities[],Quantities!$AJ$2), VLOOKUP(A39,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D39,Equipment[],Equipment!$AO$2),\nVLOOKUP(D39,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D40,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D40,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A40,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",\nIF(OR(C40=\"c\",C40=\"a\"), VLOOKUP(A40,Quantities[],Quantities!$AJ$2), VLOOKUP(A40,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D40,Equipment[],Equipment!$AO$2),\nVLOOKUP(D40,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D41,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D41,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A41,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",\nIF(OR(C41=\"c\",C41=\"a\"), VLOOKUP(A41,Quantities[],Quantities!$AJ$2), VLOOKUP(A41,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D41,Equipment[],Equipment!$AO$2),\nVLOOKUP(D41,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D42,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D42,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A42,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",\nIF(OR(C42=\"c\",C42=\"a\"), VLOOKUP(A42,Quantities[],Quantities!$AJ$2), VLOOKUP(A42,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D42,Equipment[],Equipment!$AO$2),\nVLOOKUP(D42,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D43,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D43,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A43,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",\nIF(OR(C43=\"c\",C43=\"a\"), VLOOKUP(A43,Quantities[],Quantities!$AJ$2), VLOOKUP(A43,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D43,Equipment[],Equipment!$AO$2),\nVLOOKUP(D43,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D44,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D44,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A44,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",\nIF(OR(C44=\"c\",C44=\"a\"), VLOOKUP(A44,Quantities[],Quantities!$AJ$2), VLOOKUP(A44,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D44,Equipment[],Equipment!$AO$2),\nVLOOKUP(D44,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D45,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D45,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A45,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",\nIF(OR(C45=\"c\",C45=\"a\"), VLOOKUP(A45,Quantities[],Quantities!$AJ$2), VLOOKUP(A45,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D45,Equipment[],Equipment!$AO$2),\nVLOOKUP(D45,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D46,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D46,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A46,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",\nIF(OR(C46=\"c\",C46=\"a\"), VLOOKUP(A46,Quantities[],Quantities!$AJ$2), VLOOKUP(A46,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D46,Equipment[],Equipment!$AO$2),\nVLOOKUP(D46,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D47,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D47,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A47,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",\nIF(OR(C47=\"c\",C47=\"a\"), VLOOKUP(A47,Quantities[],Quantities!$AJ$2), VLOOKUP(A47,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D47,Equipment[],Equipment!$AO$2),\nVLOOKUP(D47,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D48,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D48,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A48,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",\nIF(OR(C48=\"c\",C48=\"a\"), VLOOKUP(A48,Quantities[],Quantities!$AJ$2), VLOOKUP(A48,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D48,Equipment[],Equipment!$AO$2),\nVLOOKUP(D48,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D49,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D49,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A49,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",\nIF(OR(C49=\"c\",C49=\"a\"), VLOOKUP(A49,Quantities[],Quantities!$AJ$2), VLOOKUP(A49,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D49,Equipment[],Equipment!$AO$2),\nVLOOKUP(D49,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D50,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D50,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A50,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",\nIF(OR(C50=\"c\",C50=\"a\"), VLOOKUP(A50,Quantities[],Quantities!$AJ$2), VLOOKUP(A50,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D50,Equipment[],Equipment!$AO$2),\nVLOOKUP(D50,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D51,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D51,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A51,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",\nIF(OR(C51=\"c\",C51=\"a\"), VLOOKUP(A51,Quantities[],Quantities!$AJ$2), VLOOKUP(A51,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D51,Equipment[],Equipment!$AO$2),\nVLOOKUP(D51,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D52,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D52,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A52,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",\nIF(OR(C52=\"c\",C52=\"a\"), VLOOKUP(A52,Quantities[],Quantities!$AJ$2), VLOOKUP(A52,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D52,Equipment[],Equipment!$AO$2),\nVLOOKUP(D52,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D53,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D53,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A53,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",\nIF(OR(C53=\"c\",C53=\"a\"), VLOOKUP(A53,Quantities[],Quantities!$AJ$2), VLOOKUP(A53,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D53,Equipment[],Equipment!$AO$2),\nVLOOKUP(D53,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D54,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D54,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A54,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",\nIF(OR(C54=\"c\",C54=\"a\"), VLOOKUP(A54,Quantities[],Quantities!$AJ$2), VLOOKUP(A54,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D54,Equipment[],Equipment!$AO$2),\nVLOOKUP(D54,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D55,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D55,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A55,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",\nIF(OR(C55=\"c\",C55=\"a\"), VLOOKUP(A55,Quantities[],Quantities!$AJ$2), VLOOKUP(A55,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D55,Equipment[],Equipment!$AO$2),\nVLOOKUP(D55,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D56,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D56,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A56,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",\nIF(OR(C56=\"c\",C56=\"a\"), VLOOKUP(A56,Quantities[],Quantities!$AJ$2), VLOOKUP(A56,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D56,Equipment[],Equipment!$AO$2),\nVLOOKUP(D56,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D57,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D57,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A57,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",\nIF(OR(C57=\"c\",C57=\"a\"), VLOOKUP(A57,Quantities[],Quantities!$AJ$2), VLOOKUP(A57,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D57,Equipment[],Equipment!$AO$2),\nVLOOKUP(D57,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D58,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D58,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A58,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",\nIF(OR(C58=\"c\",C58=\"a\"), VLOOKUP(A58,Quantities[],Quantities!$AJ$2), VLOOKUP(A58,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D58,Equipment[],Equipment!$AO$2),\nVLOOKUP(D58,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D59,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D59,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A59,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",\nIF(OR(C59=\"c\",C59=\"a\"), VLOOKUP(A59,Quantities[],Quantities!$AJ$2), VLOOKUP(A59,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D59,Equipment[],Equipment!$AO$2),\nVLOOKUP(D59,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D60,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D60,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A60,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",\nIF(OR(C60=\"c\",C60=\"a\"), VLOOKUP(A60,Quantities[],Quantities!$AJ$2), VLOOKUP(A60,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D60,Equipment[],Equipment!$AO$2),\nVLOOKUP(D60,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D61,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D61,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A61,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",\nIF(OR(C61=\"c\",C61=\"a\"), VLOOKUP(A61,Quantities[],Quantities!$AJ$2), VLOOKUP(A61,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D61,Equipment[],Equipment!$AO$2),\nVLOOKUP(D61,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D62,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D62,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A62,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",\nIF(OR(C62=\"c\",C62=\"a\"), VLOOKUP(A62,Quantities[],Quantities!$AJ$2), VLOOKUP(A62,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D62,Equipment[],Equipment!$AO$2),\nVLOOKUP(D62,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D63,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D63,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A63,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",\nIF(OR(C63=\"c\",C63=\"a\"), VLOOKUP(A63,Quantities[],Quantities!$AJ$2), VLOOKUP(A63,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D63,Equipment[],Equipment!$AO$2),\nVLOOKUP(D63,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D64,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D64,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A64,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",\nIF(OR(C64=\"c\",C64=\"a\"), VLOOKUP(A64,Quantities[],Quantities!$AJ$2), VLOOKUP(A64,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D64,Equipment[],Equipment!$AO$2),\nVLOOKUP(D64,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D65,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D65,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A65,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",\nIF(OR(C65=\"c\",C65=\"a\"), VLOOKUP(A65,Quantities[],Quantities!$AJ$2), VLOOKUP(A65,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D65,Equipment[],Equipment!$AO$2),\nVLOOKUP(D65,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D66,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D66,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A66,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",\nIF(OR(C66=\"c\",C66=\"a\"), VLOOKUP(A66,Quantities[],Quantities!$AJ$2), VLOOKUP(A66,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D66,Equipment[],Equipment!$AO$2),\nVLOOKUP(D66,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D67,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D67,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A67,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",\nIF(OR(C67=\"c\",C67=\"a\"), VLOOKUP(A67,Quantities[],Quantities!$AJ$2), VLOOKUP(A67,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D67,Equipment[],Equipment!$AO$2),\nVLOOKUP(D67,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D68,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D68,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A68,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",\nIF(OR(C68=\"c\",C68=\"a\"), VLOOKUP(A68,Quantities[],Quantities!$AJ$2), VLOOKUP(A68,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D68,Equipment[],Equipment!$AO$2),\nVLOOKUP(D68,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D69,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D69,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A69,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",\nIF(OR(C69=\"c\",C69=\"a\"), VLOOKUP(A69,Quantities[],Quantities!$AJ$2), VLOOKUP(A69,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D69,Equipment[],Equipment!$AO$2),\nVLOOKUP(D69,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D70,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D70,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A70,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",\nIF(OR(C70=\"c\",C70=\"a\"), VLOOKUP(A70,Quantities[],Quantities!$AJ$2), VLOOKUP(A70,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D70,Equipment[],Equipment!$AO$2),\nVLOOKUP(D70,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D71,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D71,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A71,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",\nIF(OR(C71=\"c\",C71=\"a\"), VLOOKUP(A71,Quantities[],Quantities!$AJ$2), VLOOKUP(A71,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D71,Equipment[],Equipment!$AO$2),\nVLOOKUP(D71,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D72,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D72,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A72,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",\nIF(OR(C72=\"c\",C72=\"a\"), VLOOKUP(A72,Quantities[],Quantities!$AJ$2), VLOOKUP(A72,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D72,Equipment[],Equipment!$AO$2),\nVLOOKUP(D72,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D73,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D73,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A73,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",\nIF(OR(C73=\"c\",C73=\"a\"), VLOOKUP(A73,Quantities[],Quantities!$AJ$2), VLOOKUP(A73,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D73,Equipment[],Equipment!$AO$2),\nVLOOKUP(D73,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D74,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D74,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A74,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",\nIF(OR(C74=\"c\",C74=\"a\"), VLOOKUP(A74,Quantities[],Quantities!$AJ$2), VLOOKUP(A74,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D74,Equipment[],Equipment!$AO$2),\nVLOOKUP(D74,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D75,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D75,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A75,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",\nIF(OR(C75=\"c\",C75=\"a\"), VLOOKUP(A75,Quantities[],Quantities!$AJ$2), VLOOKUP(A75,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D75,Equipment[],Equipment!$AO$2),\nVLOOKUP(D75,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D76,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D76,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A76,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",\nIF(OR(C76=\"c\",C76=\"a\"), VLOOKUP(A76,Quantities[],Quantities!$AJ$2), VLOOKUP(A76,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D76,Equipment[],Equipment!$AO$2),\nVLOOKUP(D76,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D77,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D77,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A77,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",\nIF(OR(C77=\"c\",C77=\"a\"), VLOOKUP(A77,Quantities[],Quantities!$AJ$2), VLOOKUP(A77,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D77,Equipment[],Equipment!$AO$2),\nVLOOKUP(D77,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D78,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D78,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A78,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",\nIF(OR(C78=\"c\",C78=\"a\"), VLOOKUP(A78,Quantities[],Quantities!$AJ$2), VLOOKUP(A78,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D78,Equipment[],Equipment!$AO$2),\nVLOOKUP(D78,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D79,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D79,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A79,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",\nIF(OR(C79=\"c\",C79=\"a\"), VLOOKUP(A79,Quantities[],Quantities!$AJ$2), VLOOKUP(A79,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D79,Equipment[],Equipment!$AO$2),\nVLOOKUP(D79,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D80,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",(T80/60)*N80*(2300/O80)*P80*U80*M80*S80*(Q80-R80)*5280/43560,0)","v":0},{"$f":"IF(K80>0,J80/K80,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A80,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",\nIF(OR(C80=\"c\",C80=\"a\"), VLOOKUP(A80,Quantities[],Quantities!$AJ$2), VLOOKUP(A80,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D80,Equipment[],Equipment!$AO$2),\nVLOOKUP(D80,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D81,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D81,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A81,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",\nIF(OR(C81=\"c\",C81=\"a\"), VLOOKUP(A81,Quantities[],Quantities!$AJ$2), VLOOKUP(A81,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D81,Equipment[],Equipment!$AO$2),\nVLOOKUP(D81,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D82,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D82,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A82,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",\nIF(OR(C82=\"c\",C82=\"a\"), VLOOKUP(A82,Quantities[],Quantities!$AJ$2), VLOOKUP(A82,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D82,Equipment[],Equipment!$AO$2),\nVLOOKUP(D82,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D83,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D83,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A83,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",\nIF(OR(C83=\"c\",C83=\"a\"), VLOOKUP(A83,Quantities[],Quantities!$AJ$2), VLOOKUP(A83,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D83,Equipment[],Equipment!$AO$2),\nVLOOKUP(D83,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D84,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D84,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A84,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",\nIF(OR(C84=\"c\",C84=\"a\"), VLOOKUP(A84,Quantities[],Quantities!$AJ$2), VLOOKUP(A84,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D84,Equipment[],Equipment!$AO$2),\nVLOOKUP(D84,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D85,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D85,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A85,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",\nIF(OR(C85=\"c\",C85=\"a\"), VLOOKUP(A85,Quantities[],Quantities!$AJ$2), VLOOKUP(A85,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D85,Equipment[],Equipment!$AO$2),\nVLOOKUP(D85,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D86,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D86,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A86,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",\nIF(OR(C86=\"c\",C86=\"a\"), VLOOKUP(A86,Quantities[],Quantities!$AJ$2), VLOOKUP(A86,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D86,Equipment[],Equipment!$AO$2),\nVLOOKUP(D86,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D87,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D87,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A87,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",\nIF(OR(C87=\"c\",C87=\"a\"), VLOOKUP(A87,Quantities[],Quantities!$AJ$2), VLOOKUP(A87,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D87,Equipment[],Equipment!$AO$2),\nVLOOKUP(D87,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D88,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D88,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A88,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",\nIF(OR(C88=\"c\",C88=\"a\"), VLOOKUP(A88,Quantities[],Quantities!$AJ$2), VLOOKUP(A88,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D88,Equipment[],Equipment!$AO$2),\nVLOOKUP(D88,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D89,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D89,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A89,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",\nIF(OR(C89=\"c\",C89=\"a\"), VLOOKUP(A89,Quantities[],Quantities!$AJ$2), VLOOKUP(A89,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D89,Equipment[],Equipment!$AO$2),\nVLOOKUP(D89,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D90,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D90,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A90,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",\nIF(OR(C90=\"c\",C90=\"a\"), VLOOKUP(A90,Quantities[],Quantities!$AJ$2), VLOOKUP(A90,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D90,Equipment[],Equipment!$AO$2),\nVLOOKUP(D90,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D91,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D91,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A91,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",\nIF(OR(C91=\"c\",C91=\"a\"), VLOOKUP(A91,Quantities[],Quantities!$AJ$2), VLOOKUP(A91,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D91,Equipment[],Equipment!$AO$2),\nVLOOKUP(D91,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D92,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D92,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A92,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",\nIF(OR(C92=\"c\",C92=\"a\"), VLOOKUP(A92,Quantities[],Quantities!$AJ$2), VLOOKUP(A92,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D92,Equipment[],Equipment!$AO$2),\nVLOOKUP(D92,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D93,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D93,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A93,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",\nIF(OR(C93=\"c\",C93=\"a\"), VLOOKUP(A93,Quantities[],Quantities!$AJ$2), VLOOKUP(A93,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D93,Equipment[],Equipment!$AO$2),\nVLOOKUP(D93,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D94,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D94,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A94,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",\nIF(OR(C94=\"c\",C94=\"a\"), VLOOKUP(A94,Quantities[],Quantities!$AJ$2), VLOOKUP(A94,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D94,Equipment[],Equipment!$AO$2),\nVLOOKUP(D94,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D95,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D95,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A95,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",\nIF(OR(C95=\"c\",C95=\"a\"), VLOOKUP(A95,Quantities[],Quantities!$AJ$2), VLOOKUP(A95,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D95,Equipment[],Equipment!$AO$2),\nVLOOKUP(D95,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D96,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D96,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A96,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",\nIF(OR(C96=\"c\",C96=\"a\"), VLOOKUP(A96,Quantities[],Quantities!$AJ$2), VLOOKUP(A96,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D96,Equipment[],Equipment!$AO$2),\nVLOOKUP(D96,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D97,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D97,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A97,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",\nIF(OR(C97=\"c\",C97=\"a\"), VLOOKUP(A97,Quantities[],Quantities!$AJ$2), VLOOKUP(A97,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D97,Equipment[],Equipment!$AO$2),\nVLOOKUP(D97,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D98,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D98,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A98,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",\nIF(OR(C98=\"c\",C98=\"a\"), VLOOKUP(A98,Quantities[],Quantities!$AJ$2), VLOOKUP(A98,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D98,Equipment[],Equipment!$AO$2),\nVLOOKUP(D98,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D99,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D99,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A99,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",\nIF(OR(C99=\"c\",C99=\"a\"), VLOOKUP(A99,Quantities[],Quantities!$AJ$2), VLOOKUP(A99,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D99,Equipment[],Equipment!$AO$2),\nVLOOKUP(D99,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D100,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D100,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A100,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",\nIF(OR(C100=\"c\",C100=\"a\"), VLOOKUP(A100,Quantities[],Quantities!$AJ$2), VLOOKUP(A100,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D100,Equipment[],Equipment!$AO$2),\nVLOOKUP(D100,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D101,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D101,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A101,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",\nIF(OR(C101=\"c\",C101=\"a\"), VLOOKUP(A101,Quantities[],Quantities!$AJ$2), VLOOKUP(A101,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D101,Equipment[],Equipment!$AO$2),\nVLOOKUP(D101,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D102,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D102,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A102,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",\nIF(OR(C102=\"c\",C102=\"a\"), VLOOKUP(A102,Quantities[],Quantities!$AJ$2), VLOOKUP(A102,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D102,Equipment[],Equipment!$AO$2),\nVLOOKUP(D102,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D103,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D103,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A103,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",\nIF(OR(C103=\"c\",C103=\"a\"), VLOOKUP(A103,Quantities[],Quantities!$AJ$2), VLOOKUP(A103,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D103,Equipment[],Equipment!$AO$2),\nVLOOKUP(D103,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D104,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D104,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A104,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",\nIF(OR(C104=\"c\",C104=\"a\"), VLOOKUP(A104,Quantities[],Quantities!$AJ$2), VLOOKUP(A104,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D104,Equipment[],Equipment!$AO$2),\nVLOOKUP(D104,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D105,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D105,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A105,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",\nIF(OR(C105=\"c\",C105=\"a\"), VLOOKUP(A105,Quantities[],Quantities!$AJ$2), VLOOKUP(A105,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D105,Equipment[],Equipment!$AO$2),\nVLOOKUP(D105,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D106,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D106,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A106,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",\nIF(OR(C106=\"c\",C106=\"a\"), VLOOKUP(A106,Quantities[],Quantities!$AJ$2), VLOOKUP(A106,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D106,Equipment[],Equipment!$AO$2),\nVLOOKUP(D106,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D107,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D107,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A107,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",\nIF(OR(C107=\"c\",C107=\"a\"), VLOOKUP(A107,Quantities[],Quantities!$AJ$2), VLOOKUP(A107,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D107,Equipment[],Equipment!$AO$2),\nVLOOKUP(D107,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D108,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D108,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A108,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",\nIF(OR(C108=\"c\",C108=\"a\"), VLOOKUP(A108,Quantities[],Quantities!$AJ$2), VLOOKUP(A108,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D108,Equipment[],Equipment!$AO$2),\nVLOOKUP(D108,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D109,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D109,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A109,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",\nIF(OR(C109=\"c\",C109=\"a\"), VLOOKUP(A109,Quantities[],Quantities!$AJ$2), VLOOKUP(A109,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D109,Equipment[],Equipment!$AO$2),\nVLOOKUP(D109,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D110,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D110,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A110,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",\nIF(OR(C110=\"c\",C110=\"a\"), VLOOKUP(A110,Quantities[],Quantities!$AJ$2), VLOOKUP(A110,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D110,Equipment[],Equipment!$AO$2),\nVLOOKUP(D110,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D111,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D111,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A111,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",\nIF(OR(C111=\"c\",C111=\"a\"), VLOOKUP(A111,Quantities[],Quantities!$AJ$2), VLOOKUP(A111,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D111,Equipment[],Equipment!$AO$2),\nVLOOKUP(D111,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D112,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D112,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A112,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",\nIF(OR(C112=\"c\",C112=\"a\"), VLOOKUP(A112,Quantities[],Quantities!$AJ$2), VLOOKUP(A112,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D112,Equipment[],Equipment!$AO$2),\nVLOOKUP(D112,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D113,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D113,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A113,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",\nIF(OR(C113=\"c\",C113=\"a\"), VLOOKUP(A113,Quantities[],Quantities!$AJ$2), VLOOKUP(A113,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D113,Equipment[],Equipment!$AO$2),\nVLOOKUP(D113,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D114,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D114,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A114,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",\nIF(OR(C114=\"c\",C114=\"a\"), VLOOKUP(A114,Quantities[],Quantities!$AJ$2), VLOOKUP(A114,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D114,Equipment[],Equipment!$AO$2),\nVLOOKUP(D114,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D115,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D115,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A115,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",\nIF(OR(C115=\"c\",C115=\"a\"), VLOOKUP(A115,Quantities[],Quantities!$AJ$2), VLOOKUP(A115,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D115,Equipment[],Equipment!$AO$2),\nVLOOKUP(D115,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D116,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D116,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A116,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",\nIF(OR(C116=\"c\",C116=\"a\"), VLOOKUP(A116,Quantities[],Quantities!$AJ$2), VLOOKUP(A116,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D116,Equipment[],Equipment!$AO$2),\nVLOOKUP(D116,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D117,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D117,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A117,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",\nIF(OR(C117=\"c\",C117=\"a\"), VLOOKUP(A117,Quantities[],Quantities!$AJ$2), VLOOKUP(A117,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D117,Equipment[],Equipment!$AO$2),\nVLOOKUP(D117,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D118,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D118,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A118,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",\nIF(OR(C118=\"c\",C118=\"a\"), VLOOKUP(A118,Quantities[],Quantities!$AJ$2), VLOOKUP(A118,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D118,Equipment[],Equipment!$AO$2),\nVLOOKUP(D118,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D119,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D119,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A119,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",\nIF(OR(C119=\"c\",C119=\"a\"), VLOOKUP(A119,Quantities[],Quantities!$AJ$2), VLOOKUP(A119,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D119,Equipment[],Equipment!$AO$2),\nVLOOKUP(D119,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D120,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D120,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A120,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",\nIF(OR(C120=\"c\",C120=\"a\"), VLOOKUP(A120,Quantities[],Quantities!$AJ$2), VLOOKUP(A120,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D120,Equipment[],Equipment!$AO$2),\nVLOOKUP(D120,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D121,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D121,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A121,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",\nIF(OR(C121=\"c\",C121=\"a\"), VLOOKUP(A121,Quantities[],Quantities!$AJ$2), VLOOKUP(A121,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D121,Equipment[],Equipment!$AO$2),\nVLOOKUP(D121,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D122,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D122,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A122,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",\nIF(OR(C122=\"c\",C122=\"a\"), VLOOKUP(A122,Quantities[],Quantities!$AJ$2), VLOOKUP(A122,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D122,Equipment[],Equipment!$AO$2),\nVLOOKUP(D122,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D123,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D123,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A123,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",\nIF(OR(C123=\"c\",C123=\"a\"), VLOOKUP(A123,Quantities[],Quantities!$AJ$2), VLOOKUP(A123,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D123,Equipment[],Equipment!$AO$2),\nVLOOKUP(D123,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D124,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D124,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A124,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",\nIF(OR(C124=\"c\",C124=\"a\"), VLOOKUP(A124,Quantities[],Quantities!$AJ$2), VLOOKUP(A124,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D124,Equipment[],Equipment!$AO$2),\nVLOOKUP(D124,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D125,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D125,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A125,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",\nIF(OR(C125=\"c\",C125=\"a\"), VLOOKUP(A125,Quantities[],Quantities!$AJ$2), VLOOKUP(A125,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D125,Equipment[],Equipment!$AO$2),\nVLOOKUP(D125,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D126,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D126,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A126,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",\nIF(OR(C126=\"c\",C126=\"a\"), VLOOKUP(A126,Quantities[],Quantities!$AJ$2), VLOOKUP(A126,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D126,Equipment[],Equipment!$AO$2),\nVLOOKUP(D126,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D127,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D127,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A127,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",\nIF(OR(C127=\"c\",C127=\"a\"), VLOOKUP(A127,Quantities[],Quantities!$AJ$2), VLOOKUP(A127,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D127,Equipment[],Equipment!$AO$2),\nVLOOKUP(D127,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D128,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D128,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A128,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",\nIF(OR(C128=\"c\",C128=\"a\"), VLOOKUP(A128,Quantities[],Quantities!$AJ$2), VLOOKUP(A128,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D128,Equipment[],Equipment!$AO$2),\nVLOOKUP(D128,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D129,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D129,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A129,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",\nIF(OR(C129=\"c\",C129=\"a\"), VLOOKUP(A129,Quantities[],Quantities!$AJ$2), VLOOKUP(A129,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D129,Equipment[],Equipment!$AO$2),\nVLOOKUP(D129,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D130,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D130,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A130,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",\nIF(OR(C130=\"c\",C130=\"a\"), VLOOKUP(A130,Quantities[],Quantities!$AJ$2), VLOOKUP(A130,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",VLOOKUP(D130,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",VLOOKUP(D130,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",VLOOKUP(D130,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",VLOOKUP(D130,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",VLOOKUP(D130,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D130,Equipment[],Equipment!$AO$2),\nVLOOKUP(D130,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D131,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D131,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A131,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",\nIF(OR(C131=\"c\",C131=\"a\"), VLOOKUP(A131,Quantities[],Quantities!$AJ$2), VLOOKUP(A131,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",VLOOKUP(D131,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",VLOOKUP(D131,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",VLOOKUP(D131,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",VLOOKUP(D131,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",VLOOKUP(D131,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D131,Equipment[],Equipment!$AO$2),\nVLOOKUP(D131,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D132,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D132,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A132,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",\nIF(OR(C132=\"c\",C132=\"a\"), VLOOKUP(A132,Quantities[],Quantities!$AJ$2), VLOOKUP(A132,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",VLOOKUP(D132,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",VLOOKUP(D132,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",VLOOKUP(D132,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",VLOOKUP(D132,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",VLOOKUP(D132,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D132,Equipment[],Equipment!$AO$2),\nVLOOKUP(D132,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D133,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D133,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A133,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",\nIF(OR(C133=\"c\",C133=\"a\"), VLOOKUP(A133,Quantities[],Quantities!$AJ$2), VLOOKUP(A133,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",VLOOKUP(D133,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",VLOOKUP(D133,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",VLOOKUP(D133,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",VLOOKUP(D133,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",VLOOKUP(D133,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D133,Equipment[],Equipment!$AO$2),\nVLOOKUP(D133,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D134,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D134,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A134,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",\nIF(OR(C134=\"c\",C134=\"a\"), VLOOKUP(A134,Quantities[],Quantities!$AJ$2), VLOOKUP(A134,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",VLOOKUP(D134,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",VLOOKUP(D134,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",VLOOKUP(D134,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",VLOOKUP(D134,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",VLOOKUP(D134,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D134,Equipment[],Equipment!$AO$2),\nVLOOKUP(D134,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D135,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":109.9},3.0887774294670849,35.580420574026711,{"$f":"IF(LEFT(D135,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1.02},{"$f":"IF(LEFT(D135,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A135,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D135,2)=\"Mg\",\nIF(OR(C135=\"c\",C135=\"a\"), VLOOKUP(A135,Quantities[],Quantities!$AJ$2), VLOOKUP(A135,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D135,2)=\"Mg\",VLOOKUP(D135,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D135,2)=\"Mg\",VLOOKUP(D135,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D135,2)=\"Mg\",VLOOKUP(D135,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D135,2)=\"Mg\",VLOOKUP(D135,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D135,2)=\"Mg\",VLOOKUP(D135,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D135,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D135,Equipment[],Equipment!$AO$2),\nVLOOKUP(D135,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D136,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":255.6},4.663448275862069,54.809228039041699,{"$f":"IF(LEFT(D136,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1.54},{"$f":"IF(LEFT(D136,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A136,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D136,2)=\"Mg\",\nIF(OR(C136=\"c\",C136=\"a\"), VLOOKUP(A136,Quantities[],Quantities!$AJ$2), VLOOKUP(A136,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D136,2)=\"Mg\",VLOOKUP(D136,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D136,2)=\"Mg\",VLOOKUP(D136,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D136,2)=\"Mg\",VLOOKUP(D136,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D136,2)=\"Mg\",VLOOKUP(D136,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D136,2)=\"Mg\",VLOOKUP(D136,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D136,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D136,Equipment[],Equipment!$AO$2),\nVLOOKUP(D136,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D137,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":83.537900608356281},5.0268338557993744,16.618393009345237,{"$f":"IF(LEFT(D137,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1.6600000000000001},{"$f":"IF(LEFT(D137,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A137,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D137,2)=\"Mg\",\nIF(OR(C137=\"c\",C137=\"a\"), VLOOKUP(A137,Quantities[],Quantities!$AJ$2), VLOOKUP(A137,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D137,2)=\"Mg\",VLOOKUP(D137,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D137,2)=\"Mg\",VLOOKUP(D137,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D137,2)=\"Mg\",VLOOKUP(D137,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D137,2)=\"Mg\",VLOOKUP(D137,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D137,2)=\"Mg\",VLOOKUP(D137,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D137,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D137,Equipment[],Equipment!$AO$2),\nVLOOKUP(D137,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D138,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":20.9},2.9676489028213164,7.0426120758862547,{"$f":"IF(LEFT(D138,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0.98},{"$f":"IF(LEFT(D138,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A138,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D138,2)=\"Mg\",\nIF(OR(C138=\"c\",C138=\"a\"), VLOOKUP(A138,Quantities[],Quantities!$AJ$2), VLOOKUP(A138,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D138,2)=\"Mg\",VLOOKUP(D138,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D138,2)=\"Mg\",VLOOKUP(D138,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D138,2)=\"Mg\",VLOOKUP(D138,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D138,2)=\"Mg\",VLOOKUP(D138,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D138,2)=\"Mg\",VLOOKUP(D138,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D138,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D138,Equipment[],Equipment!$AO$2),\nVLOOKUP(D138,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D139,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":1.3},3.0887774294670849,0.42087849632606666,{"$f":"IF(LEFT(D139,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1.02},{"$f":"IF(LEFT(D139,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A139,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D139,2)=\"Mg\",\nIF(OR(C139=\"c\",C139=\"a\"), VLOOKUP(A139,Quantities[],Quantities!$AJ$2), VLOOKUP(A139,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D139,2)=\"Mg\",VLOOKUP(D139,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D139,2)=\"Mg\",VLOOKUP(D139,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D139,2)=\"Mg\",VLOOKUP(D139,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D139,2)=\"Mg\",VLOOKUP(D139,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D139,2)=\"Mg\",VLOOKUP(D139,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D139,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D139,Equipment[],Equipment!$AO$2),\nVLOOKUP(D139,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D140,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":4.4000000000000004},5.0268338557993744,0.87530245204420154,{"$f":"IF(LEFT(D140,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1.6600000000000001},{"$f":"IF(LEFT(D140,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A140,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D140,2)=\"Mg\",\nIF(OR(C140=\"c\",C140=\"a\"), VLOOKUP(A140,Quantities[],Quantities!$AJ$2), VLOOKUP(A140,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D140,2)=\"Mg\",VLOOKUP(D140,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D140,2)=\"Mg\",VLOOKUP(D140,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D140,2)=\"Mg\",VLOOKUP(D140,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D140,2)=\"Mg\",VLOOKUP(D140,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D140,2)=\"Mg\",VLOOKUP(D140,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D140,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D140,Equipment[],Equipment!$AO$2),\nVLOOKUP(D140,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D141,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":5.5710949219467407},3.0887774294670849,1.8036569643374845,{"$f":"IF(LEFT(D141,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1.02},{"$f":"IF(LEFT(D141,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A141,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D141,2)=\"Mg\",\nIF(OR(C141=\"c\",C141=\"a\"), VLOOKUP(A141,Quantities[],Quantities!$AJ$2), VLOOKUP(A141,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D141,2)=\"Mg\",VLOOKUP(D141,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D141,2)=\"Mg\",VLOOKUP(D141,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D141,2)=\"Mg\",VLOOKUP(D141,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D141,2)=\"Mg\",VLOOKUP(D141,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D141,2)=\"Mg\",VLOOKUP(D141,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D141,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D141,Equipment[],Equipment!$AO$2),\nVLOOKUP(D141,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D142,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":22.258905078053257},5.0268338557993744,4.4280168624179872,{"$f":"IF(LEFT(D142,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1.6600000000000001},{"$f":"IF(LEFT(D142,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A142,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D142,2)=\"Mg\",\nIF(OR(C142=\"c\",C142=\"a\"), VLOOKUP(A142,Quantities[],Quantities!$AJ$2), VLOOKUP(A142,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D142,2)=\"Mg\",VLOOKUP(D142,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D142,2)=\"Mg\",VLOOKUP(D142,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D142,2)=\"Mg\",VLOOKUP(D142,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D142,2)=\"Mg\",VLOOKUP(D142,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D142,2)=\"Mg\",VLOOKUP(D142,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D142,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D142,Equipment[],Equipment!$AO$2),\nVLOOKUP(D142,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D143,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":108.2},3.076664576802508,35.167954549159617,{"$f":"IF(LEFT(D143,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1.016},{"$f":"IF(LEFT(D143,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A143,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D143,2)=\"Mg\",\nIF(OR(C143=\"c\",C143=\"a\"), VLOOKUP(A143,Quantities[],Quantities!$AJ$2), VLOOKUP(A143,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D143,2)=\"Mg\",VLOOKUP(D143,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D143,2)=\"Mg\",VLOOKUP(D143,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D143,2)=\"Mg\",VLOOKUP(D143,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D143,2)=\"Mg\",VLOOKUP(D143,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D143,2)=\"Mg\",VLOOKUP(D143,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D143,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D143,Equipment[],Equipment!$AO$2),\nVLOOKUP(D143,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D144,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":36.33},{"$f":"IF(LEFT(D144,2)=\"Mg\",(T144/60)*N144*(2300/O144)*P144*U144*M144*S144*(Q144-R144)*5280/43560,0)","v":5.0268338557993744},{"$f":"IF(K144>0,J144/K144,0)","v":7.227213200628599},{"$f":"IF(LEFT(D144,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1.6600000000000001},{"$f":"IF(LEFT(D144,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A144,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D144,2)=\"Mg\",\nIF(OR(C144=\"c\",C144=\"a\"), VLOOKUP(A144,Quantities[],Quantities!$AJ$2), VLOOKUP(A144,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D144,2)=\"Mg\",VLOOKUP(D144,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D144,2)=\"Mg\",VLOOKUP(D144,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D144,2)=\"Mg\",VLOOKUP(D144,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D144,2)=\"Mg\",VLOOKUP(D144,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D144,2)=\"Mg\",VLOOKUP(D144,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D144,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D144,Equipment[],Equipment!$AO$2),\nVLOOKUP(D144,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D145,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":33},5.0268338557993744,6.564768390331511,{"$f":"IF(LEFT(D145,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1.6600000000000001},{"$f":"IF(LEFT(D145,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A145,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D145,2)=\"Mg\",\nIF(OR(C145=\"c\",C145=\"a\"), VLOOKUP(A145,Quantities[],Quantities!$AJ$2), VLOOKUP(A145,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D145,2)=\"Mg\",VLOOKUP(D145,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D145,2)=\"Mg\",VLOOKUP(D145,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D145,2)=\"Mg\",VLOOKUP(D145,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D145,2)=\"Mg\",VLOOKUP(D145,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D145,2)=\"Mg\",VLOOKUP(D145,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D145,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D145,Equipment[],Equipment!$AO$2),\nVLOOKUP(D145,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D146,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":57.152000000000001},3.2401880877742948,17.638482227511076,{"$f":"IF(LEFT(D146,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1.07},{"$f":"IF(LEFT(D146,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A146,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D146,2)=\"Mg\",\nIF(OR(C146=\"c\",C146=\"a\"), VLOOKUP(A146,Quantities[],Quantities!$AJ$2), VLOOKUP(A146,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D146,2)=\"Mg\",VLOOKUP(D146,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D146,2)=\"Mg\",VLOOKUP(D146,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D146,2)=\"Mg\",VLOOKUP(D146,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D146,2)=\"Mg\",VLOOKUP(D146,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D146,2)=\"Mg\",VLOOKUP(D146,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D146,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D146,Equipment[],Equipment!$AO$2),\nVLOOKUP(D146,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D147,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":5.3179999999999996},5.0268338557993744,1.0579223727206961,{"$f":"IF(LEFT(D147,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1.6600000000000001},{"$f":"IF(LEFT(D147,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A147,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D147,2)=\"Mg\",\nIF(OR(C147=\"c\",C147=\"a\"), VLOOKUP(A147,Quantities[],Quantities!$AJ$2), VLOOKUP(A147,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D147,2)=\"Mg\",VLOOKUP(D147,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D147,2)=\"Mg\",VLOOKUP(D147,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D147,2)=\"Mg\",VLOOKUP(D147,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D147,2)=\"Mg\",VLOOKUP(D147,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D147,2)=\"Mg\",VLOOKUP(D147,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D147,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D147,Equipment[],Equipment!$AO$2),\nVLOOKUP(D147,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D148,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":11.9},3.0282131661442002,3.9297101449275367,{"$f":"IF(LEFT(D148,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1},{"$f":"IF(LEFT(D148,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A148,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D148,2)=\"Mg\",\nIF(OR(C148=\"c\",C148=\"a\"), VLOOKUP(A148,Quantities[],Quantities!$AJ$2), VLOOKUP(A148,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D148,2)=\"Mg\",VLOOKUP(D148,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D148,2)=\"Mg\",VLOOKUP(D148,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D148,2)=\"Mg\",VLOOKUP(D148,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D148,2)=\"Mg\",VLOOKUP(D148,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D148,2)=\"Mg\",VLOOKUP(D148,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D148,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D148,Equipment[],Equipment!$AO$2),\nVLOOKUP(D148,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D149,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":93.3},3.0282131661442002,30.810248447204973,{"$f":"IF(LEFT(D149,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1},{"$f":"IF(LEFT(D149,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A149,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D149,2)=\"Mg\",\nIF(OR(C149=\"c\",C149=\"a\"), VLOOKUP(A149,Quantities[],Quantities!$AJ$2), VLOOKUP(A149,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D149,2)=\"Mg\",VLOOKUP(D149,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D149,2)=\"Mg\",VLOOKUP(D149,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D149,2)=\"Mg\",VLOOKUP(D149,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D149,2)=\"Mg\",VLOOKUP(D149,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D149,2)=\"Mg\",VLOOKUP(D149,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D149,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D149,Equipment[],Equipment!$AO$2),\nVLOOKUP(D149,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D150,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0.01},2.9979310344827583,3.3356337704163793E-3,{"$f":"IF(LEFT(D150,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0.99},{"$f":"IF(LEFT(D150,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A150,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D150,2)=\"Mg\",\nIF(OR(C150=\"c\",C150=\"a\"), VLOOKUP(A150,Quantities[],Quantities!$AJ$2), VLOOKUP(A150,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D150,2)=\"Mg\",VLOOKUP(D150,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D150,2)=\"Mg\",VLOOKUP(D150,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D150,2)=\"Mg\",VLOOKUP(D150,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D150,2)=\"Mg\",VLOOKUP(D150,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D150,2)=\"Mg\",VLOOKUP(D150,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D150,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D150,Equipment[],Equipment!$AO$2),\nVLOOKUP(D150,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D151,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0.62},2.9979310344827583,0.20680929376581553,{"$f":"IF(LEFT(D151,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0.99},{"$f":"IF(LEFT(D151,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A151,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D151,2)=\"Mg\",\nIF(OR(C151=\"c\",C151=\"a\"), VLOOKUP(A151,Quantities[],Quantities!$AJ$2), VLOOKUP(A151,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D151,2)=\"Mg\",VLOOKUP(D151,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D151,2)=\"Mg\",VLOOKUP(D151,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D151,2)=\"Mg\",VLOOKUP(D151,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D151,2)=\"Mg\",VLOOKUP(D151,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D151,2)=\"Mg\",VLOOKUP(D151,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D151,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D151,Equipment[],Equipment!$AO$2),\nVLOOKUP(D151,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D152,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0.5},2.9979310344827583,0.16678168852081898,{"$f":"IF(LEFT(D152,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0.99},{"$f":"IF(LEFT(D152,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A152,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D152,2)=\"Mg\",\nIF(OR(C152=\"c\",C152=\"a\"), VLOOKUP(A152,Quantities[],Quantities!$AJ$2), VLOOKUP(A152,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D152,2)=\"Mg\",VLOOKUP(D152,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D152,2)=\"Mg\",VLOOKUP(D152,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D152,2)=\"Mg\",VLOOKUP(D152,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D152,2)=\"Mg\",VLOOKUP(D152,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D152,2)=\"Mg\",VLOOKUP(D152,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D152,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D152,Equipment[],Equipment!$AO$2),\nVLOOKUP(D152,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D153,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0.38},2.9979310344827583,0.12675408327582241,{"$f":"IF(LEFT(D153,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0.99},{"$f":"IF(LEFT(D153,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A153,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D153,2)=\"Mg\",\nIF(OR(C153=\"c\",C153=\"a\"), VLOOKUP(A153,Quantities[],Quantities!$AJ$2), VLOOKUP(A153,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D153,2)=\"Mg\",VLOOKUP(D153,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D153,2)=\"Mg\",VLOOKUP(D153,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D153,2)=\"Mg\",VLOOKUP(D153,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D153,2)=\"Mg\",VLOOKUP(D153,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D153,2)=\"Mg\",VLOOKUP(D153,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D153,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D153,Equipment[],Equipment!$AO$2),\nVLOOKUP(D153,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D154,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0.2},2.9979310344827583,6.6712675408327593E-2,{"$f":"IF(LEFT(D154,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0.99},{"$f":"IF(LEFT(D154,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A154,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D154,2)=\"Mg\",\nIF(OR(C154=\"c\",C154=\"a\"), VLOOKUP(A154,Quantities[],Quantities!$AJ$2), VLOOKUP(A154,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D154,2)=\"Mg\",VLOOKUP(D154,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D154,2)=\"Mg\",VLOOKUP(D154,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D154,2)=\"Mg\",VLOOKUP(D154,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D154,2)=\"Mg\",VLOOKUP(D154,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D154,2)=\"Mg\",VLOOKUP(D154,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D154,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D154,Equipment[],Equipment!$AO$2),\nVLOOKUP(D154,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D155,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0.46000000000000008},2.9979310344827583,0.15343915343915349,{"$f":"IF(LEFT(D155,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0.99},{"$f":"IF(LEFT(D155,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A155,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D155,2)=\"Mg\",\nIF(OR(C155=\"c\",C155=\"a\"), VLOOKUP(A155,Quantities[],Quantities!$AJ$2), VLOOKUP(A155,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D155,2)=\"Mg\",VLOOKUP(D155,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D155,2)=\"Mg\",VLOOKUP(D155,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D155,2)=\"Mg\",VLOOKUP(D155,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D155,2)=\"Mg\",VLOOKUP(D155,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D155,2)=\"Mg\",VLOOKUP(D155,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D155,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D155,Equipment[],Equipment!$AO$2),\nVLOOKUP(D155,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D156,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0.52},2.9979310344827583,0.17345295606165173,{"$f":"IF(LEFT(D156,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0.99},{"$f":"IF(LEFT(D156,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A156,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D156,2)=\"Mg\",\nIF(OR(C156=\"c\",C156=\"a\"), VLOOKUP(A156,Quantities[],Quantities!$AJ$2), VLOOKUP(A156,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D156,2)=\"Mg\",VLOOKUP(D156,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D156,2)=\"Mg\",VLOOKUP(D156,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D156,2)=\"Mg\",VLOOKUP(D156,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D156,2)=\"Mg\",VLOOKUP(D156,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D156,2)=\"Mg\",VLOOKUP(D156,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D156,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D156,Equipment[],Equipment!$AO$2),\nVLOOKUP(D156,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D157,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0.34},2.9979310344827583,0.11341154819415691,{"$f":"IF(LEFT(D157,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0.99},{"$f":"IF(LEFT(D157,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A157,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D157,2)=\"Mg\",\nIF(OR(C157=\"c\",C157=\"a\"), VLOOKUP(A157,Quantities[],Quantities!$AJ$2), VLOOKUP(A157,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D157,2)=\"Mg\",VLOOKUP(D157,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D157,2)=\"Mg\",VLOOKUP(D157,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D157,2)=\"Mg\",VLOOKUP(D157,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D157,2)=\"Mg\",VLOOKUP(D157,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D157,2)=\"Mg\",VLOOKUP(D157,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D157,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D157,Equipment[],Equipment!$AO$2),\nVLOOKUP(D157,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D158,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0.84000000000000008},2.9979310344827583,0.28019323671497592,{"$f":"IF(LEFT(D158,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0.99},{"$f":"IF(LEFT(D158,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A158,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D158,2)=\"Mg\",\nIF(OR(C158=\"c\",C158=\"a\"), VLOOKUP(A158,Quantities[],Quantities!$AJ$2), VLOOKUP(A158,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D158,2)=\"Mg\",VLOOKUP(D158,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D158,2)=\"Mg\",VLOOKUP(D158,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D158,2)=\"Mg\",VLOOKUP(D158,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D158,2)=\"Mg\",VLOOKUP(D158,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D158,2)=\"Mg\",VLOOKUP(D158,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D158,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D158,Equipment[],Equipment!$AO$2),\nVLOOKUP(D158,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D159,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":1.53},2.9979310344827583,0.5103519668737061,{"$f":"IF(LEFT(D159,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0.99},{"$f":"IF(LEFT(D159,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A159,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D159,2)=\"Mg\",\nIF(OR(C159=\"c\",C159=\"a\"), VLOOKUP(A159,Quantities[],Quantities!$AJ$2), VLOOKUP(A159,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D159,2)=\"Mg\",VLOOKUP(D159,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D159,2)=\"Mg\",VLOOKUP(D159,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D159,2)=\"Mg\",VLOOKUP(D159,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D159,2)=\"Mg\",VLOOKUP(D159,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D159,2)=\"Mg\",VLOOKUP(D159,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D159,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D159,Equipment[],Equipment!$AO$2),\nVLOOKUP(D159,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D160,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":50},3.0282131661442002,16.511387163561078,{"$f":"IF(LEFT(D160,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1},{"$f":"IF(LEFT(D160,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A160,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D160,2)=\"Mg\",\nIF(OR(C160=\"c\",C160=\"a\"), VLOOKUP(A160,Quantities[],Quantities!$AJ$2), VLOOKUP(A160,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D160,2)=\"Mg\",VLOOKUP(D160,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D160,2)=\"Mg\",VLOOKUP(D160,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D160,2)=\"Mg\",VLOOKUP(D160,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D160,2)=\"Mg\",VLOOKUP(D160,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D160,2)=\"Mg\",VLOOKUP(D160,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D160,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D160,Equipment[],Equipment!$AO$2),\nVLOOKUP(D160,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D161,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":1.446},3.0282131661442002,0.47750931677018638,{"$f":"IF(LEFT(D161,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":1},{"$f":"IF(LEFT(D161,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A161,Quantities[],Quantities!$AI$2)),0)","v":1.2},{"$f":"IF(LEFT(D161,2)=\"Mg\",\nIF(OR(C161=\"c\",C161=\"a\"), VLOOKUP(A161,Quantities[],Quantities!$AJ$2), VLOOKUP(A161,Quantities[],Quantities!$AK$2)),\n0)","v":2900},{"$f":"IF(LEFT(D161,2)=\"Mg\",VLOOKUP(D161,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D161,2)=\"Mg\",VLOOKUP(D161,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D161,2)=\"Mg\",VLOOKUP(D161,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D161,2)=\"Mg\",VLOOKUP(D161,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D161,2)=\"Mg\",VLOOKUP(D161,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D161,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D161,Equipment[],Equipment!$AO$2),\nVLOOKUP(D161,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D162,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D162,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A162,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",\nIF(OR(C162=\"c\",C162=\"a\"), VLOOKUP(A162,Quantities[],Quantities!$AJ$2), VLOOKUP(A162,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",VLOOKUP(D162,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",VLOOKUP(D162,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",VLOOKUP(D162,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",VLOOKUP(D162,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",VLOOKUP(D162,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D162,Equipment[],Equipment!$AO$2),\nVLOOKUP(D162,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D163,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D163,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A163,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",\nIF(OR(C163=\"c\",C163=\"a\"), VLOOKUP(A163,Quantities[],Quantities!$AJ$2), VLOOKUP(A163,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",VLOOKUP(D163,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",VLOOKUP(D163,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",VLOOKUP(D163,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",VLOOKUP(D163,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",VLOOKUP(D163,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D163,Equipment[],Equipment!$AO$2),\nVLOOKUP(D163,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D164,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D164,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A164,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",\nIF(OR(C164=\"c\",C164=\"a\"), VLOOKUP(A164,Quantities[],Quantities!$AJ$2), VLOOKUP(A164,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",VLOOKUP(D164,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",VLOOKUP(D164,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",VLOOKUP(D164,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",VLOOKUP(D164,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",VLOOKUP(D164,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D164,Equipment[],Equipment!$AO$2),\nVLOOKUP(D164,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D165,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D165,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A165,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",\nIF(OR(C165=\"c\",C165=\"a\"), VLOOKUP(A165,Quantities[],Quantities!$AJ$2), VLOOKUP(A165,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",VLOOKUP(D165,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",VLOOKUP(D165,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",VLOOKUP(D165,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",VLOOKUP(D165,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",VLOOKUP(D165,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D165,Equipment[],Equipment!$AO$2),\nVLOOKUP(D165,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D166,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D166,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A166,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",\nIF(OR(C166=\"c\",C166=\"a\"), VLOOKUP(A166,Quantities[],Quantities!$AJ$2), VLOOKUP(A166,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",VLOOKUP(D166,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",VLOOKUP(D166,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",VLOOKUP(D166,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",VLOOKUP(D166,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",VLOOKUP(D166,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D166,Equipment[],Equipment!$AO$2),\nVLOOKUP(D166,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D167,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D167,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A167,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",\nIF(OR(C167=\"c\",C167=\"a\"), VLOOKUP(A167,Quantities[],Quantities!$AJ$2), VLOOKUP(A167,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",VLOOKUP(D167,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",VLOOKUP(D167,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",VLOOKUP(D167,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",VLOOKUP(D167,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",VLOOKUP(D167,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D167,Equipment[],Equipment!$AO$2),\nVLOOKUP(D167,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D168,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D168,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A168,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",\nIF(OR(C168=\"c\",C168=\"a\"), VLOOKUP(A168,Quantities[],Quantities!$AJ$2), VLOOKUP(A168,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",VLOOKUP(D168,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",VLOOKUP(D168,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",VLOOKUP(D168,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",VLOOKUP(D168,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",VLOOKUP(D168,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D168,Equipment[],Equipment!$AO$2),\nVLOOKUP(D168,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D169,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D169,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A169,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",\nIF(OR(C169=\"c\",C169=\"a\"), VLOOKUP(A169,Quantities[],Quantities!$AJ$2), VLOOKUP(A169,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",VLOOKUP(D169,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",VLOOKUP(D169,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",VLOOKUP(D169,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",VLOOKUP(D169,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",VLOOKUP(D169,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D169,Equipment[],Equipment!$AO$2),\nVLOOKUP(D169,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D170,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D170,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A170,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",\nIF(OR(C170=\"c\",C170=\"a\"), VLOOKUP(A170,Quantities[],Quantities!$AJ$2), VLOOKUP(A170,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",VLOOKUP(D170,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",VLOOKUP(D170,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",VLOOKUP(D170,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",VLOOKUP(D170,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",VLOOKUP(D170,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D170,Equipment[],Equipment!$AO$2),\nVLOOKUP(D170,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D171,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D171,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A171,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",\nIF(OR(C171=\"c\",C171=\"a\"), VLOOKUP(A171,Quantities[],Quantities!$AJ$2), VLOOKUP(A171,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",VLOOKUP(D171,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",VLOOKUP(D171,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",VLOOKUP(D171,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",VLOOKUP(D171,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",VLOOKUP(D171,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D171,Equipment[],Equipment!$AO$2),\nVLOOKUP(D171,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D172,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D172,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A172,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",\nIF(OR(C172=\"c\",C172=\"a\"), VLOOKUP(A172,Quantities[],Quantities!$AJ$2), VLOOKUP(A172,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",VLOOKUP(D172,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",VLOOKUP(D172,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",VLOOKUP(D172,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",VLOOKUP(D172,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",VLOOKUP(D172,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D172,Equipment[],Equipment!$AO$2),\nVLOOKUP(D172,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D173,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D173,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A173,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",\nIF(OR(C173=\"c\",C173=\"a\"), VLOOKUP(A173,Quantities[],Quantities!$AJ$2), VLOOKUP(A173,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",VLOOKUP(D173,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",VLOOKUP(D173,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",VLOOKUP(D173,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",VLOOKUP(D173,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",VLOOKUP(D173,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D173,Equipment[],Equipment!$AO$2),\nVLOOKUP(D173,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D174,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D174,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A174,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",\nIF(OR(C174=\"c\",C174=\"a\"), VLOOKUP(A174,Quantities[],Quantities!$AJ$2), VLOOKUP(A174,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",VLOOKUP(D174,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",VLOOKUP(D174,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",VLOOKUP(D174,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",VLOOKUP(D174,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",VLOOKUP(D174,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D174,Equipment[],Equipment!$AO$2),\nVLOOKUP(D174,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D175,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D175,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A175,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",\nIF(OR(C175=\"c\",C175=\"a\"), VLOOKUP(A175,Quantities[],Quantities!$AJ$2), VLOOKUP(A175,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",VLOOKUP(D175,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",VLOOKUP(D175,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",VLOOKUP(D175,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",VLOOKUP(D175,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",VLOOKUP(D175,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D175,Equipment[],Equipment!$AO$2),\nVLOOKUP(D175,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D176,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D176,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A176,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",\nIF(OR(C176=\"c\",C176=\"a\"), VLOOKUP(A176,Quantities[],Quantities!$AJ$2), VLOOKUP(A176,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",VLOOKUP(D176,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",VLOOKUP(D176,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",VLOOKUP(D176,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",VLOOKUP(D176,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",VLOOKUP(D176,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D176,Equipment[],Equipment!$AO$2),\nVLOOKUP(D176,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D177,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D177,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A177,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",\nIF(OR(C177=\"c\",C177=\"a\"), VLOOKUP(A177,Quantities[],Quantities!$AJ$2), VLOOKUP(A177,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",VLOOKUP(D177,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",VLOOKUP(D177,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",VLOOKUP(D177,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",VLOOKUP(D177,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",VLOOKUP(D177,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D177,Equipment[],Equipment!$AO$2),\nVLOOKUP(D177,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D178,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D178,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A178,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",\nIF(OR(C178=\"c\",C178=\"a\"), VLOOKUP(A178,Quantities[],Quantities!$AJ$2), VLOOKUP(A178,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",VLOOKUP(D178,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",VLOOKUP(D178,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",VLOOKUP(D178,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",VLOOKUP(D178,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",VLOOKUP(D178,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D178,Equipment[],Equipment!$AO$2),\nVLOOKUP(D178,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D179,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D179,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A179,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",\nIF(OR(C179=\"c\",C179=\"a\"), VLOOKUP(A179,Quantities[],Quantities!$AJ$2), VLOOKUP(A179,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",VLOOKUP(D179,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",VLOOKUP(D179,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",VLOOKUP(D179,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",VLOOKUP(D179,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",VLOOKUP(D179,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D179,Equipment[],Equipment!$AO$2),\nVLOOKUP(D179,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D180,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D180,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A180,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",\nIF(OR(C180=\"c\",C180=\"a\"), VLOOKUP(A180,Quantities[],Quantities!$AJ$2), VLOOKUP(A180,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",VLOOKUP(D180,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",VLOOKUP(D180,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",VLOOKUP(D180,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",VLOOKUP(D180,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",VLOOKUP(D180,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D180,Equipment[],Equipment!$AO$2),\nVLOOKUP(D180,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D181,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D181,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A181,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",\nIF(OR(C181=\"c\",C181=\"a\"), VLOOKUP(A181,Quantities[],Quantities!$AJ$2), VLOOKUP(A181,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",VLOOKUP(D181,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",VLOOKUP(D181,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",VLOOKUP(D181,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",VLOOKUP(D181,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",VLOOKUP(D181,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D181,Equipment[],Equipment!$AO$2),\nVLOOKUP(D181,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D182,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D182,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A182,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",\nIF(OR(C182=\"c\",C182=\"a\"), VLOOKUP(A182,Quantities[],Quantities!$AJ$2), VLOOKUP(A182,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",VLOOKUP(D182,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",VLOOKUP(D182,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",VLOOKUP(D182,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",VLOOKUP(D182,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",VLOOKUP(D182,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D182,Equipment[],Equipment!$AO$2),\nVLOOKUP(D182,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D183,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D183,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A183,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",\nIF(OR(C183=\"c\",C183=\"a\"), VLOOKUP(A183,Quantities[],Quantities!$AJ$2), VLOOKUP(A183,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",VLOOKUP(D183,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",VLOOKUP(D183,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",VLOOKUP(D183,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",VLOOKUP(D183,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",VLOOKUP(D183,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D183,Equipment[],Equipment!$AO$2),\nVLOOKUP(D183,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D184,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D184,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A184,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",\nIF(OR(C184=\"c\",C184=\"a\"), VLOOKUP(A184,Quantities[],Quantities!$AJ$2), VLOOKUP(A184,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",VLOOKUP(D184,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",VLOOKUP(D184,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",VLOOKUP(D184,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",VLOOKUP(D184,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",VLOOKUP(D184,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D184,Equipment[],Equipment!$AO$2),\nVLOOKUP(D184,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D185,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D185,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A185,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",\nIF(OR(C185=\"c\",C185=\"a\"), VLOOKUP(A185,Quantities[],Quantities!$AJ$2), VLOOKUP(A185,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",VLOOKUP(D185,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",VLOOKUP(D185,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",VLOOKUP(D185,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",VLOOKUP(D185,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",VLOOKUP(D185,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D185,Equipment[],Equipment!$AO$2),\nVLOOKUP(D185,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D186,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D186,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A186,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",\nIF(OR(C186=\"c\",C186=\"a\"), VLOOKUP(A186,Quantities[],Quantities!$AJ$2), VLOOKUP(A186,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",VLOOKUP(D186,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",VLOOKUP(D186,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",VLOOKUP(D186,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",VLOOKUP(D186,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",VLOOKUP(D186,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D186,Equipment[],Equipment!$AO$2),\nVLOOKUP(D186,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D187,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D187,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A187,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",\nIF(OR(C187=\"c\",C187=\"a\"), VLOOKUP(A187,Quantities[],Quantities!$AJ$2), VLOOKUP(A187,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",VLOOKUP(D187,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",VLOOKUP(D187,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",VLOOKUP(D187,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",VLOOKUP(D187,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",VLOOKUP(D187,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D187,Equipment[],Equipment!$AO$2),\nVLOOKUP(D187,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D188,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D188,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A188,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",\nIF(OR(C188=\"c\",C188=\"a\"), VLOOKUP(A188,Quantities[],Quantities!$AJ$2), VLOOKUP(A188,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",VLOOKUP(D188,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",VLOOKUP(D188,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",VLOOKUP(D188,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",VLOOKUP(D188,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",VLOOKUP(D188,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D188,Equipment[],Equipment!$AO$2),\nVLOOKUP(D188,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D189,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D189,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A189,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",\nIF(OR(C189=\"c\",C189=\"a\"), VLOOKUP(A189,Quantities[],Quantities!$AJ$2), VLOOKUP(A189,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",VLOOKUP(D189,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",VLOOKUP(D189,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",VLOOKUP(D189,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",VLOOKUP(D189,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",VLOOKUP(D189,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D189,Equipment[],Equipment!$AO$2),\nVLOOKUP(D189,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D190,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D190,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A190,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",\nIF(OR(C190=\"c\",C190=\"a\"), VLOOKUP(A190,Quantities[],Quantities!$AJ$2), VLOOKUP(A190,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",VLOOKUP(D190,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",VLOOKUP(D190,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",VLOOKUP(D190,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",VLOOKUP(D190,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",VLOOKUP(D190,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D190,Equipment[],Equipment!$AO$2),\nVLOOKUP(D190,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D191,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D191,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A191,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",\nIF(OR(C191=\"c\",C191=\"a\"), VLOOKUP(A191,Quantities[],Quantities!$AJ$2), VLOOKUP(A191,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",VLOOKUP(D191,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",VLOOKUP(D191,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",VLOOKUP(D191,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",VLOOKUP(D191,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",VLOOKUP(D191,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D191,Equipment[],Equipment!$AO$2),\nVLOOKUP(D191,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D192,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D192,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A192,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",\nIF(OR(C192=\"c\",C192=\"a\"), VLOOKUP(A192,Quantities[],Quantities!$AJ$2), VLOOKUP(A192,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",VLOOKUP(D192,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",VLOOKUP(D192,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",VLOOKUP(D192,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",VLOOKUP(D192,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",VLOOKUP(D192,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D192,Equipment[],Equipment!$AO$2),\nVLOOKUP(D192,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D193,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",(T193/60)*N193*(2300/O193)*P193*U193*M193*S193*(Q193-R193)*5280/43560,0)","v":0},{"$f":"IF(K193>0,J193/K193,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A193,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",\nIF(OR(C193=\"c\",C193=\"a\"), VLOOKUP(A193,Quantities[],Quantities!$AJ$2), VLOOKUP(A193,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",VLOOKUP(D193,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",VLOOKUP(D193,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",VLOOKUP(D193,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",VLOOKUP(D193,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",VLOOKUP(D193,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D193,Equipment[],Equipment!$AO$2),\nVLOOKUP(D193,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D194,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D194,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A194,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",\nIF(OR(C194=\"c\",C194=\"a\"), VLOOKUP(A194,Quantities[],Quantities!$AJ$2), VLOOKUP(A194,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",VLOOKUP(D194,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",VLOOKUP(D194,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",VLOOKUP(D194,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",VLOOKUP(D194,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",VLOOKUP(D194,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D194,Equipment[],Equipment!$AO$2),\nVLOOKUP(D194,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D195,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D195,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A195,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",\nIF(OR(C195=\"c\",C195=\"a\"), VLOOKUP(A195,Quantities[],Quantities!$AJ$2), VLOOKUP(A195,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",VLOOKUP(D195,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",VLOOKUP(D195,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",VLOOKUP(D195,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",VLOOKUP(D195,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",VLOOKUP(D195,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D195,Equipment[],Equipment!$AO$2),\nVLOOKUP(D195,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D196,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D196,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A196,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",\nIF(OR(C196=\"c\",C196=\"a\"), VLOOKUP(A196,Quantities[],Quantities!$AJ$2), VLOOKUP(A196,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",VLOOKUP(D196,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",VLOOKUP(D196,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",VLOOKUP(D196,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",VLOOKUP(D196,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",VLOOKUP(D196,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D196,Equipment[],Equipment!$AO$2),\nVLOOKUP(D196,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D197,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D197,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A197,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",\nIF(OR(C197=\"c\",C197=\"a\"), VLOOKUP(A197,Quantities[],Quantities!$AJ$2), VLOOKUP(A197,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",VLOOKUP(D197,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",VLOOKUP(D197,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",VLOOKUP(D197,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",VLOOKUP(D197,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",VLOOKUP(D197,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D197,Equipment[],Equipment!$AO$2),\nVLOOKUP(D197,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D198,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D198,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A198,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",\nIF(OR(C198=\"c\",C198=\"a\"), VLOOKUP(A198,Quantities[],Quantities!$AJ$2), VLOOKUP(A198,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",VLOOKUP(D198,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",VLOOKUP(D198,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",VLOOKUP(D198,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",VLOOKUP(D198,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",VLOOKUP(D198,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D198,Equipment[],Equipment!$AO$2),\nVLOOKUP(D198,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D199,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D199,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A199,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",\nIF(OR(C199=\"c\",C199=\"a\"), VLOOKUP(A199,Quantities[],Quantities!$AJ$2), VLOOKUP(A199,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",VLOOKUP(D199,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",VLOOKUP(D199,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",VLOOKUP(D199,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",VLOOKUP(D199,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",VLOOKUP(D199,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D199,Equipment[],Equipment!$AO$2),\nVLOOKUP(D199,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D200,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D200,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A200,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",\nIF(OR(C200=\"c\",C200=\"a\"), VLOOKUP(A200,Quantities[],Quantities!$AJ$2), VLOOKUP(A200,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",VLOOKUP(D200,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",VLOOKUP(D200,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",VLOOKUP(D200,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",VLOOKUP(D200,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",VLOOKUP(D200,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D200,Equipment[],Equipment!$AO$2),\nVLOOKUP(D200,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D201,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D201,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A201,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",\nIF(OR(C201=\"c\",C201=\"a\"), VLOOKUP(A201,Quantities[],Quantities!$AJ$2), VLOOKUP(A201,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",VLOOKUP(D201,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",VLOOKUP(D201,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",VLOOKUP(D201,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",VLOOKUP(D201,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",VLOOKUP(D201,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D201,Equipment[],Equipment!$AO$2),\nVLOOKUP(D201,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D202,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D202,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A202,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",\nIF(OR(C202=\"c\",C202=\"a\"), VLOOKUP(A202,Quantities[],Quantities!$AJ$2), VLOOKUP(A202,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",VLOOKUP(D202,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",VLOOKUP(D202,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",VLOOKUP(D202,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",VLOOKUP(D202,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",VLOOKUP(D202,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D202,Equipment[],Equipment!$AO$2),\nVLOOKUP(D202,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D203,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D203,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A203,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",\nIF(OR(C203=\"c\",C203=\"a\"), VLOOKUP(A203,Quantities[],Quantities!$AJ$2), VLOOKUP(A203,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",VLOOKUP(D203,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",VLOOKUP(D203,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",VLOOKUP(D203,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",VLOOKUP(D203,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",VLOOKUP(D203,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D203,Equipment[],Equipment!$AO$2),\nVLOOKUP(D203,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D204,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D204,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A204,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",\nIF(OR(C204=\"c\",C204=\"a\"), VLOOKUP(A204,Quantities[],Quantities!$AJ$2), VLOOKUP(A204,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",VLOOKUP(D204,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",VLOOKUP(D204,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",VLOOKUP(D204,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",VLOOKUP(D204,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",VLOOKUP(D204,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D204,Equipment[],Equipment!$AO$2),\nVLOOKUP(D204,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D205,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D205,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A205,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",\nIF(OR(C205=\"c\",C205=\"a\"), VLOOKUP(A205,Quantities[],Quantities!$AJ$2), VLOOKUP(A205,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",VLOOKUP(D205,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",VLOOKUP(D205,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",VLOOKUP(D205,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",VLOOKUP(D205,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",VLOOKUP(D205,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D205,Equipment[],Equipment!$AO$2),\nVLOOKUP(D205,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D206,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D206,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A206,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",\nIF(OR(C206=\"c\",C206=\"a\"), VLOOKUP(A206,Quantities[],Quantities!$AJ$2), VLOOKUP(A206,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",VLOOKUP(D206,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",VLOOKUP(D206,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",VLOOKUP(D206,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",VLOOKUP(D206,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",VLOOKUP(D206,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D206,Equipment[],Equipment!$AO$2),\nVLOOKUP(D206,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D207,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D207,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A207,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",\nIF(OR(C207=\"c\",C207=\"a\"), VLOOKUP(A207,Quantities[],Quantities!$AJ$2), VLOOKUP(A207,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",VLOOKUP(D207,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",VLOOKUP(D207,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",VLOOKUP(D207,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",VLOOKUP(D207,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",VLOOKUP(D207,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D207,Equipment[],Equipment!$AO$2),\nVLOOKUP(D207,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D208,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D208,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A208,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",\nIF(OR(C208=\"c\",C208=\"a\"), VLOOKUP(A208,Quantities[],Quantities!$AJ$2), VLOOKUP(A208,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",VLOOKUP(D208,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",VLOOKUP(D208,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",VLOOKUP(D208,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",VLOOKUP(D208,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",VLOOKUP(D208,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D208,Equipment[],Equipment!$AO$2),\nVLOOKUP(D208,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D209,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",(T209/60)*N209*(2300/O209)*P209*U209*M209*S209*(Q209-R209)*5280/43560,0)","v":0},{"$f":"IF(K209>0,J209/K209,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A209,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",\nIF(OR(C209=\"c\",C209=\"a\"), VLOOKUP(A209,Quantities[],Quantities!$AJ$2), VLOOKUP(A209,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",VLOOKUP(D209,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",VLOOKUP(D209,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",VLOOKUP(D209,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",VLOOKUP(D209,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",VLOOKUP(D209,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D209,Equipment[],Equipment!$AO$2),\nVLOOKUP(D209,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D210,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D210,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A210,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",\nIF(OR(C210=\"c\",C210=\"a\"), VLOOKUP(A210,Quantities[],Quantities!$AJ$2), VLOOKUP(A210,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",VLOOKUP(D210,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",VLOOKUP(D210,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",VLOOKUP(D210,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",VLOOKUP(D210,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",VLOOKUP(D210,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D210,Equipment[],Equipment!$AO$2),\nVLOOKUP(D210,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D211,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D211,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A211,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",\nIF(OR(C211=\"c\",C211=\"a\"), VLOOKUP(A211,Quantities[],Quantities!$AJ$2), VLOOKUP(A211,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",VLOOKUP(D211,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",VLOOKUP(D211,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",VLOOKUP(D211,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",VLOOKUP(D211,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",VLOOKUP(D211,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D211,Equipment[],Equipment!$AO$2),\nVLOOKUP(D211,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D212,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D212,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A212,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",\nIF(OR(C212=\"c\",C212=\"a\"), VLOOKUP(A212,Quantities[],Quantities!$AJ$2), VLOOKUP(A212,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",VLOOKUP(D212,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",VLOOKUP(D212,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",VLOOKUP(D212,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",VLOOKUP(D212,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",VLOOKUP(D212,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D212,Equipment[],Equipment!$AO$2),\nVLOOKUP(D212,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D213,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D213,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A213,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",\nIF(OR(C213=\"c\",C213=\"a\"), VLOOKUP(A213,Quantities[],Quantities!$AJ$2), VLOOKUP(A213,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",VLOOKUP(D213,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",VLOOKUP(D213,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",VLOOKUP(D213,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",VLOOKUP(D213,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",VLOOKUP(D213,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D213,Equipment[],Equipment!$AO$2),\nVLOOKUP(D213,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D214,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D214,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A214,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",\nIF(OR(C214=\"c\",C214=\"a\"), VLOOKUP(A214,Quantities[],Quantities!$AJ$2), VLOOKUP(A214,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",VLOOKUP(D214,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",VLOOKUP(D214,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",VLOOKUP(D214,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",VLOOKUP(D214,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",VLOOKUP(D214,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D214,Equipment[],Equipment!$AO$2),\nVLOOKUP(D214,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D215,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D215,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A215,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",\nIF(OR(C215=\"c\",C215=\"a\"), VLOOKUP(A215,Quantities[],Quantities!$AJ$2), VLOOKUP(A215,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",VLOOKUP(D215,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",VLOOKUP(D215,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",VLOOKUP(D215,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",VLOOKUP(D215,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",VLOOKUP(D215,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D215,Equipment[],Equipment!$AO$2),\nVLOOKUP(D215,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D216,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D216,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A216,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",\nIF(OR(C216=\"c\",C216=\"a\"), VLOOKUP(A216,Quantities[],Quantities!$AJ$2), VLOOKUP(A216,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",VLOOKUP(D216,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",VLOOKUP(D216,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",VLOOKUP(D216,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",VLOOKUP(D216,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",VLOOKUP(D216,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D216,Equipment[],Equipment!$AO$2),\nVLOOKUP(D216,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D217,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D217,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A217,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",\nIF(OR(C217=\"c\",C217=\"a\"), VLOOKUP(A217,Quantities[],Quantities!$AJ$2), VLOOKUP(A217,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",VLOOKUP(D217,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",VLOOKUP(D217,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",VLOOKUP(D217,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",VLOOKUP(D217,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",VLOOKUP(D217,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D217,Equipment[],Equipment!$AO$2),\nVLOOKUP(D217,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D218,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D218,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A218,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",\nIF(OR(C218=\"c\",C218=\"a\"), VLOOKUP(A218,Quantities[],Quantities!$AJ$2), VLOOKUP(A218,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",VLOOKUP(D218,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",VLOOKUP(D218,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",VLOOKUP(D218,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",VLOOKUP(D218,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",VLOOKUP(D218,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D218,Equipment[],Equipment!$AO$2),\nVLOOKUP(D218,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D219,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D219,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A219,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",\nIF(OR(C219=\"c\",C219=\"a\"), VLOOKUP(A219,Quantities[],Quantities!$AJ$2), VLOOKUP(A219,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",VLOOKUP(D219,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",VLOOKUP(D219,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",VLOOKUP(D219,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",VLOOKUP(D219,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",VLOOKUP(D219,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D219,Equipment[],Equipment!$AO$2),\nVLOOKUP(D219,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D220,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D220,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A220,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",\nIF(OR(C220=\"c\",C220=\"a\"), VLOOKUP(A220,Quantities[],Quantities!$AJ$2), VLOOKUP(A220,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",VLOOKUP(D220,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",VLOOKUP(D220,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",VLOOKUP(D220,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",VLOOKUP(D220,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",VLOOKUP(D220,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D220,Equipment[],Equipment!$AO$2),\nVLOOKUP(D220,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D221,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D221,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A221,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",\nIF(OR(C221=\"c\",C221=\"a\"), VLOOKUP(A221,Quantities[],Quantities!$AJ$2), VLOOKUP(A221,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",VLOOKUP(D221,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",VLOOKUP(D221,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",VLOOKUP(D221,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",VLOOKUP(D221,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",VLOOKUP(D221,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D221,Equipment[],Equipment!$AO$2),\nVLOOKUP(D221,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D222,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D222,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A222,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",\nIF(OR(C222=\"c\",C222=\"a\"), VLOOKUP(A222,Quantities[],Quantities!$AJ$2), VLOOKUP(A222,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",VLOOKUP(D222,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",VLOOKUP(D222,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",VLOOKUP(D222,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",VLOOKUP(D222,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",VLOOKUP(D222,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D222,Equipment[],Equipment!$AO$2),\nVLOOKUP(D222,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D223,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D223,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A223,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",\nIF(OR(C223=\"c\",C223=\"a\"), VLOOKUP(A223,Quantities[],Quantities!$AJ$2), VLOOKUP(A223,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",VLOOKUP(D223,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",VLOOKUP(D223,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",VLOOKUP(D223,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",VLOOKUP(D223,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",VLOOKUP(D223,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D223,Equipment[],Equipment!$AO$2),\nVLOOKUP(D223,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D224,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D224,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A224,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",\nIF(OR(C224=\"c\",C224=\"a\"), VLOOKUP(A224,Quantities[],Quantities!$AJ$2), VLOOKUP(A224,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",VLOOKUP(D224,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",VLOOKUP(D224,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",VLOOKUP(D224,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",VLOOKUP(D224,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",VLOOKUP(D224,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D224,Equipment[],Equipment!$AO$2),\nVLOOKUP(D224,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D225,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D225,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A225,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",\nIF(OR(C225=\"c\",C225=\"a\"), VLOOKUP(A225,Quantities[],Quantities!$AJ$2), VLOOKUP(A225,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",VLOOKUP(D225,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",VLOOKUP(D225,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",VLOOKUP(D225,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",VLOOKUP(D225,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",VLOOKUP(D225,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D225,Equipment[],Equipment!$AO$2),\nVLOOKUP(D225,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D226,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D226,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A226,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",\nIF(OR(C226=\"c\",C226=\"a\"), VLOOKUP(A226,Quantities[],Quantities!$AJ$2), VLOOKUP(A226,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",VLOOKUP(D226,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",VLOOKUP(D226,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",VLOOKUP(D226,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",VLOOKUP(D226,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",VLOOKUP(D226,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D226,Equipment[],Equipment!$AO$2),\nVLOOKUP(D226,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D227,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D227,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A227,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",\nIF(OR(C227=\"c\",C227=\"a\"), VLOOKUP(A227,Quantities[],Quantities!$AJ$2), VLOOKUP(A227,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",VLOOKUP(D227,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",VLOOKUP(D227,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",VLOOKUP(D227,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",VLOOKUP(D227,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",VLOOKUP(D227,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D227,Equipment[],Equipment!$AO$2),\nVLOOKUP(D227,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D228,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D228,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A228,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",\nIF(OR(C228=\"c\",C228=\"a\"), VLOOKUP(A228,Quantities[],Quantities!$AJ$2), VLOOKUP(A228,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",VLOOKUP(D228,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",VLOOKUP(D228,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",VLOOKUP(D228,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",VLOOKUP(D228,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",VLOOKUP(D228,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D228,Equipment[],Equipment!$AO$2),\nVLOOKUP(D228,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D229,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D229,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A229,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",\nIF(OR(C229=\"c\",C229=\"a\"), VLOOKUP(A229,Quantities[],Quantities!$AJ$2), VLOOKUP(A229,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",VLOOKUP(D229,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",VLOOKUP(D229,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",VLOOKUP(D229,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",VLOOKUP(D229,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",VLOOKUP(D229,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D229,Equipment[],Equipment!$AO$2),\nVLOOKUP(D229,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D230,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D230,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A230,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",\nIF(OR(C230=\"c\",C230=\"a\"), VLOOKUP(A230,Quantities[],Quantities!$AJ$2), VLOOKUP(A230,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",VLOOKUP(D230,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",VLOOKUP(D230,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",VLOOKUP(D230,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",VLOOKUP(D230,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",VLOOKUP(D230,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D230,Equipment[],Equipment!$AO$2),\nVLOOKUP(D230,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D231,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D231,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A231,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",\nIF(OR(C231=\"c\",C231=\"a\"), VLOOKUP(A231,Quantities[],Quantities!$AJ$2), VLOOKUP(A231,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",VLOOKUP(D231,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",VLOOKUP(D231,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",VLOOKUP(D231,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",VLOOKUP(D231,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",VLOOKUP(D231,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D231,Equipment[],Equipment!$AO$2),\nVLOOKUP(D231,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D232,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D232,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A232,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",\nIF(OR(C232=\"c\",C232=\"a\"), VLOOKUP(A232,Quantities[],Quantities!$AJ$2), VLOOKUP(A232,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",VLOOKUP(D232,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",VLOOKUP(D232,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",VLOOKUP(D232,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",VLOOKUP(D232,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",VLOOKUP(D232,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D232,Equipment[],Equipment!$AO$2),\nVLOOKUP(D232,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D233,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D233,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A233,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",\nIF(OR(C233=\"c\",C233=\"a\"), VLOOKUP(A233,Quantities[],Quantities!$AJ$2), VLOOKUP(A233,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",VLOOKUP(D233,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",VLOOKUP(D233,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",VLOOKUP(D233,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",VLOOKUP(D233,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",VLOOKUP(D233,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D233,Equipment[],Equipment!$AO$2),\nVLOOKUP(D233,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D234,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D234,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A234,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",\nIF(OR(C234=\"c\",C234=\"a\"), VLOOKUP(A234,Quantities[],Quantities!$AJ$2), VLOOKUP(A234,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",VLOOKUP(D234,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",VLOOKUP(D234,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",VLOOKUP(D234,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",VLOOKUP(D234,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",VLOOKUP(D234,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D234,Equipment[],Equipment!$AO$2),\nVLOOKUP(D234,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D235,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D235,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A235,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",\nIF(OR(C235=\"c\",C235=\"a\"), VLOOKUP(A235,Quantities[],Quantities!$AJ$2), VLOOKUP(A235,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",VLOOKUP(D235,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",VLOOKUP(D235,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",VLOOKUP(D235,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",VLOOKUP(D235,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",VLOOKUP(D235,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D235,Equipment[],Equipment!$AO$2),\nVLOOKUP(D235,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D236,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D236,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A236,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",\nIF(OR(C236=\"c\",C236=\"a\"), VLOOKUP(A236,Quantities[],Quantities!$AJ$2), VLOOKUP(A236,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",VLOOKUP(D236,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",VLOOKUP(D236,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",VLOOKUP(D236,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",VLOOKUP(D236,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",VLOOKUP(D236,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D236,Equipment[],Equipment!$AO$2),\nVLOOKUP(D236,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D237,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D237,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A237,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",\nIF(OR(C237=\"c\",C237=\"a\"), VLOOKUP(A237,Quantities[],Quantities!$AJ$2), VLOOKUP(A237,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",VLOOKUP(D237,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",VLOOKUP(D237,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",VLOOKUP(D237,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",VLOOKUP(D237,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",VLOOKUP(D237,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D237,Equipment[],Equipment!$AO$2),\nVLOOKUP(D237,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D238,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D238,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A238,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",\nIF(OR(C238=\"c\",C238=\"a\"), VLOOKUP(A238,Quantities[],Quantities!$AJ$2), VLOOKUP(A238,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",VLOOKUP(D238,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",VLOOKUP(D238,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",VLOOKUP(D238,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",VLOOKUP(D238,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",VLOOKUP(D238,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D238,Equipment[],Equipment!$AO$2),\nVLOOKUP(D238,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D239,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D239,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A239,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",\nIF(OR(C239=\"c\",C239=\"a\"), VLOOKUP(A239,Quantities[],Quantities!$AJ$2), VLOOKUP(A239,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",VLOOKUP(D239,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",VLOOKUP(D239,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",VLOOKUP(D239,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",VLOOKUP(D239,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",VLOOKUP(D239,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D239,Equipment[],Equipment!$AO$2),\nVLOOKUP(D239,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D240,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D240,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A240,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",\nIF(OR(C240=\"c\",C240=\"a\"), VLOOKUP(A240,Quantities[],Quantities!$AJ$2), VLOOKUP(A240,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",VLOOKUP(D240,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",VLOOKUP(D240,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",VLOOKUP(D240,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",VLOOKUP(D240,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",VLOOKUP(D240,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D240,Equipment[],Equipment!$AO$2),\nVLOOKUP(D240,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D241,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D241,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A241,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",\nIF(OR(C241=\"c\",C241=\"a\"), VLOOKUP(A241,Quantities[],Quantities!$AJ$2), VLOOKUP(A241,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",VLOOKUP(D241,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",VLOOKUP(D241,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",VLOOKUP(D241,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",VLOOKUP(D241,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",VLOOKUP(D241,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D241,Equipment[],Equipment!$AO$2),\nVLOOKUP(D241,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D242,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D242,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A242,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",\nIF(OR(C242=\"c\",C242=\"a\"), VLOOKUP(A242,Quantities[],Quantities!$AJ$2), VLOOKUP(A242,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",VLOOKUP(D242,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",VLOOKUP(D242,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",VLOOKUP(D242,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",VLOOKUP(D242,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",VLOOKUP(D242,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D242,Equipment[],Equipment!$AO$2),\nVLOOKUP(D242,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D243,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D243,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A243,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",\nIF(OR(C243=\"c\",C243=\"a\"), VLOOKUP(A243,Quantities[],Quantities!$AJ$2), VLOOKUP(A243,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",VLOOKUP(D243,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",VLOOKUP(D243,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",VLOOKUP(D243,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",VLOOKUP(D243,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",VLOOKUP(D243,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D243,Equipment[],Equipment!$AO$2),\nVLOOKUP(D243,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D244,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D244,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A244,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",\nIF(OR(C244=\"c\",C244=\"a\"), VLOOKUP(A244,Quantities[],Quantities!$AJ$2), VLOOKUP(A244,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",VLOOKUP(D244,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",VLOOKUP(D244,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",VLOOKUP(D244,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",VLOOKUP(D244,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",VLOOKUP(D244,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D244,Equipment[],Equipment!$AO$2),\nVLOOKUP(D244,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D245,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D245,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A245,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",\nIF(OR(C245=\"c\",C245=\"a\"), VLOOKUP(A245,Quantities[],Quantities!$AJ$2), VLOOKUP(A245,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",VLOOKUP(D245,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",VLOOKUP(D245,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",VLOOKUP(D245,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",VLOOKUP(D245,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",VLOOKUP(D245,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D245,Equipment[],Equipment!$AO$2),\nVLOOKUP(D245,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D246,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D246,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A246,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",\nIF(OR(C246=\"c\",C246=\"a\"), VLOOKUP(A246,Quantities[],Quantities!$AJ$2), VLOOKUP(A246,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",VLOOKUP(D246,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",VLOOKUP(D246,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",VLOOKUP(D246,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",VLOOKUP(D246,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",VLOOKUP(D246,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D246,Equipment[],Equipment!$AO$2),\nVLOOKUP(D246,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D247,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D247,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A247,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",\nIF(OR(C247=\"c\",C247=\"a\"), VLOOKUP(A247,Quantities[],Quantities!$AJ$2), VLOOKUP(A247,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",VLOOKUP(D247,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",VLOOKUP(D247,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",VLOOKUP(D247,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",VLOOKUP(D247,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",VLOOKUP(D247,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D247,Equipment[],Equipment!$AO$2),\nVLOOKUP(D247,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D248,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D248,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A248,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",\nIF(OR(C248=\"c\",C248=\"a\"), VLOOKUP(A248,Quantities[],Quantities!$AJ$2), VLOOKUP(A248,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",VLOOKUP(D248,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",VLOOKUP(D248,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",VLOOKUP(D248,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",VLOOKUP(D248,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",VLOOKUP(D248,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D248,Equipment[],Equipment!$AO$2),\nVLOOKUP(D248,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D249,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D249,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A249,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",\nIF(OR(C249=\"c\",C249=\"a\"), VLOOKUP(A249,Quantities[],Quantities!$AJ$2), VLOOKUP(A249,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",VLOOKUP(D249,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",VLOOKUP(D249,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",VLOOKUP(D249,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",VLOOKUP(D249,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",VLOOKUP(D249,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D249,Equipment[],Equipment!$AO$2),\nVLOOKUP(D249,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D250,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D250,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A250,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",\nIF(OR(C250=\"c\",C250=\"a\"), VLOOKUP(A250,Quantities[],Quantities!$AJ$2), VLOOKUP(A250,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",VLOOKUP(D250,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",VLOOKUP(D250,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",VLOOKUP(D250,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",VLOOKUP(D250,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",VLOOKUP(D250,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D250,Equipment[],Equipment!$AO$2),\nVLOOKUP(D250,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D251,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D251,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A251,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",\nIF(OR(C251=\"c\",C251=\"a\"), VLOOKUP(A251,Quantities[],Quantities!$AJ$2), VLOOKUP(A251,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",VLOOKUP(D251,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",VLOOKUP(D251,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",VLOOKUP(D251,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",VLOOKUP(D251,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",VLOOKUP(D251,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D251,Equipment[],Equipment!$AO$2),\nVLOOKUP(D251,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D252,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D252,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A252,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",\nIF(OR(C252=\"c\",C252=\"a\"), VLOOKUP(A252,Quantities[],Quantities!$AJ$2), VLOOKUP(A252,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",VLOOKUP(D252,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",VLOOKUP(D252,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",VLOOKUP(D252,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",VLOOKUP(D252,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",VLOOKUP(D252,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D252,Equipment[],Equipment!$AO$2),\nVLOOKUP(D252,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D253,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D253,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A253,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",\nIF(OR(C253=\"c\",C253=\"a\"), VLOOKUP(A253,Quantities[],Quantities!$AJ$2), VLOOKUP(A253,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",VLOOKUP(D253,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",VLOOKUP(D253,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",VLOOKUP(D253,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",VLOOKUP(D253,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",VLOOKUP(D253,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D253,Equipment[],Equipment!$AO$2),\nVLOOKUP(D253,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D254,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D254,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A254,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",\nIF(OR(C254=\"c\",C254=\"a\"), VLOOKUP(A254,Quantities[],Quantities!$AJ$2), VLOOKUP(A254,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",VLOOKUP(D254,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",VLOOKUP(D254,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",VLOOKUP(D254,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",VLOOKUP(D254,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",VLOOKUP(D254,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D254,Equipment[],Equipment!$AO$2),\nVLOOKUP(D254,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D255,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D255,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A255,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",\nIF(OR(C255=\"c\",C255=\"a\"), VLOOKUP(A255,Quantities[],Quantities!$AJ$2), VLOOKUP(A255,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",VLOOKUP(D255,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",VLOOKUP(D255,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",VLOOKUP(D255,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",VLOOKUP(D255,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",VLOOKUP(D255,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D255,Equipment[],Equipment!$AO$2),\nVLOOKUP(D255,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D256,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D256,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A256,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",\nIF(OR(C256=\"c\",C256=\"a\"), VLOOKUP(A256,Quantities[],Quantities!$AJ$2), VLOOKUP(A256,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",VLOOKUP(D256,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",VLOOKUP(D256,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",VLOOKUP(D256,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",VLOOKUP(D256,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",VLOOKUP(D256,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D256,Equipment[],Equipment!$AO$2),\nVLOOKUP(D256,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D257,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D257,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A257,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",\nIF(OR(C257=\"c\",C257=\"a\"), VLOOKUP(A257,Quantities[],Quantities!$AJ$2), VLOOKUP(A257,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",VLOOKUP(D257,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",VLOOKUP(D257,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",VLOOKUP(D257,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",VLOOKUP(D257,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",VLOOKUP(D257,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D257,Equipment[],Equipment!$AO$2),\nVLOOKUP(D257,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D258,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D258,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A258,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",\nIF(OR(C258=\"c\",C258=\"a\"), VLOOKUP(A258,Quantities[],Quantities!$AJ$2), VLOOKUP(A258,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",VLOOKUP(D258,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",VLOOKUP(D258,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",VLOOKUP(D258,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",VLOOKUP(D258,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",VLOOKUP(D258,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D258,Equipment[],Equipment!$AO$2),\nVLOOKUP(D258,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D259,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D259,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A259,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",\nIF(OR(C259=\"c\",C259=\"a\"), VLOOKUP(A259,Quantities[],Quantities!$AJ$2), VLOOKUP(A259,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",VLOOKUP(D259,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",VLOOKUP(D259,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",VLOOKUP(D259,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",VLOOKUP(D259,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",VLOOKUP(D259,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D259,Equipment[],Equipment!$AO$2),\nVLOOKUP(D259,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D260,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D260,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A260,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",\nIF(OR(C260=\"c\",C260=\"a\"), VLOOKUP(A260,Quantities[],Quantities!$AJ$2), VLOOKUP(A260,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",VLOOKUP(D260,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",VLOOKUP(D260,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",VLOOKUP(D260,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",VLOOKUP(D260,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",VLOOKUP(D260,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D260,Equipment[],Equipment!$AO$2),\nVLOOKUP(D260,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D261,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D261,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A261,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",\nIF(OR(C261=\"c\",C261=\"a\"), VLOOKUP(A261,Quantities[],Quantities!$AJ$2), VLOOKUP(A261,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",VLOOKUP(D261,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",VLOOKUP(D261,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",VLOOKUP(D261,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",VLOOKUP(D261,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",VLOOKUP(D261,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D261,Equipment[],Equipment!$AO$2),\nVLOOKUP(D261,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D262,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D262,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A262,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",\nIF(OR(C262=\"c\",C262=\"a\"), VLOOKUP(A262,Quantities[],Quantities!$AJ$2), VLOOKUP(A262,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",VLOOKUP(D262,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",VLOOKUP(D262,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",VLOOKUP(D262,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",VLOOKUP(D262,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",VLOOKUP(D262,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D262,Equipment[],Equipment!$AO$2),\nVLOOKUP(D262,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D263,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D263,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A263,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",\nIF(OR(C263=\"c\",C263=\"a\"), VLOOKUP(A263,Quantities[],Quantities!$AJ$2), VLOOKUP(A263,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",VLOOKUP(D263,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",VLOOKUP(D263,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",VLOOKUP(D263,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",VLOOKUP(D263,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",VLOOKUP(D263,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D263,Equipment[],Equipment!$AO$2),\nVLOOKUP(D263,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D264,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D264,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A264,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",\nIF(OR(C264=\"c\",C264=\"a\"), VLOOKUP(A264,Quantities[],Quantities!$AJ$2), VLOOKUP(A264,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",VLOOKUP(D264,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",VLOOKUP(D264,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",VLOOKUP(D264,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",VLOOKUP(D264,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",VLOOKUP(D264,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D264,Equipment[],Equipment!$AO$2),\nVLOOKUP(D264,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D265,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D265,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A265,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",\nIF(OR(C265=\"c\",C265=\"a\"), VLOOKUP(A265,Quantities[],Quantities!$AJ$2), VLOOKUP(A265,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",VLOOKUP(D265,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",VLOOKUP(D265,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",VLOOKUP(D265,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",VLOOKUP(D265,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",VLOOKUP(D265,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D265,Equipment[],Equipment!$AO$2),\nVLOOKUP(D265,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D266,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D266,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A266,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",\nIF(OR(C266=\"c\",C266=\"a\"), VLOOKUP(A266,Quantities[],Quantities!$AJ$2), VLOOKUP(A266,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",VLOOKUP(D266,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",VLOOKUP(D266,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",VLOOKUP(D266,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",VLOOKUP(D266,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",VLOOKUP(D266,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D266,Equipment[],Equipment!$AO$2),\nVLOOKUP(D266,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D267,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D267,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A267,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",\nIF(OR(C267=\"c\",C267=\"a\"), VLOOKUP(A267,Quantities[],Quantities!$AJ$2), VLOOKUP(A267,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",VLOOKUP(D267,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",VLOOKUP(D267,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",VLOOKUP(D267,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",VLOOKUP(D267,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",VLOOKUP(D267,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D267,Equipment[],Equipment!$AO$2),\nVLOOKUP(D267,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D268,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D268,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A268,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",\nIF(OR(C268=\"c\",C268=\"a\"), VLOOKUP(A268,Quantities[],Quantities!$AJ$2), VLOOKUP(A268,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",VLOOKUP(D268,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",VLOOKUP(D268,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",VLOOKUP(D268,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",VLOOKUP(D268,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",VLOOKUP(D268,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D268,Equipment[],Equipment!$AO$2),\nVLOOKUP(D268,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D269,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D269,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A269,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",\nIF(OR(C269=\"c\",C269=\"a\"), VLOOKUP(A269,Quantities[],Quantities!$AJ$2), VLOOKUP(A269,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",VLOOKUP(D269,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",VLOOKUP(D269,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",VLOOKUP(D269,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",VLOOKUP(D269,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",VLOOKUP(D269,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D269,Equipment[],Equipment!$AO$2),\nVLOOKUP(D269,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D270,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D270,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A270,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",\nIF(OR(C270=\"c\",C270=\"a\"), VLOOKUP(A270,Quantities[],Quantities!$AJ$2), VLOOKUP(A270,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",VLOOKUP(D270,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",VLOOKUP(D270,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",VLOOKUP(D270,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",VLOOKUP(D270,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",VLOOKUP(D270,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D270,Equipment[],Equipment!$AO$2),\nVLOOKUP(D270,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D271,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D271,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A271,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",\nIF(OR(C271=\"c\",C271=\"a\"), VLOOKUP(A271,Quantities[],Quantities!$AJ$2), VLOOKUP(A271,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",VLOOKUP(D271,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",VLOOKUP(D271,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",VLOOKUP(D271,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",VLOOKUP(D271,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",VLOOKUP(D271,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D271,Equipment[],Equipment!$AO$2),\nVLOOKUP(D271,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D272,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D272,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A272,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",\nIF(OR(C272=\"c\",C272=\"a\"), VLOOKUP(A272,Quantities[],Quantities!$AJ$2), VLOOKUP(A272,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",VLOOKUP(D272,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",VLOOKUP(D272,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",VLOOKUP(D272,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",VLOOKUP(D272,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",VLOOKUP(D272,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D272,Equipment[],Equipment!$AO$2),\nVLOOKUP(D272,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D273,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",(T273/60)*N273*(2300/O273)*P273*U273*M273*S273*(Q273-R273)*5280/43560,0)","v":0},{"$f":"IF(K273>0,J273/K273,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A273,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",\nIF(OR(C273=\"c\",C273=\"a\"), VLOOKUP(A273,Quantities[],Quantities!$AJ$2), VLOOKUP(A273,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",VLOOKUP(D273,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",VLOOKUP(D273,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",VLOOKUP(D273,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",VLOOKUP(D273,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",VLOOKUP(D273,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D273,Equipment[],Equipment!$AO$2),\nVLOOKUP(D273,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D274,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D274,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A274,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",\nIF(OR(C274=\"c\",C274=\"a\"), VLOOKUP(A274,Quantities[],Quantities!$AJ$2), VLOOKUP(A274,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",VLOOKUP(D274,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",VLOOKUP(D274,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",VLOOKUP(D274,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",VLOOKUP(D274,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",VLOOKUP(D274,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D274,Equipment[],Equipment!$AO$2),\nVLOOKUP(D274,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D275,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D275,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A275,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",\nIF(OR(C275=\"c\",C275=\"a\"), VLOOKUP(A275,Quantities[],Quantities!$AJ$2), VLOOKUP(A275,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",VLOOKUP(D275,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",VLOOKUP(D275,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",VLOOKUP(D275,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",VLOOKUP(D275,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",VLOOKUP(D275,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D275,Equipment[],Equipment!$AO$2),\nVLOOKUP(D275,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D276,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":0},0,0,{"$f":"IF(LEFT(D276,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A276,Quantities[],Quantities!$AI$2)),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",\nIF(OR(C276=\"c\",C276=\"a\"), VLOOKUP(A276,Quantities[],Quantities!$AJ$2), VLOOKUP(A276,Quantities[],Quantities!$AK$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",VLOOKUP(D276,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",VLOOKUP(D276,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",VLOOKUP(D276,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",VLOOKUP(D276,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",VLOOKUP(D276,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D276,Equipment[],Equipment!$AO$2),\nVLOOKUP(D276,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":0},{"$f":"'3   Material'!$B$15:$B$277","v":0},{"$f":"'3   Material'!$C$15:$C$277","v":0},{"$f":"'3   Material'!$D$15:$D$277","v":0},{"$f":"'3   Material'!$E$15:$E$277","v":0},{"$f":"'3   Material'!$F$15:$F$277","v":0},{"$f":"'3   Material'!$G$15:$G$277","v":0},{"$f":"'3   Material'!$H$15:$H$277","v":0},{"$f":"'3   Material'!$K$15:$K$277","v":0},{"$f":"IF(LEFT(D277,2)=\"Mg\",'4   Earthwork'!$I$15:$I$277,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(LEFT(D277,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$277+1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D277,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$AH$2),\nVLOOKUP(A277,Quantities[],Quantities!$AI$2)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D277,2)=\"Mg\",\nIF(OR(C277=\"c\",C277=\"a\"), VLOOKUP(A277,Quantities[],Quantities!$AJ$2), VLOOKUP(A277,Quantities[],Quantities!$AK$2)),\n0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D277,2)=\"Mg\",VLOOKUP(D277,Equipment[],Equipment!$AR$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D277,2)=\"Mg\",VLOOKUP(D277,Equipment[],Equipment!$AU$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D277,2)=\"Mg\",VLOOKUP(D277,Equipment[],Equipment!$AL$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D277,2)=\"Mg\",VLOOKUP(D277,Equipment[],Equipment!$AJ$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D277,2)=\"Mg\",VLOOKUP(D277,Equipment[],Equipment!$AT$2),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(D277,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D277,Equipment[],Equipment!$AO$2),\nVLOOKUP(D277,Equipment[],Equipment!$AN$2)),0)","v":{"$error":"#VALUE!"}}]

{"sheet":"13   EarthSum","index":16,"n_rows":278,"n_cols":20,"rows_kept":278,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,"Summarizes costs for line items involving earthworks",null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #13"]
[null,null,null,null,null,"Summary Calculation of Earthmoving Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2019-03-29"}]
[null,null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"Summarizes all earthmoving quantities and costs","Productivity (based on area of overall stockpile) = Sq.ft per hour = Speed x (Eff. Blade L -Blade Overlap) x Efficiency  (Cat. Handbook Edition 47 pg 11-27)"]
[null,null,null,null,null,null,"Max. safe slope for motor graders is 2:1 (50%), proposed final grade for Continental cover grading on stockpiles is 33%, therefore use of graders an option  (Cat. Handbook Edition 46 pg 11-30)"]
[null,null,null,null,null,null,"Grade Factor = -0.02(Grade %) + 1"]
[null,null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Equipment","Fuel Cost ($/hr)","Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($/hr)","Labor Cost ($/hr)","Number of Units (Equipment)","Time Req'd (hrs)","Direct Fuel Cost ($)","Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)","Direct Labor Cost ($)","Total Equipment Cost ($)","Total Production Volume (CY)","Total Production Area (AC)"]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D15,1)=\"U\",0,\nVLOOKUP(D15,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D15,1)=\"U\",0,\nVLOOKUP(D15,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D15,1)=\"U\",0,\nVLOOKUP(D15,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D15,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D15,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D15,2)=\"Dz\",'5   Dozer'!Q15,\nIF(LEFT(D15,2)=\"Rp\",'7   Ripper'!L15,\nIF(LEFT(D15,2)=\"Tk\",'9   Trucks'!Q15,\nIF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),'10   Loader Shovel'!O15,\nIF(LEFT(D15,2)=\"Sc\",'11 Scrapers'!AD15,\nIF(LEFT(D15,2)=\"Mg\",'12   M''grader'!L15,\nIF(LEFT(D15,2)=\"Ex\",'8  Excavator'!N15,\nIF(LEFT(D15,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":3.6512542372881358E-3},{"$f":"J15*N15*M15","v":0.25418206372881358},{"$f":"K15*N15*M15","v":0.94694199864406792},{"$f":"L15*N15*M15","v":0.10008087864406781},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1.3012049410169495},{"$f":"IF(OR(LEFT(D15,2)=\"Dz\",LEFT(D15,2)=\"Tk\",LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\",LEFT(D15,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Rp\",LEFT(D15,2)=\"Ex\",LEFT(D15,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D16,1)=\"U\",0,\nVLOOKUP(D16,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D16,1)=\"U\",0,\nVLOOKUP(D16,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D16,1)=\"U\",0,\nVLOOKUP(D16,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D16,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D16,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D16,2)=\"Dz\",'5   Dozer'!Q16,\nIF(LEFT(D16,2)=\"Rp\",'7   Ripper'!L16,\nIF(LEFT(D16,2)=\"Tk\",'9   Trucks'!Q16,\nIF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),'10   Loader Shovel'!O16,\nIF(LEFT(D16,2)=\"Sc\",'11 Scrapers'!AD16,\nIF(LEFT(D16,2)=\"Mg\",'12   M''grader'!L16,\nIF(LEFT(D16,2)=\"Ex\",'8  Excavator'!N16,\nIF(LEFT(D16,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.22637776271186441},{"$f":"J16*N16*M16","v":15.75928795118644},{"$f":"K16*N16*M16","v":58.710403915932211},{"$f":"L16*N16*M16","v":6.2050144759322041},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":80.674706343050858},{"$f":"IF(OR(LEFT(D16,2)=\"Dz\",LEFT(D16,2)=\"Tk\",LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\",LEFT(D16,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Rp\",LEFT(D16,2)=\"Ex\",LEFT(D16,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.62}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D17,1)=\"U\",0,\nVLOOKUP(D17,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D17,1)=\"U\",0,\nVLOOKUP(D17,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D17,1)=\"U\",0,\nVLOOKUP(D17,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D17,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D17,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D17,2)=\"Dz\",'5   Dozer'!Q17,\nIF(LEFT(D17,2)=\"Rp\",'7   Ripper'!L17,\nIF(LEFT(D17,2)=\"Tk\",'9   Trucks'!Q17,\nIF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),'10   Loader Shovel'!O17,\nIF(LEFT(D17,2)=\"Sc\",'11 Scrapers'!AD17,\nIF(LEFT(D17,2)=\"Mg\",'12   M''grader'!L17,\nIF(LEFT(D17,2)=\"Ex\",'8  Excavator'!N17,\nIF(LEFT(D17,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.13874766101694916},9.6589184216949153,35.98379594847458,3.8030733884745769,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":49.445787758644073},{"$f":"IF(OR(LEFT(D17,2)=\"Dz\",LEFT(D17,2)=\"Tk\",LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\",LEFT(D17,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Rp\",LEFT(D17,2)=\"Ex\",LEFT(D17,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.38}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D18,1)=\"U\",0,\nVLOOKUP(D18,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D18,1)=\"U\",0,\nVLOOKUP(D18,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D18,1)=\"U\",0,\nVLOOKUP(D18,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D18,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D18,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D18,2)=\"Dz\",'5   Dozer'!Q18,\nIF(LEFT(D18,2)=\"Rp\",'7   Ripper'!L18,\nIF(LEFT(D18,2)=\"Tk\",'9   Trucks'!Q18,\nIF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),'10   Loader Shovel'!O18,\nIF(LEFT(D18,2)=\"Sc\",'11 Scrapers'!AD18,\nIF(LEFT(D18,2)=\"Mg\",'12   M''grader'!L18,\nIF(LEFT(D18,2)=\"Ex\",'8  Excavator'!N18,\nIF(LEFT(D18,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":7.3025084745762719E-2},5.0836412745762711,18.938839972881361,2.0016175728813566,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":26.024098820338992},{"$f":"IF(OR(LEFT(D18,2)=\"Dz\",LEFT(D18,2)=\"Tk\",LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\",LEFT(D18,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Rp\",LEFT(D18,2)=\"Ex\",LEFT(D18,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.2}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D19,1)=\"U\",0,\nVLOOKUP(D19,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D19,1)=\"U\",0,\nVLOOKUP(D19,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D19,1)=\"U\",0,\nVLOOKUP(D19,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D19,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D19,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D19,2)=\"Dz\",'5   Dozer'!Q19,\nIF(LEFT(D19,2)=\"Rp\",'7   Ripper'!L19,\nIF(LEFT(D19,2)=\"Tk\",'9   Trucks'!Q19,\nIF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),'10   Loader Shovel'!O19,\nIF(LEFT(D19,2)=\"Sc\",'11 Scrapers'!AD19,\nIF(LEFT(D19,2)=\"Mg\",'12   M''grader'!L19,\nIF(LEFT(D19,2)=\"Ex\",'8  Excavator'!N19,\nIF(LEFT(D19,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.55864189830508482},38.889855750508474,144.88212579254241,15.312374432542377,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":199.08435597559327},{"$f":"IF(OR(LEFT(D19,2)=\"Dz\",LEFT(D19,2)=\"Tk\",LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\",LEFT(D19,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Rp\",LEFT(D19,2)=\"Ex\",LEFT(D19,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":1.53}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D20,1)=\"U\",0,\nVLOOKUP(D20,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D20,1)=\"U\",0,\nVLOOKUP(D20,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D20,1)=\"U\",0,\nVLOOKUP(D20,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D20,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D20,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D20,2)=\"Dz\",'5   Dozer'!Q20,\nIF(LEFT(D20,2)=\"Rp\",'7   Ripper'!L20,\nIF(LEFT(D20,2)=\"Tk\",'9   Trucks'!Q20,\nIF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),'10   Loader Shovel'!O20,\nIF(LEFT(D20,2)=\"Sc\",'11 Scrapers'!AD20,\nIF(LEFT(D20,2)=\"Mg\",'12   M''grader'!L20,\nIF(LEFT(D20,2)=\"Ex\",'8  Excavator'!N20,\nIF(LEFT(D20,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1625.5780596714469},113164.61662402777,413615.86836078286,44557.094615594367,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":571337.57960040495},{"$f":"IF(OR(LEFT(D20,2)=\"Dz\",LEFT(D20,2)=\"Tk\",LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\",LEFT(D20,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":666680},{"$f":"IF(OR(LEFT(D20,2)=\"Rp\",LEFT(D20,2)=\"Ex\",LEFT(D20,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D21,1)=\"U\",0,\nVLOOKUP(D21,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D21,1)=\"U\",0,\nVLOOKUP(D21,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D21,1)=\"U\",0,\nVLOOKUP(D21,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D21,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D21,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D21,2)=\"Dz\",'5   Dozer'!Q21,\nIF(LEFT(D21,2)=\"Rp\",'7   Ripper'!L21,\nIF(LEFT(D21,2)=\"Tk\",'9   Trucks'!Q21,\nIF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),'10   Loader Shovel'!O21,\nIF(LEFT(D21,2)=\"Sc\",'11 Scrapers'!AD21,\nIF(LEFT(D21,2)=\"Mg\",'12   M''grader'!L21,\nIF(LEFT(D21,2)=\"Ex\",'8  Excavator'!N21,\nIF(LEFT(D21,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1124.3402340516393},78270.945393504866,286079.74835378071,30818.165815355438,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":395168.85956264101},{"$f":"IF(OR(LEFT(D21,2)=\"Dz\",LEFT(D21,2)=\"Tk\",LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\",LEFT(D21,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":3150704.3855195497},{"$f":"IF(OR(LEFT(D21,2)=\"Rp\",LEFT(D21,2)=\"Ex\",LEFT(D21,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D22,1)=\"U\",0,\nVLOOKUP(D22,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D22,1)=\"U\",0,\nVLOOKUP(D22,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D22,1)=\"U\",0,\nVLOOKUP(D22,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D22,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D22,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D22,2)=\"Dz\",'5   Dozer'!Q22,\nIF(LEFT(D22,2)=\"Rp\",'7   Ripper'!L22,\nIF(LEFT(D22,2)=\"Tk\",'9   Trucks'!Q22,\nIF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),'10   Loader Shovel'!O22,\nIF(LEFT(D22,2)=\"Sc\",'11 Scrapers'!AD22,\nIF(LEFT(D22,2)=\"Mg\",'12   M''grader'!L22,\nIF(LEFT(D22,2)=\"Ex\",'8  Excavator'!N22,\nIF(LEFT(D22,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":479.85277731680594},33404.951092909447,122094.85849934435,13152.764626253653,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":168652.57421850745},{"$f":"IF(OR(LEFT(D22,2)=\"Dz\",LEFT(D22,2)=\"Tk\",LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\",LEFT(D22,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":1450500.0093663272},{"$f":"IF(OR(LEFT(D22,2)=\"Rp\",LEFT(D22,2)=\"Ex\",LEFT(D22,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D23,1)=\"U\",0,\nVLOOKUP(D23,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D23,1)=\"U\",0,\nVLOOKUP(D23,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D23,1)=\"U\",0,\nVLOOKUP(D23,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D23,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D23,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D23,2)=\"Dz\",'5   Dozer'!Q23,\nIF(LEFT(D23,2)=\"Rp\",'7   Ripper'!L23,\nIF(LEFT(D23,2)=\"Tk\",'9   Trucks'!Q23,\nIF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),'10   Loader Shovel'!O23,\nIF(LEFT(D23,2)=\"Sc\",'11 Scrapers'!AD23,\nIF(LEFT(D23,2)=\"Mg\",'12   M''grader'!L23,\nIF(LEFT(D23,2)=\"Ex\",'8  Excavator'!N23,\nIF(LEFT(D23,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":18.908415310358524},1316.3093318306085,4811.1012395805619,518.27966365692726,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":6645.6902350680975},{"$f":"IF(OR(LEFT(D23,2)=\"Dz\",LEFT(D23,2)=\"Tk\",LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\",LEFT(D23,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":33718.666666666664},{"$f":"IF(OR(LEFT(D23,2)=\"Rp\",LEFT(D23,2)=\"Ex\",LEFT(D23,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D24,1)=\"U\",0,\nVLOOKUP(D24,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D24,1)=\"U\",0,\nVLOOKUP(D24,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D24,1)=\"U\",0,\nVLOOKUP(D24,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D24,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D24,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D24,2)=\"Dz\",'5   Dozer'!Q24,\nIF(LEFT(D24,2)=\"Rp\",'7   Ripper'!L24,\nIF(LEFT(D24,2)=\"Tk\",'9   Trucks'!Q24,\nIF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),'10   Loader Shovel'!O24,\nIF(LEFT(D24,2)=\"Sc\",'11 Scrapers'!AD24,\nIF(LEFT(D24,2)=\"Mg\",'12   M''grader'!L24,\nIF(LEFT(D24,2)=\"Ex\",'8  Excavator'!N24,\nIF(LEFT(D24,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.0101354882167817},139.93558201221126,511.46355632386752,55.09781373202199,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":706.49695206810077},{"$f":"IF(OR(LEFT(D24,2)=\"Dz\",LEFT(D24,2)=\"Tk\",LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\",LEFT(D24,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":5825.9259259259261},{"$f":"IF(OR(LEFT(D24,2)=\"Rp\",LEFT(D24,2)=\"Ex\",LEFT(D24,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D25,1)=\"U\",0,\nVLOOKUP(D25,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D25,1)=\"U\",0,\nVLOOKUP(D25,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D25,1)=\"U\",0,\nVLOOKUP(D25,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D25,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D25,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D25,2)=\"Dz\",'5   Dozer'!Q25,\nIF(LEFT(D25,2)=\"Rp\",'7   Ripper'!L25,\nIF(LEFT(D25,2)=\"Tk\",'9   Trucks'!Q25,\nIF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),'10   Loader Shovel'!O25,\nIF(LEFT(D25,2)=\"Sc\",'11 Scrapers'!AD25,\nIF(LEFT(D25,2)=\"Mg\",'12   M''grader'!L25,\nIF(LEFT(D25,2)=\"Ex\",'8  Excavator'!N25,\nIF(LEFT(D25,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":8.204898335032853},571.18399759331203,2087.6734460493808,224.89626336325054,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2883.7537070059434},{"$f":"IF(OR(LEFT(D25,2)=\"Dz\",LEFT(D25,2)=\"Tk\",LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\",LEFT(D25,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":19718.518518518518},{"$f":"IF(OR(LEFT(D25,2)=\"Rp\",LEFT(D25,2)=\"Ex\",LEFT(D25,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D26,1)=\"U\",0,\nVLOOKUP(D26,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D26,1)=\"U\",0,\nVLOOKUP(D26,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D26,1)=\"U\",0,\nVLOOKUP(D26,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D26,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D26,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",'5   Dozer'!Q26,\nIF(LEFT(D26,2)=\"Rp\",'7   Ripper'!L26,\nIF(LEFT(D26,2)=\"Tk\",'9   Trucks'!Q26,\nIF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),'10   Loader Shovel'!O26,\nIF(LEFT(D26,2)=\"Sc\",'11 Scrapers'!AD26,\nIF(LEFT(D26,2)=\"Mg\",'12   M''grader'!L26,\nIF(LEFT(D26,2)=\"Ex\",'8  Excavator'!N26,\nIF(LEFT(D26,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":4.5366228981950698},315.81700305784977,1154.3088984860051,124.34883363952687,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1594.4747351833819},{"$f":"IF(OR(LEFT(D26,2)=\"Dz\",LEFT(D26,2)=\"Tk\",LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\",LEFT(D26,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":8988.0331407407411},{"$f":"IF(OR(LEFT(D26,2)=\"Rp\",LEFT(D26,2)=\"Ex\",LEFT(D26,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D27,1)=\"U\",0,\nVLOOKUP(D27,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D27,1)=\"U\",0,\nVLOOKUP(D27,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D27,1)=\"U\",0,\nVLOOKUP(D27,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D27,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D27,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",'5   Dozer'!Q27,\nIF(LEFT(D27,2)=\"Rp\",'7   Ripper'!L27,\nIF(LEFT(D27,2)=\"Tk\",'9   Trucks'!Q27,\nIF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),'10   Loader Shovel'!O27,\nIF(LEFT(D27,2)=\"Sc\",'11 Scrapers'!AD27,\nIF(LEFT(D27,2)=\"Mg\",'12   M''grader'!L27,\nIF(LEFT(D27,2)=\"Ex\",'8  Excavator'!N27,\nIF(LEFT(D27,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":125.49260600221984},8736.1677668445336,31930.631011934711,3439.7523305208465,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":44106.55110930009},{"$f":"IF(OR(LEFT(D27,2)=\"Dz\",LEFT(D27,2)=\"Tk\",LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\",LEFT(D27,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":243350},{"$f":"IF(OR(LEFT(D27,2)=\"Rp\",LEFT(D27,2)=\"Ex\",LEFT(D27,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D28,1)=\"U\",0,\nVLOOKUP(D28,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D28,1)=\"U\",0,\nVLOOKUP(D28,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D28,1)=\"U\",0,\nVLOOKUP(D28,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D28,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D28,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D28,2)=\"Dz\",'5   Dozer'!Q28,\nIF(LEFT(D28,2)=\"Rp\",'7   Ripper'!L28,\nIF(LEFT(D28,2)=\"Tk\",'9   Trucks'!Q28,\nIF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),'10   Loader Shovel'!O28,\nIF(LEFT(D28,2)=\"Sc\",'11 Scrapers'!AD28,\nIF(LEFT(D28,2)=\"Mg\",'12   M''grader'!L28,\nIF(LEFT(D28,2)=\"Ex\",'8  Excavator'!N28,\nIF(LEFT(D28,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":45.144471078626189},3142.7323541385617,11486.664387343048,1237.4099522651441,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":15866.806693746752},{"$f":"IF(OR(LEFT(D28,2)=\"Dz\",LEFT(D28,2)=\"Tk\",LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\",LEFT(D28,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":50794.5},{"$f":"IF(OR(LEFT(D28,2)=\"Rp\",LEFT(D28,2)=\"Ex\",LEFT(D28,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D29,1)=\"U\",0,\nVLOOKUP(D29,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D29,1)=\"U\",0,\nVLOOKUP(D29,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D29,1)=\"U\",0,\nVLOOKUP(D29,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D29,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D29,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",'5   Dozer'!Q29,\nIF(LEFT(D29,2)=\"Rp\",'7   Ripper'!L29,\nIF(LEFT(D29,2)=\"Tk\",'9   Trucks'!Q29,\nIF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),'10   Loader Shovel'!O29,\nIF(LEFT(D29,2)=\"Sc\",'11 Scrapers'!AD29,\nIF(LEFT(D29,2)=\"Mg\",'12   M''grader'!L29,\nIF(LEFT(D29,2)=\"Ex\",'8  Excavator'!N29,\nIF(LEFT(D29,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":112.98430172782699},7865.4021647826748,28747.988933694825,3096.899710359738,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":39710.290808837235},{"$f":"IF(OR(LEFT(D29,2)=\"Dz\",LEFT(D29,2)=\"Tk\",LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\",LEFT(D29,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":170294},{"$f":"IF(OR(LEFT(D29,2)=\"Rp\",LEFT(D29,2)=\"Ex\",LEFT(D29,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D30,1)=\"U\",0,\nVLOOKUP(D30,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D30,1)=\"U\",0,\nVLOOKUP(D30,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D30,1)=\"U\",0,\nVLOOKUP(D30,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D30,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D30,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D30,2)=\"Dz\",'5   Dozer'!Q30,\nIF(LEFT(D30,2)=\"Rp\",'7   Ripper'!L30,\nIF(LEFT(D30,2)=\"Tk\",'9   Trucks'!Q30,\nIF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),'10   Loader Shovel'!O30,\nIF(LEFT(D30,2)=\"Sc\",'11 Scrapers'!AD30,\nIF(LEFT(D30,2)=\"Mg\",'12   M''grader'!L30,\nIF(LEFT(D30,2)=\"Ex\",'8  Excavator'!N30,\nIF(LEFT(D30,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":41.946418354948079},2920.0999137797103,10672.944402321204,1149.751327109127,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":14742.79564321004},{"$f":"IF(OR(LEFT(D30,2)=\"Dz\",LEFT(D30,2)=\"Tk\",LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\",LEFT(D30,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":67765},{"$f":"IF(OR(LEFT(D30,2)=\"Rp\",LEFT(D30,2)=\"Ex\",LEFT(D30,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D31,1)=\"U\",0,\nVLOOKUP(D31,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D31,1)=\"U\",0,\nVLOOKUP(D31,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D31,1)=\"U\",0,\nVLOOKUP(D31,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D31,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D31,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D31,2)=\"Dz\",'5   Dozer'!Q31,\nIF(LEFT(D31,2)=\"Rp\",'7   Ripper'!L31,\nIF(LEFT(D31,2)=\"Tk\",'9   Trucks'!Q31,\nIF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),'10   Loader Shovel'!O31,\nIF(LEFT(D31,2)=\"Sc\",'11 Scrapers'!AD31,\nIF(LEFT(D31,2)=\"Mg\",'12   M''grader'!L31,\nIF(LEFT(D31,2)=\"Ex\",'8  Excavator'!N31,\nIF(LEFT(D31,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":17.517966101694917},1219.5132101694915,4543.2327508474582,480.16745084745776,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":6242.9134118644079},{"$f":"IF(OR(LEFT(D31,2)=\"Dz\",LEFT(D31,2)=\"Tk\",LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\",LEFT(D31,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D31,2)=\"Rp\",LEFT(D31,2)=\"Ex\",LEFT(D31,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D32,1)=\"U\",0,\nVLOOKUP(D32,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D32,1)=\"U\",0,\nVLOOKUP(D32,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D32,1)=\"U\",0,\nVLOOKUP(D32,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D32,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D32,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D32,2)=\"Dz\",'5   Dozer'!Q32,\nIF(LEFT(D32,2)=\"Rp\",'7   Ripper'!L32,\nIF(LEFT(D32,2)=\"Tk\",'9   Trucks'!Q32,\nIF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),'10   Loader Shovel'!O32,\nIF(LEFT(D32,2)=\"Sc\",'11 Scrapers'!AD32,\nIF(LEFT(D32,2)=\"Mg\",'12   M''grader'!L32,\nIF(LEFT(D32,2)=\"Ex\",'8  Excavator'!N32,\nIF(LEFT(D32,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":94.747288568527253},5682.392834066567,20486.76477094182,2624.4998933482052,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":28793.657498356592},{"$f":"IF(OR(LEFT(D32,2)=\"Dz\",LEFT(D32,2)=\"Tk\",LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\",LEFT(D32,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":71559.899999999994},{"$f":"IF(OR(LEFT(D32,2)=\"Rp\",LEFT(D32,2)=\"Ex\",LEFT(D32,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D33,1)=\"U\",0,\nVLOOKUP(D33,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D33,1)=\"U\",0,\nVLOOKUP(D33,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D33,1)=\"U\",0,\nVLOOKUP(D33,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D33,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D33,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D33,2)=\"Dz\",'5   Dozer'!Q33,\nIF(LEFT(D33,2)=\"Rp\",'7   Ripper'!L33,\nIF(LEFT(D33,2)=\"Tk\",'9   Trucks'!Q33,\nIF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),'10   Loader Shovel'!O33,\nIF(LEFT(D33,2)=\"Sc\",'11 Scrapers'!AD33,\nIF(LEFT(D33,2)=\"Mg\",'12   M''grader'!L33,\nIF(LEFT(D33,2)=\"Ex\",'8  Excavator'!N33,\nIF(LEFT(D33,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":94.747288568527253},7422.8057777818422,21014.098032249702,2299.5166935581565,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":30736.420503589703},{"$f":"IF(OR(LEFT(D33,2)=\"Dz\",LEFT(D33,2)=\"Tk\",LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\",LEFT(D33,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":71559.899999999994},{"$f":"IF(OR(LEFT(D33,2)=\"Rp\",LEFT(D33,2)=\"Ex\",LEFT(D33,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D34,1)=\"U\",0,\nVLOOKUP(D34,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D34,1)=\"U\",0,\nVLOOKUP(D34,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D34,1)=\"U\",0,\nVLOOKUP(D34,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D34,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D34,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D34,2)=\"Dz\",'5   Dozer'!Q34,\nIF(LEFT(D34,2)=\"Rp\",'7   Ripper'!L34,\nIF(LEFT(D34,2)=\"Tk\",'9   Trucks'!Q34,\nIF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),'10   Loader Shovel'!O34,\nIF(LEFT(D34,2)=\"Sc\",'11 Scrapers'!AD34,\nIF(LEFT(D34,2)=\"Mg\",'12   M''grader'!L34,\nIF(LEFT(D34,2)=\"Ex\",'8  Excavator'!N34,\nIF(LEFT(D34,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":128.37665499011877},8936.9408371371173,32664.455154938922,3518.8041132791559,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":45120.200105355194},{"$f":"IF(OR(LEFT(D34,2)=\"Dz\",LEFT(D34,2)=\"Tk\",LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\",LEFT(D34,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":73481.5},{"$f":"IF(OR(LEFT(D34,2)=\"Rp\",LEFT(D34,2)=\"Ex\",LEFT(D34,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D35,1)=\"U\",0,\nVLOOKUP(D35,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D35,1)=\"U\",0,\nVLOOKUP(D35,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D35,1)=\"U\",0,\nVLOOKUP(D35,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D35,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D35,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D35,2)=\"Dz\",'5   Dozer'!Q35,\nIF(LEFT(D35,2)=\"Rp\",'7   Ripper'!L35,\nIF(LEFT(D35,2)=\"Tk\",'9   Trucks'!Q35,\nIF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),'10   Loader Shovel'!O35,\nIF(LEFT(D35,2)=\"Sc\",'11 Scrapers'!AD35,\nIF(LEFT(D35,2)=\"Mg\",'12   M''grader'!L35,\nIF(LEFT(D35,2)=\"Ex\",'8  Excavator'!N35,\nIF(LEFT(D35,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":67.017688747525071},4665.4364021589572,17052.136845672474,1836.9548485696625,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":23554.528096401093},{"$f":"IF(OR(LEFT(D35,2)=\"Dz\",LEFT(D35,2)=\"Tk\",LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\",LEFT(D35,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":69996},{"$f":"IF(OR(LEFT(D35,2)=\"Rp\",LEFT(D35,2)=\"Ex\",LEFT(D35,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D36,1)=\"U\",0,\nVLOOKUP(D36,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D36,1)=\"U\",0,\nVLOOKUP(D36,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D36,1)=\"U\",0,\nVLOOKUP(D36,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D36,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D36,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D36,2)=\"Dz\",'5   Dozer'!Q36,\nIF(LEFT(D36,2)=\"Rp\",'7   Ripper'!L36,\nIF(LEFT(D36,2)=\"Tk\",'9   Trucks'!Q36,\nIF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),'10   Loader Shovel'!O36,\nIF(LEFT(D36,2)=\"Sc\",'11 Scrapers'!AD36,\nIF(LEFT(D36,2)=\"Mg\",'12   M''grader'!L36,\nIF(LEFT(D36,2)=\"Ex\",'8  Excavator'!N36,\nIF(LEFT(D36,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":39.495465711868306},2749.4768455317121,10049.318302210397,1082.5707151623103,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":13881.365862904418},{"$f":"IF(OR(LEFT(D36,2)=\"Dz\",LEFT(D36,2)=\"Tk\",LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\",LEFT(D36,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":27893.249999999996},{"$f":"IF(OR(LEFT(D36,2)=\"Rp\",LEFT(D36,2)=\"Ex\",LEFT(D36,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D37,1)=\"U\",0,\nVLOOKUP(D37,Equipment[],Equipment!$E$2))","v":12.285},{"$f":"IF(LEFT(D37,1)=\"U\",0,\nVLOOKUP(D37,Equipment[],Equipment!$M$2))","v":52.380397727272722},{"$f":"IF(LEFT(D37,1)=\"U\",0,\nVLOOKUP(D37,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D37,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D37,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D37,2)=\"Dz\",'5   Dozer'!Q37,\nIF(LEFT(D37,2)=\"Rp\",'7   Ripper'!L37,\nIF(LEFT(D37,2)=\"Tk\",'9   Trucks'!Q37,\nIF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),'10   Loader Shovel'!O37,\nIF(LEFT(D37,2)=\"Sc\",'11 Scrapers'!AD37,\nIF(LEFT(D37,2)=\"Mg\",'12   M''grader'!L37,\nIF(LEFT(D37,2)=\"Ex\",'8  Excavator'!N37,\nIF(LEFT(D37,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":28.951377777777775},355.66767599999997,1516.484682752525,801.9531644444445,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2674.1055231969694},{"$f":"IF(OR(LEFT(D37,2)=\"Dz\",LEFT(D37,2)=\"Tk\",LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\",LEFT(D37,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Rp\",LEFT(D37,2)=\"Ex\",LEFT(D37,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D38,1)=\"U\",0,\nVLOOKUP(D38,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D38,1)=\"U\",0,\nVLOOKUP(D38,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D38,1)=\"U\",0,\nVLOOKUP(D38,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D38,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D38,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D38,2)=\"Dz\",'5   Dozer'!Q38,\nIF(LEFT(D38,2)=\"Rp\",'7   Ripper'!L38,\nIF(LEFT(D38,2)=\"Tk\",'9   Trucks'!Q38,\nIF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),'10   Loader Shovel'!O38,\nIF(LEFT(D38,2)=\"Sc\",'11 Scrapers'!AD38,\nIF(LEFT(D38,2)=\"Mg\",'12   M''grader'!L38,\nIF(LEFT(D38,2)=\"Ex\",'8  Excavator'!N38,\nIF(LEFT(D38,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":57.902755555555551},4030.9003279999993,14732.912010656564,1587.1145297777778,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":20350.926868434341},{"$f":"IF(OR(LEFT(D38,2)=\"Dz\",LEFT(D38,2)=\"Tk\",LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\",LEFT(D38,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":32570.3},{"$f":"IF(OR(LEFT(D38,2)=\"Rp\",LEFT(D38,2)=\"Ex\",LEFT(D38,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D39,1)=\"U\",0,\nVLOOKUP(D39,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D39,1)=\"U\",0,\nVLOOKUP(D39,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D39,1)=\"U\",0,\nVLOOKUP(D39,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D39,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D39,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D39,2)=\"Dz\",'5   Dozer'!Q39,\nIF(LEFT(D39,2)=\"Rp\",'7   Ripper'!L39,\nIF(LEFT(D39,2)=\"Tk\",'9   Trucks'!Q39,\nIF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),'10   Loader Shovel'!O39,\nIF(LEFT(D39,2)=\"Sc\",'11 Scrapers'!AD39,\nIF(LEFT(D39,2)=\"Mg\",'12   M''grader'!L39,\nIF(LEFT(D39,2)=\"Ex\",'8  Excavator'!N39,\nIF(LEFT(D39,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":38.441222624832491},2305.4815739462288,8311.966467016664,1064.8218667078602,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":11682.269907670752},{"$f":"IF(OR(LEFT(D39,2)=\"Dz\",LEFT(D39,2)=\"Tk\",LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\",LEFT(D39,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":41383.899999999994},{"$f":"IF(OR(LEFT(D39,2)=\"Rp\",LEFT(D39,2)=\"Ex\",LEFT(D39,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D40,1)=\"U\",0,\nVLOOKUP(D40,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D40,1)=\"U\",0,\nVLOOKUP(D40,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D40,1)=\"U\",0,\nVLOOKUP(D40,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D40,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D40,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D40,2)=\"Dz\",'5   Dozer'!Q40,\nIF(LEFT(D40,2)=\"Rp\",'7   Ripper'!L40,\nIF(LEFT(D40,2)=\"Tk\",'9   Trucks'!Q40,\nIF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),'10   Loader Shovel'!O40,\nIF(LEFT(D40,2)=\"Sc\",'11 Scrapers'!AD40,\nIF(LEFT(D40,2)=\"Mg\",'12   M''grader'!L40,\nIF(LEFT(D40,2)=\"Ex\",'8  Excavator'!N40,\nIF(LEFT(D40,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":76.882445249664983},5352.1714260554272,19562.148470475626,2107.3478242933174,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":27021.667720824367},{"$f":"IF(OR(LEFT(D40,2)=\"Dz\",LEFT(D40,2)=\"Tk\",LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\",LEFT(D40,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":41383.899999999994},{"$f":"IF(OR(LEFT(D40,2)=\"Rp\",LEFT(D40,2)=\"Ex\",LEFT(D40,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D41,1)=\"U\",0,\nVLOOKUP(D41,Equipment[],Equipment!$E$2))","v":14.086799999999998},{"$f":"IF(LEFT(D41,1)=\"U\",0,\nVLOOKUP(D41,Equipment[],Equipment!$M$2))","v":73.11363636363636},{"$f":"IF(LEFT(D41,1)=\"U\",0,\nVLOOKUP(D41,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D41,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D41,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":10},{"$f":"IF(LEFT(D41,2)=\"Dz\",'5   Dozer'!Q41,\nIF(LEFT(D41,2)=\"Rp\",'7   Ripper'!L41,\nIF(LEFT(D41,2)=\"Tk\",'9   Trucks'!Q41,\nIF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),'10   Loader Shovel'!O41,\nIF(LEFT(D41,2)=\"Sc\",'11 Scrapers'!AD41,\nIF(LEFT(D41,2)=\"Mg\",'12   M''grader'!L41,\nIF(LEFT(D41,2)=\"Ex\",'8  Excavator'!N41,\nIF(LEFT(D41,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":38.441222624832491},5415.1381487149029,28105.775723655934,9329.6847310468456,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":42850.598603417682},{"$f":"IF(OR(LEFT(D41,2)=\"Dz\",LEFT(D41,2)=\"Tk\",LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\",LEFT(D41,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":41383.899999999994},{"$f":"IF(OR(LEFT(D41,2)=\"Rp\",LEFT(D41,2)=\"Ex\",LEFT(D41,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D42,1)=\"U\",0,\nVLOOKUP(D42,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D42,1)=\"U\",0,\nVLOOKUP(D42,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D42,1)=\"U\",0,\nVLOOKUP(D42,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D42,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D42,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D42,2)=\"Dz\",'5   Dozer'!Q42,\nIF(LEFT(D42,2)=\"Rp\",'7   Ripper'!L42,\nIF(LEFT(D42,2)=\"Tk\",'9   Trucks'!Q42,\nIF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),'10   Loader Shovel'!O42,\nIF(LEFT(D42,2)=\"Sc\",'11 Scrapers'!AD42,\nIF(LEFT(D42,2)=\"Mg\",'12   M''grader'!L42,\nIF(LEFT(D42,2)=\"Ex\",'8  Excavator'!N42,\nIF(LEFT(D42,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":72.055126707964945},4321.4485802088311,15580.144336677464,1995.9270098106292,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":21897.519926696921},{"$f":"IF(OR(LEFT(D42,2)=\"Dz\",LEFT(D42,2)=\"Tk\",LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\",LEFT(D42,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":77570.95},{"$f":"IF(OR(LEFT(D42,2)=\"Rp\",LEFT(D42,2)=\"Ex\",LEFT(D42,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D43,1)=\"U\",0,\nVLOOKUP(D43,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D43,1)=\"U\",0,\nVLOOKUP(D43,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D43,1)=\"U\",0,\nVLOOKUP(D43,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D43,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D43,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",'5   Dozer'!Q43,\nIF(LEFT(D43,2)=\"Rp\",'7   Ripper'!L43,\nIF(LEFT(D43,2)=\"Tk\",'9   Trucks'!Q43,\nIF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),'10   Loader Shovel'!O43,\nIF(LEFT(D43,2)=\"Sc\",'11 Scrapers'!AD43,\nIF(LEFT(D43,2)=\"Mg\",'12   M''grader'!L43,\nIF(LEFT(D43,2)=\"Ex\",'8  Excavator'!N43,\nIF(LEFT(D43,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":144.11025341592989},10032.235291549958,36667.748590535004,3950.0620461306389,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":50650.045928215601},{"$f":"IF(OR(LEFT(D43,2)=\"Dz\",LEFT(D43,2)=\"Tk\",LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\",LEFT(D43,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":77570.95},{"$f":"IF(OR(LEFT(D43,2)=\"Rp\",LEFT(D43,2)=\"Ex\",LEFT(D43,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D44,1)=\"U\",0,\nVLOOKUP(D44,Equipment[],Equipment!$E$2))","v":14.086799999999998},{"$f":"IF(LEFT(D44,1)=\"U\",0,\nVLOOKUP(D44,Equipment[],Equipment!$M$2))","v":73.11363636363636},{"$f":"IF(LEFT(D44,1)=\"U\",0,\nVLOOKUP(D44,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D44,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D44,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":10},{"$f":"IF(LEFT(D44,2)=\"Dz\",'5   Dozer'!Q44,\nIF(LEFT(D44,2)=\"Rp\",'7   Ripper'!L44,\nIF(LEFT(D44,2)=\"Tk\",'9   Trucks'!Q44,\nIF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),'10   Loader Shovel'!O44,\nIF(LEFT(D44,2)=\"Sc\",'11 Scrapers'!AD44,\nIF(LEFT(D44,2)=\"Mg\",'12   M''grader'!L44,\nIF(LEFT(D44,2)=\"Ex\",'8  Excavator'!N44,\nIF(LEFT(D44,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":72.055126707964945},10150.261589097605,52682.123322618907,17487.779252023094,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":80320.164163739595},{"$f":"IF(OR(LEFT(D44,2)=\"Dz\",LEFT(D44,2)=\"Tk\",LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\",LEFT(D44,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":77570.95},{"$f":"IF(OR(LEFT(D44,2)=\"Rp\",LEFT(D44,2)=\"Ex\",LEFT(D44,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D45,1)=\"U\",0,\nVLOOKUP(D45,Equipment[],Equipment!$E$2))","v":12.285},{"$f":"IF(LEFT(D45,1)=\"U\",0,\nVLOOKUP(D45,Equipment[],Equipment!$M$2))","v":52.380397727272722},{"$f":"IF(LEFT(D45,1)=\"U\",0,\nVLOOKUP(D45,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D45,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D45,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",'5   Dozer'!Q45,\nIF(LEFT(D45,2)=\"Rp\",'7   Ripper'!L45,\nIF(LEFT(D45,2)=\"Tk\",'9   Trucks'!Q45,\nIF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),'10   Loader Shovel'!O45,\nIF(LEFT(D45,2)=\"Sc\",'11 Scrapers'!AD45,\nIF(LEFT(D45,2)=\"Mg\",'12   M''grader'!L45,\nIF(LEFT(D45,2)=\"Ex\",'8  Excavator'!N45,\nIF(LEFT(D45,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":20.085790476190475},246.75393599999998,1052.1016938095236,556.37639619047616,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1855.2320259999997},{"$f":"IF(OR(LEFT(D45,2)=\"Dz\",LEFT(D45,2)=\"Tk\",LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\",LEFT(D45,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Rp\",LEFT(D45,2)=\"Ex\",LEFT(D45,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D46,1)=\"U\",0,\nVLOOKUP(D46,Equipment[],Equipment!$E$2))","v":14.086799999999998},{"$f":"IF(LEFT(D46,1)=\"U\",0,\nVLOOKUP(D46,Equipment[],Equipment!$M$2))","v":73.11363636363636},{"$f":"IF(LEFT(D46,1)=\"U\",0,\nVLOOKUP(D46,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D46,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D46,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":4},{"$f":"IF(LEFT(D46,2)=\"Dz\",'5   Dozer'!Q46,\nIF(LEFT(D46,2)=\"Rp\",'7   Ripper'!L46,\nIF(LEFT(D46,2)=\"Tk\",'9   Trucks'!Q46,\nIF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),'10   Loader Shovel'!O46,\nIF(LEFT(D46,2)=\"Sc\",'11 Scrapers'!AD46,\nIF(LEFT(D46,2)=\"Mg\",'12   M''grader'!L46,\nIF(LEFT(D46,2)=\"Ex\",'8  Excavator'!N46,\nIF(LEFT(D46,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":23.788219607056632},1340.3995678427414,6956.972952354653,2309.3603594530578,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":10606.732879650452},{"$f":"IF(OR(LEFT(D46,2)=\"Dz\",LEFT(D46,2)=\"Tk\",LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\",LEFT(D46,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":6590.65},{"$f":"IF(OR(LEFT(D46,2)=\"Rp\",LEFT(D46,2)=\"Ex\",LEFT(D46,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"IF(LEFT(D47,1)=\"U\",0,\nVLOOKUP(D47,Equipment[],Equipment!$E$2))","v":12.285},{"$f":"IF(LEFT(D47,1)=\"U\",0,\nVLOOKUP(D47,Equipment[],Equipment!$M$2))","v":52.380397727272722},{"$f":"IF(LEFT(D47,1)=\"U\",0,\nVLOOKUP(D47,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D47,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D47,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D47,2)=\"Dz\",'5   Dozer'!Q47,\nIF(LEFT(D47,2)=\"Rp\",'7   Ripper'!L47,\nIF(LEFT(D47,2)=\"Tk\",'9   Trucks'!Q47,\nIF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),'10   Loader Shovel'!O47,\nIF(LEFT(D47,2)=\"Sc\",'11 Scrapers'!AD47,\nIF(LEFT(D47,2)=\"Mg\",'12   M''grader'!L47,\nIF(LEFT(D47,2)=\"Ex\",'8  Excavator'!N47,\nIF(LEFT(D47,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":3.2768000000000002},40.255488,171.64008727272727,90.767360000000011,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":302.66293527272728},{"$f":"IF(OR(LEFT(D47,2)=\"Dz\",LEFT(D47,2)=\"Tk\",LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\",LEFT(D47,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Rp\",LEFT(D47,2)=\"Ex\",LEFT(D47,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"IF(LEFT(D48,1)=\"U\",0,\nVLOOKUP(D48,Equipment[],Equipment!$E$2))","v":14.086799999999998},{"$f":"IF(LEFT(D48,1)=\"U\",0,\nVLOOKUP(D48,Equipment[],Equipment!$M$2))","v":73.11363636363636},{"$f":"IF(LEFT(D48,1)=\"U\",0,\nVLOOKUP(D48,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D48,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D48,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":4},{"$f":"IF(LEFT(D48,2)=\"Dz\",'5   Dozer'!Q48,\nIF(LEFT(D48,2)=\"Rp\",'7   Ripper'!L48,\nIF(LEFT(D48,2)=\"Tk\",'9   Trucks'!Q48,\nIF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),'10   Loader Shovel'!O48,\nIF(LEFT(D48,2)=\"Sc\",'11 Scrapers'!AD48,\nIF(LEFT(D48,2)=\"Mg\",'12   M''grader'!L48,\nIF(LEFT(D48,2)=\"Ex\",'8  Excavator'!N48,\nIF(LEFT(D48,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":3.880815051854869},218.67306188987664,1134.962001983374,376.74952523407069,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1730.3845891073213},{"$f":"IF(OR(LEFT(D48,2)=\"Dz\",LEFT(D48,2)=\"Tk\",LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\",LEFT(D48,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":1075.2},{"$f":"IF(OR(LEFT(D48,2)=\"Rp\",LEFT(D48,2)=\"Ex\",LEFT(D48,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D49,1)=\"U\",0,\nVLOOKUP(D49,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D49,1)=\"U\",0,\nVLOOKUP(D49,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D49,1)=\"U\",0,\nVLOOKUP(D49,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D49,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D49,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D49,2)=\"Dz\",'5   Dozer'!Q49,\nIF(LEFT(D49,2)=\"Rp\",'7   Ripper'!L49,\nIF(LEFT(D49,2)=\"Tk\",'9   Trucks'!Q49,\nIF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),'10   Loader Shovel'!O49,\nIF(LEFT(D49,2)=\"Sc\",'11 Scrapers'!AD49,\nIF(LEFT(D49,2)=\"Mg\",'12   M''grader'!L49,\nIF(LEFT(D49,2)=\"Ex\",'8  Excavator'!N49,\nIF(LEFT(D49,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":37.693092203389831},2624.0046137389827,9775.5920969949166,1033.1676572949154,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":13432.764368028813},{"$f":"IF(OR(LEFT(D49,2)=\"Dz\",LEFT(D49,2)=\"Tk\",LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\",LEFT(D49,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Rp\",LEFT(D49,2)=\"Ex\",LEFT(D49,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":109.9}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D50,1)=\"U\",0,\nVLOOKUP(D50,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D50,1)=\"U\",0,\nVLOOKUP(D50,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D50,1)=\"U\",0,\nVLOOKUP(D50,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D50,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D50,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D50,2)=\"Dz\",'5   Dozer'!Q50,\nIF(LEFT(D50,2)=\"Rp\",'7   Ripper'!L50,\nIF(LEFT(D50,2)=\"Tk\",'9   Trucks'!Q50,\nIF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),'10   Loader Shovel'!O50,\nIF(LEFT(D50,2)=\"Sc\",'11 Scrapers'!AD50,\nIF(LEFT(D50,2)=\"Mg\",'12   M''grader'!L50,\nIF(LEFT(D50,2)=\"Ex\",'8  Excavator'!N50,\nIF(LEFT(D50,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.44586915254237286},31.039181054237286,115.63484737118645,12.221273471186441,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":158.89530189661016},{"$f":"IF(OR(LEFT(D50,2)=\"Dz\",LEFT(D50,2)=\"Tk\",LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\",LEFT(D50,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Rp\",LEFT(D50,2)=\"Ex\",LEFT(D50,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":1.3}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D51,1)=\"U\",0,\nVLOOKUP(D51,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D51,1)=\"U\",0,\nVLOOKUP(D51,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D51,1)=\"U\",0,\nVLOOKUP(D51,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D51,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D51,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D51,2)=\"Dz\",'5   Dozer'!Q51,\nIF(LEFT(D51,2)=\"Rp\",'7   Ripper'!L51,\nIF(LEFT(D51,2)=\"Tk\",'9   Trucks'!Q51,\nIF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),'10   Loader Shovel'!O51,\nIF(LEFT(D51,2)=\"Sc\",'11 Scrapers'!AD51,\nIF(LEFT(D51,2)=\"Mg\",'12   M''grader'!L51,\nIF(LEFT(D51,2)=\"Ex\",'8  Excavator'!N51,\nIF(LEFT(D51,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.9107533627550077},133.01709534818986,495.54823922284862,52.373749673114766,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":680.93908424415315},{"$f":"IF(OR(LEFT(D51,2)=\"Dz\",LEFT(D51,2)=\"Tk\",LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\",LEFT(D51,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Rp\",LEFT(D51,2)=\"Ex\",LEFT(D51,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":5.5710949219467407}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D52,1)=\"U\",0,\nVLOOKUP(D52,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D52,1)=\"U\",0,\nVLOOKUP(D52,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D52,1)=\"U\",0,\nVLOOKUP(D52,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D52,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D52,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D52,2)=\"Dz\",'5   Dozer'!Q52,\nIF(LEFT(D52,2)=\"Rp\",'7   Ripper'!L52,\nIF(LEFT(D52,2)=\"Tk\",'9   Trucks'!Q52,\nIF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),'10   Loader Shovel'!O52,\nIF(LEFT(D52,2)=\"Sc\",'11 Scrapers'!AD52,\nIF(LEFT(D52,2)=\"Mg\",'12   M''grader'!L52,\nIF(LEFT(D52,2)=\"Ex\",'8  Excavator'!N52,\nIF(LEFT(D52,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":37.110032542372878},2583.4149154372876,9624.3772965864409,1017.1859919864407,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":13224.978204010169},{"$f":"IF(OR(LEFT(D52,2)=\"Dz\",LEFT(D52,2)=\"Tk\",LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\",LEFT(D52,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Rp\",LEFT(D52,2)=\"Ex\",LEFT(D52,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":108.2}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D53,1)=\"U\",0,\nVLOOKUP(D53,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D53,1)=\"U\",0,\nVLOOKUP(D53,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D53,1)=\"U\",0,\nVLOOKUP(D53,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D53,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D53,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D53,2)=\"Dz\",'5   Dozer'!Q53,\nIF(LEFT(D53,2)=\"Rp\",'7   Ripper'!L53,\nIF(LEFT(D53,2)=\"Tk\",'9   Trucks'!Q53,\nIF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),'10   Loader Shovel'!O53,\nIF(LEFT(D53,2)=\"Sc\",'11 Scrapers'!AD53,\nIF(LEFT(D53,2)=\"Mg\",'12   M''grader'!L53,\nIF(LEFT(D53,2)=\"Ex\",'8  Excavator'!N53,\nIF(LEFT(D53,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":19.601779850847457},1364.5779043167456,5083.6636899677287,537.28478571172889,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":6985.5263799962031},{"$f":"IF(OR(LEFT(D53,2)=\"Dz\",LEFT(D53,2)=\"Tk\",LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\",LEFT(D53,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Rp\",LEFT(D53,2)=\"Ex\",LEFT(D53,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":57.152000000000001}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D54,1)=\"U\",0,\nVLOOKUP(D54,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D54,1)=\"U\",0,\nVLOOKUP(D54,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D54,1)=\"U\",0,\nVLOOKUP(D54,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D54,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D54,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D54,2)=\"Dz\",'5   Dozer'!Q54,\nIF(LEFT(D54,2)=\"Rp\",'7   Ripper'!L54,\nIF(LEFT(D54,2)=\"Tk\",'9   Trucks'!Q54,\nIF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),'10   Loader Shovel'!O54,\nIF(LEFT(D54,2)=\"Sc\",'11 Scrapers'!AD54,\nIF(LEFT(D54,2)=\"Mg\",'12   M''grader'!L54,\nIF(LEFT(D54,2)=\"Ex\",'8  Excavator'!N54,\nIF(LEFT(D54,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":506.37207981222718},35251.092336128189,128842.49160419992,13879.658707653149,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":177973.24264798124},{"$f":"IF(OR(LEFT(D54,2)=\"Dz\",LEFT(D54,2)=\"Tk\",LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\",LEFT(D54,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":531916},{"$f":"IF(OR(LEFT(D54,2)=\"Rp\",LEFT(D54,2)=\"Ex\",LEFT(D54,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D55,1)=\"U\",0,\nVLOOKUP(D55,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D55,1)=\"U\",0,\nVLOOKUP(D55,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D55,1)=\"U\",0,\nVLOOKUP(D55,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D55,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D55,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D55,2)=\"Dz\",'5   Dozer'!Q55,\nIF(LEFT(D55,2)=\"Rp\",'7   Ripper'!L55,\nIF(LEFT(D55,2)=\"Tk\",'9   Trucks'!Q55,\nIF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),'10   Loader Shovel'!O55,\nIF(LEFT(D55,2)=\"Sc\",'11 Scrapers'!AD55,\nIF(LEFT(D55,2)=\"Mg\",'12   M''grader'!L55,\nIF(LEFT(D55,2)=\"Ex\",'8  Excavator'!N55,\nIF(LEFT(D55,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1177.6952101911309},81985.252057455567,299655.51277555508,32280.6257113389,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":413921.3905443495},{"$f":"IF(OR(LEFT(D55,2)=\"Dz\",LEFT(D55,2)=\"Tk\",LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\",LEFT(D55,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":1237104},{"$f":"IF(OR(LEFT(D55,2)=\"Rp\",LEFT(D55,2)=\"Ex\",LEFT(D55,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D56,1)=\"U\",0,\nVLOOKUP(D56,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D56,1)=\"U\",0,\nVLOOKUP(D56,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D56,1)=\"U\",0,\nVLOOKUP(D56,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D56,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D56,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D56,2)=\"Dz\",'5   Dozer'!Q56,\nIF(LEFT(D56,2)=\"Rp\",'7   Ripper'!L56,\nIF(LEFT(D56,2)=\"Tk\",'9   Trucks'!Q56,\nIF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),'10   Loader Shovel'!O56,\nIF(LEFT(D56,2)=\"Sc\",'11 Scrapers'!AD56,\nIF(LEFT(D56,2)=\"Mg\",'12   M''grader'!L56,\nIF(LEFT(D56,2)=\"Ex\",'8  Excavator'!N56,\nIF(LEFT(D56,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":384.90682870064143},26795.288879995151,97936.590152544435,10550.296174684583,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":135282.17520722415},{"$f":"IF(OR(LEFT(D56,2)=\"Dz\",LEFT(D56,2)=\"Tk\",LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\",LEFT(D56,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":404323.43894444441},{"$f":"IF(OR(LEFT(D56,2)=\"Rp\",LEFT(D56,2)=\"Ex\",LEFT(D56,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D57,1)=\"U\",0,\nVLOOKUP(D57,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D57,1)=\"U\",0,\nVLOOKUP(D57,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D57,1)=\"U\",0,\nVLOOKUP(D57,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D57,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D57,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D57,2)=\"Dz\",'5   Dozer'!Q57,\nIF(LEFT(D57,2)=\"Rp\",'7   Ripper'!L57,\nIF(LEFT(D57,2)=\"Tk\",'9   Trucks'!Q57,\nIF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),'10   Loader Shovel'!O57,\nIF(LEFT(D57,2)=\"Sc\",'11 Scrapers'!AD57,\nIF(LEFT(D57,2)=\"Mg\",'12   M''grader'!L57,\nIF(LEFT(D57,2)=\"Ex\",'8  Excavator'!N57,\nIF(LEFT(D57,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":96.298239017975874},6703.8019092363902,24502.348266858768,2639.5347314827191,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":33845.684907577874},{"$f":"IF(OR(LEFT(D57,2)=\"Dz\",LEFT(D57,2)=\"Tk\",LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\",LEFT(D57,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":101156},{"$f":"IF(OR(LEFT(D57,2)=\"Rp\",LEFT(D57,2)=\"Ex\",LEFT(D57,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D58,1)=\"U\",0,\nVLOOKUP(D58,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D58,1)=\"U\",0,\nVLOOKUP(D58,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D58,1)=\"U\",0,\nVLOOKUP(D58,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D58,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D58,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D58,2)=\"Dz\",'5   Dozer'!Q58,\nIF(LEFT(D58,2)=\"Rp\",'7   Ripper'!L58,\nIF(LEFT(D58,2)=\"Tk\",'9   Trucks'!Q58,\nIF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),'10   Loader Shovel'!O58,\nIF(LEFT(D58,2)=\"Sc\",'11 Scrapers'!AD58,\nIF(LEFT(D58,2)=\"Mg\",'12   M''grader'!L58,\nIF(LEFT(D58,2)=\"Ex\",'8  Excavator'!N58,\nIF(LEFT(D58,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":5.8425714285714294},406.73061000000001,1486.5974848214289,160.1448828571429,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2053.4729776785721},{"$f":"IF(OR(LEFT(D58,2)=\"Dz\",LEFT(D58,2)=\"Tk\",LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\",LEFT(D58,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":6292.0000000000009},{"$f":"IF(OR(LEFT(D58,2)=\"Rp\",LEFT(D58,2)=\"Ex\",LEFT(D58,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D59,1)=\"U\",0,\nVLOOKUP(D59,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D59,1)=\"U\",0,\nVLOOKUP(D59,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D59,1)=\"U\",0,\nVLOOKUP(D59,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D59,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D59,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D59,2)=\"Dz\",'5   Dozer'!Q59,\nIF(LEFT(D59,2)=\"Rp\",'7   Ripper'!L59,\nIF(LEFT(D59,2)=\"Tk\",'9   Trucks'!Q59,\nIF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),'10   Loader Shovel'!O59,\nIF(LEFT(D59,2)=\"Sc\",'11 Scrapers'!AD59,\nIF(LEFT(D59,2)=\"Mg\",'12   M''grader'!L59,\nIF(LEFT(D59,2)=\"Ex\",'8  Excavator'!N59,\nIF(LEFT(D59,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":19.774857142857144},1376.6266799999999,5031.5607178571436,542.02883428571442,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":6950.2162321428586},{"$f":"IF(OR(LEFT(D59,2)=\"Dz\",LEFT(D59,2)=\"Tk\",LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\",LEFT(D59,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":21296},{"$f":"IF(OR(LEFT(D59,2)=\"Rp\",LEFT(D59,2)=\"Ex\",LEFT(D59,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D60,1)=\"U\",0,\nVLOOKUP(D60,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D60,1)=\"U\",0,\nVLOOKUP(D60,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D60,1)=\"U\",0,\nVLOOKUP(D60,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D60,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D60,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D60,2)=\"Dz\",'5   Dozer'!Q60,\nIF(LEFT(D60,2)=\"Rp\",'7   Ripper'!L60,\nIF(LEFT(D60,2)=\"Tk\",'9   Trucks'!Q60,\nIF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),'10   Loader Shovel'!O60,\nIF(LEFT(D60,2)=\"Sc\",'11 Scrapers'!AD60,\nIF(LEFT(D60,2)=\"Mg\",'12   M''grader'!L60,\nIF(LEFT(D60,2)=\"Ex\",'8  Excavator'!N60,\nIF(LEFT(D60,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":25.258807746843214},1758.3919012964902,6426.9098846475617,692.34392034097255,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":8877.6457062850241},{"$f":"IF(OR(LEFT(D60,2)=\"Dz\",LEFT(D60,2)=\"Tk\",LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\",LEFT(D60,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":26964.099422222222},{"$f":"IF(OR(LEFT(D60,2)=\"Rp\",LEFT(D60,2)=\"Ex\",LEFT(D60,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D61,1)=\"U\",0,\nVLOOKUP(D61,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D61,1)=\"U\",0,\nVLOOKUP(D61,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D61,1)=\"U\",0,\nVLOOKUP(D61,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D61,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D61,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D61,2)=\"Dz\",'5   Dozer'!Q61,\nIF(LEFT(D61,2)=\"Rp\",'7   Ripper'!L61,\nIF(LEFT(D61,2)=\"Tk\",'9   Trucks'!Q61,\nIF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),'10   Loader Shovel'!O61,\nIF(LEFT(D61,2)=\"Sc\",'11 Scrapers'!AD61,\nIF(LEFT(D61,2)=\"Mg\",'12   M''grader'!L61,\nIF(LEFT(D61,2)=\"Ex\",'8  Excavator'!N61,\nIF(LEFT(D61,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":100.91973156065251},7025.5271125948238,25678.251595394355,2766.2098420774855,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":35469.988550066664},{"$f":"IF(OR(LEFT(D61,2)=\"Dz\",LEFT(D61,2)=\"Tk\",LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\",LEFT(D61,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":107733.10057777776},{"$f":"IF(OR(LEFT(D61,2)=\"Rp\",LEFT(D61,2)=\"Ex\",LEFT(D61,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D62,1)=\"U\",0,\nVLOOKUP(D62,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D62,1)=\"U\",0,\nVLOOKUP(D62,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D62,1)=\"U\",0,\nVLOOKUP(D62,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D62,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D62,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D62,2)=\"Dz\",'5   Dozer'!Q62,\nIF(LEFT(D62,2)=\"Rp\",'7   Ripper'!L62,\nIF(LEFT(D62,2)=\"Tk\",'9   Trucks'!Q62,\nIF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),'10   Loader Shovel'!O62,\nIF(LEFT(D62,2)=\"Sc\",'11 Scrapers'!AD62,\nIF(LEFT(D62,2)=\"Mg\",'12   M''grader'!L62,\nIF(LEFT(D62,2)=\"Ex\",'8  Excavator'!N62,\nIF(LEFT(D62,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":620.90737686967248},43224.467040782249,157985.11940267694,17019.071199997725,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":218228.65764345691},{"$f":"IF(OR(LEFT(D62,2)=\"Dz\",LEFT(D62,2)=\"Tk\",LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\",LEFT(D62,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":523688},{"$f":"IF(OR(LEFT(D62,2)=\"Rp\",LEFT(D62,2)=\"Ex\",LEFT(D62,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D63,1)=\"U\",0,\nVLOOKUP(D63,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D63,1)=\"U\",0,\nVLOOKUP(D63,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D63,1)=\"U\",0,\nVLOOKUP(D63,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D63,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D63,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D63,2)=\"Dz\",'5   Dozer'!Q63,\nIF(LEFT(D63,2)=\"Rp\",'7   Ripper'!L63,\nIF(LEFT(D63,2)=\"Tk\",'9   Trucks'!Q63,\nIF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),'10   Loader Shovel'!O63,\nIF(LEFT(D63,2)=\"Sc\",'11 Scrapers'!AD63,\nIF(LEFT(D63,2)=\"Mg\",'12   M''grader'!L63,\nIF(LEFT(D63,2)=\"Ex\",'8  Excavator'!N63,\nIF(LEFT(D63,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":208.48026803766359},14513.35385944195,53046.205063763897,5714.4441469123594,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":73274.003070118197},{"$f":"IF(OR(LEFT(D63,2)=\"Dz\",LEFT(D63,2)=\"Tk\",LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\",LEFT(D63,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":175837.19999999998},{"$f":"IF(OR(LEFT(D63,2)=\"Rp\",LEFT(D63,2)=\"Ex\",LEFT(D63,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D64,1)=\"U\",0,\nVLOOKUP(D64,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D64,1)=\"U\",0,\nVLOOKUP(D64,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D64,1)=\"U\",0,\nVLOOKUP(D64,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D64,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D64,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D64,2)=\"Dz\",'5   Dozer'!Q64,\nIF(LEFT(D64,2)=\"Rp\",'7   Ripper'!L64,\nIF(LEFT(D64,2)=\"Tk\",'9   Trucks'!Q64,\nIF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),'10   Loader Shovel'!O64,\nIF(LEFT(D64,2)=\"Sc\",'11 Scrapers'!AD64,\nIF(LEFT(D64,2)=\"Mg\",'12   M''grader'!L64,\nIF(LEFT(D64,2)=\"Ex\",'8  Excavator'!N64,\nIF(LEFT(D64,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":189.37101142975223},13183.0629606822,48184.00129656506,5190.6594232895095,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":66557.723680536772},{"$f":"IF(OR(LEFT(D64,2)=\"Dz\",LEFT(D64,2)=\"Tk\",LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\",LEFT(D64,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":159720},{"$f":"IF(OR(LEFT(D64,2)=\"Rp\",LEFT(D64,2)=\"Ex\",LEFT(D64,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D65,1)=\"U\",0,\nVLOOKUP(D65,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D65,1)=\"U\",0,\nVLOOKUP(D65,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D65,1)=\"U\",0,\nVLOOKUP(D65,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D65,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D65,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D65,2)=\"Dz\",'5   Dozer'!Q65,\nIF(LEFT(D65,2)=\"Rp\",'7   Ripper'!L65,\nIF(LEFT(D65,2)=\"Tk\",'9   Trucks'!Q65,\nIF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),'10   Loader Shovel'!O65,\nIF(LEFT(D65,2)=\"Sc\",'11 Scrapers'!AD65,\nIF(LEFT(D65,2)=\"Mg\",'12   M''grader'!L65,\nIF(LEFT(D65,2)=\"Ex\",'8  Excavator'!N65,\nIF(LEFT(D65,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":290.26421037124101},20206.743004993939,73855.501870530454,7956.142006275717,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":102018.38688180011},{"$f":"IF(OR(LEFT(D65,2)=\"Dz\",LEFT(D65,2)=\"Tk\",LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\",LEFT(D65,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":276615.68000000005},{"$f":"IF(OR(LEFT(D65,2)=\"Rp\",LEFT(D65,2)=\"Ex\",LEFT(D65,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D66,1)=\"U\",0,\nVLOOKUP(D66,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D66,1)=\"U\",0,\nVLOOKUP(D66,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D66,1)=\"U\",0,\nVLOOKUP(D66,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D66,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D66,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D66,2)=\"Dz\",'5   Dozer'!Q66,\nIF(LEFT(D66,2)=\"Rp\",'7   Ripper'!L66,\nIF(LEFT(D66,2)=\"Tk\",'9   Trucks'!Q66,\nIF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),'10   Loader Shovel'!O66,\nIF(LEFT(D66,2)=\"Sc\",'11 Scrapers'!AD66,\nIF(LEFT(D66,2)=\"Mg\",'12   M''grader'!L66,\nIF(LEFT(D66,2)=\"Ex\",'8  Excavator'!N66,\nIF(LEFT(D66,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":27.009117279434822},1880.2396994078549,6872.2627195457862,740.31990462930855,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":9492.82232358295},{"$f":"IF(OR(LEFT(D66,2)=\"Dz\",LEFT(D66,2)=\"Tk\",LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\",LEFT(D66,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":25739.119999999995},{"$f":"IF(OR(LEFT(D66,2)=\"Rp\",LEFT(D66,2)=\"Ex\",LEFT(D66,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D67,1)=\"U\",0,\nVLOOKUP(D67,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D67,1)=\"U\",0,\nVLOOKUP(D67,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D67,1)=\"U\",0,\nVLOOKUP(D67,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D67,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D67,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D67,2)=\"Dz\",'5   Dozer'!Q67,\nIF(LEFT(D67,2)=\"Rp\",'7   Ripper'!L67,\nIF(LEFT(D67,2)=\"Tk\",'9   Trucks'!Q67,\nIF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),'10   Loader Shovel'!O67,\nIF(LEFT(D67,2)=\"Sc\",'11 Scrapers'!AD67,\nIF(LEFT(D67,2)=\"Mg\",'12   M''grader'!L67,\nIF(LEFT(D67,2)=\"Ex\",'8  Excavator'!N67,\nIF(LEFT(D67,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":54.830097814062817},3816.9972593259827,13951.097817015279,1502.892981083462,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":19270.988057424725},{"$f":"IF(OR(LEFT(D67,2)=\"Dz\",LEFT(D67,2)=\"Tk\",LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\",LEFT(D67,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":57596},{"$f":"IF(OR(LEFT(D67,2)=\"Rp\",LEFT(D67,2)=\"Ex\",LEFT(D67,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D68,1)=\"U\",0,\nVLOOKUP(D68,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D68,1)=\"U\",0,\nVLOOKUP(D68,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D68,1)=\"U\",0,\nVLOOKUP(D68,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D68,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D68,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D68,2)=\"Dz\",'5   Dozer'!Q68,\nIF(LEFT(D68,2)=\"Rp\",'7   Ripper'!L68,\nIF(LEFT(D68,2)=\"Tk\",'9   Trucks'!Q68,\nIF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),'10   Loader Shovel'!O68,\nIF(LEFT(D68,2)=\"Sc\",'11 Scrapers'!AD68,\nIF(LEFT(D68,2)=\"Mg\",'12   M''grader'!L68,\nIF(LEFT(D68,2)=\"Ex\",'8  Excavator'!N68,\nIF(LEFT(D68,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":518.26761587221938},36079.200078944552,131869.2195104963,14205.715351057535,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":182154.13494049839},{"$f":"IF(OR(LEFT(D68,2)=\"Dz\",LEFT(D68,2)=\"Tk\",LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\",LEFT(D68,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":451572},{"$f":"IF(OR(LEFT(D68,2)=\"Rp\",LEFT(D68,2)=\"Ex\",LEFT(D68,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D69,1)=\"U\",0,\nVLOOKUP(D69,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D69,1)=\"U\",0,\nVLOOKUP(D69,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D69,1)=\"U\",0,\nVLOOKUP(D69,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D69,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D69,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D69,2)=\"Dz\",'5   Dozer'!Q69,\nIF(LEFT(D69,2)=\"Rp\",'7   Ripper'!L69,\nIF(LEFT(D69,2)=\"Tk\",'9   Trucks'!Q69,\nIF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),'10   Loader Shovel'!O69,\nIF(LEFT(D69,2)=\"Sc\",'11 Scrapers'!AD69,\nIF(LEFT(D69,2)=\"Mg\",'12   M''grader'!L69,\nIF(LEFT(D69,2)=\"Ex\",'8  Excavator'!N69,\nIF(LEFT(D69,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":4.5854028845281808E-2},3.1921282180642927,11.667205918437972,1.2568589306491744,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":16.116193067151439},{"$f":"IF(OR(LEFT(D69,2)=\"Dz\",LEFT(D69,2)=\"Tk\",LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\",LEFT(D69,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":48.4},{"$f":"IF(OR(LEFT(D69,2)=\"Rp\",LEFT(D69,2)=\"Ex\",LEFT(D69,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D70,1)=\"U\",0,\nVLOOKUP(D70,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D70,1)=\"U\",0,\nVLOOKUP(D70,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D70,1)=\"U\",0,\nVLOOKUP(D70,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D70,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D70,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D70,2)=\"Dz\",'5   Dozer'!Q70,\nIF(LEFT(D70,2)=\"Rp\",'7   Ripper'!L70,\nIF(LEFT(D70,2)=\"Tk\",'9   Trucks'!Q70,\nIF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),'10   Loader Shovel'!O70,\nIF(LEFT(D70,2)=\"Sc\",'11 Scrapers'!AD70,\nIF(LEFT(D70,2)=\"Mg\",'12   M''grader'!L70,\nIF(LEFT(D70,2)=\"Ex\",'8  Excavator'!N70,\nIF(LEFT(D70,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.786457142857143},193.97921399999998,708.99264660714289,76.376790285714293,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":979.34865089285711},{"$f":"IF(OR(LEFT(D70,2)=\"Dz\",LEFT(D70,2)=\"Tk\",LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\",LEFT(D70,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":3000.8},{"$f":"IF(OR(LEFT(D70,2)=\"Rp\",LEFT(D70,2)=\"Ex\",LEFT(D70,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D71,1)=\"U\",0,\nVLOOKUP(D71,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D71,1)=\"U\",0,\nVLOOKUP(D71,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D71,1)=\"U\",0,\nVLOOKUP(D71,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D71,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D71,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D71,2)=\"Dz\",'5   Dozer'!Q71,\nIF(LEFT(D71,2)=\"Rp\",'7   Ripper'!L71,\nIF(LEFT(D71,2)=\"Tk\",'9   Trucks'!Q71,\nIF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),'10   Loader Shovel'!O71,\nIF(LEFT(D71,2)=\"Sc\",'11 Scrapers'!AD71,\nIF(LEFT(D71,2)=\"Mg\",'12   M''grader'!L71,\nIF(LEFT(D71,2)=\"Ex\",'8  Excavator'!N71,\nIF(LEFT(D71,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.2471428571428573},156.43485000000001,571.76826339285719,61.594185714285729,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":789.79729910714286},{"$f":"IF(OR(LEFT(D71,2)=\"Dz\",LEFT(D71,2)=\"Tk\",LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\",LEFT(D71,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":2420},{"$f":"IF(OR(LEFT(D71,2)=\"Rp\",LEFT(D71,2)=\"Ex\",LEFT(D71,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D72,1)=\"U\",0,\nVLOOKUP(D72,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D72,1)=\"U\",0,\nVLOOKUP(D72,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D72,1)=\"U\",0,\nVLOOKUP(D72,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D72,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D72,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D72,2)=\"Dz\",'5   Dozer'!Q72,\nIF(LEFT(D72,2)=\"Rp\",'7   Ripper'!L72,\nIF(LEFT(D72,2)=\"Tk\",'9   Trucks'!Q72,\nIF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),'10   Loader Shovel'!O72,\nIF(LEFT(D72,2)=\"Sc\",'11 Scrapers'!AD72,\nIF(LEFT(D72,2)=\"Mg\",'12   M''grader'!L72,\nIF(LEFT(D72,2)=\"Ex\",'8  Excavator'!N72,\nIF(LEFT(D72,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.7424530961207085},121.30087228644311,443.35382490064291,47.760639364668627,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":612.41533655175454},{"$f":"IF(OR(LEFT(D72,2)=\"Dz\",LEFT(D72,2)=\"Tk\",LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\",LEFT(D72,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":1839.1999999999998},{"$f":"IF(OR(LEFT(D72,2)=\"Rp\",LEFT(D72,2)=\"Ex\",LEFT(D72,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D73,1)=\"U\",0,\nVLOOKUP(D73,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D73,1)=\"U\",0,\nVLOOKUP(D73,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D73,1)=\"U\",0,\nVLOOKUP(D73,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D73,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D73,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D73,2)=\"Dz\",'5   Dozer'!Q73,\nIF(LEFT(D73,2)=\"Rp\",'7   Ripper'!L73,\nIF(LEFT(D73,2)=\"Tk\",'9   Trucks'!Q73,\nIF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),'10   Loader Shovel'!O73,\nIF(LEFT(D73,2)=\"Sc\",'11 Scrapers'!AD73,\nIF(LEFT(D73,2)=\"Mg\",'12   M''grader'!L73,\nIF(LEFT(D73,2)=\"Ex\",'8  Excavator'!N73,\nIF(LEFT(D73,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.0323971304552901},71.870326236645013,262.68553088908658,28.298005345779508,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":362.85386247151109},{"$f":"IF(OR(LEFT(D73,2)=\"Dz\",LEFT(D73,2)=\"Tk\",LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\",LEFT(D73,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":968},{"$f":"IF(OR(LEFT(D73,2)=\"Rp\",LEFT(D73,2)=\"Ex\",LEFT(D73,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D74,1)=\"U\",0,\nVLOOKUP(D74,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D74,1)=\"U\",0,\nVLOOKUP(D74,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D74,1)=\"U\",0,\nVLOOKUP(D74,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D74,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D74,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D74,2)=\"Dz\",'5   Dozer'!Q74,\nIF(LEFT(D74,2)=\"Rp\",'7   Ripper'!L74,\nIF(LEFT(D74,2)=\"Tk\",'9   Trucks'!Q74,\nIF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),'10   Loader Shovel'!O74,\nIF(LEFT(D74,2)=\"Sc\",'11 Scrapers'!AD74,\nIF(LEFT(D74,2)=\"Mg\",'12   M''grader'!L74,\nIF(LEFT(D74,2)=\"Ex\",'8  Excavator'!N74,\nIF(LEFT(D74,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.0673714285714286},143.920062,526.02680232142859,56.666650857142869,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":726.61351517857145},{"$f":"IF(OR(LEFT(D74,2)=\"Dz\",LEFT(D74,2)=\"Tk\",LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\",LEFT(D74,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":2226.4},{"$f":"IF(OR(LEFT(D74,2)=\"Rp\",LEFT(D74,2)=\"Ex\",LEFT(D74,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D75,1)=\"U\",0,\nVLOOKUP(D75,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D75,1)=\"U\",0,\nVLOOKUP(D75,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D75,1)=\"U\",0,\nVLOOKUP(D75,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D75,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D75,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D75,2)=\"Dz\",'5   Dozer'!Q75,\nIF(LEFT(D75,2)=\"Rp\",'7   Ripper'!L75,\nIF(LEFT(D75,2)=\"Tk\",'9   Trucks'!Q75,\nIF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),'10   Loader Shovel'!O75,\nIF(LEFT(D75,2)=\"Sc\",'11 Scrapers'!AD75,\nIF(LEFT(D75,2)=\"Mg\",'12   M''grader'!L75,\nIF(LEFT(D75,2)=\"Ex\",'8  Excavator'!N75,\nIF(LEFT(D75,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.3959370473371986},166.79315755037908,609.62780376873479,65.672634467512623,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":842.09359578662645},{"$f":"IF(OR(LEFT(D75,2)=\"Dz\",LEFT(D75,2)=\"Tk\",LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\",LEFT(D75,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":2516.7999999999997},{"$f":"IF(OR(LEFT(D75,2)=\"Rp\",LEFT(D75,2)=\"Ex\",LEFT(D75,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D76,1)=\"U\",0,\nVLOOKUP(D76,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D76,1)=\"U\",0,\nVLOOKUP(D76,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D76,1)=\"U\",0,\nVLOOKUP(D76,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D76,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D76,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D76,2)=\"Dz\",'5   Dozer'!Q76,\nIF(LEFT(D76,2)=\"Rp\",'7   Ripper'!L76,\nIF(LEFT(D76,2)=\"Tk\",'9   Trucks'!Q76,\nIF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),'10   Loader Shovel'!O76,\nIF(LEFT(D76,2)=\"Sc\",'11 Scrapers'!AD76,\nIF(LEFT(D76,2)=\"Mg\",'12   M''grader'!L76,\nIF(LEFT(D76,2)=\"Ex\",'8  Excavator'!N76,\nIF(LEFT(D76,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.5665742232589377},109.05706455217094,398.60279477186515,42.939799459527485,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":550.59965878356365},{"$f":"IF(OR(LEFT(D76,2)=\"Dz\",LEFT(D76,2)=\"Tk\",LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\",LEFT(D76,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":1645.6000000000001},{"$f":"IF(OR(LEFT(D76,2)=\"Rp\",LEFT(D76,2)=\"Ex\",LEFT(D76,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D77,1)=\"U\",0,\nVLOOKUP(D77,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D77,1)=\"U\",0,\nVLOOKUP(D77,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D77,1)=\"U\",0,\nVLOOKUP(D77,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D77,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D77,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D77,2)=\"Dz\",'5   Dozer'!Q77,\nIF(LEFT(D77,2)=\"Rp\",'7   Ripper'!L77,\nIF(LEFT(D77,2)=\"Tk\",'9   Trucks'!Q77,\nIF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),'10   Loader Shovel'!O77,\nIF(LEFT(D77,2)=\"Sc\",'11 Scrapers'!AD77,\nIF(LEFT(D77,2)=\"Mg\",'12   M''grader'!L77,\nIF(LEFT(D77,2)=\"Ex\",'8  Excavator'!N77,\nIF(LEFT(D77,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":3.8703598456985522},269.43510065830469,984.78337531872569,106.08656337059733,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1360.3050393476276},{"$f":"IF(OR(LEFT(D77,2)=\"Dz\",LEFT(D77,2)=\"Tk\",LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\",LEFT(D77,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":4065.6000000000004},{"$f":"IF(OR(LEFT(D77,2)=\"Rp\",LEFT(D77,2)=\"Ex\",LEFT(D77,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D78,1)=\"U\",0,\nVLOOKUP(D78,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D78,1)=\"U\",0,\nVLOOKUP(D78,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D78,1)=\"U\",0,\nVLOOKUP(D78,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D78,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D78,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D78,2)=\"Dz\",'5   Dozer'!Q78,\nIF(LEFT(D78,2)=\"Rp\",'7   Ripper'!L78,\nIF(LEFT(D78,2)=\"Tk\",'9   Trucks'!Q78,\nIF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),'10   Loader Shovel'!O78,\nIF(LEFT(D78,2)=\"Sc\",'11 Scrapers'!AD78,\nIF(LEFT(D78,2)=\"Mg\",'12   M''grader'!L78,\nIF(LEFT(D78,2)=\"Ex\",'8  Excavator'!N78,\nIF(LEFT(D78,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":7.0166199294731122},488.46199639027066,1785.3251203902016,192.32555226685804,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2466.1126690473302},{"$f":"IF(OR(LEFT(D78,2)=\"Dz\",LEFT(D78,2)=\"Tk\",LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\",LEFT(D78,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":7405.2},{"$f":"IF(OR(LEFT(D78,2)=\"Rp\",LEFT(D78,2)=\"Ex\",LEFT(D78,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D79,1)=\"U\",0,\nVLOOKUP(D79,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D79,1)=\"U\",0,\nVLOOKUP(D79,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D79,1)=\"U\",0,\nVLOOKUP(D79,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D79,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D79,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D79,2)=\"Dz\",'5   Dozer'!Q79,\nIF(LEFT(D79,2)=\"Rp\",'7   Ripper'!L79,\nIF(LEFT(D79,2)=\"Tk\",'9   Trucks'!Q79,\nIF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),'10   Loader Shovel'!O79,\nIF(LEFT(D79,2)=\"Sc\",'11 Scrapers'!AD79,\nIF(LEFT(D79,2)=\"Mg\",'12   M''grader'!L79,\nIF(LEFT(D79,2)=\"Ex\",'8  Excavator'!N79,\nIF(LEFT(D79,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":277.63895740976818},19327.836020081009,70643.103095912651,7610.0838226017468,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":97581.022938595415},{"$f":"IF(OR(LEFT(D79,2)=\"Dz\",LEFT(D79,2)=\"Tk\",LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\",LEFT(D79,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":242000},{"$f":"IF(OR(LEFT(D79,2)=\"Rp\",LEFT(D79,2)=\"Ex\",LEFT(D79,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"IF(LEFT(D80,1)=\"U\",0,\nVLOOKUP(D80,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D80,1)=\"U\",0,\nVLOOKUP(D80,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D80,1)=\"U\",0,\nVLOOKUP(D80,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D80,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D80,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D80,2)=\"Dz\",'5   Dozer'!Q80,\nIF(LEFT(D80,2)=\"Rp\",'7   Ripper'!L80,\nIF(LEFT(D80,2)=\"Tk\",'9   Trucks'!Q80,\nIF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),'10   Loader Shovel'!O80,\nIF(LEFT(D80,2)=\"Sc\",'11 Scrapers'!AD80,\nIF(LEFT(D80,2)=\"Mg\",'12   M''grader'!L80,\nIF(LEFT(D80,2)=\"Ex\",'8  Excavator'!N80,\nIF(LEFT(D80,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":8.1393173334541427},{"$f":"J80*N80*M80","v":566.61857616841007},{"$f":"K80*N80*M80","v":2070.9868632337693},{"$f":"L80*N80*M80","v":223.09868810997807},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2860.7041275121574},{"$f":"IF(OR(LEFT(D80,2)=\"Dz\",LEFT(D80,2)=\"Tk\",LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\",LEFT(D80,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":6998.6399999999994},{"$f":"IF(OR(LEFT(D80,2)=\"Rp\",LEFT(D80,2)=\"Ex\",LEFT(D80,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D81,1)=\"U\",0,\nVLOOKUP(D81,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D81,1)=\"U\",0,\nVLOOKUP(D81,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D81,1)=\"U\",0,\nVLOOKUP(D81,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D81,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D81,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D81,2)=\"Dz\",'5   Dozer'!Q81,\nIF(LEFT(D81,2)=\"Rp\",'7   Ripper'!L81,\nIF(LEFT(D81,2)=\"Tk\",'9   Trucks'!Q81,\nIF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),'10   Loader Shovel'!O81,\nIF(LEFT(D81,2)=\"Sc\",'11 Scrapers'!AD81,\nIF(LEFT(D81,2)=\"Mg\",'12   M''grader'!L81,\nIF(LEFT(D81,2)=\"Ex\",'8  Excavator'!N81,\nIF(LEFT(D81,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":506.37207981222718},30369.260389074472,109490.47558424422,14026.506610798695,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":153886.2425841174},{"$f":"IF(OR(LEFT(D81,2)=\"Dz\",LEFT(D81,2)=\"Tk\",LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\",LEFT(D81,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":531916},{"$f":"IF(OR(LEFT(D81,2)=\"Rp\",LEFT(D81,2)=\"Ex\",LEFT(D81,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D82,1)=\"U\",0,\nVLOOKUP(D82,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D82,1)=\"U\",0,\nVLOOKUP(D82,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D82,1)=\"U\",0,\nVLOOKUP(D82,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D82,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D82,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D82,2)=\"Dz\",'5   Dozer'!Q82,\nIF(LEFT(D82,2)=\"Rp\",'7   Ripper'!L82,\nIF(LEFT(D82,2)=\"Tk\",'9   Trucks'!Q82,\nIF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),'10   Loader Shovel'!O82,\nIF(LEFT(D82,2)=\"Sc\",'11 Scrapers'!AD82,\nIF(LEFT(D82,2)=\"Mg\",'12   M''grader'!L82,\nIF(LEFT(D82,2)=\"Ex\",'8  Excavator'!N82,\nIF(LEFT(D82,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1177.6952101911309},70631.328075044919,254647.54831058078,32622.15732229433,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":357901.03370792},{"$f":"IF(OR(LEFT(D82,2)=\"Dz\",LEFT(D82,2)=\"Tk\",LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\",LEFT(D82,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":1237104},{"$f":"IF(OR(LEFT(D82,2)=\"Rp\",LEFT(D82,2)=\"Ex\",LEFT(D82,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D83,1)=\"U\",0,\nVLOOKUP(D83,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D83,1)=\"U\",0,\nVLOOKUP(D83,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D83,1)=\"U\",0,\nVLOOKUP(D83,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D83,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D83,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D83,2)=\"Dz\",'5   Dozer'!Q83,\nIF(LEFT(D83,2)=\"Rp\",'7   Ripper'!L83,\nIF(LEFT(D83,2)=\"Tk\",'9   Trucks'!Q83,\nIF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),'10   Loader Shovel'!O83,\nIF(LEFT(D83,2)=\"Sc\",'11 Scrapers'!AD83,\nIF(LEFT(D83,2)=\"Mg\",'12   M''grader'!L83,\nIF(LEFT(D83,2)=\"Ex\",'8  Excavator'!N83,\nIF(LEFT(D83,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":384.90682870064143},23084.479125858008,83226.610254033265,10661.919155007768,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":116973.00853489904},{"$f":"IF(OR(LEFT(D83,2)=\"Dz\",LEFT(D83,2)=\"Tk\",LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\",LEFT(D83,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":404323.43894444441},{"$f":"IF(OR(LEFT(D83,2)=\"Rp\",LEFT(D83,2)=\"Ex\",LEFT(D83,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D84,1)=\"U\",0,\nVLOOKUP(D84,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D84,1)=\"U\",0,\nVLOOKUP(D84,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D84,1)=\"U\",0,\nVLOOKUP(D84,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D84,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D84,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D84,2)=\"Dz\",'5   Dozer'!Q84,\nIF(LEFT(D84,2)=\"Rp\",'7   Ripper'!L84,\nIF(LEFT(D84,2)=\"Tk\",'9   Trucks'!Q84,\nIF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),'10   Loader Shovel'!O84,\nIF(LEFT(D84,2)=\"Sc\",'11 Scrapers'!AD84,\nIF(LEFT(D84,2)=\"Mg\",'12   M''grader'!L84,\nIF(LEFT(D84,2)=\"Ex\",'8  Excavator'!N84,\nIF(LEFT(D84,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":96.298239017975874},5775.4098465118886,20822.119560606956,2667.4612207979321,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":29264.990627916777},{"$f":"IF(OR(LEFT(D84,2)=\"Dz\",LEFT(D84,2)=\"Tk\",LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\",LEFT(D84,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":101156},{"$f":"IF(OR(LEFT(D84,2)=\"Rp\",LEFT(D84,2)=\"Ex\",LEFT(D84,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D85,1)=\"U\",0,\nVLOOKUP(D85,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D85,1)=\"U\",0,\nVLOOKUP(D85,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D85,1)=\"U\",0,\nVLOOKUP(D85,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D85,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D85,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D85,2)=\"Dz\",'5   Dozer'!Q85,\nIF(LEFT(D85,2)=\"Rp\",'7   Ripper'!L85,\nIF(LEFT(D85,2)=\"Tk\",'9   Trucks'!Q85,\nIF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),'10   Loader Shovel'!O85,\nIF(LEFT(D85,2)=\"Sc\",'11 Scrapers'!AD85,\nIF(LEFT(D85,2)=\"Mg\",'12   M''grader'!L85,\nIF(LEFT(D85,2)=\"Ex\",'8  Excavator'!N85,\nIF(LEFT(D85,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":5.8425714285714294},350.4035473714286,1263.3119989285717,161.83922857142861,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1775.5547748714289},{"$f":"IF(OR(LEFT(D85,2)=\"Dz\",LEFT(D85,2)=\"Tk\",LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\",LEFT(D85,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":6292.0000000000009},{"$f":"IF(OR(LEFT(D85,2)=\"Rp\",LEFT(D85,2)=\"Ex\",LEFT(D85,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D86,1)=\"U\",0,\nVLOOKUP(D86,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D86,1)=\"U\",0,\nVLOOKUP(D86,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D86,1)=\"U\",0,\nVLOOKUP(D86,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D86,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D86,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D86,2)=\"Dz\",'5   Dozer'!Q86,\nIF(LEFT(D86,2)=\"Rp\",'7   Ripper'!L86,\nIF(LEFT(D86,2)=\"Tk\",'9   Trucks'!Q86,\nIF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),'10   Loader Shovel'!O86,\nIF(LEFT(D86,2)=\"Sc\",'11 Scrapers'!AD86,\nIF(LEFT(D86,2)=\"Mg\",'12   M''grader'!L86,\nIF(LEFT(D86,2)=\"Ex\",'8  Excavator'!N86,\nIF(LEFT(D86,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":19.774857142857144},1185.9812372571428,4275.8252271428582,547.76354285714297,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":6009.5700072571435},{"$f":"IF(OR(LEFT(D86,2)=\"Dz\",LEFT(D86,2)=\"Tk\",LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\",LEFT(D86,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":21296},{"$f":"IF(OR(LEFT(D86,2)=\"Rp\",LEFT(D86,2)=\"Ex\",LEFT(D86,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D87,1)=\"U\",0,\nVLOOKUP(D87,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D87,1)=\"U\",0,\nVLOOKUP(D87,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D87,1)=\"U\",0,\nVLOOKUP(D87,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D87,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D87,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D87,2)=\"Dz\",'5   Dozer'!Q87,\nIF(LEFT(D87,2)=\"Rp\",'7   Ripper'!L87,\nIF(LEFT(D87,2)=\"Tk\",'9   Trucks'!Q87,\nIF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),'10   Loader Shovel'!O87,\nIF(LEFT(D87,2)=\"Sc\",'11 Scrapers'!AD87,\nIF(LEFT(D87,2)=\"Mg\",'12   M''grader'!L87,\nIF(LEFT(D87,2)=\"Ex\",'8  Excavator'!N87,\nIF(LEFT(D87,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":25.258807746843214},1514.8767875707242,5461.5943160183606,699.66897458755705,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":7676.1400781766424},{"$f":"IF(OR(LEFT(D87,2)=\"Dz\",LEFT(D87,2)=\"Tk\",LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\",LEFT(D87,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":26964.099422222222},{"$f":"IF(OR(LEFT(D87,2)=\"Rp\",LEFT(D87,2)=\"Ex\",LEFT(D87,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D88,1)=\"U\",0,\nVLOOKUP(D88,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D88,1)=\"U\",0,\nVLOOKUP(D88,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D88,1)=\"U\",0,\nVLOOKUP(D88,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D88,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D88,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D88,2)=\"Dz\",'5   Dozer'!Q88,\nIF(LEFT(D88,2)=\"Rp\",'7   Ripper'!L88,\nIF(LEFT(D88,2)=\"Tk\",'9   Trucks'!Q88,\nIF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),'10   Loader Shovel'!O88,\nIF(LEFT(D88,2)=\"Sc\",'11 Scrapers'!AD88,\nIF(LEFT(D88,2)=\"Mg\",'12   M''grader'!L88,\nIF(LEFT(D88,2)=\"Ex\",'8  Excavator'!N88,\nIF(LEFT(D88,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":100.91973156065251},6052.5801645648853,21821.403361156033,2795.4765642300749,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":30669.460089950993},{"$f":"IF(OR(LEFT(D88,2)=\"Dz\",LEFT(D88,2)=\"Tk\",LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\",LEFT(D88,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":107733.10057777776},{"$f":"IF(OR(LEFT(D88,2)=\"Rp\",LEFT(D88,2)=\"Ex\",LEFT(D88,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D89,1)=\"U\",0,\nVLOOKUP(D89,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D89,1)=\"U\",0,\nVLOOKUP(D89,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D89,1)=\"U\",0,\nVLOOKUP(D89,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D89,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D89,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D89,2)=\"Dz\",'5   Dozer'!Q89,\nIF(LEFT(D89,2)=\"Rp\",'7   Ripper'!L89,\nIF(LEFT(D89,2)=\"Tk\",'9   Trucks'!Q89,\nIF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),'10   Loader Shovel'!O89,\nIF(LEFT(D89,2)=\"Sc\",'11 Scrapers'!AD89,\nIF(LEFT(D89,2)=\"Mg\",'12   M''grader'!L89,\nIF(LEFT(D89,2)=\"Ex\",'8  Excavator'!N89,\nIF(LEFT(D89,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":620.90737686967248},37238.423201857106,134255.90923661433,17199.134339289929,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":188693.46677776135},{"$f":"IF(OR(LEFT(D89,2)=\"Dz\",LEFT(D89,2)=\"Tk\",LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\",LEFT(D89,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":523688},{"$f":"IF(OR(LEFT(D89,2)=\"Rp\",LEFT(D89,2)=\"Ex\",LEFT(D89,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D90,1)=\"U\",0,\nVLOOKUP(D90,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D90,1)=\"U\",0,\nVLOOKUP(D90,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D90,1)=\"U\",0,\nVLOOKUP(D90,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D90,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D90,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D90,2)=\"Dz\",'5   Dozer'!Q90,\nIF(LEFT(D90,2)=\"Rp\",'7   Ripper'!L90,\nIF(LEFT(D90,2)=\"Tk\",'9   Trucks'!Q90,\nIF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),'10   Loader Shovel'!O90,\nIF(LEFT(D90,2)=\"Sc\",'11 Scrapers'!AD90,\nIF(LEFT(D90,2)=\"Mg\",'12   M''grader'!L90,\nIF(LEFT(D90,2)=\"Ex\",'8  Excavator'!N90,\nIF(LEFT(D90,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":208.48026803766359},12503.437291344442,45078.717029262465,5774.9034246432821,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":63357.057745250189},{"$f":"IF(OR(LEFT(D90,2)=\"Dz\",LEFT(D90,2)=\"Tk\",LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\",LEFT(D90,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":175837.19999999998},{"$f":"IF(OR(LEFT(D90,2)=\"Rp\",LEFT(D90,2)=\"Ex\",LEFT(D90,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D91,1)=\"U\",0,\nVLOOKUP(D91,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D91,1)=\"U\",0,\nVLOOKUP(D91,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D91,1)=\"U\",0,\nVLOOKUP(D91,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D91,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D91,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D91,2)=\"Dz\",'5   Dozer'!Q91,\nIF(LEFT(D91,2)=\"Rp\",'7   Ripper'!L91,\nIF(LEFT(D91,2)=\"Tk\",'9   Trucks'!Q91,\nIF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),'10   Loader Shovel'!O91,\nIF(LEFT(D91,2)=\"Sc\",'11 Scrapers'!AD91,\nIF(LEFT(D91,2)=\"Mg\",'12   M''grader'!L91,\nIF(LEFT(D91,2)=\"Ex\",'8  Excavator'!N91,\nIF(LEFT(D91,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":189.37101142975223},11357.374913690246,40946.811504697529,5245.5770166041375,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":57549.763434991917},{"$f":"IF(OR(LEFT(D91,2)=\"Dz\",LEFT(D91,2)=\"Tk\",LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\",LEFT(D91,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":159720},{"$f":"IF(OR(LEFT(D91,2)=\"Rp\",LEFT(D91,2)=\"Ex\",LEFT(D91,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D92,1)=\"U\",0,\nVLOOKUP(D92,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D92,1)=\"U\",0,\nVLOOKUP(D92,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D92,1)=\"U\",0,\nVLOOKUP(D92,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D92,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D92,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D92,2)=\"Dz\",'5   Dozer'!Q92,\nIF(LEFT(D92,2)=\"Rp\",'7   Ripper'!L92,\nIF(LEFT(D92,2)=\"Tk\",'9   Trucks'!Q92,\nIF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),'10   Loader Shovel'!O92,\nIF(LEFT(D92,2)=\"Sc\",'11 Scrapers'!AD92,\nIF(LEFT(D92,2)=\"Mg\",'12   M''grader'!L92,\nIF(LEFT(D92,2)=\"Ex\",'8  Excavator'!N92,\nIF(LEFT(D92,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":290.26421037124101},17408.363805646881,62762.477841229673,8040.3186272833764,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":88211.16027415992},{"$f":"IF(OR(LEFT(D92,2)=\"Dz\",LEFT(D92,2)=\"Tk\",LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\",LEFT(D92,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":276615.68000000005},{"$f":"IF(OR(LEFT(D92,2)=\"Rp\",LEFT(D92,2)=\"Ex\",LEFT(D92,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D93,1)=\"U\",0,\nVLOOKUP(D93,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D93,1)=\"U\",0,\nVLOOKUP(D93,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D93,1)=\"U\",0,\nVLOOKUP(D93,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D93,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D93,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D93,2)=\"Dz\",'5   Dozer'!Q93,\nIF(LEFT(D93,2)=\"Rp\",'7   Ripper'!L93,\nIF(LEFT(D93,2)=\"Tk\",'9   Trucks'!Q93,\nIF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),'10   Loader Shovel'!O93,\nIF(LEFT(D93,2)=\"Sc\",'11 Scrapers'!AD93,\nIF(LEFT(D93,2)=\"Mg\",'12   M''grader'!L93,\nIF(LEFT(D93,2)=\"Ex\",'8  Excavator'!N93,\nIF(LEFT(D93,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":27.009117279434822},1619.8502015402798,5840.0555913994131,748.15254864034466,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":8208.0583415800374},{"$f":"IF(OR(LEFT(D93,2)=\"Dz\",LEFT(D93,2)=\"Tk\",LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\",LEFT(D93,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":25739.119999999995},{"$f":"IF(OR(LEFT(D93,2)=\"Rp\",LEFT(D93,2)=\"Ex\",LEFT(D93,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D94,1)=\"U\",0,\nVLOOKUP(D94,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D94,1)=\"U\",0,\nVLOOKUP(D94,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D94,1)=\"U\",0,\nVLOOKUP(D94,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D94,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D94,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D94,2)=\"Dz\",'5   Dozer'!Q94,\nIF(LEFT(D94,2)=\"Rp\",'7   Ripper'!L94,\nIF(LEFT(D94,2)=\"Tk\",'9   Trucks'!Q94,\nIF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),'10   Loader Shovel'!O94,\nIF(LEFT(D94,2)=\"Sc\",'11 Scrapers'!AD94,\nIF(LEFT(D94,2)=\"Mg\",'12   M''grader'!L94,\nIF(LEFT(D94,2)=\"Ex\",'8  Excavator'!N94,\nIF(LEFT(D94,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":54.830097814062817},3288.3912523201661,11855.656591924535,1518.7937094495403,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":16662.841553694241},{"$f":"IF(OR(LEFT(D94,2)=\"Dz\",LEFT(D94,2)=\"Tk\",LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\",LEFT(D94,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":57596},{"$f":"IF(OR(LEFT(D94,2)=\"Rp\",LEFT(D94,2)=\"Ex\",LEFT(D94,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D95,1)=\"U\",0,\nVLOOKUP(D95,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D95,1)=\"U\",0,\nVLOOKUP(D95,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D95,1)=\"U\",0,\nVLOOKUP(D95,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D95,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D95,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D95,2)=\"Dz\",'5   Dozer'!Q95,\nIF(LEFT(D95,2)=\"Rp\",'7   Ripper'!L95,\nIF(LEFT(D95,2)=\"Tk\",'9   Trucks'!Q95,\nIF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),'10   Loader Shovel'!O95,\nIF(LEFT(D95,2)=\"Sc\",'11 Scrapers'!AD95,\nIF(LEFT(D95,2)=\"Mg\",'12   M''grader'!L95,\nIF(LEFT(D95,2)=\"Ex\",'8  Excavator'!N95,\nIF(LEFT(D95,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":518.26761587221938},31082.685647843657,112062.59192411242,14356.012959660478,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":157501.29053161654},{"$f":"IF(OR(LEFT(D95,2)=\"Dz\",LEFT(D95,2)=\"Tk\",LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\",LEFT(D95,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":451572},{"$f":"IF(OR(LEFT(D95,2)=\"Rp\",LEFT(D95,2)=\"Ex\",LEFT(D95,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D96,1)=\"U\",0,\nVLOOKUP(D96,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D96,1)=\"U\",0,\nVLOOKUP(D96,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D96,1)=\"U\",0,\nVLOOKUP(D96,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D96,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D96,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D96,2)=\"Dz\",'5   Dozer'!Q96,\nIF(LEFT(D96,2)=\"Rp\",'7   Ripper'!L96,\nIF(LEFT(D96,2)=\"Tk\",'9   Trucks'!Q96,\nIF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),'10   Loader Shovel'!O96,\nIF(LEFT(D96,2)=\"Sc\",'11 Scrapers'!AD96,\nIF(LEFT(D96,2)=\"Mg\",'12   M''grader'!L96,\nIF(LEFT(D96,2)=\"Ex\",'8  Excavator'!N96,\nIF(LEFT(D96,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":4.5854028845281808E-2},2.7500586967727001,9.9148030191263476,1.2701565990143062,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":13.935018314913354},{"$f":"IF(OR(LEFT(D96,2)=\"Dz\",LEFT(D96,2)=\"Tk\",LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\",LEFT(D96,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":48.4},{"$f":"IF(OR(LEFT(D96,2)=\"Rp\",LEFT(D96,2)=\"Ex\",LEFT(D96,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D97,1)=\"U\",0,\nVLOOKUP(D97,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D97,1)=\"U\",0,\nVLOOKUP(D97,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D97,1)=\"U\",0,\nVLOOKUP(D97,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D97,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D97,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D97,2)=\"Dz\",'5   Dozer'!Q97,\nIF(LEFT(D97,2)=\"Rp\",'7   Ripper'!L97,\nIF(LEFT(D97,2)=\"Tk\",'9   Trucks'!Q97,\nIF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),'10   Loader Shovel'!O97,\nIF(LEFT(D97,2)=\"Sc\",'11 Scrapers'!AD97,\nIF(LEFT(D97,2)=\"Mg\",'12   M''grader'!L97,\nIF(LEFT(D97,2)=\"Ex\",'8  Excavator'!N97,\nIF(LEFT(D97,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.786457142857143},167.11553797714285,602.50264564285726,77.184862857142875,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":846.80304647714297},{"$f":"IF(OR(LEFT(D97,2)=\"Dz\",LEFT(D97,2)=\"Tk\",LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\",LEFT(D97,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":3000.8},{"$f":"IF(OR(LEFT(D97,2)=\"Rp\",LEFT(D97,2)=\"Ex\",LEFT(D97,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D98,1)=\"U\",0,\nVLOOKUP(D98,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D98,1)=\"U\",0,\nVLOOKUP(D98,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D98,1)=\"U\",0,\nVLOOKUP(D98,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D98,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D98,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D98,2)=\"Dz\",'5   Dozer'!Q98,\nIF(LEFT(D98,2)=\"Rp\",'7   Ripper'!L98,\nIF(LEFT(D98,2)=\"Tk\",'9   Trucks'!Q98,\nIF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),'10   Loader Shovel'!O98,\nIF(LEFT(D98,2)=\"Sc\",'11 Scrapers'!AD98,\nIF(LEFT(D98,2)=\"Mg\",'12   M''grader'!L98,\nIF(LEFT(D98,2)=\"Ex\",'8  Excavator'!N98,\nIF(LEFT(D98,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.2471428571428573},134.77059514285713,485.88923035714294,62.245857142857155,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":682.9056826428573},{"$f":"IF(OR(LEFT(D98,2)=\"Dz\",LEFT(D98,2)=\"Tk\",LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\",LEFT(D98,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":2420},{"$f":"IF(OR(LEFT(D98,2)=\"Rp\",LEFT(D98,2)=\"Ex\",LEFT(D98,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D99,1)=\"U\",0,\nVLOOKUP(D99,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D99,1)=\"U\",0,\nVLOOKUP(D99,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D99,1)=\"U\",0,\nVLOOKUP(D99,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D99,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D99,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D99,2)=\"Dz\",'5   Dozer'!Q99,\nIF(LEFT(D99,2)=\"Rp\",'7   Ripper'!L99,\nIF(LEFT(D99,2)=\"Tk\",'9   Trucks'!Q99,\nIF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),'10   Loader Shovel'!O99,\nIF(LEFT(D99,2)=\"Sc\",'11 Scrapers'!AD99,\nIF(LEFT(D99,2)=\"Mg\",'12   M''grader'!L99,\nIF(LEFT(D99,2)=\"Ex\",'8  Excavator'!N99,\nIF(LEFT(D99,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.7424530961207085},104.50223047736259,376.76251472680121,48.265950762543632,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":529.53069596670741},{"$f":"IF(OR(LEFT(D99,2)=\"Dz\",LEFT(D99,2)=\"Tk\",LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\",LEFT(D99,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":1839.1999999999998},{"$f":"IF(OR(LEFT(D99,2)=\"Rp\",LEFT(D99,2)=\"Ex\",LEFT(D99,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D100,1)=\"U\",0,\nVLOOKUP(D100,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D100,1)=\"U\",0,\nVLOOKUP(D100,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D100,1)=\"U\",0,\nVLOOKUP(D100,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D100,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D100,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D100,2)=\"Dz\",'5   Dozer'!Q100,\nIF(LEFT(D100,2)=\"Rp\",'7   Ripper'!L100,\nIF(LEFT(D100,2)=\"Tk\",'9   Trucks'!Q100,\nIF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),'10   Loader Shovel'!O100,\nIF(LEFT(D100,2)=\"Sc\",'11 Scrapers'!AD100,\nIF(LEFT(D100,2)=\"Mg\",'12   M''grader'!L100,\nIF(LEFT(D100,2)=\"Ex\",'8  Excavator'!N100,\nIF(LEFT(D100,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.0323971304552901},61.917191981351657,223.23042148626234,28.597400513611539,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":313.74501398122555},{"$f":"IF(OR(LEFT(D100,2)=\"Dz\",LEFT(D100,2)=\"Tk\",LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\",LEFT(D100,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":968},{"$f":"IF(OR(LEFT(D100,2)=\"Rp\",LEFT(D100,2)=\"Ex\",LEFT(D100,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D101,1)=\"U\",0,\nVLOOKUP(D101,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D101,1)=\"U\",0,\nVLOOKUP(D101,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D101,1)=\"U\",0,\nVLOOKUP(D101,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D101,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D101,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D101,2)=\"Dz\",'5   Dozer'!Q101,\nIF(LEFT(D101,2)=\"Rp\",'7   Ripper'!L101,\nIF(LEFT(D101,2)=\"Tk\",'9   Trucks'!Q101,\nIF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),'10   Loader Shovel'!O101,\nIF(LEFT(D101,2)=\"Sc\",'11 Scrapers'!AD101,\nIF(LEFT(D101,2)=\"Mg\",'12   M''grader'!L101,\nIF(LEFT(D101,2)=\"Ex\",'8  Excavator'!N101,\nIF(LEFT(D101,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.0673714285714286},123.98894753142856,447.01809192857149,57.266188571428579,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":628.27322803142863},{"$f":"IF(OR(LEFT(D101,2)=\"Dz\",LEFT(D101,2)=\"Tk\",LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\",LEFT(D101,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":2226.4},{"$f":"IF(OR(LEFT(D101,2)=\"Rp\",LEFT(D101,2)=\"Ex\",LEFT(D101,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D102,1)=\"U\",0,\nVLOOKUP(D102,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D102,1)=\"U\",0,\nVLOOKUP(D102,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D102,1)=\"U\",0,\nVLOOKUP(D102,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D102,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D102,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D102,2)=\"Dz\",'5   Dozer'!Q102,\nIF(LEFT(D102,2)=\"Rp\",'7   Ripper'!L102,\nIF(LEFT(D102,2)=\"Tk\",'9   Trucks'!Q102,\nIF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),'10   Loader Shovel'!O102,\nIF(LEFT(D102,2)=\"Sc\",'11 Scrapers'!AD102,\nIF(LEFT(D102,2)=\"Mg\",'12   M''grader'!L102,\nIF(LEFT(D102,2)=\"Ex\",'8  Excavator'!N102,\nIF(LEFT(D102,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.3959370473371986},143.69440766441062,518.06230485720653,66.367456211240409,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":728.12416873285758},{"$f":"IF(OR(LEFT(D102,2)=\"Dz\",LEFT(D102,2)=\"Tk\",LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\",LEFT(D102,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":2516.7999999999997},{"$f":"IF(OR(LEFT(D102,2)=\"Rp\",LEFT(D102,2)=\"Ex\",LEFT(D102,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D103,1)=\"U\",0,\nVLOOKUP(D103,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D103,1)=\"U\",0,\nVLOOKUP(D103,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D103,1)=\"U\",0,\nVLOOKUP(D103,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D103,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D103,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D103,2)=\"Dz\",'5   Dozer'!Q103,\nIF(LEFT(D103,2)=\"Rp\",'7   Ripper'!L103,\nIF(LEFT(D103,2)=\"Tk\",'9   Trucks'!Q103,\nIF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),'10   Loader Shovel'!O103,\nIF(LEFT(D103,2)=\"Sc\",'11 Scrapers'!AD103,\nIF(LEFT(D103,2)=\"Mg\",'12   M''grader'!L103,\nIF(LEFT(D103,2)=\"Ex\",'8  Excavator'!N103,\nIF(LEFT(D103,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.5665742232589377},93.954035780576177,338.73304548355816,43.394105984272578,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":476.08118724840693},{"$f":"IF(OR(LEFT(D103,2)=\"Dz\",LEFT(D103,2)=\"Tk\",LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\",LEFT(D103,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":1645.6000000000001},{"$f":"IF(OR(LEFT(D103,2)=\"Rp\",LEFT(D103,2)=\"Ex\",LEFT(D103,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D104,1)=\"U\",0,\nVLOOKUP(D104,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D104,1)=\"U\",0,\nVLOOKUP(D104,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D104,1)=\"U\",0,\nVLOOKUP(D104,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D104,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D104,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D104,2)=\"Dz\",'5   Dozer'!Q104,\nIF(LEFT(D104,2)=\"Rp\",'7   Ripper'!L104,\nIF(LEFT(D104,2)=\"Tk\",'9   Trucks'!Q104,\nIF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),'10   Loader Shovel'!O104,\nIF(LEFT(D104,2)=\"Sc\",'11 Scrapers'!AD104,\nIF(LEFT(D104,2)=\"Mg\",'12   M''grader'!L104,\nIF(LEFT(D104,2)=\"Ex\",'8  Excavator'!N104,\nIF(LEFT(D104,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":3.8703598456985522},232.12173545789409,836.86987707702599,107.2089677258499,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1176.20058026077},{"$f":"IF(OR(LEFT(D104,2)=\"Dz\",LEFT(D104,2)=\"Tk\",LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\",LEFT(D104,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":4065.6000000000004},{"$f":"IF(OR(LEFT(D104,2)=\"Rp\",LEFT(D104,2)=\"Ex\",LEFT(D104,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D105,1)=\"U\",0,\nVLOOKUP(D105,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D105,1)=\"U\",0,\nVLOOKUP(D105,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D105,1)=\"U\",0,\nVLOOKUP(D105,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D105,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D105,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D105,2)=\"Dz\",'5   Dozer'!Q105,\nIF(LEFT(D105,2)=\"Rp\",'7   Ripper'!L105,\nIF(LEFT(D105,2)=\"Tk\",'9   Trucks'!Q105,\nIF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),'10   Loader Shovel'!O105,\nIF(LEFT(D105,2)=\"Sc\",'11 Scrapers'!AD105,\nIF(LEFT(D105,2)=\"Mg\",'12   M''grader'!L105,\nIF(LEFT(D105,2)=\"Ex\",'8  Excavator'!N105,\nIF(LEFT(D105,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":7.0166199294731122},420.81616697420628,1517.1710362798453,194.36037204640522,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2132.3475753004568},{"$f":"IF(OR(LEFT(D105,2)=\"Dz\",LEFT(D105,2)=\"Tk\",LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\",LEFT(D105,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":7405.2},{"$f":"IF(OR(LEFT(D105,2)=\"Rp\",LEFT(D105,2)=\"Ex\",LEFT(D105,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D106,1)=\"U\",0,\nVLOOKUP(D106,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D106,1)=\"U\",0,\nVLOOKUP(D106,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D106,1)=\"U\",0,\nVLOOKUP(D106,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D106,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D106,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D106,2)=\"Dz\",'5   Dozer'!Q106,\nIF(LEFT(D106,2)=\"Rp\",'7   Ripper'!L106,\nIF(LEFT(D106,2)=\"Tk\",'9   Trucks'!Q106,\nIF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),'10   Loader Shovel'!O106,\nIF(LEFT(D106,2)=\"Sc\",'11 Scrapers'!AD106,\nIF(LEFT(D106,2)=\"Mg\",'12   M''grader'!L106,\nIF(LEFT(D106,2)=\"Ex\",'8  Excavator'!N106,\nIF(LEFT(D106,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":277.63895740976818},16651.174359484918,60032.578215571702,7690.5991202505793,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":84374.35169530721},{"$f":"IF(OR(LEFT(D106,2)=\"Dz\",LEFT(D106,2)=\"Tk\",LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\",LEFT(D106,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":242000},{"$f":"IF(OR(LEFT(D106,2)=\"Rp\",LEFT(D106,2)=\"Ex\",LEFT(D106,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"IF(LEFT(D107,1)=\"U\",0,\nVLOOKUP(D107,Equipment[],Equipment!$E$2))","v":59.974199999999996},{"$f":"IF(LEFT(D107,1)=\"U\",0,\nVLOOKUP(D107,Equipment[],Equipment!$M$2))","v":216.22534090909093},{"$f":"IF(LEFT(D107,1)=\"U\",0,\nVLOOKUP(D107,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(LEFT(D107,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D107,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D107,2)=\"Dz\",'5   Dozer'!Q107,\nIF(LEFT(D107,2)=\"Rp\",'7   Ripper'!L107,\nIF(LEFT(D107,2)=\"Tk\",'9   Trucks'!Q107,\nIF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),'10   Loader Shovel'!O107,\nIF(LEFT(D107,2)=\"Sc\",'11 Scrapers'!AD107,\nIF(LEFT(D107,2)=\"Mg\",'12   M''grader'!L107,\nIF(LEFT(D107,2)=\"Ex\",'8  Excavator'!N107,\nIF(LEFT(D107,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":8.1393173334541427},488.1490456200454,1759.9266651933949,225.45909013667978,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2473.5348009501199},{"$f":"IF(OR(LEFT(D107,2)=\"Dz\",LEFT(D107,2)=\"Tk\",LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\",LEFT(D107,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":6998.6399999999994},{"$f":"IF(OR(LEFT(D107,2)=\"Rp\",LEFT(D107,2)=\"Ex\",LEFT(D107,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D108,1)=\"U\",0,\nVLOOKUP(D108,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D108,1)=\"U\",0,\nVLOOKUP(D108,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D108,1)=\"U\",0,\nVLOOKUP(D108,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D108,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D108,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":3},{"$f":"IF(LEFT(D108,2)=\"Dz\",'5   Dozer'!Q108,\nIF(LEFT(D108,2)=\"Rp\",'7   Ripper'!L108,\nIF(LEFT(D108,2)=\"Tk\",'9   Trucks'!Q108,\nIF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),'10   Loader Shovel'!O108,\nIF(LEFT(D108,2)=\"Sc\",'11 Scrapers'!AD108,\nIF(LEFT(D108,2)=\"Mg\",'12   M''grader'!L108,\nIF(LEFT(D108,2)=\"Ex\",'8  Excavator'!N108,\nIF(LEFT(D108,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":506.37207981222718},119012.42736943581,336926.34438627015,36868.951131128262,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":492807.72288683418},{"$f":"IF(OR(LEFT(D108,2)=\"Dz\",LEFT(D108,2)=\"Tk\",LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\",LEFT(D108,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":531916},{"$f":"IF(OR(LEFT(D108,2)=\"Rp\",LEFT(D108,2)=\"Ex\",LEFT(D108,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D109,1)=\"U\",0,\nVLOOKUP(D109,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D109,1)=\"U\",0,\nVLOOKUP(D109,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D109,1)=\"U\",0,\nVLOOKUP(D109,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D109,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D109,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":3},{"$f":"IF(LEFT(D109,2)=\"Dz\",'5   Dozer'!Q109,\nIF(LEFT(D109,2)=\"Rp\",'7   Ripper'!L109,\nIF(LEFT(D109,2)=\"Tk\",'9   Trucks'!Q109,\nIF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),'10   Loader Shovel'!O109,\nIF(LEFT(D109,2)=\"Sc\",'11 Scrapers'!AD109,\nIF(LEFT(D109,2)=\"Mg\",'12   M''grader'!L109,\nIF(LEFT(D109,2)=\"Ex\",'8  Excavator'!N109,\nIF(LEFT(D109,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1177.6952101911309},276793.23417313735,783606.67538790416,85747.988254016236,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1146147.8978150578},{"$f":"IF(OR(LEFT(D109,2)=\"Dz\",LEFT(D109,2)=\"Tk\",LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\",LEFT(D109,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":1237104},{"$f":"IF(OR(LEFT(D109,2)=\"Rp\",LEFT(D109,2)=\"Ex\",LEFT(D109,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D110,1)=\"U\",0,\nVLOOKUP(D110,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D110,1)=\"U\",0,\nVLOOKUP(D110,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D110,1)=\"U\",0,\nVLOOKUP(D110,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D110,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D110,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":3},{"$f":"IF(LEFT(D110,2)=\"Dz\",'5   Dozer'!Q110,\nIF(LEFT(D110,2)=\"Rp\",'7   Ripper'!L110,\nIF(LEFT(D110,2)=\"Tk\",'9   Trucks'!Q110,\nIF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),'10   Loader Shovel'!O110,\nIF(LEFT(D110,2)=\"Sc\",'11 Scrapers'!AD110,\nIF(LEFT(D110,2)=\"Mg\",'12   M''grader'!L110,\nIF(LEFT(D110,2)=\"Ex\",'8  Excavator'!N110,\nIF(LEFT(D110,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":384.90682870064143},90464.497986780247,256106.63757667935,28025.066197693704,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":374596.20176115329},{"$f":"IF(OR(LEFT(D110,2)=\"Dz\",LEFT(D110,2)=\"Tk\",LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\",LEFT(D110,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":404323.43894444441},{"$f":"IF(OR(LEFT(D110,2)=\"Rp\",LEFT(D110,2)=\"Ex\",LEFT(D110,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D111,1)=\"U\",0,\nVLOOKUP(D111,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D111,1)=\"U\",0,\nVLOOKUP(D111,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D111,1)=\"U\",0,\nVLOOKUP(D111,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D111,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D111,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":3},{"$f":"IF(LEFT(D111,2)=\"Dz\",'5   Dozer'!Q111,\nIF(LEFT(D111,2)=\"Rp\",'7   Ripper'!L111,\nIF(LEFT(D111,2)=\"Tk\",'9   Trucks'!Q111,\nIF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),'10   Loader Shovel'!O111,\nIF(LEFT(D111,2)=\"Sc\",'11 Scrapers'!AD111,\nIF(LEFT(D111,2)=\"Mg\",'12   M''grader'!L111,\nIF(LEFT(D111,2)=\"Ex\",'8  Excavator'!N111,\nIF(LEFT(D111,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":96.298239017975874},22632.936597099259,64074.254755896705,7011.4747828988238,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":93718.666135894775},{"$f":"IF(OR(LEFT(D111,2)=\"Dz\",LEFT(D111,2)=\"Tk\",LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\",LEFT(D111,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":101156},{"$f":"IF(OR(LEFT(D111,2)=\"Rp\",LEFT(D111,2)=\"Ex\",LEFT(D111,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D112,1)=\"U\",0,\nVLOOKUP(D112,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D112,1)=\"U\",0,\nVLOOKUP(D112,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D112,1)=\"U\",0,\nVLOOKUP(D112,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D112,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D112,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D112,2)=\"Dz\",'5   Dozer'!Q112,\nIF(LEFT(D112,2)=\"Rp\",'7   Ripper'!L112,\nIF(LEFT(D112,2)=\"Tk\",'9   Trucks'!Q112,\nIF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),'10   Loader Shovel'!O112,\nIF(LEFT(D112,2)=\"Sc\",'11 Scrapers'!AD112,\nIF(LEFT(D112,2)=\"Mg\",'12   M''grader'!L112,\nIF(LEFT(D112,2)=\"Ex\",'8  Excavator'!N112,\nIF(LEFT(D112,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":5.8425714285714294},915.4514838857142,2591.6597850000007,283.59841714285716,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":3790.7096860285719},{"$f":"IF(OR(LEFT(D112,2)=\"Dz\",LEFT(D112,2)=\"Tk\",LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\",LEFT(D112,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":6292.0000000000009},{"$f":"IF(OR(LEFT(D112,2)=\"Rp\",LEFT(D112,2)=\"Ex\",LEFT(D112,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D113,1)=\"U\",0,\nVLOOKUP(D113,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D113,1)=\"U\",0,\nVLOOKUP(D113,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D113,1)=\"U\",0,\nVLOOKUP(D113,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D113,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D113,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D113,2)=\"Dz\",'5   Dozer'!Q113,\nIF(LEFT(D113,2)=\"Rp\",'7   Ripper'!L113,\nIF(LEFT(D113,2)=\"Tk\",'9   Trucks'!Q113,\nIF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),'10   Loader Shovel'!O113,\nIF(LEFT(D113,2)=\"Sc\",'11 Scrapers'!AD113,\nIF(LEFT(D113,2)=\"Mg\",'12   M''grader'!L113,\nIF(LEFT(D113,2)=\"Ex\",'8  Excavator'!N113,\nIF(LEFT(D113,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":19.774857142857144},3098.4511762285711,8771.7715800000024,959.87156571428579,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":12830.094321942859},{"$f":"IF(OR(LEFT(D113,2)=\"Dz\",LEFT(D113,2)=\"Tk\",LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\",LEFT(D113,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":21296},{"$f":"IF(OR(LEFT(D113,2)=\"Rp\",LEFT(D113,2)=\"Ex\",LEFT(D113,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D114,1)=\"U\",0,\nVLOOKUP(D114,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D114,1)=\"U\",0,\nVLOOKUP(D114,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D114,1)=\"U\",0,\nVLOOKUP(D114,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D114,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D114,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D114,2)=\"Dz\",'5   Dozer'!Q114,\nIF(LEFT(D114,2)=\"Rp\",'7   Ripper'!L114,\nIF(LEFT(D114,2)=\"Tk\",'9   Trucks'!Q114,\nIF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),'10   Loader Shovel'!O114,\nIF(LEFT(D114,2)=\"Sc\",'11 Scrapers'!AD114,\nIF(LEFT(D114,2)=\"Mg\",'12   M''grader'!L114,\nIF(LEFT(D114,2)=\"Ex\",'8  Excavator'!N114,\nIF(LEFT(D114,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":25.258807746843214},3957.7116541449736,11204.353606087834,1226.0625280317695,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":16388.127788264577},{"$f":"IF(OR(LEFT(D114,2)=\"Dz\",LEFT(D114,2)=\"Tk\",LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\",LEFT(D114,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":26964.099422222222},{"$f":"IF(OR(LEFT(D114,2)=\"Rp\",LEFT(D114,2)=\"Ex\",LEFT(D114,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D115,1)=\"U\",0,\nVLOOKUP(D115,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D115,1)=\"U\",0,\nVLOOKUP(D115,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D115,1)=\"U\",0,\nVLOOKUP(D115,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D115,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D115,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D115,2)=\"Dz\",'5   Dozer'!Q115,\nIF(LEFT(D115,2)=\"Rp\",'7   Ripper'!L115,\nIF(LEFT(D115,2)=\"Tk\",'9   Trucks'!Q115,\nIF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),'10   Loader Shovel'!O115,\nIF(LEFT(D115,2)=\"Sc\",'11 Scrapers'!AD115,\nIF(LEFT(D115,2)=\"Mg\",'12   M''grader'!L115,\nIF(LEFT(D115,2)=\"Ex\",'8  Excavator'!N115,\nIF(LEFT(D115,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":100.91973156065251},15812.749427205019,44766.180952397895,4898.6437699540729,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":65477.574149556982},{"$f":"IF(OR(LEFT(D115,2)=\"Dz\",LEFT(D115,2)=\"Tk\",LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\",LEFT(D115,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":107733.10057777776},{"$f":"IF(OR(LEFT(D115,2)=\"Rp\",LEFT(D115,2)=\"Ex\",LEFT(D115,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D116,1)=\"U\",0,\nVLOOKUP(D116,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D116,1)=\"U\",0,\nVLOOKUP(D116,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D116,1)=\"U\",0,\nVLOOKUP(D116,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D116,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D116,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D116,2)=\"Dz\",'5   Dozer'!Q116,\nIF(LEFT(D116,2)=\"Rp\",'7   Ripper'!L116,\nIF(LEFT(D116,2)=\"Tk\",'9   Trucks'!Q116,\nIF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),'10   Loader Shovel'!O116,\nIF(LEFT(D116,2)=\"Sc\",'11 Scrapers'!AD116,\nIF(LEFT(D116,2)=\"Mg\",'12   M''grader'!L116,\nIF(LEFT(D116,2)=\"Ex\",'8  Excavator'!N116,\nIF(LEFT(D116,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":620.90737686967248},97287.741615152234,275423.36426966568,30138.844073253902,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":402849.94995807181},{"$f":"IF(OR(LEFT(D116,2)=\"Dz\",LEFT(D116,2)=\"Tk\",LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\",LEFT(D116,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":523688},{"$f":"IF(OR(LEFT(D116,2)=\"Rp\",LEFT(D116,2)=\"Ex\",LEFT(D116,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D117,1)=\"U\",0,\nVLOOKUP(D117,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D117,1)=\"U\",0,\nVLOOKUP(D117,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D117,1)=\"U\",0,\nVLOOKUP(D117,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D117,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D117,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D117,2)=\"Dz\",'5   Dozer'!Q117,\nIF(LEFT(D117,2)=\"Rp\",'7   Ripper'!L117,\nIF(LEFT(D117,2)=\"Tk\",'9   Trucks'!Q117,\nIF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),'10   Loader Shovel'!O117,\nIF(LEFT(D117,2)=\"Sc\",'11 Scrapers'!AD117,\nIF(LEFT(D117,2)=\"Mg\",'12   M''grader'!L117,\nIF(LEFT(D117,2)=\"Ex\",'8  Excavator'!N117,\nIF(LEFT(D117,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":208.48026803766359},32666.022669856564,92478.103733058728,10119.63221054819,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":135263.75861346349},{"$f":"IF(OR(LEFT(D117,2)=\"Dz\",LEFT(D117,2)=\"Tk\",LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\",LEFT(D117,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":175837.19999999998},{"$f":"IF(OR(LEFT(D117,2)=\"Rp\",LEFT(D117,2)=\"Ex\",LEFT(D117,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D118,1)=\"U\",0,\nVLOOKUP(D118,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D118,1)=\"U\",0,\nVLOOKUP(D118,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D118,1)=\"U\",0,\nVLOOKUP(D118,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D118,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D118,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D118,2)=\"Dz\",'5   Dozer'!Q118,\nIF(LEFT(D118,2)=\"Rp\",'7   Ripper'!L118,\nIF(LEFT(D118,2)=\"Tk\",'9   Trucks'!Q118,\nIF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),'10   Loader Shovel'!O118,\nIF(LEFT(D118,2)=\"Sc\",'11 Scrapers'!AD118,\nIF(LEFT(D118,2)=\"Mg\",'12   M''grader'!L118,\nIF(LEFT(D118,2)=\"Ex\",'8  Excavator'!N118,\nIF(LEFT(D118,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":189.37101142975223},29671.862045286722,84001.580599805617,9192.0688948001734,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":122865.51153989251},{"$f":"IF(OR(LEFT(D118,2)=\"Dz\",LEFT(D118,2)=\"Tk\",LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\",LEFT(D118,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":159720},{"$f":"IF(OR(LEFT(D118,2)=\"Rp\",LEFT(D118,2)=\"Ex\",LEFT(D118,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D119,1)=\"U\",0,\nVLOOKUP(D119,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D119,1)=\"U\",0,\nVLOOKUP(D119,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D119,1)=\"U\",0,\nVLOOKUP(D119,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D119,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D119,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D119,2)=\"Dz\",'5   Dozer'!Q119,\nIF(LEFT(D119,2)=\"Rp\",'7   Ripper'!L119,\nIF(LEFT(D119,2)=\"Tk\",'9   Trucks'!Q119,\nIF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),'10   Loader Shovel'!O119,\nIF(LEFT(D119,2)=\"Sc\",'11 Scrapers'!AD119,\nIF(LEFT(D119,2)=\"Mg\",'12   M''grader'!L119,\nIF(LEFT(D119,2)=\"Ex\",'8  Excavator'!N119,\nIF(LEFT(D119,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":290.26421037124101},45480.454171912403,128755.9921587236,14089.424771420037,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":188325.87110205606},{"$f":"IF(OR(LEFT(D119,2)=\"Dz\",LEFT(D119,2)=\"Tk\",LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\",LEFT(D119,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":276615.68000000005},{"$f":"IF(OR(LEFT(D119,2)=\"Rp\",LEFT(D119,2)=\"Ex\",LEFT(D119,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D120,1)=\"U\",0,\nVLOOKUP(D120,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D120,1)=\"U\",0,\nVLOOKUP(D120,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D120,1)=\"U\",0,\nVLOOKUP(D120,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D120,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D120,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D120,2)=\"Dz\",'5   Dozer'!Q120,\nIF(LEFT(D120,2)=\"Rp\",'7   Ripper'!L120,\nIF(LEFT(D120,2)=\"Tk\",'9   Trucks'!Q120,\nIF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),'10   Loader Shovel'!O120,\nIF(LEFT(D120,2)=\"Sc\",'11 Scrapers'!AD120,\nIF(LEFT(D120,2)=\"Mg\",'12   M''grader'!L120,\nIF(LEFT(D120,2)=\"Ex\",'8  Excavator'!N120,\nIF(LEFT(D120,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":27.009117279434822},4231.9613536924353,11980.759488733409,1311.0225527437663,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":17523.743395169611},{"$f":"IF(OR(LEFT(D120,2)=\"Dz\",LEFT(D120,2)=\"Tk\",LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\",LEFT(D120,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":25739.119999999995},{"$f":"IF(OR(LEFT(D120,2)=\"Rp\",LEFT(D120,2)=\"Ex\",LEFT(D120,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D121,1)=\"U\",0,\nVLOOKUP(D121,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D121,1)=\"U\",0,\nVLOOKUP(D121,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D121,1)=\"U\",0,\nVLOOKUP(D121,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D121,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D121,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":3},{"$f":"IF(LEFT(D121,2)=\"Dz\",'5   Dozer'!Q121,\nIF(LEFT(D121,2)=\"Rp\",'7   Ripper'!L121,\nIF(LEFT(D121,2)=\"Tk\",'9   Trucks'!Q121,\nIF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),'10   Loader Shovel'!O121,\nIF(LEFT(D121,2)=\"Sc\",'11 Scrapers'!AD121,\nIF(LEFT(D121,2)=\"Mg\",'12   M''grader'!L121,\nIF(LEFT(D121,2)=\"Ex\",'8  Excavator'!N121,\nIF(LEFT(D121,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":54.830097814062817},12886.695957200056,36482.470411252187,3992.1794218419136,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":53361.345790294159},{"$f":"IF(OR(LEFT(D121,2)=\"Dz\",LEFT(D121,2)=\"Tk\",LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\",LEFT(D121,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":57596},{"$f":"IF(OR(LEFT(D121,2)=\"Rp\",LEFT(D121,2)=\"Ex\",LEFT(D121,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D122,1)=\"U\",0,\nVLOOKUP(D122,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D122,1)=\"U\",0,\nVLOOKUP(D122,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D122,1)=\"U\",0,\nVLOOKUP(D122,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D122,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D122,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D122,2)=\"Dz\",'5   Dozer'!Q122,\nIF(LEFT(D122,2)=\"Rp\",'7   Ripper'!L122,\nIF(LEFT(D122,2)=\"Tk\",'9   Trucks'!Q122,\nIF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),'10   Loader Shovel'!O122,\nIF(LEFT(D122,2)=\"Sc\",'11 Scrapers'!AD122,\nIF(LEFT(D122,2)=\"Mg\",'12   M''grader'!L122,\nIF(LEFT(D122,2)=\"Ex\",'8  Excavator'!N122,\nIF(LEFT(D122,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":518.26761587221938},81205.486967600897,229894.20914144977,25156.710074437528,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":336256.4061834882},{"$f":"IF(OR(LEFT(D122,2)=\"Dz\",LEFT(D122,2)=\"Tk\",LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\",LEFT(D122,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":451572},{"$f":"IF(OR(LEFT(D122,2)=\"Rp\",LEFT(D122,2)=\"Ex\",LEFT(D122,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D123,1)=\"U\",0,\nVLOOKUP(D123,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D123,1)=\"U\",0,\nVLOOKUP(D123,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D123,1)=\"U\",0,\nVLOOKUP(D123,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D123,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D123,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D123,2)=\"Dz\",'5   Dozer'!Q123,\nIF(LEFT(D123,2)=\"Rp\",'7   Ripper'!L123,\nIF(LEFT(D123,2)=\"Tk\",'9   Trucks'!Q123,\nIF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),'10   Loader Shovel'!O123,\nIF(LEFT(D123,2)=\"Sc\",'11 Scrapers'!AD123,\nIF(LEFT(D123,2)=\"Mg\",'12   M''grader'!L123,\nIF(LEFT(D123,2)=\"Ex\",'8  Excavator'!N123,\nIF(LEFT(D123,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":4.5854028845281808E-2},7.1847027052633621,20.340023907521839,2.2257545601499791,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":29.750481172935181},{"$f":"IF(OR(LEFT(D123,2)=\"Dz\",LEFT(D123,2)=\"Tk\",LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\",LEFT(D123,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":48.4},{"$f":"IF(OR(LEFT(D123,2)=\"Rp\",LEFT(D123,2)=\"Ex\",LEFT(D123,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D124,1)=\"U\",0,\nVLOOKUP(D124,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D124,1)=\"U\",0,\nVLOOKUP(D124,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D124,1)=\"U\",0,\nVLOOKUP(D124,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D124,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D124,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D124,2)=\"Dz\",'5   Dozer'!Q124,\nIF(LEFT(D124,2)=\"Rp\",'7   Ripper'!L124,\nIF(LEFT(D124,2)=\"Tk\",'9   Trucks'!Q124,\nIF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),'10   Loader Shovel'!O124,\nIF(LEFT(D124,2)=\"Sc\",'11 Scrapers'!AD124,\nIF(LEFT(D124,2)=\"Mg\",'12   M''grader'!L124,\nIF(LEFT(D124,2)=\"Ex\",'8  Excavator'!N124,\nIF(LEFT(D124,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.786457142857143},436.59993846857134,1236.0223590000003,135.25462971428573,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1807.8769271828573},{"$f":"IF(OR(LEFT(D124,2)=\"Dz\",LEFT(D124,2)=\"Tk\",LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\",LEFT(D124,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":3000.8},{"$f":"IF(OR(LEFT(D124,2)=\"Rp\",LEFT(D124,2)=\"Ex\",LEFT(D124,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D125,1)=\"U\",0,\nVLOOKUP(D125,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D125,1)=\"U\",0,\nVLOOKUP(D125,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D125,1)=\"U\",0,\nVLOOKUP(D125,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D125,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D125,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D125,2)=\"Dz\",'5   Dozer'!Q125,\nIF(LEFT(D125,2)=\"Rp\",'7   Ripper'!L125,\nIF(LEFT(D125,2)=\"Tk\",'9   Trucks'!Q125,\nIF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),'10   Loader Shovel'!O125,\nIF(LEFT(D125,2)=\"Sc\",'11 Scrapers'!AD125,\nIF(LEFT(D125,2)=\"Mg\",'12   M''grader'!L125,\nIF(LEFT(D125,2)=\"Ex\",'8  Excavator'!N125,\nIF(LEFT(D125,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.2471428571428573},352.09672457142852,996.79222500000026,109.07631428571429,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1457.9652638571431},{"$f":"IF(OR(LEFT(D125,2)=\"Dz\",LEFT(D125,2)=\"Tk\",LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\",LEFT(D125,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":2420},{"$f":"IF(OR(LEFT(D125,2)=\"Rp\",LEFT(D125,2)=\"Ex\",LEFT(D125,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D126,1)=\"U\",0,\nVLOOKUP(D126,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D126,1)=\"U\",0,\nVLOOKUP(D126,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D126,1)=\"U\",0,\nVLOOKUP(D126,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D126,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D126,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D126,2)=\"Dz\",'5   Dozer'!Q126,\nIF(LEFT(D126,2)=\"Rp\",'7   Ripper'!L126,\nIF(LEFT(D126,2)=\"Tk\",'9   Trucks'!Q126,\nIF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),'10   Loader Shovel'!O126,\nIF(LEFT(D126,2)=\"Sc\",'11 Scrapers'!AD126,\nIF(LEFT(D126,2)=\"Mg\",'12   M''grader'!L126,\nIF(LEFT(D126,2)=\"Ex\",'8  Excavator'!N126,\nIF(LEFT(D126,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.7424530961207085},273.0187028000077,772.92090848582973,84.578673285699196,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1130.5182845715365},{"$f":"IF(OR(LEFT(D126,2)=\"Dz\",LEFT(D126,2)=\"Tk\",LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\",LEFT(D126,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":1839.1999999999998},{"$f":"IF(OR(LEFT(D126,2)=\"Rp\",LEFT(D126,2)=\"Ex\",LEFT(D126,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D127,1)=\"U\",0,\nVLOOKUP(D127,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D127,1)=\"U\",0,\nVLOOKUP(D127,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D127,1)=\"U\",0,\nVLOOKUP(D127,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D127,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D127,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D127,2)=\"Dz\",'5   Dozer'!Q127,\nIF(LEFT(D127,2)=\"Rp\",'7   Ripper'!L127,\nIF(LEFT(D127,2)=\"Tk\",'9   Trucks'!Q127,\nIF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),'10   Loader Shovel'!O127,\nIF(LEFT(D127,2)=\"Sc\",'11 Scrapers'!AD127,\nIF(LEFT(D127,2)=\"Mg\",'12   M''grader'!L127,\nIF(LEFT(D127,2)=\"Ex\",'8  Excavator'!N127,\nIF(LEFT(D127,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.0323971304552901},161.76258974136974,457.95283084876093,50.112556712299785,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":669.82797730243044},{"$f":"IF(OR(LEFT(D127,2)=\"Dz\",LEFT(D127,2)=\"Tk\",LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\",LEFT(D127,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":968},{"$f":"IF(OR(LEFT(D127,2)=\"Rp\",LEFT(D127,2)=\"Ex\",LEFT(D127,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D128,1)=\"U\",0,\nVLOOKUP(D128,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D128,1)=\"U\",0,\nVLOOKUP(D128,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D128,1)=\"U\",0,\nVLOOKUP(D128,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D128,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D128,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D128,2)=\"Dz\",'5   Dozer'!Q128,\nIF(LEFT(D128,2)=\"Rp\",'7   Ripper'!L128,\nIF(LEFT(D128,2)=\"Tk\",'9   Trucks'!Q128,\nIF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),'10   Loader Shovel'!O128,\nIF(LEFT(D128,2)=\"Sc\",'11 Scrapers'!AD128,\nIF(LEFT(D128,2)=\"Mg\",'12   M''grader'!L128,\nIF(LEFT(D128,2)=\"Ex\",'8  Excavator'!N128,\nIF(LEFT(D128,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.0673714285714286},323.92898660571421,917.04884700000025,100.35020914285714,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1341.3280427485718},{"$f":"IF(OR(LEFT(D128,2)=\"Dz\",LEFT(D128,2)=\"Tk\",LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\",LEFT(D128,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":2226.4},{"$f":"IF(OR(LEFT(D128,2)=\"Rp\",LEFT(D128,2)=\"Ex\",LEFT(D128,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D129,1)=\"U\",0,\nVLOOKUP(D129,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D129,1)=\"U\",0,\nVLOOKUP(D129,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D129,1)=\"U\",0,\nVLOOKUP(D129,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D129,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D129,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":3},{"$f":"IF(LEFT(D129,2)=\"Dz\",'5   Dozer'!Q129,\nIF(LEFT(D129,2)=\"Rp\",'7   Ripper'!L129,\nIF(LEFT(D129,2)=\"Tk\",'9   Trucks'!Q129,\nIF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),'10   Loader Shovel'!O129,\nIF(LEFT(D129,2)=\"Sc\",'11 Scrapers'!AD129,\nIF(LEFT(D129,2)=\"Mg\",'12   M''grader'!L129,\nIF(LEFT(D129,2)=\"Ex\",'8  Excavator'!N129,\nIF(LEFT(D129,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.3959370473371986},563.11612586084266,1594.1919843572384,174.44817641662144,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2331.7562866347025},{"$f":"IF(OR(LEFT(D129,2)=\"Dz\",LEFT(D129,2)=\"Tk\",LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\",LEFT(D129,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":2516.7999999999997},{"$f":"IF(OR(LEFT(D129,2)=\"Rp\",LEFT(D129,2)=\"Ex\",LEFT(D129,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D130,1)=\"U\",0,\nVLOOKUP(D130,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D130,1)=\"U\",0,\nVLOOKUP(D130,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D130,1)=\"U\",0,\nVLOOKUP(D130,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D130,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D130,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":3},{"$f":"IF(LEFT(D130,2)=\"Dz\",'5   Dozer'!Q130,\nIF(LEFT(D130,2)=\"Rp\",'7   Ripper'!L130,\nIF(LEFT(D130,2)=\"Tk\",'9   Trucks'!Q130,\nIF(OR(LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\"),'10   Loader Shovel'!O130,\nIF(LEFT(D130,2)=\"Sc\",'11 Scrapers'!AD130,\nIF(LEFT(D130,2)=\"Mg\",'12   M''grader'!L130,\nIF(LEFT(D130,2)=\"Ex\",'8  Excavator'!N130,\nIF(LEFT(D130,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.5665742232589377},368.19131306285874,1042.3562974643482,114.06226919548325,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1524.60987972269},{"$f":"IF(OR(LEFT(D130,2)=\"Dz\",LEFT(D130,2)=\"Tk\",LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\",LEFT(D130,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":1645.6000000000001},{"$f":"IF(OR(LEFT(D130,2)=\"Rp\",LEFT(D130,2)=\"Ex\",LEFT(D130,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D131,1)=\"U\",0,\nVLOOKUP(D131,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D131,1)=\"U\",0,\nVLOOKUP(D131,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D131,1)=\"U\",0,\nVLOOKUP(D131,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D131,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D131,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":3},{"$f":"IF(LEFT(D131,2)=\"Dz\",'5   Dozer'!Q131,\nIF(LEFT(D131,2)=\"Rp\",'7   Ripper'!L131,\nIF(LEFT(D131,2)=\"Tk\",'9   Trucks'!Q131,\nIF(OR(LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\"),'10   Loader Shovel'!O131,\nIF(LEFT(D131,2)=\"Sc\",'11 Scrapers'!AD131,\nIF(LEFT(D131,2)=\"Mg\",'12   M''grader'!L131,\nIF(LEFT(D131,2)=\"Ex\",'8  Excavator'!N131,\nIF(LEFT(D131,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":3.8703598456985522},909.6491263905923,2575.2332055001548,281.80090036531158,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":3766.6832322560585},{"$f":"IF(OR(LEFT(D131,2)=\"Dz\",LEFT(D131,2)=\"Tk\",LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\",LEFT(D131,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":4065.6000000000004},{"$f":"IF(OR(LEFT(D131,2)=\"Rp\",LEFT(D131,2)=\"Ex\",LEFT(D131,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D132,1)=\"U\",0,\nVLOOKUP(D132,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D132,1)=\"U\",0,\nVLOOKUP(D132,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D132,1)=\"U\",0,\nVLOOKUP(D132,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D132,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D132,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D132,2)=\"Dz\",'5   Dozer'!Q132,\nIF(LEFT(D132,2)=\"Rp\",'7   Ripper'!L132,\nIF(LEFT(D132,2)=\"Tk\",'9   Trucks'!Q132,\nIF(OR(LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\"),'10   Loader Shovel'!O132,\nIF(LEFT(D132,2)=\"Sc\",'11 Scrapers'!AD132,\nIF(LEFT(D132,2)=\"Mg\",'12   M''grader'!L132,\nIF(LEFT(D132,2)=\"Ex\",'8  Excavator'!N132,\nIF(LEFT(D132,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":7.0166199294731122},1099.4089169173956,3112.4466204928121,340.58673137662487,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4552.4422687868328},{"$f":"IF(OR(LEFT(D132,2)=\"Dz\",LEFT(D132,2)=\"Tk\",LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\",LEFT(D132,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":7405.2},{"$f":"IF(OR(LEFT(D132,2)=\"Rp\",LEFT(D132,2)=\"Ex\",LEFT(D132,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D133,1)=\"U\",0,\nVLOOKUP(D133,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D133,1)=\"U\",0,\nVLOOKUP(D133,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D133,1)=\"U\",0,\nVLOOKUP(D133,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D133,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D133,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D133,2)=\"Dz\",'5   Dozer'!Q133,\nIF(LEFT(D133,2)=\"Rp\",'7   Ripper'!L133,\nIF(LEFT(D133,2)=\"Tk\",'9   Trucks'!Q133,\nIF(OR(LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\"),'10   Loader Shovel'!O133,\nIF(LEFT(D133,2)=\"Sc\",'11 Scrapers'!AD133,\nIF(LEFT(D133,2)=\"Mg\",'12   M''grader'!L133,\nIF(LEFT(D133,2)=\"Ex\",'8  Excavator'!N133,\nIF(LEFT(D133,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":277.63895740976818},43502.24873628989,123155.65662569243,13476.594992670147,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":180134.50035465247},{"$f":"IF(OR(LEFT(D133,2)=\"Dz\",LEFT(D133,2)=\"Tk\",LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\",LEFT(D133,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":242000},{"$f":"IF(OR(LEFT(D133,2)=\"Rp\",LEFT(D133,2)=\"Ex\",LEFT(D133,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"IF(LEFT(D134,1)=\"U\",0,\nVLOOKUP(D134,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D134,1)=\"U\",0,\nVLOOKUP(D134,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D134,1)=\"U\",0,\nVLOOKUP(D134,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(LEFT(D134,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D134,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":2},{"$f":"IF(LEFT(D134,2)=\"Dz\",'5   Dozer'!Q134,\nIF(LEFT(D134,2)=\"Rp\",'7   Ripper'!L134,\nIF(LEFT(D134,2)=\"Tk\",'9   Trucks'!Q134,\nIF(OR(LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\"),'10   Loader Shovel'!O134,\nIF(LEFT(D134,2)=\"Sc\",'11 Scrapers'!AD134,\nIF(LEFT(D134,2)=\"Mg\",'12   M''grader'!L134,\nIF(LEFT(D134,2)=\"Ex\",'8  Excavator'!N134,\nIF(LEFT(D134,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":8.1393173334541427},1275.3203314365289,3610.4550313772261,395.0824633658641,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":5280.8578261796192},{"$f":"IF(OR(LEFT(D134,2)=\"Dz\",LEFT(D134,2)=\"Tk\",LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\",LEFT(D134,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":6998.6399999999994},{"$f":"IF(OR(LEFT(D134,2)=\"Rp\",LEFT(D134,2)=\"Ex\",LEFT(D134,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D135,1)=\"U\",0,\nVLOOKUP(D135,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D135,1)=\"U\",0,\nVLOOKUP(D135,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D135,1)=\"U\",0,\nVLOOKUP(D135,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D135,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D135,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D135,2)=\"Dz\",'5   Dozer'!Q135,\nIF(LEFT(D135,2)=\"Rp\",'7   Ripper'!L135,\nIF(LEFT(D135,2)=\"Tk\",'9   Trucks'!Q135,\nIF(OR(LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\"),'10   Loader Shovel'!O135,\nIF(LEFT(D135,2)=\"Sc\",'11 Scrapers'!AD135,\nIF(LEFT(D135,2)=\"Mg\",'12   M''grader'!L135,\nIF(LEFT(D135,2)=\"Ex\",'8  Excavator'!N135,\nIF(LEFT(D135,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":35.580420574026711},790.95274936061367,3327.185776321398,975.2593279340723,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":5093.3978536160839},{"$f":"IF(OR(LEFT(D135,2)=\"Dz\",LEFT(D135,2)=\"Tk\",LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\",LEFT(D135,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D135,2)=\"Rp\",LEFT(D135,2)=\"Ex\",LEFT(D135,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":109.9}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D136,1)=\"U\",0,\nVLOOKUP(D136,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D136,1)=\"U\",0,\nVLOOKUP(D136,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D136,1)=\"U\",0,\nVLOOKUP(D136,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D136,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D136,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D136,2)=\"Dz\",'5   Dozer'!Q136,\nIF(LEFT(D136,2)=\"Rp\",'7   Ripper'!L136,\nIF(LEFT(D136,2)=\"Tk\",'9   Trucks'!Q136,\nIF(OR(LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\"),'10   Loader Shovel'!O136,\nIF(LEFT(D136,2)=\"Sc\",'11 Scrapers'!AD136,\nIF(LEFT(D136,2)=\"Mg\",'12   M''grader'!L136,\nIF(LEFT(D136,2)=\"Ex\",'8  Excavator'!N136,\nIF(LEFT(D136,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":54.809228039041699},1218.4091393078968,5125.3043387513108,1502.3209405501332,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":7846.0344186093407},{"$f":"IF(OR(LEFT(D136,2)=\"Dz\",LEFT(D136,2)=\"Tk\",LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\",LEFT(D136,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D136,2)=\"Rp\",LEFT(D136,2)=\"Ex\",LEFT(D136,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":255.6}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D137,1)=\"U\",0,\nVLOOKUP(D137,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D137,1)=\"U\",0,\nVLOOKUP(D137,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D137,1)=\"U\",0,\nVLOOKUP(D137,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D137,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D137,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D137,2)=\"Dz\",'5   Dozer'!Q137,\nIF(LEFT(D137,2)=\"Rp\",'7   Ripper'!L137,\nIF(LEFT(D137,2)=\"Tk\",'9   Trucks'!Q137,\nIF(OR(LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\"),'10   Loader Shovel'!O137,\nIF(LEFT(D137,2)=\"Sc\",'11 Scrapers'!AD137,\nIF(LEFT(D137,2)=\"Mg\",'12   M''grader'!L137,\nIF(LEFT(D137,2)=\"Ex\",'8  Excavator'!N137,\nIF(LEFT(D137,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":16.618393009345237},369.42687659774458,1554.0142571101392,455.51015238615298,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2378.9512860940367},{"$f":"IF(OR(LEFT(D137,2)=\"Dz\",LEFT(D137,2)=\"Tk\",LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\",LEFT(D137,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D137,2)=\"Rp\",LEFT(D137,2)=\"Ex\",LEFT(D137,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":83.537900608356281}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D138,1)=\"U\",0,\nVLOOKUP(D138,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D138,1)=\"U\",0,\nVLOOKUP(D138,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D138,1)=\"U\",0,\nVLOOKUP(D138,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D138,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D138,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D138,2)=\"Dz\",'5   Dozer'!Q138,\nIF(LEFT(D138,2)=\"Rp\",'7   Ripper'!L138,\nIF(LEFT(D138,2)=\"Tk\",'9   Trucks'!Q138,\nIF(OR(LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\"),'10   Loader Shovel'!O138,\nIF(LEFT(D138,2)=\"Sc\",'11 Scrapers'!AD138,\nIF(LEFT(D138,2)=\"Mg\",'12   M''grader'!L138,\nIF(LEFT(D138,2)=\"Ex\",'8  Excavator'!N138,\nIF(LEFT(D138,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":7.0426120758862547},156.55726644695142,658.56665966852574,193.03799700004228,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1008.1619231155195},{"$f":"IF(OR(LEFT(D138,2)=\"Dz\",LEFT(D138,2)=\"Tk\",LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\",LEFT(D138,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D138,2)=\"Rp\",LEFT(D138,2)=\"Ex\",LEFT(D138,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":20.9}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D139,1)=\"U\",0,\nVLOOKUP(D139,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D139,1)=\"U\",0,\nVLOOKUP(D139,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D139,1)=\"U\",0,\nVLOOKUP(D139,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D139,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D139,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D139,2)=\"Dz\",'5   Dozer'!Q139,\nIF(LEFT(D139,2)=\"Rp\",'7   Ripper'!L139,\nIF(LEFT(D139,2)=\"Tk\",'9   Trucks'!Q139,\nIF(OR(LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\"),'10   Loader Shovel'!O139,\nIF(LEFT(D139,2)=\"Sc\",'11 Scrapers'!AD139,\nIF(LEFT(D139,2)=\"Mg\",'12   M''grader'!L139,\nIF(LEFT(D139,2)=\"Ex\",'8  Excavator'!N139,\nIF(LEFT(D139,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.42087849632606666},9.3561289733284614,39.357065597978327,11.536279584297489,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":60.249474155604275},{"$f":"IF(OR(LEFT(D139,2)=\"Dz\",LEFT(D139,2)=\"Tk\",LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\",LEFT(D139,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D139,2)=\"Rp\",LEFT(D139,2)=\"Ex\",LEFT(D139,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":1.3}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D140,1)=\"U\",0,\nVLOOKUP(D140,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D140,1)=\"U\",0,\nVLOOKUP(D140,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D140,1)=\"U\",0,\nVLOOKUP(D140,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D140,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D140,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D140,2)=\"Dz\",'5   Dozer'!Q140,\nIF(LEFT(D140,2)=\"Rp\",'7   Ripper'!L140,\nIF(LEFT(D140,2)=\"Tk\",'9   Trucks'!Q140,\nIF(OR(LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\"),'10   Loader Shovel'!O140,\nIF(LEFT(D140,2)=\"Sc\",'11 Scrapers'!AD140,\nIF(LEFT(D140,2)=\"Mg\",'12   M''grader'!L140,\nIF(LEFT(D140,2)=\"Ex\",'8  Excavator'!N140,\nIF(LEFT(D140,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.87530245204420154},19.457973508942597,81.851024283469272,23.992040210531567,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":125.30103800294344},{"$f":"IF(OR(LEFT(D140,2)=\"Dz\",LEFT(D140,2)=\"Tk\",LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\",LEFT(D140,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D140,2)=\"Rp\",LEFT(D140,2)=\"Ex\",LEFT(D140,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":4.4000000000000004}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D141,1)=\"U\",0,\nVLOOKUP(D141,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D141,1)=\"U\",0,\nVLOOKUP(D141,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D141,1)=\"U\",0,\nVLOOKUP(D141,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D141,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D141,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D141,2)=\"Dz\",'5   Dozer'!Q141,\nIF(LEFT(D141,2)=\"Rp\",'7   Ripper'!L141,\nIF(LEFT(D141,2)=\"Tk\",'9   Trucks'!Q141,\nIF(OR(LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\"),'10   Loader Shovel'!O141,\nIF(LEFT(D141,2)=\"Sc\",'11 Scrapers'!AD141,\nIF(LEFT(D141,2)=\"Mg\",'12   M''grader'!L141,\nIF(LEFT(D141,2)=\"Ex\",'8  Excavator'!N141,\nIF(LEFT(D141,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.8036569643374845},40.095294317222276,168.66303715047829,49.438237392490457,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":258.19656886019101},{"$f":"IF(OR(LEFT(D141,2)=\"Dz\",LEFT(D141,2)=\"Tk\",LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\",LEFT(D141,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D141,2)=\"Rp\",LEFT(D141,2)=\"Ex\",LEFT(D141,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":5.5710949219467407}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D142,1)=\"U\",0,\nVLOOKUP(D142,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D142,1)=\"U\",0,\nVLOOKUP(D142,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D142,1)=\"U\",0,\nVLOOKUP(D142,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D142,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D142,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D142,2)=\"Dz\",'5   Dozer'!Q142,\nIF(LEFT(D142,2)=\"Rp\",'7   Ripper'!L142,\nIF(LEFT(D142,2)=\"Tk\",'9   Trucks'!Q142,\nIF(OR(LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\"),'10   Loader Shovel'!O142,\nIF(LEFT(D142,2)=\"Sc\",'11 Scrapers'!AD142,\nIF(LEFT(D142,2)=\"Mg\",'12   M''grader'!L142,\nIF(LEFT(D142,2)=\"Ex\",'8  Excavator'!N142,\nIF(LEFT(D142,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":4.4280168624179872},98.434814851551835,414.07140456072148,121.37194219887705,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":633.8781616111504},{"$f":"IF(OR(LEFT(D142,2)=\"Dz\",LEFT(D142,2)=\"Tk\",LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\",LEFT(D142,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D142,2)=\"Rp\",LEFT(D142,2)=\"Ex\",LEFT(D142,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":22.258905078053257}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D143,1)=\"U\",0,\nVLOOKUP(D143,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D143,1)=\"U\",0,\nVLOOKUP(D143,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D143,1)=\"U\",0,\nVLOOKUP(D143,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D143,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D143,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D143,2)=\"Dz\",'5   Dozer'!Q143,\nIF(LEFT(D143,2)=\"Rp\",'7   Ripper'!L143,\nIF(LEFT(D143,2)=\"Tk\",'9   Trucks'!Q143,\nIF(OR(LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\"),'10   Loader Shovel'!O143,\nIF(LEFT(D143,2)=\"Sc\",'11 Scrapers'!AD143,\nIF(LEFT(D143,2)=\"Mg\",'12   M''grader'!L143,\nIF(LEFT(D143,2)=\"Ex\",'8  Excavator'!N143,\nIF(LEFT(D143,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":35.167954549159617},781.78362962781819,3288.6153752689884,963.95363419246519,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":5034.3526390892721},{"$f":"IF(OR(LEFT(D143,2)=\"Dz\",LEFT(D143,2)=\"Tk\",LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\",LEFT(D143,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D143,2)=\"Rp\",LEFT(D143,2)=\"Ex\",LEFT(D143,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":108.2}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D144,1)=\"U\",0,\nVLOOKUP(D144,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D144,1)=\"U\",0,\nVLOOKUP(D144,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D144,1)=\"U\",0,\nVLOOKUP(D144,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D144,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D144,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D144,2)=\"Dz\",'5   Dozer'!Q144,\nIF(LEFT(D144,2)=\"Rp\",'7   Ripper'!L144,\nIF(LEFT(D144,2)=\"Tk\",'9   Trucks'!Q144,\nIF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),'10   Loader Shovel'!O144,\nIF(LEFT(D144,2)=\"Sc\",'11 Scrapers'!AD144,\nIF(LEFT(D144,2)=\"Mg\",'12   M''grader'!L144,\nIF(LEFT(D144,2)=\"Ex\",'8  Excavator'!N144,\nIF(LEFT(D144,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":7.227213200628599},{"$f":"J144*N144*M144","v":160.66094944997374},{"$f":"K144*N144*M144","v":675.82902550419044},{"$f":"L144*N144*M144","v":198.09791382922992},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1034.5878887833942},{"$f":"IF(OR(LEFT(D144,2)=\"Dz\",LEFT(D144,2)=\"Tk\",LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\",LEFT(D144,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D144,2)=\"Rp\",LEFT(D144,2)=\"Ex\",LEFT(D144,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":36.33}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D145,1)=\"U\",0,\nVLOOKUP(D145,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D145,1)=\"U\",0,\nVLOOKUP(D145,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D145,1)=\"U\",0,\nVLOOKUP(D145,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D145,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D145,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D145,2)=\"Dz\",'5   Dozer'!Q145,\nIF(LEFT(D145,2)=\"Rp\",'7   Ripper'!L145,\nIF(LEFT(D145,2)=\"Tk\",'9   Trucks'!Q145,\nIF(OR(LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\"),'10   Loader Shovel'!O145,\nIF(LEFT(D145,2)=\"Sc\",'11 Scrapers'!AD145,\nIF(LEFT(D145,2)=\"Mg\",'12   M''grader'!L145,\nIF(LEFT(D145,2)=\"Ex\",'8  Excavator'!N145,\nIF(LEFT(D145,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":6.564768390331511},145.93480131706946,613.88268212601952,179.94030157898675,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":939.75778502207572},{"$f":"IF(OR(LEFT(D145,2)=\"Dz\",LEFT(D145,2)=\"Tk\",LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\",LEFT(D145,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D145,2)=\"Rp\",LEFT(D145,2)=\"Ex\",LEFT(D145,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":33}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D146,1)=\"U\",0,\nVLOOKUP(D146,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D146,1)=\"U\",0,\nVLOOKUP(D146,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D146,1)=\"U\",0,\nVLOOKUP(D146,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D146,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D146,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D146,2)=\"Dz\",'5   Dozer'!Q146,\nIF(LEFT(D146,2)=\"Rp\",'7   Ripper'!L146,\nIF(LEFT(D146,2)=\"Tk\",'9   Trucks'!Q146,\nIF(OR(LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\"),'10   Loader Shovel'!O146,\nIF(LEFT(D146,2)=\"Sc\",'11 Scrapers'!AD146,\nIF(LEFT(D146,2)=\"Mg\",'12   M''grader'!L146,\nIF(LEFT(D146,2)=\"Ex\",'8  Excavator'!N146,\nIF(LEFT(D146,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":17.638482227511076},392.10345991757117,1649.4045386892667,483.47079785607866,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2524.9787964629168},{"$f":"IF(OR(LEFT(D146,2)=\"Dz\",LEFT(D146,2)=\"Tk\",LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\",LEFT(D146,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D146,2)=\"Rp\",LEFT(D146,2)=\"Ex\",LEFT(D146,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":57.152000000000001}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D147,1)=\"U\",0,\nVLOOKUP(D147,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D147,1)=\"U\",0,\nVLOOKUP(D147,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D147,1)=\"U\",0,\nVLOOKUP(D147,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D147,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D147,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D147,2)=\"Dz\",'5   Dozer'!Q147,\nIF(LEFT(D147,2)=\"Rp\",'7   Ripper'!L147,\nIF(LEFT(D147,2)=\"Tk\",'9   Trucks'!Q147,\nIF(OR(LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\"),'10   Loader Shovel'!O147,\nIF(LEFT(D147,2)=\"Sc\",'11 Scrapers'!AD147,\nIF(LEFT(D147,2)=\"Mg\",'12   M''grader'!L147,\nIF(LEFT(D147,2)=\"Ex\",'8  Excavator'!N147,\nIF(LEFT(D147,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.0579223727206961},23.51761434558107,98.928124349883987,28.997652236274284,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":151.44339093173934},{"$f":"IF(OR(LEFT(D147,2)=\"Dz\",LEFT(D147,2)=\"Tk\",LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\",LEFT(D147,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D147,2)=\"Rp\",LEFT(D147,2)=\"Ex\",LEFT(D147,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":5.3179999999999996}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D148,1)=\"U\",0,\nVLOOKUP(D148,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D148,1)=\"U\",0,\nVLOOKUP(D148,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D148,1)=\"U\",0,\nVLOOKUP(D148,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D148,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D148,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D148,2)=\"Dz\",'5   Dozer'!Q148,\nIF(LEFT(D148,2)=\"Rp\",'7   Ripper'!L148,\nIF(LEFT(D148,2)=\"Tk\",'9   Trucks'!Q148,\nIF(OR(LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\"),'10   Loader Shovel'!O148,\nIF(LEFT(D148,2)=\"Sc\",'11 Scrapers'!AD148,\nIF(LEFT(D148,2)=\"Mg\",'12   M''grader'!L148,\nIF(LEFT(D148,2)=\"Ex\",'8  Excavator'!N148,\nIF(LEFT(D148,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":3.9297101449275367},87.357456521739124,367.47389402173917,107.7133550724638,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":562.54470561594212},{"$f":"IF(OR(LEFT(D148,2)=\"Dz\",LEFT(D148,2)=\"Tk\",LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\",LEFT(D148,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D148,2)=\"Rp\",LEFT(D148,2)=\"Ex\",LEFT(D148,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":11.9}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D149,1)=\"U\",0,\nVLOOKUP(D149,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D149,1)=\"U\",0,\nVLOOKUP(D149,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D149,1)=\"U\",0,\nVLOOKUP(D149,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D149,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D149,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D149,2)=\"Dz\",'5   Dozer'!Q149,\nIF(LEFT(D149,2)=\"Rp\",'7   Ripper'!L149,\nIF(LEFT(D149,2)=\"Tk\",'9   Trucks'!Q149,\nIF(OR(LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\"),'10   Loader Shovel'!O149,\nIF(LEFT(D149,2)=\"Sc\",'11 Scrapers'!AD149,\nIF(LEFT(D149,2)=\"Mg\",'12   M''grader'!L149,\nIF(LEFT(D149,2)=\"Ex\",'8  Excavator'!N149,\nIF(LEFT(D149,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":30.810248447204973},684.91182298136641,2881.1188497670814,844.50890993788846,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4410.539582686336},{"$f":"IF(OR(LEFT(D149,2)=\"Dz\",LEFT(D149,2)=\"Tk\",LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\",LEFT(D149,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D149,2)=\"Rp\",LEFT(D149,2)=\"Ex\",LEFT(D149,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":93.3}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D150,1)=\"U\",0,\nVLOOKUP(D150,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D150,1)=\"U\",0,\nVLOOKUP(D150,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D150,1)=\"U\",0,\nVLOOKUP(D150,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D150,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D150,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D150,2)=\"Dz\",'5   Dozer'!Q150,\nIF(LEFT(D150,2)=\"Rp\",'7   Ripper'!L150,\nIF(LEFT(D150,2)=\"Tk\",'9   Trucks'!Q150,\nIF(OR(LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\"),'10   Loader Shovel'!O150,\nIF(LEFT(D150,2)=\"Sc\",'11 Scrapers'!AD150,\nIF(LEFT(D150,2)=\"Mg\",'12   M''grader'!L150,\nIF(LEFT(D150,2)=\"Ex\",'8  Excavator'!N150,\nIF(LEFT(D150,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":3.3356337704163793E-3},7.4151138716356105E-2,0.31192079961101704,9.1429721647112966E-2,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0.47750165997448613},{"$f":"IF(OR(LEFT(D150,2)=\"Dz\",LEFT(D150,2)=\"Tk\",LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\",LEFT(D150,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D150,2)=\"Rp\",LEFT(D150,2)=\"Ex\",LEFT(D150,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D151,1)=\"U\",0,\nVLOOKUP(D151,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D151,1)=\"U\",0,\nVLOOKUP(D151,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D151,1)=\"U\",0,\nVLOOKUP(D151,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D151,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D151,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D151,2)=\"Dz\",'5   Dozer'!Q151,\nIF(LEFT(D151,2)=\"Rp\",'7   Ripper'!L151,\nIF(LEFT(D151,2)=\"Tk\",'9   Trucks'!Q151,\nIF(OR(LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\"),'10   Loader Shovel'!O151,\nIF(LEFT(D151,2)=\"Sc\",'11 Scrapers'!AD151,\nIF(LEFT(D151,2)=\"Mg\",'12   M''grader'!L151,\nIF(LEFT(D151,2)=\"Ex\",'8  Excavator'!N151,\nIF(LEFT(D151,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.20680929376581553},4.5973706004140782,19.339089575883058,5.6686427421210039,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":29.60510291841814},{"$f":"IF(OR(LEFT(D151,2)=\"Dz\",LEFT(D151,2)=\"Tk\",LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\",LEFT(D151,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D151,2)=\"Rp\",LEFT(D151,2)=\"Ex\",LEFT(D151,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.62}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D152,1)=\"U\",0,\nVLOOKUP(D152,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D152,1)=\"U\",0,\nVLOOKUP(D152,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D152,1)=\"U\",0,\nVLOOKUP(D152,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D152,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D152,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D152,2)=\"Dz\",'5   Dozer'!Q152,\nIF(LEFT(D152,2)=\"Rp\",'7   Ripper'!L152,\nIF(LEFT(D152,2)=\"Tk\",'9   Trucks'!Q152,\nIF(OR(LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\"),'10   Loader Shovel'!O152,\nIF(LEFT(D152,2)=\"Sc\",'11 Scrapers'!AD152,\nIF(LEFT(D152,2)=\"Mg\",'12   M''grader'!L152,\nIF(LEFT(D152,2)=\"Ex\",'8  Excavator'!N152,\nIF(LEFT(D152,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.16678168852081898},3.7075569358178053,15.596039980550854,4.5714860823556487,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":23.875082998724306},{"$f":"IF(OR(LEFT(D152,2)=\"Dz\",LEFT(D152,2)=\"Tk\",LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\",LEFT(D152,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D152,2)=\"Rp\",LEFT(D152,2)=\"Ex\",LEFT(D152,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.5}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D153,1)=\"U\",0,\nVLOOKUP(D153,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D153,1)=\"U\",0,\nVLOOKUP(D153,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D153,1)=\"U\",0,\nVLOOKUP(D153,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D153,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D153,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D153,2)=\"Dz\",'5   Dozer'!Q153,\nIF(LEFT(D153,2)=\"Rp\",'7   Ripper'!L153,\nIF(LEFT(D153,2)=\"Tk\",'9   Trucks'!Q153,\nIF(OR(LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\"),'10   Loader Shovel'!O153,\nIF(LEFT(D153,2)=\"Sc\",'11 Scrapers'!AD153,\nIF(LEFT(D153,2)=\"Mg\",'12   M''grader'!L153,\nIF(LEFT(D153,2)=\"Ex\",'8  Excavator'!N153,\nIF(LEFT(D153,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.12675408327582241},2.8177432712215316,11.852990385218646,3.4743294225902925,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":18.145063079030471},{"$f":"IF(OR(LEFT(D153,2)=\"Dz\",LEFT(D153,2)=\"Tk\",LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\",LEFT(D153,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D153,2)=\"Rp\",LEFT(D153,2)=\"Ex\",LEFT(D153,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.38}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D154,1)=\"U\",0,\nVLOOKUP(D154,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D154,1)=\"U\",0,\nVLOOKUP(D154,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D154,1)=\"U\",0,\nVLOOKUP(D154,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D154,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D154,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D154,2)=\"Dz\",'5   Dozer'!Q154,\nIF(LEFT(D154,2)=\"Rp\",'7   Ripper'!L154,\nIF(LEFT(D154,2)=\"Tk\",'9   Trucks'!Q154,\nIF(OR(LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\"),'10   Loader Shovel'!O154,\nIF(LEFT(D154,2)=\"Sc\",'11 Scrapers'!AD154,\nIF(LEFT(D154,2)=\"Mg\",'12   M''grader'!L154,\nIF(LEFT(D154,2)=\"Ex\",'8  Excavator'!N154,\nIF(LEFT(D154,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":6.6712675408327593E-2},1.4830227743271223,6.2384159922203413,1.8285944329422597,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":9.5500331994897234},{"$f":"IF(OR(LEFT(D154,2)=\"Dz\",LEFT(D154,2)=\"Tk\",LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\",LEFT(D154,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D154,2)=\"Rp\",LEFT(D154,2)=\"Ex\",LEFT(D154,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.2}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D155,1)=\"U\",0,\nVLOOKUP(D155,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D155,1)=\"U\",0,\nVLOOKUP(D155,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D155,1)=\"U\",0,\nVLOOKUP(D155,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D155,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D155,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D155,2)=\"Dz\",'5   Dozer'!Q155,\nIF(LEFT(D155,2)=\"Rp\",'7   Ripper'!L155,\nIF(LEFT(D155,2)=\"Tk\",'9   Trucks'!Q155,\nIF(OR(LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\"),'10   Loader Shovel'!O155,\nIF(LEFT(D155,2)=\"Sc\",'11 Scrapers'!AD155,\nIF(LEFT(D155,2)=\"Mg\",'12   M''grader'!L155,\nIF(LEFT(D155,2)=\"Ex\",'8  Excavator'!N155,\nIF(LEFT(D155,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.15343915343915349},3.4109523809523816,14.348356782106787,4.2057671957671978,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":21.965076358826366},{"$f":"IF(OR(LEFT(D155,2)=\"Dz\",LEFT(D155,2)=\"Tk\",LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\",LEFT(D155,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D155,2)=\"Rp\",LEFT(D155,2)=\"Ex\",LEFT(D155,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.46000000000000008}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D156,1)=\"U\",0,\nVLOOKUP(D156,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D156,1)=\"U\",0,\nVLOOKUP(D156,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D156,1)=\"U\",0,\nVLOOKUP(D156,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D156,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D156,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D156,2)=\"Dz\",'5   Dozer'!Q156,\nIF(LEFT(D156,2)=\"Rp\",'7   Ripper'!L156,\nIF(LEFT(D156,2)=\"Tk\",'9   Trucks'!Q156,\nIF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),'10   Loader Shovel'!O156,\nIF(LEFT(D156,2)=\"Sc\",'11 Scrapers'!AD156,\nIF(LEFT(D156,2)=\"Mg\",'12   M''grader'!L156,\nIF(LEFT(D156,2)=\"Ex\",'8  Excavator'!N156,\nIF(LEFT(D156,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.17345295606165173},3.8558592132505174,16.219881579772885,4.7543455256498746,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":24.830086318673278},{"$f":"IF(OR(LEFT(D156,2)=\"Dz\",LEFT(D156,2)=\"Tk\",LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\",LEFT(D156,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D156,2)=\"Rp\",LEFT(D156,2)=\"Ex\",LEFT(D156,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.52}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D157,1)=\"U\",0,\nVLOOKUP(D157,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D157,1)=\"U\",0,\nVLOOKUP(D157,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D157,1)=\"U\",0,\nVLOOKUP(D157,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D157,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D157,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D157,2)=\"Dz\",'5   Dozer'!Q157,\nIF(LEFT(D157,2)=\"Rp\",'7   Ripper'!L157,\nIF(LEFT(D157,2)=\"Tk\",'9   Trucks'!Q157,\nIF(OR(LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\"),'10   Loader Shovel'!O157,\nIF(LEFT(D157,2)=\"Sc\",'11 Scrapers'!AD157,\nIF(LEFT(D157,2)=\"Mg\",'12   M''grader'!L157,\nIF(LEFT(D157,2)=\"Ex\",'8  Excavator'!N157,\nIF(LEFT(D157,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.11341154819415691},2.5211387163561079,10.605307186774581,3.1086105360018412,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":16.235056439132531},{"$f":"IF(OR(LEFT(D157,2)=\"Dz\",LEFT(D157,2)=\"Tk\",LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\",LEFT(D157,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D157,2)=\"Rp\",LEFT(D157,2)=\"Ex\",LEFT(D157,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.34}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D158,1)=\"U\",0,\nVLOOKUP(D158,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D158,1)=\"U\",0,\nVLOOKUP(D158,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D158,1)=\"U\",0,\nVLOOKUP(D158,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D158,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D158,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D158,2)=\"Dz\",'5   Dozer'!Q158,\nIF(LEFT(D158,2)=\"Rp\",'7   Ripper'!L158,\nIF(LEFT(D158,2)=\"Tk\",'9   Trucks'!Q158,\nIF(OR(LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\"),'10   Loader Shovel'!O158,\nIF(LEFT(D158,2)=\"Sc\",'11 Scrapers'!AD158,\nIF(LEFT(D158,2)=\"Mg\",'12   M''grader'!L158,\nIF(LEFT(D158,2)=\"Ex\",'8  Excavator'!N158,\nIF(LEFT(D158,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.28019323671497592},6.2286956521739141,26.201347167325437,7.6800966183574912,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":40.110139437856837},{"$f":"IF(OR(LEFT(D158,2)=\"Dz\",LEFT(D158,2)=\"Tk\",LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\",LEFT(D158,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D158,2)=\"Rp\",LEFT(D158,2)=\"Ex\",LEFT(D158,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0.84000000000000008}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D159,1)=\"U\",0,\nVLOOKUP(D159,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D159,1)=\"U\",0,\nVLOOKUP(D159,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D159,1)=\"U\",0,\nVLOOKUP(D159,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D159,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D159,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D159,2)=\"Dz\",'5   Dozer'!Q159,\nIF(LEFT(D159,2)=\"Rp\",'7   Ripper'!L159,\nIF(LEFT(D159,2)=\"Tk\",'9   Trucks'!Q159,\nIF(OR(LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\"),'10   Loader Shovel'!O159,\nIF(LEFT(D159,2)=\"Sc\",'11 Scrapers'!AD159,\nIF(LEFT(D159,2)=\"Mg\",'12   M''grader'!L159,\nIF(LEFT(D159,2)=\"Ex\",'8  Excavator'!N159,\nIF(LEFT(D159,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.5103519668737061},11.345124223602484,47.723882340485609,13.988747412008285,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":73.057753976096379},{"$f":"IF(OR(LEFT(D159,2)=\"Dz\",LEFT(D159,2)=\"Tk\",LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\",LEFT(D159,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D159,2)=\"Rp\",LEFT(D159,2)=\"Ex\",LEFT(D159,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":1.53}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D160,1)=\"U\",0,\nVLOOKUP(D160,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D160,1)=\"U\",0,\nVLOOKUP(D160,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D160,1)=\"U\",0,\nVLOOKUP(D160,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D160,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D160,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D160,2)=\"Dz\",'5   Dozer'!Q160,\nIF(LEFT(D160,2)=\"Rp\",'7   Ripper'!L160,\nIF(LEFT(D160,2)=\"Tk\",'9   Trucks'!Q160,\nIF(OR(LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\"),'10   Loader Shovel'!O160,\nIF(LEFT(D160,2)=\"Sc\",'11 Scrapers'!AD160,\nIF(LEFT(D160,2)=\"Mg\",'12   M''grader'!L160,\nIF(LEFT(D160,2)=\"Ex\",'8  Excavator'!N160,\nIF(LEFT(D160,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":16.511387163561078},367.0481366459627,1544.0079580745344,452.57712215320925,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2363.6332168737063},{"$f":"IF(OR(LEFT(D160,2)=\"Dz\",LEFT(D160,2)=\"Tk\",LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\",LEFT(D160,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D160,2)=\"Rp\",LEFT(D160,2)=\"Ex\",LEFT(D160,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"IF(LEFT(D161,1)=\"U\",0,\nVLOOKUP(D161,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D161,1)=\"U\",0,\nVLOOKUP(D161,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D161,1)=\"U\",0,\nVLOOKUP(D161,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D161,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D161,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D161,2)=\"Dz\",'5   Dozer'!Q161,\nIF(LEFT(D161,2)=\"Rp\",'7   Ripper'!L161,\nIF(LEFT(D161,2)=\"Tk\",'9   Trucks'!Q161,\nIF(OR(LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\"),'10   Loader Shovel'!O161,\nIF(LEFT(D161,2)=\"Sc\",'11 Scrapers'!AD161,\nIF(LEFT(D161,2)=\"Mg\",'12   M''grader'!L161,\nIF(LEFT(D161,2)=\"Ex\",'8  Excavator'!N161,\nIF(LEFT(D161,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0.47750931677018638},10.615032111801241,44.652710147515535,13.08853037267081,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":68.356272631987594},{"$f":"IF(OR(LEFT(D161,2)=\"Dz\",LEFT(D161,2)=\"Tk\",LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\",LEFT(D161,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D161,2)=\"Rp\",LEFT(D161,2)=\"Ex\",LEFT(D161,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":1.446}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D162,1)=\"U\",0,\nVLOOKUP(D162,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D162,1)=\"U\",0,\nVLOOKUP(D162,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D162,1)=\"U\",0,\nVLOOKUP(D162,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D162,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D162,2)=\"Dz\",'5   Dozer'!Q162,\nIF(LEFT(D162,2)=\"Rp\",'7   Ripper'!L162,\nIF(LEFT(D162,2)=\"Tk\",'9   Trucks'!Q162,\nIF(OR(LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\"),'10   Loader Shovel'!O162,\nIF(LEFT(D162,2)=\"Sc\",'11 Scrapers'!AD162,\nIF(LEFT(D162,2)=\"Mg\",'12   M''grader'!L162,\nIF(LEFT(D162,2)=\"Ex\",'8  Excavator'!N162,\nIF(LEFT(D162,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D162,2)=\"Dz\",LEFT(D162,2)=\"Tk\",LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\",LEFT(D162,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D162,2)=\"Rp\",LEFT(D162,2)=\"Ex\",LEFT(D162,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D163,1)=\"U\",0,\nVLOOKUP(D163,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D163,1)=\"U\",0,\nVLOOKUP(D163,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D163,1)=\"U\",0,\nVLOOKUP(D163,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D163,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D163,2)=\"Dz\",'5   Dozer'!Q163,\nIF(LEFT(D163,2)=\"Rp\",'7   Ripper'!L163,\nIF(LEFT(D163,2)=\"Tk\",'9   Trucks'!Q163,\nIF(OR(LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\"),'10   Loader Shovel'!O163,\nIF(LEFT(D163,2)=\"Sc\",'11 Scrapers'!AD163,\nIF(LEFT(D163,2)=\"Mg\",'12   M''grader'!L163,\nIF(LEFT(D163,2)=\"Ex\",'8  Excavator'!N163,\nIF(LEFT(D163,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D163,2)=\"Dz\",LEFT(D163,2)=\"Tk\",LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\",LEFT(D163,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D163,2)=\"Rp\",LEFT(D163,2)=\"Ex\",LEFT(D163,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D164,1)=\"U\",0,\nVLOOKUP(D164,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D164,1)=\"U\",0,\nVLOOKUP(D164,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D164,1)=\"U\",0,\nVLOOKUP(D164,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D164,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D164,2)=\"Dz\",'5   Dozer'!Q164,\nIF(LEFT(D164,2)=\"Rp\",'7   Ripper'!L164,\nIF(LEFT(D164,2)=\"Tk\",'9   Trucks'!Q164,\nIF(OR(LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\"),'10   Loader Shovel'!O164,\nIF(LEFT(D164,2)=\"Sc\",'11 Scrapers'!AD164,\nIF(LEFT(D164,2)=\"Mg\",'12   M''grader'!L164,\nIF(LEFT(D164,2)=\"Ex\",'8  Excavator'!N164,\nIF(LEFT(D164,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D164,2)=\"Dz\",LEFT(D164,2)=\"Tk\",LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\",LEFT(D164,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D164,2)=\"Rp\",LEFT(D164,2)=\"Ex\",LEFT(D164,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D165,1)=\"U\",0,\nVLOOKUP(D165,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D165,1)=\"U\",0,\nVLOOKUP(D165,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D165,1)=\"U\",0,\nVLOOKUP(D165,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D165,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D165,2)=\"Dz\",'5   Dozer'!Q165,\nIF(LEFT(D165,2)=\"Rp\",'7   Ripper'!L165,\nIF(LEFT(D165,2)=\"Tk\",'9   Trucks'!Q165,\nIF(OR(LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\"),'10   Loader Shovel'!O165,\nIF(LEFT(D165,2)=\"Sc\",'11 Scrapers'!AD165,\nIF(LEFT(D165,2)=\"Mg\",'12   M''grader'!L165,\nIF(LEFT(D165,2)=\"Ex\",'8  Excavator'!N165,\nIF(LEFT(D165,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D165,2)=\"Dz\",LEFT(D165,2)=\"Tk\",LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\",LEFT(D165,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D165,2)=\"Rp\",LEFT(D165,2)=\"Ex\",LEFT(D165,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D166,1)=\"U\",0,\nVLOOKUP(D166,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D166,1)=\"U\",0,\nVLOOKUP(D166,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D166,1)=\"U\",0,\nVLOOKUP(D166,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D166,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D166,2)=\"Dz\",'5   Dozer'!Q166,\nIF(LEFT(D166,2)=\"Rp\",'7   Ripper'!L166,\nIF(LEFT(D166,2)=\"Tk\",'9   Trucks'!Q166,\nIF(OR(LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\"),'10   Loader Shovel'!O166,\nIF(LEFT(D166,2)=\"Sc\",'11 Scrapers'!AD166,\nIF(LEFT(D166,2)=\"Mg\",'12   M''grader'!L166,\nIF(LEFT(D166,2)=\"Ex\",'8  Excavator'!N166,\nIF(LEFT(D166,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D166,2)=\"Dz\",LEFT(D166,2)=\"Tk\",LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\",LEFT(D166,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D166,2)=\"Rp\",LEFT(D166,2)=\"Ex\",LEFT(D166,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D167,1)=\"U\",0,\nVLOOKUP(D167,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D167,1)=\"U\",0,\nVLOOKUP(D167,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D167,1)=\"U\",0,\nVLOOKUP(D167,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D167,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D167,2)=\"Dz\",'5   Dozer'!Q167,\nIF(LEFT(D167,2)=\"Rp\",'7   Ripper'!L167,\nIF(LEFT(D167,2)=\"Tk\",'9   Trucks'!Q167,\nIF(OR(LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\"),'10   Loader Shovel'!O167,\nIF(LEFT(D167,2)=\"Sc\",'11 Scrapers'!AD167,\nIF(LEFT(D167,2)=\"Mg\",'12   M''grader'!L167,\nIF(LEFT(D167,2)=\"Ex\",'8  Excavator'!N167,\nIF(LEFT(D167,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D167,2)=\"Dz\",LEFT(D167,2)=\"Tk\",LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\",LEFT(D167,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D167,2)=\"Rp\",LEFT(D167,2)=\"Ex\",LEFT(D167,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D168,1)=\"U\",0,\nVLOOKUP(D168,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D168,1)=\"U\",0,\nVLOOKUP(D168,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D168,1)=\"U\",0,\nVLOOKUP(D168,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D168,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D168,2)=\"Dz\",'5   Dozer'!Q168,\nIF(LEFT(D168,2)=\"Rp\",'7   Ripper'!L168,\nIF(LEFT(D168,2)=\"Tk\",'9   Trucks'!Q168,\nIF(OR(LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\"),'10   Loader Shovel'!O168,\nIF(LEFT(D168,2)=\"Sc\",'11 Scrapers'!AD168,\nIF(LEFT(D168,2)=\"Mg\",'12   M''grader'!L168,\nIF(LEFT(D168,2)=\"Ex\",'8  Excavator'!N168,\nIF(LEFT(D168,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D168,2)=\"Dz\",LEFT(D168,2)=\"Tk\",LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\",LEFT(D168,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D168,2)=\"Rp\",LEFT(D168,2)=\"Ex\",LEFT(D168,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D169,1)=\"U\",0,\nVLOOKUP(D169,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D169,1)=\"U\",0,\nVLOOKUP(D169,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D169,1)=\"U\",0,\nVLOOKUP(D169,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D169,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D169,2)=\"Dz\",'5   Dozer'!Q169,\nIF(LEFT(D169,2)=\"Rp\",'7   Ripper'!L169,\nIF(LEFT(D169,2)=\"Tk\",'9   Trucks'!Q169,\nIF(OR(LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\"),'10   Loader Shovel'!O169,\nIF(LEFT(D169,2)=\"Sc\",'11 Scrapers'!AD169,\nIF(LEFT(D169,2)=\"Mg\",'12   M''grader'!L169,\nIF(LEFT(D169,2)=\"Ex\",'8  Excavator'!N169,\nIF(LEFT(D169,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D169,2)=\"Dz\",LEFT(D169,2)=\"Tk\",LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\",LEFT(D169,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D169,2)=\"Rp\",LEFT(D169,2)=\"Ex\",LEFT(D169,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D170,1)=\"U\",0,\nVLOOKUP(D170,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D170,1)=\"U\",0,\nVLOOKUP(D170,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D170,1)=\"U\",0,\nVLOOKUP(D170,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D170,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D170,2)=\"Dz\",'5   Dozer'!Q170,\nIF(LEFT(D170,2)=\"Rp\",'7   Ripper'!L170,\nIF(LEFT(D170,2)=\"Tk\",'9   Trucks'!Q170,\nIF(OR(LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\"),'10   Loader Shovel'!O170,\nIF(LEFT(D170,2)=\"Sc\",'11 Scrapers'!AD170,\nIF(LEFT(D170,2)=\"Mg\",'12   M''grader'!L170,\nIF(LEFT(D170,2)=\"Ex\",'8  Excavator'!N170,\nIF(LEFT(D170,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D170,2)=\"Dz\",LEFT(D170,2)=\"Tk\",LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\",LEFT(D170,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D170,2)=\"Rp\",LEFT(D170,2)=\"Ex\",LEFT(D170,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D171,1)=\"U\",0,\nVLOOKUP(D171,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D171,1)=\"U\",0,\nVLOOKUP(D171,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D171,1)=\"U\",0,\nVLOOKUP(D171,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D171,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D171,2)=\"Dz\",'5   Dozer'!Q171,\nIF(LEFT(D171,2)=\"Rp\",'7   Ripper'!L171,\nIF(LEFT(D171,2)=\"Tk\",'9   Trucks'!Q171,\nIF(OR(LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\"),'10   Loader Shovel'!O171,\nIF(LEFT(D171,2)=\"Sc\",'11 Scrapers'!AD171,\nIF(LEFT(D171,2)=\"Mg\",'12   M''grader'!L171,\nIF(LEFT(D171,2)=\"Ex\",'8  Excavator'!N171,\nIF(LEFT(D171,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D171,2)=\"Dz\",LEFT(D171,2)=\"Tk\",LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\",LEFT(D171,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D171,2)=\"Rp\",LEFT(D171,2)=\"Ex\",LEFT(D171,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D172,1)=\"U\",0,\nVLOOKUP(D172,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D172,1)=\"U\",0,\nVLOOKUP(D172,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D172,1)=\"U\",0,\nVLOOKUP(D172,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D172,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D172,2)=\"Dz\",'5   Dozer'!Q172,\nIF(LEFT(D172,2)=\"Rp\",'7   Ripper'!L172,\nIF(LEFT(D172,2)=\"Tk\",'9   Trucks'!Q172,\nIF(OR(LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\"),'10   Loader Shovel'!O172,\nIF(LEFT(D172,2)=\"Sc\",'11 Scrapers'!AD172,\nIF(LEFT(D172,2)=\"Mg\",'12   M''grader'!L172,\nIF(LEFT(D172,2)=\"Ex\",'8  Excavator'!N172,\nIF(LEFT(D172,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D172,2)=\"Dz\",LEFT(D172,2)=\"Tk\",LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\",LEFT(D172,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D172,2)=\"Rp\",LEFT(D172,2)=\"Ex\",LEFT(D172,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D173,1)=\"U\",0,\nVLOOKUP(D173,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D173,1)=\"U\",0,\nVLOOKUP(D173,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D173,1)=\"U\",0,\nVLOOKUP(D173,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D173,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D173,2)=\"Dz\",'5   Dozer'!Q173,\nIF(LEFT(D173,2)=\"Rp\",'7   Ripper'!L173,\nIF(LEFT(D173,2)=\"Tk\",'9   Trucks'!Q173,\nIF(OR(LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\"),'10   Loader Shovel'!O173,\nIF(LEFT(D173,2)=\"Sc\",'11 Scrapers'!AD173,\nIF(LEFT(D173,2)=\"Mg\",'12   M''grader'!L173,\nIF(LEFT(D173,2)=\"Ex\",'8  Excavator'!N173,\nIF(LEFT(D173,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D173,2)=\"Dz\",LEFT(D173,2)=\"Tk\",LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\",LEFT(D173,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D173,2)=\"Rp\",LEFT(D173,2)=\"Ex\",LEFT(D173,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D174,1)=\"U\",0,\nVLOOKUP(D174,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D174,1)=\"U\",0,\nVLOOKUP(D174,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D174,1)=\"U\",0,\nVLOOKUP(D174,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D174,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D174,2)=\"Dz\",'5   Dozer'!Q174,\nIF(LEFT(D174,2)=\"Rp\",'7   Ripper'!L174,\nIF(LEFT(D174,2)=\"Tk\",'9   Trucks'!Q174,\nIF(OR(LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\"),'10   Loader Shovel'!O174,\nIF(LEFT(D174,2)=\"Sc\",'11 Scrapers'!AD174,\nIF(LEFT(D174,2)=\"Mg\",'12   M''grader'!L174,\nIF(LEFT(D174,2)=\"Ex\",'8  Excavator'!N174,\nIF(LEFT(D174,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D174,2)=\"Dz\",LEFT(D174,2)=\"Tk\",LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\",LEFT(D174,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D174,2)=\"Rp\",LEFT(D174,2)=\"Ex\",LEFT(D174,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D175,1)=\"U\",0,\nVLOOKUP(D175,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D175,1)=\"U\",0,\nVLOOKUP(D175,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D175,1)=\"U\",0,\nVLOOKUP(D175,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D175,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D175,2)=\"Dz\",'5   Dozer'!Q175,\nIF(LEFT(D175,2)=\"Rp\",'7   Ripper'!L175,\nIF(LEFT(D175,2)=\"Tk\",'9   Trucks'!Q175,\nIF(OR(LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\"),'10   Loader Shovel'!O175,\nIF(LEFT(D175,2)=\"Sc\",'11 Scrapers'!AD175,\nIF(LEFT(D175,2)=\"Mg\",'12   M''grader'!L175,\nIF(LEFT(D175,2)=\"Ex\",'8  Excavator'!N175,\nIF(LEFT(D175,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D175,2)=\"Dz\",LEFT(D175,2)=\"Tk\",LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\",LEFT(D175,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D175,2)=\"Rp\",LEFT(D175,2)=\"Ex\",LEFT(D175,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D176,1)=\"U\",0,\nVLOOKUP(D176,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D176,1)=\"U\",0,\nVLOOKUP(D176,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D176,1)=\"U\",0,\nVLOOKUP(D176,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D176,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D176,2)=\"Dz\",'5   Dozer'!Q176,\nIF(LEFT(D176,2)=\"Rp\",'7   Ripper'!L176,\nIF(LEFT(D176,2)=\"Tk\",'9   Trucks'!Q176,\nIF(OR(LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\"),'10   Loader Shovel'!O176,\nIF(LEFT(D176,2)=\"Sc\",'11 Scrapers'!AD176,\nIF(LEFT(D176,2)=\"Mg\",'12   M''grader'!L176,\nIF(LEFT(D176,2)=\"Ex\",'8  Excavator'!N176,\nIF(LEFT(D176,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D176,2)=\"Dz\",LEFT(D176,2)=\"Tk\",LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\",LEFT(D176,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D176,2)=\"Rp\",LEFT(D176,2)=\"Ex\",LEFT(D176,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D177,1)=\"U\",0,\nVLOOKUP(D177,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D177,1)=\"U\",0,\nVLOOKUP(D177,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D177,1)=\"U\",0,\nVLOOKUP(D177,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D177,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D177,2)=\"Dz\",'5   Dozer'!Q177,\nIF(LEFT(D177,2)=\"Rp\",'7   Ripper'!L177,\nIF(LEFT(D177,2)=\"Tk\",'9   Trucks'!Q177,\nIF(OR(LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\"),'10   Loader Shovel'!O177,\nIF(LEFT(D177,2)=\"Sc\",'11 Scrapers'!AD177,\nIF(LEFT(D177,2)=\"Mg\",'12   M''grader'!L177,\nIF(LEFT(D177,2)=\"Ex\",'8  Excavator'!N177,\nIF(LEFT(D177,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D177,2)=\"Dz\",LEFT(D177,2)=\"Tk\",LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\",LEFT(D177,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D177,2)=\"Rp\",LEFT(D177,2)=\"Ex\",LEFT(D177,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D178,1)=\"U\",0,\nVLOOKUP(D178,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D178,1)=\"U\",0,\nVLOOKUP(D178,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D178,1)=\"U\",0,\nVLOOKUP(D178,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D178,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D178,2)=\"Dz\",'5   Dozer'!Q178,\nIF(LEFT(D178,2)=\"Rp\",'7   Ripper'!L178,\nIF(LEFT(D178,2)=\"Tk\",'9   Trucks'!Q178,\nIF(OR(LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\"),'10   Loader Shovel'!O178,\nIF(LEFT(D178,2)=\"Sc\",'11 Scrapers'!AD178,\nIF(LEFT(D178,2)=\"Mg\",'12   M''grader'!L178,\nIF(LEFT(D178,2)=\"Ex\",'8  Excavator'!N178,\nIF(LEFT(D178,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D178,2)=\"Dz\",LEFT(D178,2)=\"Tk\",LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\",LEFT(D178,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D178,2)=\"Rp\",LEFT(D178,2)=\"Ex\",LEFT(D178,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D179,1)=\"U\",0,\nVLOOKUP(D179,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D179,1)=\"U\",0,\nVLOOKUP(D179,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D179,1)=\"U\",0,\nVLOOKUP(D179,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D179,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D179,2)=\"Dz\",'5   Dozer'!Q179,\nIF(LEFT(D179,2)=\"Rp\",'7   Ripper'!L179,\nIF(LEFT(D179,2)=\"Tk\",'9   Trucks'!Q179,\nIF(OR(LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\"),'10   Loader Shovel'!O179,\nIF(LEFT(D179,2)=\"Sc\",'11 Scrapers'!AD179,\nIF(LEFT(D179,2)=\"Mg\",'12   M''grader'!L179,\nIF(LEFT(D179,2)=\"Ex\",'8  Excavator'!N179,\nIF(LEFT(D179,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D179,2)=\"Dz\",LEFT(D179,2)=\"Tk\",LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\",LEFT(D179,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D179,2)=\"Rp\",LEFT(D179,2)=\"Ex\",LEFT(D179,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D180,1)=\"U\",0,\nVLOOKUP(D180,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D180,1)=\"U\",0,\nVLOOKUP(D180,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D180,1)=\"U\",0,\nVLOOKUP(D180,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D180,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D180,2)=\"Dz\",'5   Dozer'!Q180,\nIF(LEFT(D180,2)=\"Rp\",'7   Ripper'!L180,\nIF(LEFT(D180,2)=\"Tk\",'9   Trucks'!Q180,\nIF(OR(LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\"),'10   Loader Shovel'!O180,\nIF(LEFT(D180,2)=\"Sc\",'11 Scrapers'!AD180,\nIF(LEFT(D180,2)=\"Mg\",'12   M''grader'!L180,\nIF(LEFT(D180,2)=\"Ex\",'8  Excavator'!N180,\nIF(LEFT(D180,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D180,2)=\"Dz\",LEFT(D180,2)=\"Tk\",LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\",LEFT(D180,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D180,2)=\"Rp\",LEFT(D180,2)=\"Ex\",LEFT(D180,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D181,1)=\"U\",0,\nVLOOKUP(D181,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D181,1)=\"U\",0,\nVLOOKUP(D181,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D181,1)=\"U\",0,\nVLOOKUP(D181,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D181,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D181,2)=\"Dz\",'5   Dozer'!Q181,\nIF(LEFT(D181,2)=\"Rp\",'7   Ripper'!L181,\nIF(LEFT(D181,2)=\"Tk\",'9   Trucks'!Q181,\nIF(OR(LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\"),'10   Loader Shovel'!O181,\nIF(LEFT(D181,2)=\"Sc\",'11 Scrapers'!AD181,\nIF(LEFT(D181,2)=\"Mg\",'12   M''grader'!L181,\nIF(LEFT(D181,2)=\"Ex\",'8  Excavator'!N181,\nIF(LEFT(D181,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D181,2)=\"Dz\",LEFT(D181,2)=\"Tk\",LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\",LEFT(D181,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D181,2)=\"Rp\",LEFT(D181,2)=\"Ex\",LEFT(D181,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D182,1)=\"U\",0,\nVLOOKUP(D182,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D182,1)=\"U\",0,\nVLOOKUP(D182,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D182,1)=\"U\",0,\nVLOOKUP(D182,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D182,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D182,2)=\"Dz\",'5   Dozer'!Q182,\nIF(LEFT(D182,2)=\"Rp\",'7   Ripper'!L182,\nIF(LEFT(D182,2)=\"Tk\",'9   Trucks'!Q182,\nIF(OR(LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\"),'10   Loader Shovel'!O182,\nIF(LEFT(D182,2)=\"Sc\",'11 Scrapers'!AD182,\nIF(LEFT(D182,2)=\"Mg\",'12   M''grader'!L182,\nIF(LEFT(D182,2)=\"Ex\",'8  Excavator'!N182,\nIF(LEFT(D182,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D182,2)=\"Dz\",LEFT(D182,2)=\"Tk\",LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\",LEFT(D182,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D182,2)=\"Rp\",LEFT(D182,2)=\"Ex\",LEFT(D182,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D183,1)=\"U\",0,\nVLOOKUP(D183,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D183,1)=\"U\",0,\nVLOOKUP(D183,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D183,1)=\"U\",0,\nVLOOKUP(D183,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D183,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D183,2)=\"Dz\",'5   Dozer'!Q183,\nIF(LEFT(D183,2)=\"Rp\",'7   Ripper'!L183,\nIF(LEFT(D183,2)=\"Tk\",'9   Trucks'!Q183,\nIF(OR(LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\"),'10   Loader Shovel'!O183,\nIF(LEFT(D183,2)=\"Sc\",'11 Scrapers'!AD183,\nIF(LEFT(D183,2)=\"Mg\",'12   M''grader'!L183,\nIF(LEFT(D183,2)=\"Ex\",'8  Excavator'!N183,\nIF(LEFT(D183,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D183,2)=\"Dz\",LEFT(D183,2)=\"Tk\",LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\",LEFT(D183,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D183,2)=\"Rp\",LEFT(D183,2)=\"Ex\",LEFT(D183,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D184,1)=\"U\",0,\nVLOOKUP(D184,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D184,1)=\"U\",0,\nVLOOKUP(D184,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D184,1)=\"U\",0,\nVLOOKUP(D184,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D184,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D184,2)=\"Dz\",'5   Dozer'!Q184,\nIF(LEFT(D184,2)=\"Rp\",'7   Ripper'!L184,\nIF(LEFT(D184,2)=\"Tk\",'9   Trucks'!Q184,\nIF(OR(LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\"),'10   Loader Shovel'!O184,\nIF(LEFT(D184,2)=\"Sc\",'11 Scrapers'!AD184,\nIF(LEFT(D184,2)=\"Mg\",'12   M''grader'!L184,\nIF(LEFT(D184,2)=\"Ex\",'8  Excavator'!N184,\nIF(LEFT(D184,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D184,2)=\"Dz\",LEFT(D184,2)=\"Tk\",LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\",LEFT(D184,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D184,2)=\"Rp\",LEFT(D184,2)=\"Ex\",LEFT(D184,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D185,1)=\"U\",0,\nVLOOKUP(D185,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D185,1)=\"U\",0,\nVLOOKUP(D185,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D185,1)=\"U\",0,\nVLOOKUP(D185,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D185,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D185,2)=\"Dz\",'5   Dozer'!Q185,\nIF(LEFT(D185,2)=\"Rp\",'7   Ripper'!L185,\nIF(LEFT(D185,2)=\"Tk\",'9   Trucks'!Q185,\nIF(OR(LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\"),'10   Loader Shovel'!O185,\nIF(LEFT(D185,2)=\"Sc\",'11 Scrapers'!AD185,\nIF(LEFT(D185,2)=\"Mg\",'12   M''grader'!L185,\nIF(LEFT(D185,2)=\"Ex\",'8  Excavator'!N185,\nIF(LEFT(D185,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D185,2)=\"Dz\",LEFT(D185,2)=\"Tk\",LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\",LEFT(D185,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D185,2)=\"Rp\",LEFT(D185,2)=\"Ex\",LEFT(D185,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D186,1)=\"U\",0,\nVLOOKUP(D186,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D186,1)=\"U\",0,\nVLOOKUP(D186,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D186,1)=\"U\",0,\nVLOOKUP(D186,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D186,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D186,2)=\"Dz\",'5   Dozer'!Q186,\nIF(LEFT(D186,2)=\"Rp\",'7   Ripper'!L186,\nIF(LEFT(D186,2)=\"Tk\",'9   Trucks'!Q186,\nIF(OR(LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\"),'10   Loader Shovel'!O186,\nIF(LEFT(D186,2)=\"Sc\",'11 Scrapers'!AD186,\nIF(LEFT(D186,2)=\"Mg\",'12   M''grader'!L186,\nIF(LEFT(D186,2)=\"Ex\",'8  Excavator'!N186,\nIF(LEFT(D186,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D186,2)=\"Dz\",LEFT(D186,2)=\"Tk\",LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\",LEFT(D186,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D186,2)=\"Rp\",LEFT(D186,2)=\"Ex\",LEFT(D186,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D187,1)=\"U\",0,\nVLOOKUP(D187,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D187,1)=\"U\",0,\nVLOOKUP(D187,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D187,1)=\"U\",0,\nVLOOKUP(D187,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D187,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D187,2)=\"Dz\",'5   Dozer'!Q187,\nIF(LEFT(D187,2)=\"Rp\",'7   Ripper'!L187,\nIF(LEFT(D187,2)=\"Tk\",'9   Trucks'!Q187,\nIF(OR(LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\"),'10   Loader Shovel'!O187,\nIF(LEFT(D187,2)=\"Sc\",'11 Scrapers'!AD187,\nIF(LEFT(D187,2)=\"Mg\",'12   M''grader'!L187,\nIF(LEFT(D187,2)=\"Ex\",'8  Excavator'!N187,\nIF(LEFT(D187,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D187,2)=\"Dz\",LEFT(D187,2)=\"Tk\",LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\",LEFT(D187,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D187,2)=\"Rp\",LEFT(D187,2)=\"Ex\",LEFT(D187,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D188,1)=\"U\",0,\nVLOOKUP(D188,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D188,1)=\"U\",0,\nVLOOKUP(D188,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D188,1)=\"U\",0,\nVLOOKUP(D188,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D188,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D188,2)=\"Dz\",'5   Dozer'!Q188,\nIF(LEFT(D188,2)=\"Rp\",'7   Ripper'!L188,\nIF(LEFT(D188,2)=\"Tk\",'9   Trucks'!Q188,\nIF(OR(LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\"),'10   Loader Shovel'!O188,\nIF(LEFT(D188,2)=\"Sc\",'11 Scrapers'!AD188,\nIF(LEFT(D188,2)=\"Mg\",'12   M''grader'!L188,\nIF(LEFT(D188,2)=\"Ex\",'8  Excavator'!N188,\nIF(LEFT(D188,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D188,2)=\"Dz\",LEFT(D188,2)=\"Tk\",LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\",LEFT(D188,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D188,2)=\"Rp\",LEFT(D188,2)=\"Ex\",LEFT(D188,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D189,1)=\"U\",0,\nVLOOKUP(D189,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D189,1)=\"U\",0,\nVLOOKUP(D189,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D189,1)=\"U\",0,\nVLOOKUP(D189,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D189,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D189,2)=\"Dz\",'5   Dozer'!Q189,\nIF(LEFT(D189,2)=\"Rp\",'7   Ripper'!L189,\nIF(LEFT(D189,2)=\"Tk\",'9   Trucks'!Q189,\nIF(OR(LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\"),'10   Loader Shovel'!O189,\nIF(LEFT(D189,2)=\"Sc\",'11 Scrapers'!AD189,\nIF(LEFT(D189,2)=\"Mg\",'12   M''grader'!L189,\nIF(LEFT(D189,2)=\"Ex\",'8  Excavator'!N189,\nIF(LEFT(D189,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D189,2)=\"Dz\",LEFT(D189,2)=\"Tk\",LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\",LEFT(D189,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D189,2)=\"Rp\",LEFT(D189,2)=\"Ex\",LEFT(D189,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D190,1)=\"U\",0,\nVLOOKUP(D190,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D190,1)=\"U\",0,\nVLOOKUP(D190,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D190,1)=\"U\",0,\nVLOOKUP(D190,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D190,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D190,2)=\"Dz\",'5   Dozer'!Q190,\nIF(LEFT(D190,2)=\"Rp\",'7   Ripper'!L190,\nIF(LEFT(D190,2)=\"Tk\",'9   Trucks'!Q190,\nIF(OR(LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\"),'10   Loader Shovel'!O190,\nIF(LEFT(D190,2)=\"Sc\",'11 Scrapers'!AD190,\nIF(LEFT(D190,2)=\"Mg\",'12   M''grader'!L190,\nIF(LEFT(D190,2)=\"Ex\",'8  Excavator'!N190,\nIF(LEFT(D190,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D190,2)=\"Dz\",LEFT(D190,2)=\"Tk\",LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\",LEFT(D190,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D190,2)=\"Rp\",LEFT(D190,2)=\"Ex\",LEFT(D190,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D191,1)=\"U\",0,\nVLOOKUP(D191,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D191,1)=\"U\",0,\nVLOOKUP(D191,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D191,1)=\"U\",0,\nVLOOKUP(D191,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D191,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D191,2)=\"Dz\",'5   Dozer'!Q191,\nIF(LEFT(D191,2)=\"Rp\",'7   Ripper'!L191,\nIF(LEFT(D191,2)=\"Tk\",'9   Trucks'!Q191,\nIF(OR(LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\"),'10   Loader Shovel'!O191,\nIF(LEFT(D191,2)=\"Sc\",'11 Scrapers'!AD191,\nIF(LEFT(D191,2)=\"Mg\",'12   M''grader'!L191,\nIF(LEFT(D191,2)=\"Ex\",'8  Excavator'!N191,\nIF(LEFT(D191,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D191,2)=\"Dz\",LEFT(D191,2)=\"Tk\",LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\",LEFT(D191,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D191,2)=\"Rp\",LEFT(D191,2)=\"Ex\",LEFT(D191,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D192,1)=\"U\",0,\nVLOOKUP(D192,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D192,1)=\"U\",0,\nVLOOKUP(D192,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D192,1)=\"U\",0,\nVLOOKUP(D192,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D192,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D192,2)=\"Dz\",'5   Dozer'!Q192,\nIF(LEFT(D192,2)=\"Rp\",'7   Ripper'!L192,\nIF(LEFT(D192,2)=\"Tk\",'9   Trucks'!Q192,\nIF(OR(LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\"),'10   Loader Shovel'!O192,\nIF(LEFT(D192,2)=\"Sc\",'11 Scrapers'!AD192,\nIF(LEFT(D192,2)=\"Mg\",'12   M''grader'!L192,\nIF(LEFT(D192,2)=\"Ex\",'8  Excavator'!N192,\nIF(LEFT(D192,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D192,2)=\"Dz\",LEFT(D192,2)=\"Tk\",LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\",LEFT(D192,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D192,2)=\"Rp\",LEFT(D192,2)=\"Ex\",LEFT(D192,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D193,1)=\"U\",0,\nVLOOKUP(D193,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D193,1)=\"U\",0,\nVLOOKUP(D193,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D193,1)=\"U\",0,\nVLOOKUP(D193,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D193,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D193,2)=\"Dz\",'5   Dozer'!Q193,\nIF(LEFT(D193,2)=\"Rp\",'7   Ripper'!L193,\nIF(LEFT(D193,2)=\"Tk\",'9   Trucks'!Q193,\nIF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),'10   Loader Shovel'!O193,\nIF(LEFT(D193,2)=\"Sc\",'11 Scrapers'!AD193,\nIF(LEFT(D193,2)=\"Mg\",'12   M''grader'!L193,\nIF(LEFT(D193,2)=\"Ex\",'8  Excavator'!N193,\nIF(LEFT(D193,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},{"$f":"J193*N193*M193","v":0},{"$f":"K193*N193*M193","v":0},{"$f":"L193*N193*M193","v":0},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D193,2)=\"Dz\",LEFT(D193,2)=\"Tk\",LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\",LEFT(D193,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D193,2)=\"Rp\",LEFT(D193,2)=\"Ex\",LEFT(D193,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D194,1)=\"U\",0,\nVLOOKUP(D194,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D194,1)=\"U\",0,\nVLOOKUP(D194,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D194,1)=\"U\",0,\nVLOOKUP(D194,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D194,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D194,2)=\"Dz\",'5   Dozer'!Q194,\nIF(LEFT(D194,2)=\"Rp\",'7   Ripper'!L194,\nIF(LEFT(D194,2)=\"Tk\",'9   Trucks'!Q194,\nIF(OR(LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\"),'10   Loader Shovel'!O194,\nIF(LEFT(D194,2)=\"Sc\",'11 Scrapers'!AD194,\nIF(LEFT(D194,2)=\"Mg\",'12   M''grader'!L194,\nIF(LEFT(D194,2)=\"Ex\",'8  Excavator'!N194,\nIF(LEFT(D194,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D194,2)=\"Dz\",LEFT(D194,2)=\"Tk\",LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\",LEFT(D194,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D194,2)=\"Rp\",LEFT(D194,2)=\"Ex\",LEFT(D194,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D195,1)=\"U\",0,\nVLOOKUP(D195,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D195,1)=\"U\",0,\nVLOOKUP(D195,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D195,1)=\"U\",0,\nVLOOKUP(D195,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D195,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D195,2)=\"Dz\",'5   Dozer'!Q195,\nIF(LEFT(D195,2)=\"Rp\",'7   Ripper'!L195,\nIF(LEFT(D195,2)=\"Tk\",'9   Trucks'!Q195,\nIF(OR(LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\"),'10   Loader Shovel'!O195,\nIF(LEFT(D195,2)=\"Sc\",'11 Scrapers'!AD195,\nIF(LEFT(D195,2)=\"Mg\",'12   M''grader'!L195,\nIF(LEFT(D195,2)=\"Ex\",'8  Excavator'!N195,\nIF(LEFT(D195,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D195,2)=\"Dz\",LEFT(D195,2)=\"Tk\",LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\",LEFT(D195,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D195,2)=\"Rp\",LEFT(D195,2)=\"Ex\",LEFT(D195,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D196,1)=\"U\",0,\nVLOOKUP(D196,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D196,1)=\"U\",0,\nVLOOKUP(D196,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D196,1)=\"U\",0,\nVLOOKUP(D196,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D196,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D196,2)=\"Dz\",'5   Dozer'!Q196,\nIF(LEFT(D196,2)=\"Rp\",'7   Ripper'!L196,\nIF(LEFT(D196,2)=\"Tk\",'9   Trucks'!Q196,\nIF(OR(LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\"),'10   Loader Shovel'!O196,\nIF(LEFT(D196,2)=\"Sc\",'11 Scrapers'!AD196,\nIF(LEFT(D196,2)=\"Mg\",'12   M''grader'!L196,\nIF(LEFT(D196,2)=\"Ex\",'8  Excavator'!N196,\nIF(LEFT(D196,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D196,2)=\"Dz\",LEFT(D196,2)=\"Tk\",LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\",LEFT(D196,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D196,2)=\"Rp\",LEFT(D196,2)=\"Ex\",LEFT(D196,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D197,1)=\"U\",0,\nVLOOKUP(D197,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D197,1)=\"U\",0,\nVLOOKUP(D197,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D197,1)=\"U\",0,\nVLOOKUP(D197,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D197,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D197,2)=\"Dz\",'5   Dozer'!Q197,\nIF(LEFT(D197,2)=\"Rp\",'7   Ripper'!L197,\nIF(LEFT(D197,2)=\"Tk\",'9   Trucks'!Q197,\nIF(OR(LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\"),'10   Loader Shovel'!O197,\nIF(LEFT(D197,2)=\"Sc\",'11 Scrapers'!AD197,\nIF(LEFT(D197,2)=\"Mg\",'12   M''grader'!L197,\nIF(LEFT(D197,2)=\"Ex\",'8  Excavator'!N197,\nIF(LEFT(D197,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D197,2)=\"Dz\",LEFT(D197,2)=\"Tk\",LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\",LEFT(D197,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D197,2)=\"Rp\",LEFT(D197,2)=\"Ex\",LEFT(D197,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D198,1)=\"U\",0,\nVLOOKUP(D198,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D198,1)=\"U\",0,\nVLOOKUP(D198,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D198,1)=\"U\",0,\nVLOOKUP(D198,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D198,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D198,2)=\"Dz\",'5   Dozer'!Q198,\nIF(LEFT(D198,2)=\"Rp\",'7   Ripper'!L198,\nIF(LEFT(D198,2)=\"Tk\",'9   Trucks'!Q198,\nIF(OR(LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\"),'10   Loader Shovel'!O198,\nIF(LEFT(D198,2)=\"Sc\",'11 Scrapers'!AD198,\nIF(LEFT(D198,2)=\"Mg\",'12   M''grader'!L198,\nIF(LEFT(D198,2)=\"Ex\",'8  Excavator'!N198,\nIF(LEFT(D198,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D198,2)=\"Dz\",LEFT(D198,2)=\"Tk\",LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\",LEFT(D198,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D198,2)=\"Rp\",LEFT(D198,2)=\"Ex\",LEFT(D198,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D199,1)=\"U\",0,\nVLOOKUP(D199,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D199,1)=\"U\",0,\nVLOOKUP(D199,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D199,1)=\"U\",0,\nVLOOKUP(D199,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D199,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D199,2)=\"Dz\",'5   Dozer'!Q199,\nIF(LEFT(D199,2)=\"Rp\",'7   Ripper'!L199,\nIF(LEFT(D199,2)=\"Tk\",'9   Trucks'!Q199,\nIF(OR(LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\"),'10   Loader Shovel'!O199,\nIF(LEFT(D199,2)=\"Sc\",'11 Scrapers'!AD199,\nIF(LEFT(D199,2)=\"Mg\",'12   M''grader'!L199,\nIF(LEFT(D199,2)=\"Ex\",'8  Excavator'!N199,\nIF(LEFT(D199,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D199,2)=\"Dz\",LEFT(D199,2)=\"Tk\",LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\",LEFT(D199,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D199,2)=\"Rp\",LEFT(D199,2)=\"Ex\",LEFT(D199,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D200,1)=\"U\",0,\nVLOOKUP(D200,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D200,1)=\"U\",0,\nVLOOKUP(D200,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D200,1)=\"U\",0,\nVLOOKUP(D200,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D200,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D200,2)=\"Dz\",'5   Dozer'!Q200,\nIF(LEFT(D200,2)=\"Rp\",'7   Ripper'!L200,\nIF(LEFT(D200,2)=\"Tk\",'9   Trucks'!Q200,\nIF(OR(LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\"),'10   Loader Shovel'!O200,\nIF(LEFT(D200,2)=\"Sc\",'11 Scrapers'!AD200,\nIF(LEFT(D200,2)=\"Mg\",'12   M''grader'!L200,\nIF(LEFT(D200,2)=\"Ex\",'8  Excavator'!N200,\nIF(LEFT(D200,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D200,2)=\"Dz\",LEFT(D200,2)=\"Tk\",LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\",LEFT(D200,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D200,2)=\"Rp\",LEFT(D200,2)=\"Ex\",LEFT(D200,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D201,1)=\"U\",0,\nVLOOKUP(D201,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D201,1)=\"U\",0,\nVLOOKUP(D201,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D201,1)=\"U\",0,\nVLOOKUP(D201,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D201,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D201,2)=\"Dz\",'5   Dozer'!Q201,\nIF(LEFT(D201,2)=\"Rp\",'7   Ripper'!L201,\nIF(LEFT(D201,2)=\"Tk\",'9   Trucks'!Q201,\nIF(OR(LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\"),'10   Loader Shovel'!O201,\nIF(LEFT(D201,2)=\"Sc\",'11 Scrapers'!AD201,\nIF(LEFT(D201,2)=\"Mg\",'12   M''grader'!L201,\nIF(LEFT(D201,2)=\"Ex\",'8  Excavator'!N201,\nIF(LEFT(D201,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D201,2)=\"Dz\",LEFT(D201,2)=\"Tk\",LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\",LEFT(D201,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D201,2)=\"Rp\",LEFT(D201,2)=\"Ex\",LEFT(D201,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D202,1)=\"U\",0,\nVLOOKUP(D202,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D202,1)=\"U\",0,\nVLOOKUP(D202,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D202,1)=\"U\",0,\nVLOOKUP(D202,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D202,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D202,2)=\"Dz\",'5   Dozer'!Q202,\nIF(LEFT(D202,2)=\"Rp\",'7   Ripper'!L202,\nIF(LEFT(D202,2)=\"Tk\",'9   Trucks'!Q202,\nIF(OR(LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\"),'10   Loader Shovel'!O202,\nIF(LEFT(D202,2)=\"Sc\",'11 Scrapers'!AD202,\nIF(LEFT(D202,2)=\"Mg\",'12   M''grader'!L202,\nIF(LEFT(D202,2)=\"Ex\",'8  Excavator'!N202,\nIF(LEFT(D202,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D202,2)=\"Dz\",LEFT(D202,2)=\"Tk\",LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\",LEFT(D202,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D202,2)=\"Rp\",LEFT(D202,2)=\"Ex\",LEFT(D202,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D203,1)=\"U\",0,\nVLOOKUP(D203,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D203,1)=\"U\",0,\nVLOOKUP(D203,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D203,1)=\"U\",0,\nVLOOKUP(D203,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D203,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D203,2)=\"Dz\",'5   Dozer'!Q203,\nIF(LEFT(D203,2)=\"Rp\",'7   Ripper'!L203,\nIF(LEFT(D203,2)=\"Tk\",'9   Trucks'!Q203,\nIF(OR(LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\"),'10   Loader Shovel'!O203,\nIF(LEFT(D203,2)=\"Sc\",'11 Scrapers'!AD203,\nIF(LEFT(D203,2)=\"Mg\",'12   M''grader'!L203,\nIF(LEFT(D203,2)=\"Ex\",'8  Excavator'!N203,\nIF(LEFT(D203,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D203,2)=\"Dz\",LEFT(D203,2)=\"Tk\",LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\",LEFT(D203,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D203,2)=\"Rp\",LEFT(D203,2)=\"Ex\",LEFT(D203,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D204,1)=\"U\",0,\nVLOOKUP(D204,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D204,1)=\"U\",0,\nVLOOKUP(D204,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D204,1)=\"U\",0,\nVLOOKUP(D204,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D204,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D204,2)=\"Dz\",'5   Dozer'!Q204,\nIF(LEFT(D204,2)=\"Rp\",'7   Ripper'!L204,\nIF(LEFT(D204,2)=\"Tk\",'9   Trucks'!Q204,\nIF(OR(LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\"),'10   Loader Shovel'!O204,\nIF(LEFT(D204,2)=\"Sc\",'11 Scrapers'!AD204,\nIF(LEFT(D204,2)=\"Mg\",'12   M''grader'!L204,\nIF(LEFT(D204,2)=\"Ex\",'8  Excavator'!N204,\nIF(LEFT(D204,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D204,2)=\"Dz\",LEFT(D204,2)=\"Tk\",LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\",LEFT(D204,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D204,2)=\"Rp\",LEFT(D204,2)=\"Ex\",LEFT(D204,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D205,1)=\"U\",0,\nVLOOKUP(D205,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D205,1)=\"U\",0,\nVLOOKUP(D205,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D205,1)=\"U\",0,\nVLOOKUP(D205,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D205,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D205,2)=\"Dz\",'5   Dozer'!Q205,\nIF(LEFT(D205,2)=\"Rp\",'7   Ripper'!L205,\nIF(LEFT(D205,2)=\"Tk\",'9   Trucks'!Q205,\nIF(OR(LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\"),'10   Loader Shovel'!O205,\nIF(LEFT(D205,2)=\"Sc\",'11 Scrapers'!AD205,\nIF(LEFT(D205,2)=\"Mg\",'12   M''grader'!L205,\nIF(LEFT(D205,2)=\"Ex\",'8  Excavator'!N205,\nIF(LEFT(D205,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D205,2)=\"Dz\",LEFT(D205,2)=\"Tk\",LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\",LEFT(D205,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D205,2)=\"Rp\",LEFT(D205,2)=\"Ex\",LEFT(D205,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D206,1)=\"U\",0,\nVLOOKUP(D206,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D206,1)=\"U\",0,\nVLOOKUP(D206,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D206,1)=\"U\",0,\nVLOOKUP(D206,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D206,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D206,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D206,2)=\"Dz\",'5   Dozer'!Q206,\nIF(LEFT(D206,2)=\"Rp\",'7   Ripper'!L206,\nIF(LEFT(D206,2)=\"Tk\",'9   Trucks'!Q206,\nIF(OR(LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\"),'10   Loader Shovel'!O206,\nIF(LEFT(D206,2)=\"Sc\",'11 Scrapers'!AD206,\nIF(LEFT(D206,2)=\"Mg\",'12   M''grader'!L206,\nIF(LEFT(D206,2)=\"Ex\",'8  Excavator'!N206,\nIF(LEFT(D206,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":506.37207981222718},23153.154428502348,78184.683486093942,23981.781699907078,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":125319.61961450336},{"$f":"IF(OR(LEFT(D206,2)=\"Dz\",LEFT(D206,2)=\"Tk\",LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\",LEFT(D206,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D206,2)=\"Rp\",LEFT(D206,2)=\"Ex\",LEFT(D206,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D207,1)=\"U\",0,\nVLOOKUP(D207,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D207,1)=\"U\",0,\nVLOOKUP(D207,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D207,1)=\"U\",0,\nVLOOKUP(D207,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D207,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D207,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D207,2)=\"Dz\",'5   Dozer'!Q207,\nIF(LEFT(D207,2)=\"Rp\",'7   Ripper'!L207,\nIF(LEFT(D207,2)=\"Tk\",'9   Trucks'!Q207,\nIF(OR(LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\"),'10   Loader Shovel'!O207,\nIF(LEFT(D207,2)=\"Sc\",'11 Scrapers'!AD207,\nIF(LEFT(D207,2)=\"Mg\",'12   M''grader'!L207,\nIF(LEFT(D207,2)=\"Ex\",'8  Excavator'!N207,\nIF(LEFT(D207,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1177.6952101911309},53848.46471269519,181838.08097402743,55775.64515465196,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":291462.19084137457},{"$f":"IF(OR(LEFT(D207,2)=\"Dz\",LEFT(D207,2)=\"Tk\",LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\",LEFT(D207,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D207,2)=\"Rp\",LEFT(D207,2)=\"Ex\",LEFT(D207,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D208,1)=\"U\",0,\nVLOOKUP(D208,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D208,1)=\"U\",0,\nVLOOKUP(D208,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D208,1)=\"U\",0,\nVLOOKUP(D208,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D208,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D208,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D208,2)=\"Dz\",'5   Dozer'!Q208,\nIF(LEFT(D208,2)=\"Rp\",'7   Ripper'!L208,\nIF(LEFT(D208,2)=\"Tk\",'9   Trucks'!Q208,\nIF(OR(LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\"),'10   Loader Shovel'!O208,\nIF(LEFT(D208,2)=\"Sc\",'11 Scrapers'!AD208,\nIF(LEFT(D208,2)=\"Mg\",'12   M''grader'!L208,\nIF(LEFT(D208,2)=\"Ex\",'8  Excavator'!N208,\nIF(LEFT(D208,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":384.90682870064143},17599.325872776648,59430.248572858152,18229.187407262376,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":95258.76185289718},{"$f":"IF(OR(LEFT(D208,2)=\"Dz\",LEFT(D208,2)=\"Tk\",LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\",LEFT(D208,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D208,2)=\"Rp\",LEFT(D208,2)=\"Ex\",LEFT(D208,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D209,1)=\"U\",0,\nVLOOKUP(D209,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D209,1)=\"U\",0,\nVLOOKUP(D209,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D209,1)=\"U\",0,\nVLOOKUP(D209,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D209,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D209,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D209,2)=\"Dz\",'5   Dozer'!Q209,\nIF(LEFT(D209,2)=\"Rp\",'7   Ripper'!L209,\nIF(LEFT(D209,2)=\"Tk\",'9   Trucks'!Q209,\nIF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),'10   Loader Shovel'!O209,\nIF(LEFT(D209,2)=\"Sc\",'11 Scrapers'!AD209,\nIF(LEFT(D209,2)=\"Mg\",'12   M''grader'!L209,\nIF(LEFT(D209,2)=\"Ex\",'8  Excavator'!N209,\nIF(LEFT(D209,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":96.298239017975874},{"$f":"J209*N209*M209","v":4403.1021615623213},{"$f":"K209*N209*M209","v":14868.606777610223},{"$f":"L209*N209*M209","v":4560.6845998913377},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":23832.393539063884},{"$f":"IF(OR(LEFT(D209,2)=\"Dz\",LEFT(D209,2)=\"Tk\",LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\",LEFT(D209,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D209,2)=\"Rp\",LEFT(D209,2)=\"Ex\",LEFT(D209,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D210,1)=\"U\",0,\nVLOOKUP(D210,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D210,1)=\"U\",0,\nVLOOKUP(D210,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D210,1)=\"U\",0,\nVLOOKUP(D210,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D210,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D210,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D210,2)=\"Dz\",'5   Dozer'!Q210,\nIF(LEFT(D210,2)=\"Rp\",'7   Ripper'!L210,\nIF(LEFT(D210,2)=\"Tk\",'9   Trucks'!Q210,\nIF(OR(LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\"),'10   Loader Shovel'!O210,\nIF(LEFT(D210,2)=\"Sc\",'11 Scrapers'!AD210,\nIF(LEFT(D210,2)=\"Mg\",'12   M''grader'!L210,\nIF(LEFT(D210,2)=\"Ex\",'8  Excavator'!N210,\nIF(LEFT(D210,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":5.8425714285714294},267.14339897142861,902.10265553571458,276.70418285714288,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1445.9502373642858},{"$f":"IF(OR(LEFT(D210,2)=\"Dz\",LEFT(D210,2)=\"Tk\",LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\",LEFT(D210,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D210,2)=\"Rp\",LEFT(D210,2)=\"Ex\",LEFT(D210,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D211,1)=\"U\",0,\nVLOOKUP(D211,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D211,1)=\"U\",0,\nVLOOKUP(D211,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D211,1)=\"U\",0,\nVLOOKUP(D211,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D211,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D211,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D211,2)=\"Dz\",'5   Dozer'!Q211,\nIF(LEFT(D211,2)=\"Rp\",'7   Ripper'!L211,\nIF(LEFT(D211,2)=\"Tk\",'9   Trucks'!Q211,\nIF(OR(LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\"),'10   Loader Shovel'!O211,\nIF(LEFT(D211,2)=\"Sc\",'11 Scrapers'!AD211,\nIF(LEFT(D211,2)=\"Mg\",'12   M''grader'!L211,\nIF(LEFT(D211,2)=\"Ex\",'8  Excavator'!N211,\nIF(LEFT(D211,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":19.774857142857144},904.17765805714282,3053.2705264285719,936.53723428571436,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4893.9854187714291},{"$f":"IF(OR(LEFT(D211,2)=\"Dz\",LEFT(D211,2)=\"Tk\",LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\",LEFT(D211,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D211,2)=\"Rp\",LEFT(D211,2)=\"Ex\",LEFT(D211,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D212,1)=\"U\",0,\nVLOOKUP(D212,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D212,1)=\"U\",0,\nVLOOKUP(D212,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D212,1)=\"U\",0,\nVLOOKUP(D212,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D212,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D212,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D212,2)=\"Dz\",'5   Dozer'!Q212,\nIF(LEFT(D212,2)=\"Rp\",'7   Ripper'!L212,\nIF(LEFT(D212,2)=\"Tk\",'9   Trucks'!Q212,\nIF(OR(LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\"),'10   Loader Shovel'!O212,\nIF(LEFT(D212,2)=\"Sc\",'11 Scrapers'!AD212,\nIF(LEFT(D212,2)=\"Mg\",'12   M''grader'!L212,\nIF(LEFT(D212,2)=\"Ex\",'8  Excavator'!N212,\nIF(LEFT(D212,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":25.258807746843214},1154.9236218935603,3900.0015357389939,1196.2571348904946,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":6251.182292523049},{"$f":"IF(OR(LEFT(D212,2)=\"Dz\",LEFT(D212,2)=\"Tk\",LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\",LEFT(D212,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D212,2)=\"Rp\",LEFT(D212,2)=\"Ex\",LEFT(D212,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D213,1)=\"U\",0,\nVLOOKUP(D213,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D213,1)=\"U\",0,\nVLOOKUP(D213,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D213,1)=\"U\",0,\nVLOOKUP(D213,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D213,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D213,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D213,2)=\"Dz\",'5   Dozer'!Q213,\nIF(LEFT(D213,2)=\"Rp\",'7   Ripper'!L213,\nIF(LEFT(D213,2)=\"Tk\",'9   Trucks'!Q213,\nIF(OR(LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\"),'10   Loader Shovel'!O213,\nIF(LEFT(D213,2)=\"Sc\",'11 Scrapers'!AD213,\nIF(LEFT(D213,2)=\"Mg\",'12   M''grader'!L213,\nIF(LEFT(D213,2)=\"Ex\",'8  Excavator'!N213,\nIF(LEFT(D213,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":100.91973156065251},4614.4134379866509,15582.172841158797,4779.5584867125026,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":24976.144765857953},{"$f":"IF(OR(LEFT(D213,2)=\"Dz\",LEFT(D213,2)=\"Tk\",LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\",LEFT(D213,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D213,2)=\"Rp\",LEFT(D213,2)=\"Ex\",LEFT(D213,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D214,1)=\"U\",0,\nVLOOKUP(D214,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D214,1)=\"U\",0,\nVLOOKUP(D214,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D214,1)=\"U\",0,\nVLOOKUP(D214,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D214,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D214,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D214,2)=\"Dz\",'5   Dozer'!Q214,\nIF(LEFT(D214,2)=\"Rp\",'7   Ripper'!L214,\nIF(LEFT(D214,2)=\"Tk\",'9   Trucks'!Q214,\nIF(OR(LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\"),'10   Loader Shovel'!O214,\nIF(LEFT(D214,2)=\"Sc\",'11 Scrapers'!AD214,\nIF(LEFT(D214,2)=\"Mg\",'12   M''grader'!L214,\nIF(LEFT(D214,2)=\"Ex\",'8  Excavator'!N214,\nIF(LEFT(D214,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":620.90737686967248},28390.120537038154,95869.122074696148,29406.173368547687,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":153665.41598028198},{"$f":"IF(OR(LEFT(D214,2)=\"Dz\",LEFT(D214,2)=\"Tk\",LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\",LEFT(D214,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D214,2)=\"Rp\",LEFT(D214,2)=\"Ex\",LEFT(D214,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D215,1)=\"U\",0,\nVLOOKUP(D215,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D215,1)=\"U\",0,\nVLOOKUP(D215,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D215,1)=\"U\",0,\nVLOOKUP(D215,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D215,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D215,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D215,2)=\"Dz\",'5   Dozer'!Q215,\nIF(LEFT(D215,2)=\"Rp\",'7   Ripper'!L215,\nIF(LEFT(D215,2)=\"Tk\",'9   Trucks'!Q215,\nIF(OR(LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\"),'10   Loader Shovel'!O215,\nIF(LEFT(D215,2)=\"Sc\",'11 Scrapers'!AD215,\nIF(LEFT(D215,2)=\"Mg\",'12   M''grader'!L215,\nIF(LEFT(D215,2)=\"Ex\",'8  Excavator'!N215,\nIF(LEFT(D215,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":208.48026803766359},9532.4683836469139,32189.696903638735,9873.6254942637479,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":51595.790781549396},{"$f":"IF(OR(LEFT(D215,2)=\"Dz\",LEFT(D215,2)=\"Tk\",LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\",LEFT(D215,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D215,2)=\"Rp\",LEFT(D215,2)=\"Ex\",LEFT(D215,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D216,1)=\"U\",0,\nVLOOKUP(D216,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D216,1)=\"U\",0,\nVLOOKUP(D216,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D216,1)=\"U\",0,\nVLOOKUP(D216,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D216,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D216,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D216,2)=\"Dz\",'5   Dozer'!Q216,\nIF(LEFT(D216,2)=\"Rp\",'7   Ripper'!L216,\nIF(LEFT(D216,2)=\"Tk\",'9   Trucks'!Q216,\nIF(OR(LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\"),'10   Loader Shovel'!O216,\nIF(LEFT(D216,2)=\"Sc\",'11 Scrapers'!AD216,\nIF(LEFT(D216,2)=\"Mg\",'12   M''grader'!L216,\nIF(LEFT(D216,2)=\"Ex\",'8  Excavator'!N216,\nIF(LEFT(D216,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":189.37101142975223},8658.7243782094192,29239.196196533943,8968.6111013130649,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":46866.531676056424},{"$f":"IF(OR(LEFT(D216,2)=\"Dz\",LEFT(D216,2)=\"Tk\",LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\",LEFT(D216,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D216,2)=\"Rp\",LEFT(D216,2)=\"Ex\",LEFT(D216,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D217,1)=\"U\",0,\nVLOOKUP(D217,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D217,1)=\"U\",0,\nVLOOKUP(D217,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D217,1)=\"U\",0,\nVLOOKUP(D217,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D217,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D217,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D217,2)=\"Dz\",'5   Dozer'!Q217,\nIF(LEFT(D217,2)=\"Rp\",'7   Ripper'!L217,\nIF(LEFT(D217,2)=\"Tk\",'9   Trucks'!Q217,\nIF(OR(LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\"),'10   Loader Shovel'!O217,\nIF(LEFT(D217,2)=\"Sc\",'11 Scrapers'!AD217,\nIF(LEFT(D217,2)=\"Mg\",'12   M''grader'!L217,\nIF(LEFT(D217,2)=\"Ex\",'8  Excavator'!N217,\nIF(LEFT(D217,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":290.26421037124101},13271.924649330474,44817.272357575341,13746.913003181973,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":71836.110010087781},{"$f":"IF(OR(LEFT(D217,2)=\"Dz\",LEFT(D217,2)=\"Tk\",LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\",LEFT(D217,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D217,2)=\"Rp\",LEFT(D217,2)=\"Ex\",LEFT(D217,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D218,1)=\"U\",0,\nVLOOKUP(D218,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D218,1)=\"U\",0,\nVLOOKUP(D218,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D218,1)=\"U\",0,\nVLOOKUP(D218,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D218,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D218,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D218,2)=\"Dz\",'5   Dozer'!Q218,\nIF(LEFT(D218,2)=\"Rp\",'7   Ripper'!L218,\nIF(LEFT(D218,2)=\"Tk\",'9   Trucks'!Q218,\nIF(OR(LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\"),'10   Loader Shovel'!O218,\nIF(LEFT(D218,2)=\"Sc\",'11 Scrapers'!AD218,\nIF(LEFT(D218,2)=\"Mg\",'12   M''grader'!L218,\nIF(LEFT(D218,2)=\"Ex\",'8  Excavator'!N218,\nIF(LEFT(D218,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":27.009117279434822},1234.9540748379659,4170.2522116038908,1279.1517943540332,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":6684.3580807958897},{"$f":"IF(OR(LEFT(D218,2)=\"Dz\",LEFT(D218,2)=\"Tk\",LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\",LEFT(D218,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D218,2)=\"Rp\",LEFT(D218,2)=\"Ex\",LEFT(D218,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D219,1)=\"U\",0,\nVLOOKUP(D219,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D219,1)=\"U\",0,\nVLOOKUP(D219,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D219,1)=\"U\",0,\nVLOOKUP(D219,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D219,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D219,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D219,2)=\"Dz\",'5   Dozer'!Q219,\nIF(LEFT(D219,2)=\"Rp\",'7   Ripper'!L219,\nIF(LEFT(D219,2)=\"Tk\",'9   Trucks'!Q219,\nIF(OR(LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\"),'10   Loader Shovel'!O219,\nIF(LEFT(D219,2)=\"Sc\",'11 Scrapers'!AD219,\nIF(LEFT(D219,2)=\"Mg\",'12   M''grader'!L219,\nIF(LEFT(D219,2)=\"Ex\",'8  Excavator'!N219,\nIF(LEFT(D219,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D219,2)=\"Dz\",LEFT(D219,2)=\"Tk\",LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\",LEFT(D219,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D219,2)=\"Rp\",LEFT(D219,2)=\"Ex\",LEFT(D219,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D220,1)=\"U\",0,\nVLOOKUP(D220,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D220,1)=\"U\",0,\nVLOOKUP(D220,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D220,1)=\"U\",0,\nVLOOKUP(D220,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D220,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D220,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D220,2)=\"Dz\",'5   Dozer'!Q220,\nIF(LEFT(D220,2)=\"Rp\",'7   Ripper'!L220,\nIF(LEFT(D220,2)=\"Tk\",'9   Trucks'!Q220,\nIF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),'10   Loader Shovel'!O220,\nIF(LEFT(D220,2)=\"Sc\",'11 Scrapers'!AD220,\nIF(LEFT(D220,2)=\"Mg\",'12   M''grader'!L220,\nIF(LEFT(D220,2)=\"Ex\",'8  Excavator'!N220,\nIF(LEFT(D220,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D220,2)=\"Dz\",LEFT(D220,2)=\"Tk\",LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\",LEFT(D220,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D220,2)=\"Rp\",LEFT(D220,2)=\"Ex\",LEFT(D220,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D221,1)=\"U\",0,\nVLOOKUP(D221,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D221,1)=\"U\",0,\nVLOOKUP(D221,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D221,1)=\"U\",0,\nVLOOKUP(D221,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D221,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D221,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D221,2)=\"Dz\",'5   Dozer'!Q221,\nIF(LEFT(D221,2)=\"Rp\",'7   Ripper'!L221,\nIF(LEFT(D221,2)=\"Tk\",'9   Trucks'!Q221,\nIF(OR(LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\"),'10   Loader Shovel'!O221,\nIF(LEFT(D221,2)=\"Sc\",'11 Scrapers'!AD221,\nIF(LEFT(D221,2)=\"Mg\",'12   M''grader'!L221,\nIF(LEFT(D221,2)=\"Ex\",'8  Excavator'!N221,\nIF(LEFT(D221,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D221,2)=\"Dz\",LEFT(D221,2)=\"Tk\",LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\",LEFT(D221,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D221,2)=\"Rp\",LEFT(D221,2)=\"Ex\",LEFT(D221,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D222,1)=\"U\",0,\nVLOOKUP(D222,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D222,1)=\"U\",0,\nVLOOKUP(D222,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D222,1)=\"U\",0,\nVLOOKUP(D222,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D222,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D222,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D222,2)=\"Dz\",'5   Dozer'!Q222,\nIF(LEFT(D222,2)=\"Rp\",'7   Ripper'!L222,\nIF(LEFT(D222,2)=\"Tk\",'9   Trucks'!Q222,\nIF(OR(LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\"),'10   Loader Shovel'!O222,\nIF(LEFT(D222,2)=\"Sc\",'11 Scrapers'!AD222,\nIF(LEFT(D222,2)=\"Mg\",'12   M''grader'!L222,\nIF(LEFT(D222,2)=\"Ex\",'8  Excavator'!N222,\nIF(LEFT(D222,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":72.055126707964945},3294.6197915443058,11125.430290907205,3412.5308008892198,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":17832.580883340732},{"$f":"IF(OR(LEFT(D222,2)=\"Dz\",LEFT(D222,2)=\"Tk\",LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\",LEFT(D222,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D222,2)=\"Rp\",LEFT(D222,2)=\"Ex\",LEFT(D222,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D223,1)=\"U\",0,\nVLOOKUP(D223,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D223,1)=\"U\",0,\nVLOOKUP(D223,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D223,1)=\"U\",0,\nVLOOKUP(D223,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D223,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D223,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D223,2)=\"Dz\",'5   Dozer'!Q223,\nIF(LEFT(D223,2)=\"Rp\",'7   Ripper'!L223,\nIF(LEFT(D223,2)=\"Tk\",'9   Trucks'!Q223,\nIF(OR(LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\"),'10   Loader Shovel'!O223,\nIF(LEFT(D223,2)=\"Sc\",'11 Scrapers'!AD223,\nIF(LEFT(D223,2)=\"Mg\",'12   M''grader'!L223,\nIF(LEFT(D223,2)=\"Ex\",'8  Excavator'!N223,\nIF(LEFT(D223,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D223,2)=\"Dz\",LEFT(D223,2)=\"Tk\",LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\",LEFT(D223,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D223,2)=\"Rp\",LEFT(D223,2)=\"Ex\",LEFT(D223,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D224,1)=\"U\",0,\nVLOOKUP(D224,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D224,1)=\"U\",0,\nVLOOKUP(D224,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D224,1)=\"U\",0,\nVLOOKUP(D224,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D224,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D224,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D224,2)=\"Dz\",'5   Dozer'!Q224,\nIF(LEFT(D224,2)=\"Rp\",'7   Ripper'!L224,\nIF(LEFT(D224,2)=\"Tk\",'9   Trucks'!Q224,\nIF(OR(LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\"),'10   Loader Shovel'!O224,\nIF(LEFT(D224,2)=\"Sc\",'11 Scrapers'!AD224,\nIF(LEFT(D224,2)=\"Mg\",'12   M''grader'!L224,\nIF(LEFT(D224,2)=\"Ex\",'8  Excavator'!N224,\nIF(LEFT(D224,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D224,2)=\"Dz\",LEFT(D224,2)=\"Tk\",LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\",LEFT(D224,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D224,2)=\"Rp\",LEFT(D224,2)=\"Ex\",LEFT(D224,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D225,1)=\"U\",0,\nVLOOKUP(D225,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D225,1)=\"U\",0,\nVLOOKUP(D225,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D225,1)=\"U\",0,\nVLOOKUP(D225,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D225,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D225,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D225,2)=\"Dz\",'5   Dozer'!Q225,\nIF(LEFT(D225,2)=\"Rp\",'7   Ripper'!L225,\nIF(LEFT(D225,2)=\"Tk\",'9   Trucks'!Q225,\nIF(OR(LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\"),'10   Loader Shovel'!O225,\nIF(LEFT(D225,2)=\"Sc\",'11 Scrapers'!AD225,\nIF(LEFT(D225,2)=\"Mg\",'12   M''grader'!L225,\nIF(LEFT(D225,2)=\"Ex\",'8  Excavator'!N225,\nIF(LEFT(D225,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":54.830097814062817},2507.0294604110827,8465.8574475388341,2596.753432474015,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":13569.640340423932},{"$f":"IF(OR(LEFT(D225,2)=\"Dz\",LEFT(D225,2)=\"Tk\",LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\",LEFT(D225,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D225,2)=\"Rp\",LEFT(D225,2)=\"Ex\",LEFT(D225,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D226,1)=\"U\",0,\nVLOOKUP(D226,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D226,1)=\"U\",0,\nVLOOKUP(D226,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D226,1)=\"U\",0,\nVLOOKUP(D226,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D226,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D226,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D226,2)=\"Dz\",'5   Dozer'!Q226,\nIF(LEFT(D226,2)=\"Rp\",'7   Ripper'!L226,\nIF(LEFT(D226,2)=\"Tk\",'9   Trucks'!Q226,\nIF(OR(LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\"),'10   Loader Shovel'!O226,\nIF(LEFT(D226,2)=\"Sc\",'11 Scrapers'!AD226,\nIF(LEFT(D226,2)=\"Mg\",'12   M''grader'!L226,\nIF(LEFT(D226,2)=\"Ex\",'8  Excavator'!N226,\nIF(LEFT(D226,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":4.5854028845281808E-2},2.0966112733101272,7.0799376086454044,2.1716468061125465,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":11.348195688068078},{"$f":"IF(OR(LEFT(D226,2)=\"Dz\",LEFT(D226,2)=\"Tk\",LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\",LEFT(D226,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D226,2)=\"Rp\",LEFT(D226,2)=\"Ex\",LEFT(D226,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D227,1)=\"U\",0,\nVLOOKUP(D227,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D227,1)=\"U\",0,\nVLOOKUP(D227,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D227,1)=\"U\",0,\nVLOOKUP(D227,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D227,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D227,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D227,2)=\"Dz\",'5   Dozer'!Q227,\nIF(LEFT(D227,2)=\"Rp\",'7   Ripper'!L227,\nIF(LEFT(D227,2)=\"Tk\",'9   Trucks'!Q227,\nIF(OR(LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\"),'10   Loader Shovel'!O227,\nIF(LEFT(D227,2)=\"Sc\",'11 Scrapers'!AD227,\nIF(LEFT(D227,2)=\"Mg\",'12   M''grader'!L227,\nIF(LEFT(D227,2)=\"Ex\",'8  Excavator'!N227,\nIF(LEFT(D227,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.786457142857143},127.40685181714285,430.23357417857147,131.9666102857143,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":689.60703628142858},{"$f":"IF(OR(LEFT(D227,2)=\"Dz\",LEFT(D227,2)=\"Tk\",LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\",LEFT(D227,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D227,2)=\"Rp\",LEFT(D227,2)=\"Ex\",LEFT(D227,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D228,1)=\"U\",0,\nVLOOKUP(D228,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D228,1)=\"U\",0,\nVLOOKUP(D228,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D228,1)=\"U\",0,\nVLOOKUP(D228,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D228,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D228,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D228,2)=\"Dz\",'5   Dozer'!Q228,\nIF(LEFT(D228,2)=\"Rp\",'7   Ripper'!L228,\nIF(LEFT(D228,2)=\"Tk\",'9   Trucks'!Q228,\nIF(OR(LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\"),'10   Loader Shovel'!O228,\nIF(LEFT(D228,2)=\"Sc\",'11 Scrapers'!AD228,\nIF(LEFT(D228,2)=\"Mg\",'12   M''grader'!L228,\nIF(LEFT(D228,2)=\"Ex\",'8  Excavator'!N228,\nIF(LEFT(D228,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.2471428571428573},102.74746114285715,346.96255982142867,106.42468571428572,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":556.13470667857155},{"$f":"IF(OR(LEFT(D228,2)=\"Dz\",LEFT(D228,2)=\"Tk\",LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\",LEFT(D228,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D228,2)=\"Rp\",LEFT(D228,2)=\"Ex\",LEFT(D228,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D229,1)=\"U\",0,\nVLOOKUP(D229,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D229,1)=\"U\",0,\nVLOOKUP(D229,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D229,1)=\"U\",0,\nVLOOKUP(D229,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D229,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D229,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D229,2)=\"Dz\",'5   Dozer'!Q229,\nIF(LEFT(D229,2)=\"Rp\",'7   Ripper'!L229,\nIF(LEFT(D229,2)=\"Tk\",'9   Trucks'!Q229,\nIF(OR(LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\"),'10   Loader Shovel'!O229,\nIF(LEFT(D229,2)=\"Sc\",'11 Scrapers'!AD229,\nIF(LEFT(D229,2)=\"Mg\",'12   M''grader'!L229,\nIF(LEFT(D229,2)=\"Ex\",'8  Excavator'!N229,\nIF(LEFT(D229,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.7424530961207085},79.671228385784829,269.03762912852534,82.522578632276762,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":431.23143614658693},{"$f":"IF(OR(LEFT(D229,2)=\"Dz\",LEFT(D229,2)=\"Tk\",LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\",LEFT(D229,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D229,2)=\"Rp\",LEFT(D229,2)=\"Ex\",LEFT(D229,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D230,1)=\"U\",0,\nVLOOKUP(D230,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D230,1)=\"U\",0,\nVLOOKUP(D230,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D230,1)=\"U\",0,\nVLOOKUP(D230,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D230,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D230,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D230,2)=\"Dz\",'5   Dozer'!Q230,\nIF(LEFT(D230,2)=\"Rp\",'7   Ripper'!L230,\nIF(LEFT(D230,2)=\"Tk\",'9   Trucks'!Q230,\nIF(OR(LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\"),'10   Loader Shovel'!O230,\nIF(LEFT(D230,2)=\"Sc\",'11 Scrapers'!AD230,\nIF(LEFT(D230,2)=\"Mg\",'12   M''grader'!L230,\nIF(LEFT(D230,2)=\"Ex\",'8  Excavator'!N230,\nIF(LEFT(D230,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.0323971304552901},47.204913434085505,159.40381805120495,48.894328098362543,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":255.503059583653},{"$f":"IF(OR(LEFT(D230,2)=\"Dz\",LEFT(D230,2)=\"Tk\",LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\",LEFT(D230,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D230,2)=\"Rp\",LEFT(D230,2)=\"Ex\",LEFT(D230,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D231,1)=\"U\",0,\nVLOOKUP(D231,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D231,1)=\"U\",0,\nVLOOKUP(D231,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D231,1)=\"U\",0,\nVLOOKUP(D231,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D231,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D231,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D231,2)=\"Dz\",'5   Dozer'!Q231,\nIF(LEFT(D231,2)=\"Rp\",'7   Ripper'!L231,\nIF(LEFT(D231,2)=\"Tk\",'9   Trucks'!Q231,\nIF(OR(LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\"),'10   Loader Shovel'!O231,\nIF(LEFT(D231,2)=\"Sc\",'11 Scrapers'!AD231,\nIF(LEFT(D231,2)=\"Mg\",'12   M''grader'!L231,\nIF(LEFT(D231,2)=\"Ex\",'8  Excavator'!N231,\nIF(LEFT(D231,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.0673714285714286},94.527664251428575,319.20555503571433,97.91071085714286,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":511.64393014428578},{"$f":"IF(OR(LEFT(D231,2)=\"Dz\",LEFT(D231,2)=\"Tk\",LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\",LEFT(D231,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D231,2)=\"Rp\",LEFT(D231,2)=\"Ex\",LEFT(D231,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D232,1)=\"U\",0,\nVLOOKUP(D232,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D232,1)=\"U\",0,\nVLOOKUP(D232,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D232,1)=\"U\",0,\nVLOOKUP(D232,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D232,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D232,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D232,2)=\"Dz\",'5   Dozer'!Q232,\nIF(LEFT(D232,2)=\"Rp\",'7   Ripper'!L232,\nIF(LEFT(D232,2)=\"Tk\",'9   Trucks'!Q232,\nIF(OR(LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\"),'10   Loader Shovel'!O232,\nIF(LEFT(D232,2)=\"Sc\",'11 Scrapers'!AD232,\nIF(LEFT(D232,2)=\"Mg\",'12   M''grader'!L232,\nIF(LEFT(D232,2)=\"Ex\",'8  Excavator'!N232,\nIF(LEFT(D232,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":2.3959370473371986},109.55086717762713,369.93662795968015,113.47157856188973,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":592.95907369919701},{"$f":"IF(OR(LEFT(D232,2)=\"Dz\",LEFT(D232,2)=\"Tk\",LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\",LEFT(D232,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D232,2)=\"Rp\",LEFT(D232,2)=\"Ex\",LEFT(D232,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D233,1)=\"U\",0,\nVLOOKUP(D233,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D233,1)=\"U\",0,\nVLOOKUP(D233,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D233,1)=\"U\",0,\nVLOOKUP(D233,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D233,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D233,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D233,2)=\"Dz\",'5   Dozer'!Q233,\nIF(LEFT(D233,2)=\"Rp\",'7   Ripper'!L233,\nIF(LEFT(D233,2)=\"Tk\",'9   Trucks'!Q233,\nIF(OR(LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\"),'10   Loader Shovel'!O233,\nIF(LEFT(D233,2)=\"Sc\",'11 Scrapers'!AD233,\nIF(LEFT(D233,2)=\"Mg\",'12   M''grader'!L233,\nIF(LEFT(D233,2)=\"Ex\",'8  Excavator'!N233,\nIF(LEFT(D233,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":1.5665742232589377},71.629413154602361,241.88164135825244,74.192955213543286,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":387.70400972639811},{"$f":"IF(OR(LEFT(D233,2)=\"Dz\",LEFT(D233,2)=\"Tk\",LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\",LEFT(D233,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D233,2)=\"Rp\",LEFT(D233,2)=\"Ex\",LEFT(D233,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D234,1)=\"U\",0,\nVLOOKUP(D234,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D234,1)=\"U\",0,\nVLOOKUP(D234,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D234,1)=\"U\",0,\nVLOOKUP(D234,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D234,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D234,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D234,2)=\"Dz\",'5   Dozer'!Q234,\nIF(LEFT(D234,2)=\"Rp\",'7   Ripper'!L234,\nIF(LEFT(D234,2)=\"Tk\",'9   Trucks'!Q234,\nIF(OR(LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\"),'10   Loader Shovel'!O234,\nIF(LEFT(D234,2)=\"Sc\",'11 Scrapers'!AD234,\nIF(LEFT(D234,2)=\"Mg\",'12   M''grader'!L234,\nIF(LEFT(D234,2)=\"Ex\",'8  Excavator'!N234,\nIF(LEFT(D234,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":3.8703598456985522},176.9667854407823,597.58993747332954,183.30024229228343,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":957.85696520639522},{"$f":"IF(OR(LEFT(D234,2)=\"Dz\",LEFT(D234,2)=\"Tk\",LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\",LEFT(D234,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D234,2)=\"Rp\",LEFT(D234,2)=\"Ex\",LEFT(D234,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D235,1)=\"U\",0,\nVLOOKUP(D235,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D235,1)=\"U\",0,\nVLOOKUP(D235,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D235,1)=\"U\",0,\nVLOOKUP(D235,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D235,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D235,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D235,2)=\"Dz\",'5   Dozer'!Q235,\nIF(LEFT(D235,2)=\"Rp\",'7   Ripper'!L235,\nIF(LEFT(D235,2)=\"Tk\",'9   Trucks'!Q235,\nIF(OR(LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\"),'10   Loader Shovel'!O235,\nIF(LEFT(D235,2)=\"Sc\",'11 Scrapers'!AD235,\nIF(LEFT(D235,2)=\"Mg\",'12   M''grader'!L235,\nIF(LEFT(D235,2)=\"Ex\",'8  Excavator'!N235,\nIF(LEFT(D235,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":7.0166199294731122},320.82512300725676,1083.3776785866687,332.30711985984658,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1736.509921453772},{"$f":"IF(OR(LEFT(D235,2)=\"Dz\",LEFT(D235,2)=\"Tk\",LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\",LEFT(D235,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D235,2)=\"Rp\",LEFT(D235,2)=\"Ex\",LEFT(D235,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D236,1)=\"U\",0,\nVLOOKUP(D236,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D236,1)=\"U\",0,\nVLOOKUP(D236,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D236,1)=\"U\",0,\nVLOOKUP(D236,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D236,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D236,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D236,2)=\"Dz\",'5   Dozer'!Q236,\nIF(LEFT(D236,2)=\"Rp\",'7   Ripper'!L236,\nIF(LEFT(D236,2)=\"Tk\",'9   Trucks'!Q236,\nIF(OR(LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\"),'10   Loader Shovel'!O236,\nIF(LEFT(D236,2)=\"Sc\",'11 Scrapers'!AD236,\nIF(LEFT(D236,2)=\"Mg\",'12   M''grader'!L236,\nIF(LEFT(D236,2)=\"Ex\",'8  Excavator'!N236,\nIF(LEFT(D236,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":277.63895740976818},12694.652633021276,42867.912497350306,13148.98102292662,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":68711.546153298201},{"$f":"IF(OR(LEFT(D236,2)=\"Dz\",LEFT(D236,2)=\"Tk\",LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\",LEFT(D236,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D236,2)=\"Rp\",LEFT(D236,2)=\"Ex\",LEFT(D236,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D237,1)=\"U\",0,\nVLOOKUP(D237,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D237,1)=\"U\",0,\nVLOOKUP(D237,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D237,1)=\"U\",0,\nVLOOKUP(D237,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(LEFT(D237,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D237,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D237,2)=\"Dz\",'5   Dozer'!Q237,\nIF(LEFT(D237,2)=\"Rp\",'7   Ripper'!L237,\nIF(LEFT(D237,2)=\"Tk\",'9   Trucks'!Q237,\nIF(OR(LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\"),'10   Loader Shovel'!O237,\nIF(LEFT(D237,2)=\"Sc\",'11 Scrapers'!AD237,\nIF(LEFT(D237,2)=\"Mg\",'12   M''grader'!L237,\nIF(LEFT(D237,2)=\"Ex\",'8  Excavator'!N237,\nIF(LEFT(D237,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":8.1393173334541427},372.1588900279238,1256.7240076604714,385.47806891238821,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2014.3609666007833},{"$f":"IF(OR(LEFT(D237,2)=\"Dz\",LEFT(D237,2)=\"Tk\",LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\",LEFT(D237,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D237,2)=\"Rp\",LEFT(D237,2)=\"Ex\",LEFT(D237,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D238,1)=\"U\",0,\nVLOOKUP(D238,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D238,1)=\"U\",0,\nVLOOKUP(D238,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D238,1)=\"U\",0,\nVLOOKUP(D238,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D238,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D238,2)=\"Dz\",'5   Dozer'!Q238,\nIF(LEFT(D238,2)=\"Rp\",'7   Ripper'!L238,\nIF(LEFT(D238,2)=\"Tk\",'9   Trucks'!Q238,\nIF(OR(LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\"),'10   Loader Shovel'!O238,\nIF(LEFT(D238,2)=\"Sc\",'11 Scrapers'!AD238,\nIF(LEFT(D238,2)=\"Mg\",'12   M''grader'!L238,\nIF(LEFT(D238,2)=\"Ex\",'8  Excavator'!N238,\nIF(LEFT(D238,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D238,2)=\"Dz\",LEFT(D238,2)=\"Tk\",LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\",LEFT(D238,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D238,2)=\"Rp\",LEFT(D238,2)=\"Ex\",LEFT(D238,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D239,1)=\"U\",0,\nVLOOKUP(D239,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D239,1)=\"U\",0,\nVLOOKUP(D239,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D239,1)=\"U\",0,\nVLOOKUP(D239,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D239,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D239,2)=\"Dz\",'5   Dozer'!Q239,\nIF(LEFT(D239,2)=\"Rp\",'7   Ripper'!L239,\nIF(LEFT(D239,2)=\"Tk\",'9   Trucks'!Q239,\nIF(OR(LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\"),'10   Loader Shovel'!O239,\nIF(LEFT(D239,2)=\"Sc\",'11 Scrapers'!AD239,\nIF(LEFT(D239,2)=\"Mg\",'12   M''grader'!L239,\nIF(LEFT(D239,2)=\"Ex\",'8  Excavator'!N239,\nIF(LEFT(D239,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D239,2)=\"Dz\",LEFT(D239,2)=\"Tk\",LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\",LEFT(D239,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D239,2)=\"Rp\",LEFT(D239,2)=\"Ex\",LEFT(D239,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D240,1)=\"U\",0,\nVLOOKUP(D240,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D240,1)=\"U\",0,\nVLOOKUP(D240,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D240,1)=\"U\",0,\nVLOOKUP(D240,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D240,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D240,2)=\"Dz\",'5   Dozer'!Q240,\nIF(LEFT(D240,2)=\"Rp\",'7   Ripper'!L240,\nIF(LEFT(D240,2)=\"Tk\",'9   Trucks'!Q240,\nIF(OR(LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\"),'10   Loader Shovel'!O240,\nIF(LEFT(D240,2)=\"Sc\",'11 Scrapers'!AD240,\nIF(LEFT(D240,2)=\"Mg\",'12   M''grader'!L240,\nIF(LEFT(D240,2)=\"Ex\",'8  Excavator'!N240,\nIF(LEFT(D240,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D240,2)=\"Dz\",LEFT(D240,2)=\"Tk\",LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\",LEFT(D240,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D240,2)=\"Rp\",LEFT(D240,2)=\"Ex\",LEFT(D240,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D241,1)=\"U\",0,\nVLOOKUP(D241,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D241,1)=\"U\",0,\nVLOOKUP(D241,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D241,1)=\"U\",0,\nVLOOKUP(D241,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D241,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D241,2)=\"Dz\",'5   Dozer'!Q241,\nIF(LEFT(D241,2)=\"Rp\",'7   Ripper'!L241,\nIF(LEFT(D241,2)=\"Tk\",'9   Trucks'!Q241,\nIF(OR(LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\"),'10   Loader Shovel'!O241,\nIF(LEFT(D241,2)=\"Sc\",'11 Scrapers'!AD241,\nIF(LEFT(D241,2)=\"Mg\",'12   M''grader'!L241,\nIF(LEFT(D241,2)=\"Ex\",'8  Excavator'!N241,\nIF(LEFT(D241,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D241,2)=\"Dz\",LEFT(D241,2)=\"Tk\",LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\",LEFT(D241,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D241,2)=\"Rp\",LEFT(D241,2)=\"Ex\",LEFT(D241,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D242,1)=\"U\",0,\nVLOOKUP(D242,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D242,1)=\"U\",0,\nVLOOKUP(D242,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D242,1)=\"U\",0,\nVLOOKUP(D242,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D242,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D242,2)=\"Dz\",'5   Dozer'!Q242,\nIF(LEFT(D242,2)=\"Rp\",'7   Ripper'!L242,\nIF(LEFT(D242,2)=\"Tk\",'9   Trucks'!Q242,\nIF(OR(LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\"),'10   Loader Shovel'!O242,\nIF(LEFT(D242,2)=\"Sc\",'11 Scrapers'!AD242,\nIF(LEFT(D242,2)=\"Mg\",'12   M''grader'!L242,\nIF(LEFT(D242,2)=\"Ex\",'8  Excavator'!N242,\nIF(LEFT(D242,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D242,2)=\"Dz\",LEFT(D242,2)=\"Tk\",LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\",LEFT(D242,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D242,2)=\"Rp\",LEFT(D242,2)=\"Ex\",LEFT(D242,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D243,1)=\"U\",0,\nVLOOKUP(D243,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D243,1)=\"U\",0,\nVLOOKUP(D243,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D243,1)=\"U\",0,\nVLOOKUP(D243,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D243,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D243,2)=\"Dz\",'5   Dozer'!Q243,\nIF(LEFT(D243,2)=\"Rp\",'7   Ripper'!L243,\nIF(LEFT(D243,2)=\"Tk\",'9   Trucks'!Q243,\nIF(OR(LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\"),'10   Loader Shovel'!O243,\nIF(LEFT(D243,2)=\"Sc\",'11 Scrapers'!AD243,\nIF(LEFT(D243,2)=\"Mg\",'12   M''grader'!L243,\nIF(LEFT(D243,2)=\"Ex\",'8  Excavator'!N243,\nIF(LEFT(D243,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D243,2)=\"Dz\",LEFT(D243,2)=\"Tk\",LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\",LEFT(D243,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D243,2)=\"Rp\",LEFT(D243,2)=\"Ex\",LEFT(D243,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D244,1)=\"U\",0,\nVLOOKUP(D244,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D244,1)=\"U\",0,\nVLOOKUP(D244,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D244,1)=\"U\",0,\nVLOOKUP(D244,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D244,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D244,2)=\"Dz\",'5   Dozer'!Q244,\nIF(LEFT(D244,2)=\"Rp\",'7   Ripper'!L244,\nIF(LEFT(D244,2)=\"Tk\",'9   Trucks'!Q244,\nIF(OR(LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\"),'10   Loader Shovel'!O244,\nIF(LEFT(D244,2)=\"Sc\",'11 Scrapers'!AD244,\nIF(LEFT(D244,2)=\"Mg\",'12   M''grader'!L244,\nIF(LEFT(D244,2)=\"Ex\",'8  Excavator'!N244,\nIF(LEFT(D244,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D244,2)=\"Dz\",LEFT(D244,2)=\"Tk\",LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\",LEFT(D244,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D244,2)=\"Rp\",LEFT(D244,2)=\"Ex\",LEFT(D244,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D245,1)=\"U\",0,\nVLOOKUP(D245,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D245,1)=\"U\",0,\nVLOOKUP(D245,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D245,1)=\"U\",0,\nVLOOKUP(D245,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D245,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D245,2)=\"Dz\",'5   Dozer'!Q245,\nIF(LEFT(D245,2)=\"Rp\",'7   Ripper'!L245,\nIF(LEFT(D245,2)=\"Tk\",'9   Trucks'!Q245,\nIF(OR(LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\"),'10   Loader Shovel'!O245,\nIF(LEFT(D245,2)=\"Sc\",'11 Scrapers'!AD245,\nIF(LEFT(D245,2)=\"Mg\",'12   M''grader'!L245,\nIF(LEFT(D245,2)=\"Ex\",'8  Excavator'!N245,\nIF(LEFT(D245,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D245,2)=\"Dz\",LEFT(D245,2)=\"Tk\",LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\",LEFT(D245,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D245,2)=\"Rp\",LEFT(D245,2)=\"Ex\",LEFT(D245,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D246,1)=\"U\",0,\nVLOOKUP(D246,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D246,1)=\"U\",0,\nVLOOKUP(D246,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D246,1)=\"U\",0,\nVLOOKUP(D246,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D246,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D246,2)=\"Dz\",'5   Dozer'!Q246,\nIF(LEFT(D246,2)=\"Rp\",'7   Ripper'!L246,\nIF(LEFT(D246,2)=\"Tk\",'9   Trucks'!Q246,\nIF(OR(LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\"),'10   Loader Shovel'!O246,\nIF(LEFT(D246,2)=\"Sc\",'11 Scrapers'!AD246,\nIF(LEFT(D246,2)=\"Mg\",'12   M''grader'!L246,\nIF(LEFT(D246,2)=\"Ex\",'8  Excavator'!N246,\nIF(LEFT(D246,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D246,2)=\"Dz\",LEFT(D246,2)=\"Tk\",LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\",LEFT(D246,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D246,2)=\"Rp\",LEFT(D246,2)=\"Ex\",LEFT(D246,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D247,1)=\"U\",0,\nVLOOKUP(D247,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D247,1)=\"U\",0,\nVLOOKUP(D247,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D247,1)=\"U\",0,\nVLOOKUP(D247,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D247,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D247,2)=\"Dz\",'5   Dozer'!Q247,\nIF(LEFT(D247,2)=\"Rp\",'7   Ripper'!L247,\nIF(LEFT(D247,2)=\"Tk\",'9   Trucks'!Q247,\nIF(OR(LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\"),'10   Loader Shovel'!O247,\nIF(LEFT(D247,2)=\"Sc\",'11 Scrapers'!AD247,\nIF(LEFT(D247,2)=\"Mg\",'12   M''grader'!L247,\nIF(LEFT(D247,2)=\"Ex\",'8  Excavator'!N247,\nIF(LEFT(D247,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D247,2)=\"Dz\",LEFT(D247,2)=\"Tk\",LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\",LEFT(D247,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D247,2)=\"Rp\",LEFT(D247,2)=\"Ex\",LEFT(D247,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D248,1)=\"U\",0,\nVLOOKUP(D248,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D248,1)=\"U\",0,\nVLOOKUP(D248,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D248,1)=\"U\",0,\nVLOOKUP(D248,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D248,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D248,2)=\"Dz\",'5   Dozer'!Q248,\nIF(LEFT(D248,2)=\"Rp\",'7   Ripper'!L248,\nIF(LEFT(D248,2)=\"Tk\",'9   Trucks'!Q248,\nIF(OR(LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\"),'10   Loader Shovel'!O248,\nIF(LEFT(D248,2)=\"Sc\",'11 Scrapers'!AD248,\nIF(LEFT(D248,2)=\"Mg\",'12   M''grader'!L248,\nIF(LEFT(D248,2)=\"Ex\",'8  Excavator'!N248,\nIF(LEFT(D248,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D248,2)=\"Dz\",LEFT(D248,2)=\"Tk\",LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\",LEFT(D248,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D248,2)=\"Rp\",LEFT(D248,2)=\"Ex\",LEFT(D248,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D249,1)=\"U\",0,\nVLOOKUP(D249,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D249,1)=\"U\",0,\nVLOOKUP(D249,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D249,1)=\"U\",0,\nVLOOKUP(D249,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D249,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D249,2)=\"Dz\",'5   Dozer'!Q249,\nIF(LEFT(D249,2)=\"Rp\",'7   Ripper'!L249,\nIF(LEFT(D249,2)=\"Tk\",'9   Trucks'!Q249,\nIF(OR(LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\"),'10   Loader Shovel'!O249,\nIF(LEFT(D249,2)=\"Sc\",'11 Scrapers'!AD249,\nIF(LEFT(D249,2)=\"Mg\",'12   M''grader'!L249,\nIF(LEFT(D249,2)=\"Ex\",'8  Excavator'!N249,\nIF(LEFT(D249,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D249,2)=\"Dz\",LEFT(D249,2)=\"Tk\",LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\",LEFT(D249,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D249,2)=\"Rp\",LEFT(D249,2)=\"Ex\",LEFT(D249,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D250,1)=\"U\",0,\nVLOOKUP(D250,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D250,1)=\"U\",0,\nVLOOKUP(D250,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D250,1)=\"U\",0,\nVLOOKUP(D250,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D250,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D250,2)=\"Dz\",'5   Dozer'!Q250,\nIF(LEFT(D250,2)=\"Rp\",'7   Ripper'!L250,\nIF(LEFT(D250,2)=\"Tk\",'9   Trucks'!Q250,\nIF(OR(LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\"),'10   Loader Shovel'!O250,\nIF(LEFT(D250,2)=\"Sc\",'11 Scrapers'!AD250,\nIF(LEFT(D250,2)=\"Mg\",'12   M''grader'!L250,\nIF(LEFT(D250,2)=\"Ex\",'8  Excavator'!N250,\nIF(LEFT(D250,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D250,2)=\"Dz\",LEFT(D250,2)=\"Tk\",LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\",LEFT(D250,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D250,2)=\"Rp\",LEFT(D250,2)=\"Ex\",LEFT(D250,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D251,1)=\"U\",0,\nVLOOKUP(D251,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D251,1)=\"U\",0,\nVLOOKUP(D251,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D251,1)=\"U\",0,\nVLOOKUP(D251,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D251,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D251,2)=\"Dz\",'5   Dozer'!Q251,\nIF(LEFT(D251,2)=\"Rp\",'7   Ripper'!L251,\nIF(LEFT(D251,2)=\"Tk\",'9   Trucks'!Q251,\nIF(OR(LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\"),'10   Loader Shovel'!O251,\nIF(LEFT(D251,2)=\"Sc\",'11 Scrapers'!AD251,\nIF(LEFT(D251,2)=\"Mg\",'12   M''grader'!L251,\nIF(LEFT(D251,2)=\"Ex\",'8  Excavator'!N251,\nIF(LEFT(D251,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D251,2)=\"Dz\",LEFT(D251,2)=\"Tk\",LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\",LEFT(D251,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D251,2)=\"Rp\",LEFT(D251,2)=\"Ex\",LEFT(D251,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D252,1)=\"U\",0,\nVLOOKUP(D252,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D252,1)=\"U\",0,\nVLOOKUP(D252,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D252,1)=\"U\",0,\nVLOOKUP(D252,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D252,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D252,2)=\"Dz\",'5   Dozer'!Q252,\nIF(LEFT(D252,2)=\"Rp\",'7   Ripper'!L252,\nIF(LEFT(D252,2)=\"Tk\",'9   Trucks'!Q252,\nIF(OR(LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\"),'10   Loader Shovel'!O252,\nIF(LEFT(D252,2)=\"Sc\",'11 Scrapers'!AD252,\nIF(LEFT(D252,2)=\"Mg\",'12   M''grader'!L252,\nIF(LEFT(D252,2)=\"Ex\",'8  Excavator'!N252,\nIF(LEFT(D252,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D252,2)=\"Dz\",LEFT(D252,2)=\"Tk\",LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\",LEFT(D252,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D252,2)=\"Rp\",LEFT(D252,2)=\"Ex\",LEFT(D252,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D253,1)=\"U\",0,\nVLOOKUP(D253,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D253,1)=\"U\",0,\nVLOOKUP(D253,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D253,1)=\"U\",0,\nVLOOKUP(D253,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D253,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D253,2)=\"Dz\",'5   Dozer'!Q253,\nIF(LEFT(D253,2)=\"Rp\",'7   Ripper'!L253,\nIF(LEFT(D253,2)=\"Tk\",'9   Trucks'!Q253,\nIF(OR(LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\"),'10   Loader Shovel'!O253,\nIF(LEFT(D253,2)=\"Sc\",'11 Scrapers'!AD253,\nIF(LEFT(D253,2)=\"Mg\",'12   M''grader'!L253,\nIF(LEFT(D253,2)=\"Ex\",'8  Excavator'!N253,\nIF(LEFT(D253,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D253,2)=\"Dz\",LEFT(D253,2)=\"Tk\",LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\",LEFT(D253,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D253,2)=\"Rp\",LEFT(D253,2)=\"Ex\",LEFT(D253,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D254,1)=\"U\",0,\nVLOOKUP(D254,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D254,1)=\"U\",0,\nVLOOKUP(D254,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D254,1)=\"U\",0,\nVLOOKUP(D254,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D254,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D254,2)=\"Dz\",'5   Dozer'!Q254,\nIF(LEFT(D254,2)=\"Rp\",'7   Ripper'!L254,\nIF(LEFT(D254,2)=\"Tk\",'9   Trucks'!Q254,\nIF(OR(LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\"),'10   Loader Shovel'!O254,\nIF(LEFT(D254,2)=\"Sc\",'11 Scrapers'!AD254,\nIF(LEFT(D254,2)=\"Mg\",'12   M''grader'!L254,\nIF(LEFT(D254,2)=\"Ex\",'8  Excavator'!N254,\nIF(LEFT(D254,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D254,2)=\"Dz\",LEFT(D254,2)=\"Tk\",LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\",LEFT(D254,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D254,2)=\"Rp\",LEFT(D254,2)=\"Ex\",LEFT(D254,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D255,1)=\"U\",0,\nVLOOKUP(D255,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D255,1)=\"U\",0,\nVLOOKUP(D255,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D255,1)=\"U\",0,\nVLOOKUP(D255,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D255,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D255,2)=\"Dz\",'5   Dozer'!Q255,\nIF(LEFT(D255,2)=\"Rp\",'7   Ripper'!L255,\nIF(LEFT(D255,2)=\"Tk\",'9   Trucks'!Q255,\nIF(OR(LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\"),'10   Loader Shovel'!O255,\nIF(LEFT(D255,2)=\"Sc\",'11 Scrapers'!AD255,\nIF(LEFT(D255,2)=\"Mg\",'12   M''grader'!L255,\nIF(LEFT(D255,2)=\"Ex\",'8  Excavator'!N255,\nIF(LEFT(D255,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D255,2)=\"Dz\",LEFT(D255,2)=\"Tk\",LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\",LEFT(D255,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D255,2)=\"Rp\",LEFT(D255,2)=\"Ex\",LEFT(D255,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D256,1)=\"U\",0,\nVLOOKUP(D256,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D256,1)=\"U\",0,\nVLOOKUP(D256,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D256,1)=\"U\",0,\nVLOOKUP(D256,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D256,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D256,2)=\"Dz\",'5   Dozer'!Q256,\nIF(LEFT(D256,2)=\"Rp\",'7   Ripper'!L256,\nIF(LEFT(D256,2)=\"Tk\",'9   Trucks'!Q256,\nIF(OR(LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\"),'10   Loader Shovel'!O256,\nIF(LEFT(D256,2)=\"Sc\",'11 Scrapers'!AD256,\nIF(LEFT(D256,2)=\"Mg\",'12   M''grader'!L256,\nIF(LEFT(D256,2)=\"Ex\",'8  Excavator'!N256,\nIF(LEFT(D256,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D256,2)=\"Dz\",LEFT(D256,2)=\"Tk\",LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\",LEFT(D256,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D256,2)=\"Rp\",LEFT(D256,2)=\"Ex\",LEFT(D256,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D257,1)=\"U\",0,\nVLOOKUP(D257,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D257,1)=\"U\",0,\nVLOOKUP(D257,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D257,1)=\"U\",0,\nVLOOKUP(D257,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D257,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D257,2)=\"Dz\",'5   Dozer'!Q257,\nIF(LEFT(D257,2)=\"Rp\",'7   Ripper'!L257,\nIF(LEFT(D257,2)=\"Tk\",'9   Trucks'!Q257,\nIF(OR(LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\"),'10   Loader Shovel'!O257,\nIF(LEFT(D257,2)=\"Sc\",'11 Scrapers'!AD257,\nIF(LEFT(D257,2)=\"Mg\",'12   M''grader'!L257,\nIF(LEFT(D257,2)=\"Ex\",'8  Excavator'!N257,\nIF(LEFT(D257,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D257,2)=\"Dz\",LEFT(D257,2)=\"Tk\",LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\",LEFT(D257,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D257,2)=\"Rp\",LEFT(D257,2)=\"Ex\",LEFT(D257,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D258,1)=\"U\",0,\nVLOOKUP(D258,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D258,1)=\"U\",0,\nVLOOKUP(D258,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D258,1)=\"U\",0,\nVLOOKUP(D258,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D258,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D258,2)=\"Dz\",'5   Dozer'!Q258,\nIF(LEFT(D258,2)=\"Rp\",'7   Ripper'!L258,\nIF(LEFT(D258,2)=\"Tk\",'9   Trucks'!Q258,\nIF(OR(LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\"),'10   Loader Shovel'!O258,\nIF(LEFT(D258,2)=\"Sc\",'11 Scrapers'!AD258,\nIF(LEFT(D258,2)=\"Mg\",'12   M''grader'!L258,\nIF(LEFT(D258,2)=\"Ex\",'8  Excavator'!N258,\nIF(LEFT(D258,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D258,2)=\"Dz\",LEFT(D258,2)=\"Tk\",LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\",LEFT(D258,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D258,2)=\"Rp\",LEFT(D258,2)=\"Ex\",LEFT(D258,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D259,1)=\"U\",0,\nVLOOKUP(D259,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D259,1)=\"U\",0,\nVLOOKUP(D259,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D259,1)=\"U\",0,\nVLOOKUP(D259,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D259,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D259,2)=\"Dz\",'5   Dozer'!Q259,\nIF(LEFT(D259,2)=\"Rp\",'7   Ripper'!L259,\nIF(LEFT(D259,2)=\"Tk\",'9   Trucks'!Q259,\nIF(OR(LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\"),'10   Loader Shovel'!O259,\nIF(LEFT(D259,2)=\"Sc\",'11 Scrapers'!AD259,\nIF(LEFT(D259,2)=\"Mg\",'12   M''grader'!L259,\nIF(LEFT(D259,2)=\"Ex\",'8  Excavator'!N259,\nIF(LEFT(D259,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D259,2)=\"Dz\",LEFT(D259,2)=\"Tk\",LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\",LEFT(D259,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D259,2)=\"Rp\",LEFT(D259,2)=\"Ex\",LEFT(D259,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D260,1)=\"U\",0,\nVLOOKUP(D260,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D260,1)=\"U\",0,\nVLOOKUP(D260,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D260,1)=\"U\",0,\nVLOOKUP(D260,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D260,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D260,2)=\"Dz\",'5   Dozer'!Q260,\nIF(LEFT(D260,2)=\"Rp\",'7   Ripper'!L260,\nIF(LEFT(D260,2)=\"Tk\",'9   Trucks'!Q260,\nIF(OR(LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\"),'10   Loader Shovel'!O260,\nIF(LEFT(D260,2)=\"Sc\",'11 Scrapers'!AD260,\nIF(LEFT(D260,2)=\"Mg\",'12   M''grader'!L260,\nIF(LEFT(D260,2)=\"Ex\",'8  Excavator'!N260,\nIF(LEFT(D260,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D260,2)=\"Dz\",LEFT(D260,2)=\"Tk\",LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\",LEFT(D260,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D260,2)=\"Rp\",LEFT(D260,2)=\"Ex\",LEFT(D260,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D261,1)=\"U\",0,\nVLOOKUP(D261,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D261,1)=\"U\",0,\nVLOOKUP(D261,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D261,1)=\"U\",0,\nVLOOKUP(D261,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D261,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D261,2)=\"Dz\",'5   Dozer'!Q261,\nIF(LEFT(D261,2)=\"Rp\",'7   Ripper'!L261,\nIF(LEFT(D261,2)=\"Tk\",'9   Trucks'!Q261,\nIF(OR(LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\"),'10   Loader Shovel'!O261,\nIF(LEFT(D261,2)=\"Sc\",'11 Scrapers'!AD261,\nIF(LEFT(D261,2)=\"Mg\",'12   M''grader'!L261,\nIF(LEFT(D261,2)=\"Ex\",'8  Excavator'!N261,\nIF(LEFT(D261,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D261,2)=\"Dz\",LEFT(D261,2)=\"Tk\",LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\",LEFT(D261,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D261,2)=\"Rp\",LEFT(D261,2)=\"Ex\",LEFT(D261,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D262,1)=\"U\",0,\nVLOOKUP(D262,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D262,1)=\"U\",0,\nVLOOKUP(D262,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D262,1)=\"U\",0,\nVLOOKUP(D262,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D262,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D262,2)=\"Dz\",'5   Dozer'!Q262,\nIF(LEFT(D262,2)=\"Rp\",'7   Ripper'!L262,\nIF(LEFT(D262,2)=\"Tk\",'9   Trucks'!Q262,\nIF(OR(LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\"),'10   Loader Shovel'!O262,\nIF(LEFT(D262,2)=\"Sc\",'11 Scrapers'!AD262,\nIF(LEFT(D262,2)=\"Mg\",'12   M''grader'!L262,\nIF(LEFT(D262,2)=\"Ex\",'8  Excavator'!N262,\nIF(LEFT(D262,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D262,2)=\"Dz\",LEFT(D262,2)=\"Tk\",LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\",LEFT(D262,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D262,2)=\"Rp\",LEFT(D262,2)=\"Ex\",LEFT(D262,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D263,1)=\"U\",0,\nVLOOKUP(D263,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D263,1)=\"U\",0,\nVLOOKUP(D263,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D263,1)=\"U\",0,\nVLOOKUP(D263,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D263,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D263,2)=\"Dz\",'5   Dozer'!Q263,\nIF(LEFT(D263,2)=\"Rp\",'7   Ripper'!L263,\nIF(LEFT(D263,2)=\"Tk\",'9   Trucks'!Q263,\nIF(OR(LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\"),'10   Loader Shovel'!O263,\nIF(LEFT(D263,2)=\"Sc\",'11 Scrapers'!AD263,\nIF(LEFT(D263,2)=\"Mg\",'12   M''grader'!L263,\nIF(LEFT(D263,2)=\"Ex\",'8  Excavator'!N263,\nIF(LEFT(D263,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D263,2)=\"Dz\",LEFT(D263,2)=\"Tk\",LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\",LEFT(D263,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D263,2)=\"Rp\",LEFT(D263,2)=\"Ex\",LEFT(D263,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D264,1)=\"U\",0,\nVLOOKUP(D264,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D264,1)=\"U\",0,\nVLOOKUP(D264,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D264,1)=\"U\",0,\nVLOOKUP(D264,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D264,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D264,2)=\"Dz\",'5   Dozer'!Q264,\nIF(LEFT(D264,2)=\"Rp\",'7   Ripper'!L264,\nIF(LEFT(D264,2)=\"Tk\",'9   Trucks'!Q264,\nIF(OR(LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\"),'10   Loader Shovel'!O264,\nIF(LEFT(D264,2)=\"Sc\",'11 Scrapers'!AD264,\nIF(LEFT(D264,2)=\"Mg\",'12   M''grader'!L264,\nIF(LEFT(D264,2)=\"Ex\",'8  Excavator'!N264,\nIF(LEFT(D264,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D264,2)=\"Dz\",LEFT(D264,2)=\"Tk\",LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\",LEFT(D264,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D264,2)=\"Rp\",LEFT(D264,2)=\"Ex\",LEFT(D264,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D265,1)=\"U\",0,\nVLOOKUP(D265,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D265,1)=\"U\",0,\nVLOOKUP(D265,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D265,1)=\"U\",0,\nVLOOKUP(D265,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D265,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D265,2)=\"Dz\",'5   Dozer'!Q265,\nIF(LEFT(D265,2)=\"Rp\",'7   Ripper'!L265,\nIF(LEFT(D265,2)=\"Tk\",'9   Trucks'!Q265,\nIF(OR(LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\"),'10   Loader Shovel'!O265,\nIF(LEFT(D265,2)=\"Sc\",'11 Scrapers'!AD265,\nIF(LEFT(D265,2)=\"Mg\",'12   M''grader'!L265,\nIF(LEFT(D265,2)=\"Ex\",'8  Excavator'!N265,\nIF(LEFT(D265,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D265,2)=\"Dz\",LEFT(D265,2)=\"Tk\",LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\",LEFT(D265,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D265,2)=\"Rp\",LEFT(D265,2)=\"Ex\",LEFT(D265,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D266,1)=\"U\",0,\nVLOOKUP(D266,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D266,1)=\"U\",0,\nVLOOKUP(D266,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D266,1)=\"U\",0,\nVLOOKUP(D266,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D266,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D266,2)=\"Dz\",'5   Dozer'!Q266,\nIF(LEFT(D266,2)=\"Rp\",'7   Ripper'!L266,\nIF(LEFT(D266,2)=\"Tk\",'9   Trucks'!Q266,\nIF(OR(LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\"),'10   Loader Shovel'!O266,\nIF(LEFT(D266,2)=\"Sc\",'11 Scrapers'!AD266,\nIF(LEFT(D266,2)=\"Mg\",'12   M''grader'!L266,\nIF(LEFT(D266,2)=\"Ex\",'8  Excavator'!N266,\nIF(LEFT(D266,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D266,2)=\"Dz\",LEFT(D266,2)=\"Tk\",LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\",LEFT(D266,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D266,2)=\"Rp\",LEFT(D266,2)=\"Ex\",LEFT(D266,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D267,1)=\"U\",0,\nVLOOKUP(D267,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D267,1)=\"U\",0,\nVLOOKUP(D267,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D267,1)=\"U\",0,\nVLOOKUP(D267,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D267,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D267,2)=\"Dz\",'5   Dozer'!Q267,\nIF(LEFT(D267,2)=\"Rp\",'7   Ripper'!L267,\nIF(LEFT(D267,2)=\"Tk\",'9   Trucks'!Q267,\nIF(OR(LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\"),'10   Loader Shovel'!O267,\nIF(LEFT(D267,2)=\"Sc\",'11 Scrapers'!AD267,\nIF(LEFT(D267,2)=\"Mg\",'12   M''grader'!L267,\nIF(LEFT(D267,2)=\"Ex\",'8  Excavator'!N267,\nIF(LEFT(D267,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D267,2)=\"Dz\",LEFT(D267,2)=\"Tk\",LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\",LEFT(D267,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D267,2)=\"Rp\",LEFT(D267,2)=\"Ex\",LEFT(D267,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D268,1)=\"U\",0,\nVLOOKUP(D268,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D268,1)=\"U\",0,\nVLOOKUP(D268,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D268,1)=\"U\",0,\nVLOOKUP(D268,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D268,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D268,2)=\"Dz\",'5   Dozer'!Q268,\nIF(LEFT(D268,2)=\"Rp\",'7   Ripper'!L268,\nIF(LEFT(D268,2)=\"Tk\",'9   Trucks'!Q268,\nIF(OR(LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\"),'10   Loader Shovel'!O268,\nIF(LEFT(D268,2)=\"Sc\",'11 Scrapers'!AD268,\nIF(LEFT(D268,2)=\"Mg\",'12   M''grader'!L268,\nIF(LEFT(D268,2)=\"Ex\",'8  Excavator'!N268,\nIF(LEFT(D268,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D268,2)=\"Dz\",LEFT(D268,2)=\"Tk\",LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\",LEFT(D268,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D268,2)=\"Rp\",LEFT(D268,2)=\"Ex\",LEFT(D268,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D269,1)=\"U\",0,\nVLOOKUP(D269,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D269,1)=\"U\",0,\nVLOOKUP(D269,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D269,1)=\"U\",0,\nVLOOKUP(D269,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D269,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D269,2)=\"Dz\",'5   Dozer'!Q269,\nIF(LEFT(D269,2)=\"Rp\",'7   Ripper'!L269,\nIF(LEFT(D269,2)=\"Tk\",'9   Trucks'!Q269,\nIF(OR(LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\"),'10   Loader Shovel'!O269,\nIF(LEFT(D269,2)=\"Sc\",'11 Scrapers'!AD269,\nIF(LEFT(D269,2)=\"Mg\",'12   M''grader'!L269,\nIF(LEFT(D269,2)=\"Ex\",'8  Excavator'!N269,\nIF(LEFT(D269,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D269,2)=\"Dz\",LEFT(D269,2)=\"Tk\",LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\",LEFT(D269,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D269,2)=\"Rp\",LEFT(D269,2)=\"Ex\",LEFT(D269,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D270,1)=\"U\",0,\nVLOOKUP(D270,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D270,1)=\"U\",0,\nVLOOKUP(D270,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D270,1)=\"U\",0,\nVLOOKUP(D270,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D270,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D270,2)=\"Dz\",'5   Dozer'!Q270,\nIF(LEFT(D270,2)=\"Rp\",'7   Ripper'!L270,\nIF(LEFT(D270,2)=\"Tk\",'9   Trucks'!Q270,\nIF(OR(LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\"),'10   Loader Shovel'!O270,\nIF(LEFT(D270,2)=\"Sc\",'11 Scrapers'!AD270,\nIF(LEFT(D270,2)=\"Mg\",'12   M''grader'!L270,\nIF(LEFT(D270,2)=\"Ex\",'8  Excavator'!N270,\nIF(LEFT(D270,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D270,2)=\"Dz\",LEFT(D270,2)=\"Tk\",LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\",LEFT(D270,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D270,2)=\"Rp\",LEFT(D270,2)=\"Ex\",LEFT(D270,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D271,1)=\"U\",0,\nVLOOKUP(D271,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D271,1)=\"U\",0,\nVLOOKUP(D271,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D271,1)=\"U\",0,\nVLOOKUP(D271,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D271,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D271,2)=\"Dz\",'5   Dozer'!Q271,\nIF(LEFT(D271,2)=\"Rp\",'7   Ripper'!L271,\nIF(LEFT(D271,2)=\"Tk\",'9   Trucks'!Q271,\nIF(OR(LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\"),'10   Loader Shovel'!O271,\nIF(LEFT(D271,2)=\"Sc\",'11 Scrapers'!AD271,\nIF(LEFT(D271,2)=\"Mg\",'12   M''grader'!L271,\nIF(LEFT(D271,2)=\"Ex\",'8  Excavator'!N271,\nIF(LEFT(D271,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D271,2)=\"Dz\",LEFT(D271,2)=\"Tk\",LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\",LEFT(D271,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D271,2)=\"Rp\",LEFT(D271,2)=\"Ex\",LEFT(D271,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D272,1)=\"U\",0,\nVLOOKUP(D272,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D272,1)=\"U\",0,\nVLOOKUP(D272,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D272,1)=\"U\",0,\nVLOOKUP(D272,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D272,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D272,2)=\"Dz\",'5   Dozer'!Q272,\nIF(LEFT(D272,2)=\"Rp\",'7   Ripper'!L272,\nIF(LEFT(D272,2)=\"Tk\",'9   Trucks'!Q272,\nIF(OR(LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\"),'10   Loader Shovel'!O272,\nIF(LEFT(D272,2)=\"Sc\",'11 Scrapers'!AD272,\nIF(LEFT(D272,2)=\"Mg\",'12   M''grader'!L272,\nIF(LEFT(D272,2)=\"Ex\",'8  Excavator'!N272,\nIF(LEFT(D272,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D272,2)=\"Dz\",LEFT(D272,2)=\"Tk\",LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\",LEFT(D272,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D272,2)=\"Rp\",LEFT(D272,2)=\"Ex\",LEFT(D272,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D273,1)=\"U\",0,\nVLOOKUP(D273,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D273,1)=\"U\",0,\nVLOOKUP(D273,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D273,1)=\"U\",0,\nVLOOKUP(D273,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D273,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D273,2)=\"Dz\",'5   Dozer'!Q273,\nIF(LEFT(D273,2)=\"Rp\",'7   Ripper'!L273,\nIF(LEFT(D273,2)=\"Tk\",'9   Trucks'!Q273,\nIF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),'10   Loader Shovel'!O273,\nIF(LEFT(D273,2)=\"Sc\",'11 Scrapers'!AD273,\nIF(LEFT(D273,2)=\"Mg\",'12   M''grader'!L273,\nIF(LEFT(D273,2)=\"Ex\",'8  Excavator'!N273,\nIF(LEFT(D273,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},{"$f":"J273*N273*M273","v":0},{"$f":"K273*N273*M273","v":0},{"$f":"L273*N273*M273","v":0},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D273,2)=\"Dz\",LEFT(D273,2)=\"Tk\",LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\",LEFT(D273,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D273,2)=\"Rp\",LEFT(D273,2)=\"Ex\",LEFT(D273,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D274,1)=\"U\",0,\nVLOOKUP(D274,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D274,1)=\"U\",0,\nVLOOKUP(D274,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D274,1)=\"U\",0,\nVLOOKUP(D274,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D274,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D274,2)=\"Dz\",'5   Dozer'!Q274,\nIF(LEFT(D274,2)=\"Rp\",'7   Ripper'!L274,\nIF(LEFT(D274,2)=\"Tk\",'9   Trucks'!Q274,\nIF(OR(LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\"),'10   Loader Shovel'!O274,\nIF(LEFT(D274,2)=\"Sc\",'11 Scrapers'!AD274,\nIF(LEFT(D274,2)=\"Mg\",'12   M''grader'!L274,\nIF(LEFT(D274,2)=\"Ex\",'8  Excavator'!N274,\nIF(LEFT(D274,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D274,2)=\"Dz\",LEFT(D274,2)=\"Tk\",LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\",LEFT(D274,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D274,2)=\"Rp\",LEFT(D274,2)=\"Ex\",LEFT(D274,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D275,1)=\"U\",0,\nVLOOKUP(D275,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D275,1)=\"U\",0,\nVLOOKUP(D275,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D275,1)=\"U\",0,\nVLOOKUP(D275,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(LEFT(D275,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D275,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D275,2)=\"Dz\",'5   Dozer'!Q275,\nIF(LEFT(D275,2)=\"Rp\",'7   Ripper'!L275,\nIF(LEFT(D275,2)=\"Tk\",'9   Trucks'!Q275,\nIF(OR(LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\"),'10   Loader Shovel'!O275,\nIF(LEFT(D275,2)=\"Sc\",'11 Scrapers'!AD275,\nIF(LEFT(D275,2)=\"Mg\",'12   M''grader'!L275,\nIF(LEFT(D275,2)=\"Ex\",'8  Excavator'!N275,\nIF(LEFT(D275,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":6.5508467796610166},456.03719856610161,1698.9427575305085,179.5587102305085,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2334.5386663271188},{"$f":"IF(OR(LEFT(D275,2)=\"Dz\",LEFT(D275,2)=\"Tk\",LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\",LEFT(D275,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D275,2)=\"Rp\",LEFT(D275,2)=\"Ex\",LEFT(D275,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":19.100000000000001}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"IF(LEFT(D276,1)=\"U\",0,\nVLOOKUP(D276,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D276,1)=\"U\",0,\nVLOOKUP(D276,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D276,1)=\"U\",0,\nVLOOKUP(D276,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",'9   Trucks'!$M$15:$M$277,\nIF(LEFT(D276,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1))","v":1},{"$f":"IF(LEFT(D276,2)=\"Dz\",'5   Dozer'!Q276,\nIF(LEFT(D276,2)=\"Rp\",'7   Ripper'!L276,\nIF(LEFT(D276,2)=\"Tk\",'9   Trucks'!Q276,\nIF(OR(LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\"),'10   Loader Shovel'!O276,\nIF(LEFT(D276,2)=\"Sc\",'11 Scrapers'!AD276,\nIF(LEFT(D276,2)=\"Mg\",'12   M''grader'!L276,\nIF(LEFT(D276,2)=\"Ex\",'8  Excavator'!N276,\nIF(LEFT(D276,4)=\"Comb\",Ops_Maintenance[[#This Row],[Road Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D276,2)=\"Dz\",LEFT(D276,2)=\"Tk\",LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\",LEFT(D276,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$277,0)","v":0},{"$f":"IF(OR(LEFT(D276,2)=\"Rp\",LEFT(D276,2)=\"Ex\",LEFT(D276,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$277,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(O15:O274)","v":1996874.1485669583},6526975.3552989513,879242.36307740596,{"$f":"SUM(R15:R276)","v":9405426.4056096431},19727992.125971064,1240.3769955303028]

{"sheet":"14   Revegetation","index":17,"n_rows":280,"n_cols":13,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,"Revegetation Costs",null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #14"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2019-03-29"}]
[null,null,null,null,"Description:"]
[null,null,null,null,"Includes scarifying (ripping), discing, rangeland drill seeding, mulching, crimping, and daily per diem "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Area (ac)","Fuel Unit Cost ($/ac)"," Reveg w/o Fuel Unit Cost ($/ac)","Fuel Direct Cost ($)","Reveg w/o Fuel Direct Cost ($)"]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B15=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B15=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B15=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I15*J15","v":0},{"$f":"I15*K15","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B16=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B16=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B16=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I16*J16","v":0},{"$f":"I16*K16","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B17=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B17=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B17=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B18=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B18=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B18=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B19=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B19=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B19=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B20=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B20=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B20=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B21=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B21=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B21=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B22=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B22=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B22=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B23=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B23=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B23=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B24=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B24=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B24=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B25=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B25=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B25=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B26=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B26=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B26=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B27=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B27=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B27=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B28=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B28=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B28=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B29=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B29=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B29=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B30=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B30=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B30=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B31=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B31=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B31=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B32=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B32=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B32=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B33=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B33=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B33=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B34=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B34=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B34=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B35=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B35=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B35=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B36=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B36=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B36=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B37=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B37=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B37=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B38=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B38=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B38=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B39=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B39=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B39=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B40=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B40=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B40=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B41=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B41=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B41=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B42=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B42=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B42=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B43=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B43=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B43=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B44=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B44=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B44=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B45=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B45=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B45=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B46=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B46=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B46=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B47=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B47=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B47=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B48=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B48=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B48=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B49=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B49=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B49=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B50=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B50=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B50=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B51=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B51=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B51=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B52=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B52=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B52=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B53=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B53=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B53=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(B54=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B54=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B54=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(B55=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B55=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B55=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(B56=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B56=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B56=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(B57=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B57=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B57=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(B58=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B58=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B58=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(B59=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B59=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B59=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(B60=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B60=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B60=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(B61=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B61=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B61=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(B62=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B62=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B62=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(B63=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B63=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B63=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(B64=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B64=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B64=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(B65=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B65=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B65=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(B66=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B66=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B66=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(B67=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B67=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B67=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"IF(B68=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B68=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B68=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(B69=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B69=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B69=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(B70=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B70=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B70=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(B71=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B71=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B71=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(B72=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B72=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B72=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(B73=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B73=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B73=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(B74=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B74=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B74=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(B75=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B75=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B75=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(B76=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B76=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B76=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(B77=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B77=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B77=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(B78=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B78=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B78=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(B79=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B79=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B79=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(B80=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B80=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B80=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I80*J80","v":0},{"$f":"I80*K80","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(B81=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B81=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B81=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(B82=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B82=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B82=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(B83=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B83=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B83=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(B84=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B84=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B84=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(B85=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B85=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B85=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(B86=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B86=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B86=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(B87=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B87=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B87=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(B88=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B88=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B88=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(B89=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B89=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B89=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(B90=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B90=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B90=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(B91=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B91=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B91=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(B92=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B92=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B92=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(B93=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B93=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B93=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(B94=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B94=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B94=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"IF(B95=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B95=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B95=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(B96=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B96=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B96=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(B97=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B97=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B97=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(B98=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B98=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B98=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(B99=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B99=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B99=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(B100=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B100=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B100=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(B101=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B101=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B101=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(B102=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B102=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B102=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(B103=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B103=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B103=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(B104=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B104=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B104=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(B105=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B105=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B105=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(B106=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B106=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B106=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(B107=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B107=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B107=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(B108=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B108=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B108=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(B109=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B109=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B109=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(B110=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B110=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B110=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(B111=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B111=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B111=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(B112=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B112=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B112=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(B113=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B113=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B113=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(B114=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B114=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B114=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(B115=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B115=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B115=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(B116=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B116=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B116=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(B117=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B117=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B117=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(B118=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B118=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B118=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(B119=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B119=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B119=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(B120=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B120=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B120=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(B121=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B121=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B121=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"IF(B122=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B122=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B122=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(B123=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B123=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B123=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(B124=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B124=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B124=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(B125=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B125=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B125=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(B126=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B126=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B126=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(B127=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B127=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B127=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(B128=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B128=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B128=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(B129=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B129=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B129=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(B130=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B130=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B130=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(B131=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B131=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B131=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(B132=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B132=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B132=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(B133=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B133=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B133=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(B134=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B134=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B134=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B135=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B135=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B135=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B136=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B136=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B136=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B137=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B137=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B137=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B138=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B138=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B138=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B139=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B139=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B139=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B140=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B140=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B140=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B141=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B141=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B141=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B142=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B142=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B142=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B143=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B143=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B143=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B144=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B144=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B144=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I144*J144","v":0},{"$f":"I144*K144","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B145=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B145=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B145=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B146=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B146=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B146=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B147=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B147=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B147=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B148=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B148=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B148=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B149=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B149=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B149=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B150=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B150=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B150=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B151=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B151=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B151=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B152=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B152=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B152=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B153=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B153=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B153=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B154=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B154=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B154=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B155=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B155=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B155=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B156=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B156=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B156=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B157=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B157=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B157=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B158=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B158=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B158=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B159=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B159=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B159=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B160=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B160=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B160=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B161=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B161=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B161=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B162=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B162=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B162=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B163=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B163=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B163=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B164=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B164=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B164=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B165=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B165=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B165=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B166=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B166=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B166=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B167=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B167=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B167=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B168=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B168=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B168=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B169=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B169=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B169=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B170=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B170=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B170=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B171=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B171=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B171=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B172=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B172=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B172=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B173=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B173=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B173=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B174=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B174=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B174=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B175=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B175=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B175=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B176=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B176=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B176=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B177=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B177=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B177=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B178=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":109.9},{"$f":"IF(B178=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B178=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},422.90948700000007,90131.208949687498]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B179=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":255.6},{"$f":"IF(B179=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B179=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},983.58202800000004,209622.72072374998]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B180=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":83.537900608356281},{"$f":"IF(B180=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B180=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},321.46470146803409,68511.118971337448]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B181=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":20.9},{"$f":"IF(B181=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B181=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},80.425916999999998,17140.511984062498]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B182=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":1.3},{"$f":"IF(B182=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B182=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},5.0025690000000003,1066.1562478124999]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B183=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":4.4000000000000004},{"$f":"IF(B183=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B183=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},16.931772000000002,3608.52883875]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B184=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":5.5710949219467407},{"$f":"IF(B184=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B184=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},21.438297501990913,4568.9674293769303]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B185=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":22.258905078053257},{"$f":"IF(B185=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B185=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},85.655160398009087,18254.977475716816]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B186=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":108.2},{"$f":"IF(B186=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B186=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},416.36766600000004,88737.004625624992]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B187=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":36.33},{"$f":"IF(B187=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B187=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},139.8025629,29794.966525406246]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B188=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":33},{"$f":"IF(B188=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B188=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},126.98829000000001,27063.966290624998]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B189=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":57.152000000000001},{"$f":"IF(B189=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B189=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},219.92832576000001,46871.509134599997]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B190=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":5.3179999999999996},{"$f":"IF(B190=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B190=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},20.464355340000001,4361.3991737437491]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B191=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":100},{"$f":"IF(B191=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B191=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},384.81300000000005,82012.019062499996]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B192=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":11.9},{"$f":"IF(B192=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B192=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},45.792747000000006,9759.4302684374998]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B193=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":93.3},{"$f":"IF(B193=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B193=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},{"$f":"I193*J193","v":359.030529},{"$f":"I193*K193","v":76517.213785312488}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B194=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0.01},{"$f":"IF(B194=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B194=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},3.8481300000000003E-2,8.2012019062500006]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B195=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0.62},{"$f":"IF(B195=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B195=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},2.3858406000000003,508.4745181875]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B196=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0.5},{"$f":"IF(B196=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B196=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1.9240650000000001,410.06009531249998]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B197=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0.38},{"$f":"IF(B197=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B197=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1.4622894000000002,311.64567243749997]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B198=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0.2},{"$f":"IF(B198=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B198=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0.76962600000000014,164.024038125]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B199=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0.46000000000000008},{"$f":"IF(B199=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B199=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1.7701398000000004,377.25528768750007]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B200=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0.52},{"$f":"IF(B200=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B200=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},2.0010276,426.46249912500002]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B201=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0.34},{"$f":"IF(B201=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B201=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1.3083642000000002,278.8408648125]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B202=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0.84000000000000008},{"$f":"IF(B202=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B202=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},3.2324292000000003,688.90096012499998]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B203=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":1.53},{"$f":"IF(B203=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B203=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},5.8876389000000007,1254.78389165625]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B204=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":50},{"$f":"IF(B204=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B204=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},192.40650000000002,41006.009531249998]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B205=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":1.446},{"$f":"IF(B205=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B205=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},5.5643959800000005,1185.8937956437499]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(B206=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B206=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B206=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(B207=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B207=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B207=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(B208=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B208=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B208=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(B209=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B209=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B209=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I209*J209","v":0},{"$f":"I209*K209","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(B210=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B210=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B210=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(B211=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B211=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B211=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(B212=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B212=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B212=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(B213=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B213=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B213=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(B214=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B214=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B214=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(B215=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B215=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B215=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(B216=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B216=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B216=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(B217=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B217=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B217=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(B218=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B218=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B218=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"IF(B219=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B219=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B219=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"IF(B220=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B220=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B220=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"IF(B221=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B221=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B221=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"IF(B222=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B222=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B222=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"IF(B223=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B223=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B223=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"IF(B224=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B224=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B224=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(B225=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B225=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B225=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(B226=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B226=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B226=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(B227=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B227=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B227=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(B228=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B228=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B228=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(B229=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B229=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B229=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(B230=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B230=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B230=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(B231=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B231=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B231=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(B232=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B232=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B232=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(B233=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B233=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B233=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(B234=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B234=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B234=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(B235=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B235=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B235=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(B236=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B236=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B236=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(B237=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B237=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B237=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B238=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B238=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B238=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B239=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B239=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B239=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B240=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B240=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B240=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B241=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B241=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B241=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B242=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B242=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B242=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B243=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B243=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B243=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B244=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B244=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B244=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B245=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B245=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B245=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B246=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B246=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B246=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B247=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B247=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B247=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B248=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B248=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B248=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B249=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B249=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B249=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B250=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B250=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B250=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B251=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B251=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B251=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B252=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B252=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B252=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B253=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B253=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B253=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B254=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B254=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B254=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B255=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B255=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B255=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B256=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B256=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B256=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B257=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B257=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B257=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B258=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B258=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B258=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B259=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B259=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B259=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B260=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B260=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B260=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B261=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B261=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B261=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B262=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B262=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B262=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B263=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B263=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B263=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B264=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B264=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B264=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B265=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B265=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B265=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B266=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B266=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B266=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B267=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B267=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B267=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B268=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B268=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B268=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B269=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B269=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B269=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B270=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B270=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B270=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B271=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B271=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B271=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B272=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B272=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B272=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B273=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B273=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B273=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I273*J273","v":0},{"$f":"I273*K273","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B274=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B274=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B274=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"IF(B275=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(B275=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B275=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"IF(B276=\"J\",'4   Earthwork'!$I$15:$I$277,0)","v":19.100000000000001},{"$f":"IF(B276=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B276=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},73.499283000000005,15664.2956409375]
[]
[]
[]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I15:I278)","v":1024.6139006083563},null,null,{"$f":"SUM(L15:L278)","v":3942.8474893480338},{"$f":"SUM(M15:M278)","v":840306.54748394981}]

{"sheet":"15   Other","index":18,"n_rows":279,"n_cols":14,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,"Other Reclamation Activity Costs",null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2019-03-29"}]
[null,null,null,null,"Assumptions:"]
[null,null,null,null,"  1 - Downdrain lengths and bench channel lengths based on 2018 Continental RCE Update Submittal"]
[null,null,null,null,"  2 - Bench grading lengths equal to bench channel lengths"]
[null,null,null,null,"  3 - Top channels included per 2018 Continental RCE Update Submittal"]
[]
[]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Quantity1, 2","Unit","Fuel Unit Cost ($/unit)","Unit Cost w/o Fuel ($/unit)4","Fuel Direct Cost ($)5","Direct w/o Fuel Cost ($)"]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B15=\"F\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B15=\"G\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B15=\"Gb\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B15=\"H\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B15=\"I\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B15=\"N\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B15=\"O\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B15=\"Q\",\nSUM(VLOOKUP('15   Other'!A15,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A15,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A15,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B15=\"R\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B15=\"S\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},{"$f":"IF(OR(B15=\"F\",B15=\"G\",B15=\"H\",B15=\"I\",B15=\"N\",B15=\"O\",B15=\"Q\",B15=\"R\",B15=\"S\"), \"ft\", IF(B15=\"Gb\", \"ea\", \"-\"))","v":"-"},{"$f":"IF(OR('15   Other'!$D15=\"U2\",'15   Other'!$D15=\"U24\"),0,\nIF(LEFT('15   Other'!$D15,1)=\"U\",\nVLOOKUP('15   Other'!$D15,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D15=\"U2\",'15   Other'!$D15=\"U24\"),0,\nIF(LEFT('15   Other'!$D15,1)=\"U\",\nVLOOKUP('15   Other'!$D15,UnitRates[],3),\n0))","v":0},{"$f":"I15*K15","v":0},{"$f":"'15   Other'!$L15*'15   Other'!$I15","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B16=\"F\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B16=\"G\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B16=\"Gb\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B16=\"H\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B16=\"I\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B16=\"N\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B16=\"O\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B16=\"Q\",\nSUM(VLOOKUP('15   Other'!A16,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A16,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A16,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B16=\"R\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B16=\"S\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},{"$f":"IF(OR(B16=\"F\",B16=\"G\",B16=\"H\",B16=\"I\",B16=\"N\",B16=\"O\",B16=\"Q\",B16=\"R\",B16=\"S\"), \"ft\", IF(B16=\"Gb\", \"ea\", \"-\"))","v":"-"},{"$f":"IF(OR('15   Other'!$D16=\"U2\",'15   Other'!$D16=\"U24\"),0,\nIF(LEFT('15   Other'!$D16,1)=\"U\",\nVLOOKUP('15   Other'!$D16,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D16=\"U2\",'15   Other'!$D16=\"U24\"),0,\nIF(LEFT('15   Other'!$D16,1)=\"U\",\nVLOOKUP('15   Other'!$D16,UnitRates[],3),\n0))","v":0},{"$f":"I16*K16","v":0},{"$f":"'15   Other'!$L16*'15   Other'!$I16","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B17=\"F\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B17=\"G\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B17=\"Gb\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B17=\"H\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B17=\"I\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B17=\"N\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B17=\"O\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B17=\"Q\",\nSUM(VLOOKUP('15   Other'!A17,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A17,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A17,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B17=\"R\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B17=\"S\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D17=\"U2\",'15   Other'!$D17=\"U24\"),0,\nIF(LEFT('15   Other'!$D17,1)=\"U\",\nVLOOKUP('15   Other'!$D17,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D17=\"U2\",'15   Other'!$D17=\"U24\"),0,\nIF(LEFT('15   Other'!$D17,1)=\"U\",\nVLOOKUP('15   Other'!$D17,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L17*'15   Other'!$I17","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B18=\"F\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B18=\"G\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B18=\"Gb\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B18=\"H\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B18=\"I\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B18=\"N\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B18=\"O\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B18=\"Q\",\nSUM(VLOOKUP('15   Other'!A18,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A18,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A18,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B18=\"R\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B18=\"S\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D18=\"U2\",'15   Other'!$D18=\"U24\"),0,\nIF(LEFT('15   Other'!$D18,1)=\"U\",\nVLOOKUP('15   Other'!$D18,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D18=\"U2\",'15   Other'!$D18=\"U24\"),0,\nIF(LEFT('15   Other'!$D18,1)=\"U\",\nVLOOKUP('15   Other'!$D18,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L18*'15   Other'!$I18","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B19=\"F\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B19=\"G\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B19=\"Gb\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B19=\"H\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B19=\"I\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B19=\"N\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B19=\"O\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B19=\"Q\",\nSUM(VLOOKUP('15   Other'!A19,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A19,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A19,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B19=\"R\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B19=\"S\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D19=\"U2\",'15   Other'!$D19=\"U24\"),0,\nIF(LEFT('15   Other'!$D19,1)=\"U\",\nVLOOKUP('15   Other'!$D19,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D19=\"U2\",'15   Other'!$D19=\"U24\"),0,\nIF(LEFT('15   Other'!$D19,1)=\"U\",\nVLOOKUP('15   Other'!$D19,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L19*'15   Other'!$I19","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B20=\"F\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B20=\"G\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B20=\"Gb\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B20=\"H\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B20=\"I\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B20=\"N\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B20=\"O\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B20=\"Q\",\nSUM(VLOOKUP('15   Other'!A20,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A20,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A20,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B20=\"R\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B20=\"S\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D20=\"U2\",'15   Other'!$D20=\"U24\"),0,\nIF(LEFT('15   Other'!$D20,1)=\"U\",\nVLOOKUP('15   Other'!$D20,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D20=\"U2\",'15   Other'!$D20=\"U24\"),0,\nIF(LEFT('15   Other'!$D20,1)=\"U\",\nVLOOKUP('15   Other'!$D20,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L20*'15   Other'!$I20","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B21=\"F\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B21=\"G\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B21=\"Gb\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B21=\"H\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B21=\"I\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B21=\"N\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B21=\"O\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B21=\"Q\",\nSUM(VLOOKUP('15   Other'!A21,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A21,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A21,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B21=\"R\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B21=\"S\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D21=\"U2\",'15   Other'!$D21=\"U24\"),0,\nIF(LEFT('15   Other'!$D21,1)=\"U\",\nVLOOKUP('15   Other'!$D21,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D21=\"U2\",'15   Other'!$D21=\"U24\"),0,\nIF(LEFT('15   Other'!$D21,1)=\"U\",\nVLOOKUP('15   Other'!$D21,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L21*'15   Other'!$I21","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B22=\"F\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B22=\"G\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B22=\"Gb\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B22=\"H\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B22=\"I\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B22=\"N\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B22=\"O\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B22=\"Q\",\nSUM(VLOOKUP('15   Other'!A22,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A22,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A22,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B22=\"R\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B22=\"S\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D22=\"U2\",'15   Other'!$D22=\"U24\"),0,\nIF(LEFT('15   Other'!$D22,1)=\"U\",\nVLOOKUP('15   Other'!$D22,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D22=\"U2\",'15   Other'!$D22=\"U24\"),0,\nIF(LEFT('15   Other'!$D22,1)=\"U\",\nVLOOKUP('15   Other'!$D22,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L22*'15   Other'!$I22","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B23=\"F\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B23=\"G\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B23=\"Gb\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B23=\"H\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B23=\"I\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B23=\"N\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B23=\"O\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B23=\"Q\",\nSUM(VLOOKUP('15   Other'!A23,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A23,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A23,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B23=\"R\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B23=\"S\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D23=\"U2\",'15   Other'!$D23=\"U24\"),0,\nIF(LEFT('15   Other'!$D23,1)=\"U\",\nVLOOKUP('15   Other'!$D23,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D23=\"U2\",'15   Other'!$D23=\"U24\"),0,\nIF(LEFT('15   Other'!$D23,1)=\"U\",\nVLOOKUP('15   Other'!$D23,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L23*'15   Other'!$I23","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B24=\"F\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B24=\"G\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B24=\"Gb\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B24=\"H\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B24=\"I\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B24=\"N\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B24=\"O\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B24=\"Q\",\nSUM(VLOOKUP('15   Other'!A24,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A24,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A24,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B24=\"R\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B24=\"S\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D24=\"U2\",'15   Other'!$D24=\"U24\"),0,\nIF(LEFT('15   Other'!$D24,1)=\"U\",\nVLOOKUP('15   Other'!$D24,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D24=\"U2\",'15   Other'!$D24=\"U24\"),0,\nIF(LEFT('15   Other'!$D24,1)=\"U\",\nVLOOKUP('15   Other'!$D24,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L24*'15   Other'!$I24","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B25=\"F\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B25=\"G\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B25=\"Gb\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B25=\"H\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B25=\"I\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B25=\"N\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B25=\"O\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B25=\"Q\",\nSUM(VLOOKUP('15   Other'!A25,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A25,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A25,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B25=\"R\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B25=\"S\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D25=\"U2\",'15   Other'!$D25=\"U24\"),0,\nIF(LEFT('15   Other'!$D25,1)=\"U\",\nVLOOKUP('15   Other'!$D25,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D25=\"U2\",'15   Other'!$D25=\"U24\"),0,\nIF(LEFT('15   Other'!$D25,1)=\"U\",\nVLOOKUP('15   Other'!$D25,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L25*'15   Other'!$I25","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B26=\"F\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B26=\"G\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B26=\"Gb\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B26=\"H\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B26=\"I\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B26=\"N\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B26=\"O\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B26=\"Q\",\nSUM(VLOOKUP('15   Other'!A26,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A26,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A26,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B26=\"R\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B26=\"S\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D26=\"U2\",'15   Other'!$D26=\"U24\"),0,\nIF(LEFT('15   Other'!$D26,1)=\"U\",\nVLOOKUP('15   Other'!$D26,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D26=\"U2\",'15   Other'!$D26=\"U24\"),0,\nIF(LEFT('15   Other'!$D26,1)=\"U\",\nVLOOKUP('15   Other'!$D26,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L26*'15   Other'!$I26","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B27=\"F\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B27=\"G\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B27=\"Gb\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B27=\"H\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B27=\"I\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B27=\"N\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B27=\"O\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B27=\"Q\",\nSUM(VLOOKUP('15   Other'!A27,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A27,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A27,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B27=\"R\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B27=\"S\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D27=\"U2\",'15   Other'!$D27=\"U24\"),0,\nIF(LEFT('15   Other'!$D27,1)=\"U\",\nVLOOKUP('15   Other'!$D27,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D27=\"U2\",'15   Other'!$D27=\"U24\"),0,\nIF(LEFT('15   Other'!$D27,1)=\"U\",\nVLOOKUP('15   Other'!$D27,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L27*'15   Other'!$I27","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B28=\"F\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B28=\"G\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B28=\"Gb\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B28=\"H\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B28=\"I\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B28=\"N\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B28=\"O\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B28=\"Q\",\nSUM(VLOOKUP('15   Other'!A28,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A28,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A28,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B28=\"R\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B28=\"S\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D28=\"U2\",'15   Other'!$D28=\"U24\"),0,\nIF(LEFT('15   Other'!$D28,1)=\"U\",\nVLOOKUP('15   Other'!$D28,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D28=\"U2\",'15   Other'!$D28=\"U24\"),0,\nIF(LEFT('15   Other'!$D28,1)=\"U\",\nVLOOKUP('15   Other'!$D28,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L28*'15   Other'!$I28","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B29=\"F\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B29=\"G\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B29=\"Gb\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B29=\"H\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B29=\"I\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B29=\"N\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B29=\"O\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B29=\"Q\",\nSUM(VLOOKUP('15   Other'!A29,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A29,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A29,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B29=\"R\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B29=\"S\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D29=\"U2\",'15   Other'!$D29=\"U24\"),0,\nIF(LEFT('15   Other'!$D29,1)=\"U\",\nVLOOKUP('15   Other'!$D29,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D29=\"U2\",'15   Other'!$D29=\"U24\"),0,\nIF(LEFT('15   Other'!$D29,1)=\"U\",\nVLOOKUP('15   Other'!$D29,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L29*'15   Other'!$I29","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B30=\"F\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B30=\"G\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B30=\"Gb\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B30=\"H\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B30=\"I\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B30=\"N\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B30=\"O\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B30=\"Q\",\nSUM(VLOOKUP('15   Other'!A30,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A30,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A30,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B30=\"R\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B30=\"S\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D30=\"U2\",'15   Other'!$D30=\"U24\"),0,\nIF(LEFT('15   Other'!$D30,1)=\"U\",\nVLOOKUP('15   Other'!$D30,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D30=\"U2\",'15   Other'!$D30=\"U24\"),0,\nIF(LEFT('15   Other'!$D30,1)=\"U\",\nVLOOKUP('15   Other'!$D30,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L30*'15   Other'!$I30","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B31=\"F\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B31=\"G\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B31=\"Gb\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B31=\"H\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B31=\"I\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B31=\"N\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B31=\"O\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B31=\"Q\",\nSUM(VLOOKUP('15   Other'!A31,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A31,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A31,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B31=\"R\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B31=\"S\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D31=\"U2\",'15   Other'!$D31=\"U24\"),0,\nIF(LEFT('15   Other'!$D31,1)=\"U\",\nVLOOKUP('15   Other'!$D31,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D31=\"U2\",'15   Other'!$D31=\"U24\"),0,\nIF(LEFT('15   Other'!$D31,1)=\"U\",\nVLOOKUP('15   Other'!$D31,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L31*'15   Other'!$I31","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B32=\"F\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B32=\"G\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B32=\"Gb\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B32=\"H\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B32=\"I\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B32=\"N\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B32=\"O\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B32=\"Q\",\nSUM(VLOOKUP('15   Other'!A32,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A32,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A32,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B32=\"R\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B32=\"S\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D32=\"U2\",'15   Other'!$D32=\"U24\"),0,\nIF(LEFT('15   Other'!$D32,1)=\"U\",\nVLOOKUP('15   Other'!$D32,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D32=\"U2\",'15   Other'!$D32=\"U24\"),0,\nIF(LEFT('15   Other'!$D32,1)=\"U\",\nVLOOKUP('15   Other'!$D32,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L32*'15   Other'!$I32","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B33=\"F\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B33=\"G\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B33=\"Gb\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B33=\"H\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B33=\"I\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B33=\"N\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B33=\"O\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B33=\"Q\",\nSUM(VLOOKUP('15   Other'!A33,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A33,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A33,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B33=\"R\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B33=\"S\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D33=\"U2\",'15   Other'!$D33=\"U24\"),0,\nIF(LEFT('15   Other'!$D33,1)=\"U\",\nVLOOKUP('15   Other'!$D33,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D33=\"U2\",'15   Other'!$D33=\"U24\"),0,\nIF(LEFT('15   Other'!$D33,1)=\"U\",\nVLOOKUP('15   Other'!$D33,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L33*'15   Other'!$I33","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B34=\"F\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B34=\"G\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B34=\"Gb\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B34=\"H\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B34=\"I\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B34=\"N\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B34=\"O\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B34=\"Q\",\nSUM(VLOOKUP('15   Other'!A34,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A34,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A34,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B34=\"R\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B34=\"S\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D34=\"U2\",'15   Other'!$D34=\"U24\"),0,\nIF(LEFT('15   Other'!$D34,1)=\"U\",\nVLOOKUP('15   Other'!$D34,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D34=\"U2\",'15   Other'!$D34=\"U24\"),0,\nIF(LEFT('15   Other'!$D34,1)=\"U\",\nVLOOKUP('15   Other'!$D34,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L34*'15   Other'!$I34","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B35=\"F\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B35=\"G\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B35=\"Gb\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B35=\"H\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B35=\"I\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B35=\"N\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B35=\"O\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B35=\"Q\",\nSUM(VLOOKUP('15   Other'!A35,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A35,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A35,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B35=\"R\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B35=\"S\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D35=\"U2\",'15   Other'!$D35=\"U24\"),0,\nIF(LEFT('15   Other'!$D35,1)=\"U\",\nVLOOKUP('15   Other'!$D35,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D35=\"U2\",'15   Other'!$D35=\"U24\"),0,\nIF(LEFT('15   Other'!$D35,1)=\"U\",\nVLOOKUP('15   Other'!$D35,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L35*'15   Other'!$I35","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B36=\"F\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B36=\"G\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B36=\"Gb\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B36=\"H\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B36=\"I\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B36=\"N\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B36=\"O\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B36=\"Q\",\nSUM(VLOOKUP('15   Other'!A36,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A36,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A36,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B36=\"R\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B36=\"S\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D36=\"U2\",'15   Other'!$D36=\"U24\"),0,\nIF(LEFT('15   Other'!$D36,1)=\"U\",\nVLOOKUP('15   Other'!$D36,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D36=\"U2\",'15   Other'!$D36=\"U24\"),0,\nIF(LEFT('15   Other'!$D36,1)=\"U\",\nVLOOKUP('15   Other'!$D36,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L36*'15   Other'!$I36","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B37=\"F\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B37=\"G\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B37=\"Gb\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B37=\"H\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B37=\"I\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B37=\"N\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B37=\"O\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B37=\"Q\",\nSUM(VLOOKUP('15   Other'!A37,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A37,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A37,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B37=\"R\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B37=\"S\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D37=\"U2\",'15   Other'!$D37=\"U24\"),0,\nIF(LEFT('15   Other'!$D37,1)=\"U\",\nVLOOKUP('15   Other'!$D37,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D37=\"U2\",'15   Other'!$D37=\"U24\"),0,\nIF(LEFT('15   Other'!$D37,1)=\"U\",\nVLOOKUP('15   Other'!$D37,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L37*'15   Other'!$I37","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B38=\"F\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B38=\"G\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B38=\"Gb\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B38=\"H\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B38=\"I\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B38=\"N\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B38=\"O\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B38=\"Q\",\nSUM(VLOOKUP('15   Other'!A38,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A38,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A38,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B38=\"R\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B38=\"S\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D38=\"U2\",'15   Other'!$D38=\"U24\"),0,\nIF(LEFT('15   Other'!$D38,1)=\"U\",\nVLOOKUP('15   Other'!$D38,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D38=\"U2\",'15   Other'!$D38=\"U24\"),0,\nIF(LEFT('15   Other'!$D38,1)=\"U\",\nVLOOKUP('15   Other'!$D38,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L38*'15   Other'!$I38","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B39=\"F\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B39=\"G\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B39=\"Gb\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B39=\"H\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B39=\"I\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B39=\"N\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B39=\"O\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B39=\"Q\",\nSUM(VLOOKUP('15   Other'!A39,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A39,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A39,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B39=\"R\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B39=\"S\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D39=\"U2\",'15   Other'!$D39=\"U24\"),0,\nIF(LEFT('15   Other'!$D39,1)=\"U\",\nVLOOKUP('15   Other'!$D39,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D39=\"U2\",'15   Other'!$D39=\"U24\"),0,\nIF(LEFT('15   Other'!$D39,1)=\"U\",\nVLOOKUP('15   Other'!$D39,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L39*'15   Other'!$I39","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B40=\"F\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B40=\"G\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B40=\"Gb\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B40=\"H\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B40=\"I\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B40=\"N\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B40=\"O\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B40=\"Q\",\nSUM(VLOOKUP('15   Other'!A40,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A40,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A40,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B40=\"R\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B40=\"S\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D40=\"U2\",'15   Other'!$D40=\"U24\"),0,\nIF(LEFT('15   Other'!$D40,1)=\"U\",\nVLOOKUP('15   Other'!$D40,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D40=\"U2\",'15   Other'!$D40=\"U24\"),0,\nIF(LEFT('15   Other'!$D40,1)=\"U\",\nVLOOKUP('15   Other'!$D40,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L40*'15   Other'!$I40","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B41=\"F\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B41=\"G\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B41=\"Gb\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B41=\"H\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B41=\"I\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B41=\"N\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B41=\"O\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B41=\"Q\",\nSUM(VLOOKUP('15   Other'!A41,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A41,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A41,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B41=\"R\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B41=\"S\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D41=\"U2\",'15   Other'!$D41=\"U24\"),0,\nIF(LEFT('15   Other'!$D41,1)=\"U\",\nVLOOKUP('15   Other'!$D41,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D41=\"U2\",'15   Other'!$D41=\"U24\"),0,\nIF(LEFT('15   Other'!$D41,1)=\"U\",\nVLOOKUP('15   Other'!$D41,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L41*'15   Other'!$I41","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B42=\"F\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B42=\"G\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B42=\"Gb\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B42=\"H\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B42=\"I\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B42=\"N\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B42=\"O\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B42=\"Q\",\nSUM(VLOOKUP('15   Other'!A42,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A42,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A42,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B42=\"R\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B42=\"S\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D42=\"U2\",'15   Other'!$D42=\"U24\"),0,\nIF(LEFT('15   Other'!$D42,1)=\"U\",\nVLOOKUP('15   Other'!$D42,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D42=\"U2\",'15   Other'!$D42=\"U24\"),0,\nIF(LEFT('15   Other'!$D42,1)=\"U\",\nVLOOKUP('15   Other'!$D42,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L42*'15   Other'!$I42","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B43=\"F\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B43=\"G\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B43=\"Gb\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B43=\"H\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B43=\"I\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B43=\"N\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B43=\"O\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B43=\"Q\",\nSUM(VLOOKUP('15   Other'!A43,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A43,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A43,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B43=\"R\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B43=\"S\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D43=\"U2\",'15   Other'!$D43=\"U24\"),0,\nIF(LEFT('15   Other'!$D43,1)=\"U\",\nVLOOKUP('15   Other'!$D43,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D43=\"U2\",'15   Other'!$D43=\"U24\"),0,\nIF(LEFT('15   Other'!$D43,1)=\"U\",\nVLOOKUP('15   Other'!$D43,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L43*'15   Other'!$I43","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B44=\"F\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B44=\"G\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B44=\"Gb\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B44=\"H\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B44=\"I\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B44=\"N\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B44=\"O\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B44=\"Q\",\nSUM(VLOOKUP('15   Other'!A44,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A44,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A44,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B44=\"R\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B44=\"S\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D44=\"U2\",'15   Other'!$D44=\"U24\"),0,\nIF(LEFT('15   Other'!$D44,1)=\"U\",\nVLOOKUP('15   Other'!$D44,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D44=\"U2\",'15   Other'!$D44=\"U24\"),0,\nIF(LEFT('15   Other'!$D44,1)=\"U\",\nVLOOKUP('15   Other'!$D44,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L44*'15   Other'!$I44","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B45=\"F\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B45=\"G\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B45=\"Gb\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B45=\"H\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B45=\"I\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B45=\"N\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B45=\"O\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B45=\"Q\",\nSUM(VLOOKUP('15   Other'!A45,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A45,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A45,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B45=\"R\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B45=\"S\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D45=\"U2\",'15   Other'!$D45=\"U24\"),0,\nIF(LEFT('15   Other'!$D45,1)=\"U\",\nVLOOKUP('15   Other'!$D45,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D45=\"U2\",'15   Other'!$D45=\"U24\"),0,\nIF(LEFT('15   Other'!$D45,1)=\"U\",\nVLOOKUP('15   Other'!$D45,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L45*'15   Other'!$I45","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B46=\"F\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B46=\"G\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B46=\"Gb\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B46=\"H\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B46=\"I\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B46=\"N\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B46=\"O\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B46=\"Q\",\nSUM(VLOOKUP('15   Other'!A46,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A46,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A46,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B46=\"R\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B46=\"S\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D46=\"U2\",'15   Other'!$D46=\"U24\"),0,\nIF(LEFT('15   Other'!$D46,1)=\"U\",\nVLOOKUP('15   Other'!$D46,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D46=\"U2\",'15   Other'!$D46=\"U24\"),0,\nIF(LEFT('15   Other'!$D46,1)=\"U\",\nVLOOKUP('15   Other'!$D46,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L46*'15   Other'!$I46","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B47=\"F\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B47=\"G\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B47=\"Gb\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B47=\"H\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B47=\"I\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B47=\"N\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B47=\"O\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B47=\"Q\",\nSUM(VLOOKUP('15   Other'!A47,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A47,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A47,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B47=\"R\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B47=\"S\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D47=\"U2\",'15   Other'!$D47=\"U24\"),0,\nIF(LEFT('15   Other'!$D47,1)=\"U\",\nVLOOKUP('15   Other'!$D47,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D47=\"U2\",'15   Other'!$D47=\"U24\"),0,\nIF(LEFT('15   Other'!$D47,1)=\"U\",\nVLOOKUP('15   Other'!$D47,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L47*'15   Other'!$I47","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B48=\"F\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B48=\"G\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B48=\"Gb\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B48=\"H\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B48=\"I\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B48=\"N\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B48=\"O\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B48=\"Q\",\nSUM(VLOOKUP('15   Other'!A48,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A48,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A48,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B48=\"R\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B48=\"S\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D48=\"U2\",'15   Other'!$D48=\"U24\"),0,\nIF(LEFT('15   Other'!$D48,1)=\"U\",\nVLOOKUP('15   Other'!$D48,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D48=\"U2\",'15   Other'!$D48=\"U24\"),0,\nIF(LEFT('15   Other'!$D48,1)=\"U\",\nVLOOKUP('15   Other'!$D48,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L48*'15   Other'!$I48","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B49=\"F\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B49=\"G\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B49=\"Gb\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B49=\"H\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B49=\"I\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B49=\"N\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B49=\"O\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B49=\"Q\",\nSUM(VLOOKUP('15   Other'!A49,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A49,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A49,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B49=\"R\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B49=\"S\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D49=\"U2\",'15   Other'!$D49=\"U24\"),0,\nIF(LEFT('15   Other'!$D49,1)=\"U\",\nVLOOKUP('15   Other'!$D49,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D49=\"U2\",'15   Other'!$D49=\"U24\"),0,\nIF(LEFT('15   Other'!$D49,1)=\"U\",\nVLOOKUP('15   Other'!$D49,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L49*'15   Other'!$I49","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B50=\"F\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B50=\"G\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B50=\"Gb\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B50=\"H\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B50=\"I\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B50=\"N\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B50=\"O\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B50=\"Q\",\nSUM(VLOOKUP('15   Other'!A50,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A50,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A50,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B50=\"R\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B50=\"S\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D50=\"U2\",'15   Other'!$D50=\"U24\"),0,\nIF(LEFT('15   Other'!$D50,1)=\"U\",\nVLOOKUP('15   Other'!$D50,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D50=\"U2\",'15   Other'!$D50=\"U24\"),0,\nIF(LEFT('15   Other'!$D50,1)=\"U\",\nVLOOKUP('15   Other'!$D50,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L50*'15   Other'!$I50","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B51=\"F\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B51=\"G\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B51=\"Gb\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B51=\"H\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B51=\"I\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B51=\"N\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B51=\"O\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B51=\"Q\",\nSUM(VLOOKUP('15   Other'!A51,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A51,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A51,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B51=\"R\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B51=\"S\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D51=\"U2\",'15   Other'!$D51=\"U24\"),0,\nIF(LEFT('15   Other'!$D51,1)=\"U\",\nVLOOKUP('15   Other'!$D51,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D51=\"U2\",'15   Other'!$D51=\"U24\"),0,\nIF(LEFT('15   Other'!$D51,1)=\"U\",\nVLOOKUP('15   Other'!$D51,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L51*'15   Other'!$I51","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B52=\"F\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B52=\"G\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B52=\"Gb\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B52=\"H\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B52=\"I\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B52=\"N\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B52=\"O\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B52=\"Q\",\nSUM(VLOOKUP('15   Other'!A52,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A52,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A52,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B52=\"R\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B52=\"S\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D52=\"U2\",'15   Other'!$D52=\"U24\"),0,\nIF(LEFT('15   Other'!$D52,1)=\"U\",\nVLOOKUP('15   Other'!$D52,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D52=\"U2\",'15   Other'!$D52=\"U24\"),0,\nIF(LEFT('15   Other'!$D52,1)=\"U\",\nVLOOKUP('15   Other'!$D52,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L52*'15   Other'!$I52","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B53=\"F\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B53=\"G\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B53=\"Gb\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B53=\"H\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B53=\"I\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B53=\"N\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B53=\"O\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B53=\"Q\",\nSUM(VLOOKUP('15   Other'!A53,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A53,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A53,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B53=\"R\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B53=\"S\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D53=\"U2\",'15   Other'!$D53=\"U24\"),0,\nIF(LEFT('15   Other'!$D53,1)=\"U\",\nVLOOKUP('15   Other'!$D53,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D53=\"U2\",'15   Other'!$D53=\"U24\"),0,\nIF(LEFT('15   Other'!$D53,1)=\"U\",\nVLOOKUP('15   Other'!$D53,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L53*'15   Other'!$I53","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(B54=\"F\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B54=\"G\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B54=\"Gb\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B54=\"H\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B54=\"I\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B54=\"N\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B54=\"O\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B54=\"Q\",\nSUM(VLOOKUP('15   Other'!A54,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A54,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A54,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B54=\"R\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B54=\"S\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D54=\"U2\",'15   Other'!$D54=\"U24\"),0,\nIF(LEFT('15   Other'!$D54,1)=\"U\",\nVLOOKUP('15   Other'!$D54,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D54=\"U2\",'15   Other'!$D54=\"U24\"),0,\nIF(LEFT('15   Other'!$D54,1)=\"U\",\nVLOOKUP('15   Other'!$D54,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L54*'15   Other'!$I54","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(B55=\"F\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B55=\"G\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B55=\"Gb\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B55=\"H\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B55=\"I\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B55=\"N\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B55=\"O\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B55=\"Q\",\nSUM(VLOOKUP('15   Other'!A55,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A55,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A55,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B55=\"R\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B55=\"S\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D55=\"U2\",'15   Other'!$D55=\"U24\"),0,\nIF(LEFT('15   Other'!$D55,1)=\"U\",\nVLOOKUP('15   Other'!$D55,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D55=\"U2\",'15   Other'!$D55=\"U24\"),0,\nIF(LEFT('15   Other'!$D55,1)=\"U\",\nVLOOKUP('15   Other'!$D55,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L55*'15   Other'!$I55","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(B56=\"F\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B56=\"G\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B56=\"Gb\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B56=\"H\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B56=\"I\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B56=\"N\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B56=\"O\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B56=\"Q\",\nSUM(VLOOKUP('15   Other'!A56,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A56,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A56,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B56=\"R\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B56=\"S\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D56=\"U2\",'15   Other'!$D56=\"U24\"),0,\nIF(LEFT('15   Other'!$D56,1)=\"U\",\nVLOOKUP('15   Other'!$D56,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D56=\"U2\",'15   Other'!$D56=\"U24\"),0,\nIF(LEFT('15   Other'!$D56,1)=\"U\",\nVLOOKUP('15   Other'!$D56,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L56*'15   Other'!$I56","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(B57=\"F\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B57=\"G\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B57=\"Gb\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B57=\"H\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B57=\"I\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B57=\"N\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B57=\"O\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B57=\"Q\",\nSUM(VLOOKUP('15   Other'!A57,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A57,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A57,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B57=\"R\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B57=\"S\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D57=\"U2\",'15   Other'!$D57=\"U24\"),0,\nIF(LEFT('15   Other'!$D57,1)=\"U\",\nVLOOKUP('15   Other'!$D57,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D57=\"U2\",'15   Other'!$D57=\"U24\"),0,\nIF(LEFT('15   Other'!$D57,1)=\"U\",\nVLOOKUP('15   Other'!$D57,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L57*'15   Other'!$I57","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(B58=\"F\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B58=\"G\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B58=\"Gb\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B58=\"H\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B58=\"I\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B58=\"N\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B58=\"O\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B58=\"Q\",\nSUM(VLOOKUP('15   Other'!A58,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A58,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A58,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B58=\"R\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B58=\"S\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D58=\"U2\",'15   Other'!$D58=\"U24\"),0,\nIF(LEFT('15   Other'!$D58,1)=\"U\",\nVLOOKUP('15   Other'!$D58,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D58=\"U2\",'15   Other'!$D58=\"U24\"),0,\nIF(LEFT('15   Other'!$D58,1)=\"U\",\nVLOOKUP('15   Other'!$D58,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L58*'15   Other'!$I58","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(B59=\"F\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B59=\"G\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B59=\"Gb\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B59=\"H\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B59=\"I\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B59=\"N\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B59=\"O\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B59=\"Q\",\nSUM(VLOOKUP('15   Other'!A59,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A59,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A59,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B59=\"R\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B59=\"S\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D59=\"U2\",'15   Other'!$D59=\"U24\"),0,\nIF(LEFT('15   Other'!$D59,1)=\"U\",\nVLOOKUP('15   Other'!$D59,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D59=\"U2\",'15   Other'!$D59=\"U24\"),0,\nIF(LEFT('15   Other'!$D59,1)=\"U\",\nVLOOKUP('15   Other'!$D59,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L59*'15   Other'!$I59","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(B60=\"F\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B60=\"G\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B60=\"Gb\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B60=\"H\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B60=\"I\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B60=\"N\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B60=\"O\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B60=\"Q\",\nSUM(VLOOKUP('15   Other'!A60,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A60,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A60,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B60=\"R\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B60=\"S\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D60=\"U2\",'15   Other'!$D60=\"U24\"),0,\nIF(LEFT('15   Other'!$D60,1)=\"U\",\nVLOOKUP('15   Other'!$D60,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D60=\"U2\",'15   Other'!$D60=\"U24\"),0,\nIF(LEFT('15   Other'!$D60,1)=\"U\",\nVLOOKUP('15   Other'!$D60,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L60*'15   Other'!$I60","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(B61=\"F\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B61=\"G\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B61=\"Gb\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B61=\"H\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B61=\"I\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B61=\"N\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B61=\"O\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B61=\"Q\",\nSUM(VLOOKUP('15   Other'!A61,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A61,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A61,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B61=\"R\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B61=\"S\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D61=\"U2\",'15   Other'!$D61=\"U24\"),0,\nIF(LEFT('15   Other'!$D61,1)=\"U\",\nVLOOKUP('15   Other'!$D61,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D61=\"U2\",'15   Other'!$D61=\"U24\"),0,\nIF(LEFT('15   Other'!$D61,1)=\"U\",\nVLOOKUP('15   Other'!$D61,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L61*'15   Other'!$I61","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(B62=\"F\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B62=\"G\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B62=\"Gb\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B62=\"H\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B62=\"I\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B62=\"N\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B62=\"O\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B62=\"Q\",\nSUM(VLOOKUP('15   Other'!A62,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A62,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A62,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B62=\"R\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B62=\"S\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D62=\"U2\",'15   Other'!$D62=\"U24\"),0,\nIF(LEFT('15   Other'!$D62,1)=\"U\",\nVLOOKUP('15   Other'!$D62,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D62=\"U2\",'15   Other'!$D62=\"U24\"),0,\nIF(LEFT('15   Other'!$D62,1)=\"U\",\nVLOOKUP('15   Other'!$D62,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L62*'15   Other'!$I62","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(B63=\"F\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B63=\"G\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B63=\"Gb\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B63=\"H\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B63=\"I\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B63=\"N\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B63=\"O\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B63=\"Q\",\nSUM(VLOOKUP('15   Other'!A63,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A63,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A63,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B63=\"R\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B63=\"S\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D63=\"U2\",'15   Other'!$D63=\"U24\"),0,\nIF(LEFT('15   Other'!$D63,1)=\"U\",\nVLOOKUP('15   Other'!$D63,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D63=\"U2\",'15   Other'!$D63=\"U24\"),0,\nIF(LEFT('15   Other'!$D63,1)=\"U\",\nVLOOKUP('15   Other'!$D63,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L63*'15   Other'!$I63","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(B64=\"F\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B64=\"G\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B64=\"Gb\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B64=\"H\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B64=\"I\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B64=\"N\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B64=\"O\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B64=\"Q\",\nSUM(VLOOKUP('15   Other'!A64,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A64,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A64,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B64=\"R\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B64=\"S\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D64=\"U2\",'15   Other'!$D64=\"U24\"),0,\nIF(LEFT('15   Other'!$D64,1)=\"U\",\nVLOOKUP('15   Other'!$D64,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D64=\"U2\",'15   Other'!$D64=\"U24\"),0,\nIF(LEFT('15   Other'!$D64,1)=\"U\",\nVLOOKUP('15   Other'!$D64,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L64*'15   Other'!$I64","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(B65=\"F\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B65=\"G\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B65=\"Gb\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B65=\"H\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B65=\"I\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B65=\"N\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B65=\"O\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B65=\"Q\",\nSUM(VLOOKUP('15   Other'!A65,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A65,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A65,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B65=\"R\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B65=\"S\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D65=\"U2\",'15   Other'!$D65=\"U24\"),0,\nIF(LEFT('15   Other'!$D65,1)=\"U\",\nVLOOKUP('15   Other'!$D65,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D65=\"U2\",'15   Other'!$D65=\"U24\"),0,\nIF(LEFT('15   Other'!$D65,1)=\"U\",\nVLOOKUP('15   Other'!$D65,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L65*'15   Other'!$I65","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(B66=\"F\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B66=\"G\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B66=\"Gb\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B66=\"H\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B66=\"I\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B66=\"N\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B66=\"O\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B66=\"Q\",\nSUM(VLOOKUP('15   Other'!A66,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A66,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A66,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B66=\"R\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B66=\"S\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D66=\"U2\",'15   Other'!$D66=\"U24\"),0,\nIF(LEFT('15   Other'!$D66,1)=\"U\",\nVLOOKUP('15   Other'!$D66,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D66=\"U2\",'15   Other'!$D66=\"U24\"),0,\nIF(LEFT('15   Other'!$D66,1)=\"U\",\nVLOOKUP('15   Other'!$D66,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L66*'15   Other'!$I66","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(B67=\"F\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B67=\"G\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B67=\"Gb\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B67=\"H\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B67=\"I\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B67=\"N\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B67=\"O\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B67=\"Q\",\nSUM(VLOOKUP('15   Other'!A67,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A67,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A67,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B67=\"R\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B67=\"S\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D67=\"U2\",'15   Other'!$D67=\"U24\"),0,\nIF(LEFT('15   Other'!$D67,1)=\"U\",\nVLOOKUP('15   Other'!$D67,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D67=\"U2\",'15   Other'!$D67=\"U24\"),0,\nIF(LEFT('15   Other'!$D67,1)=\"U\",\nVLOOKUP('15   Other'!$D67,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L67*'15   Other'!$I67","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"IF(B68=\"F\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B68=\"G\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B68=\"Gb\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B68=\"H\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B68=\"I\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B68=\"N\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B68=\"O\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B68=\"Q\",\nSUM(VLOOKUP('15   Other'!A68,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A68,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A68,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B68=\"R\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B68=\"S\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D68=\"U2\",'15   Other'!$D68=\"U24\"),0,\nIF(LEFT('15   Other'!$D68,1)=\"U\",\nVLOOKUP('15   Other'!$D68,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D68=\"U2\",'15   Other'!$D68=\"U24\"),0,\nIF(LEFT('15   Other'!$D68,1)=\"U\",\nVLOOKUP('15   Other'!$D68,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L68*'15   Other'!$I68","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(B69=\"F\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B69=\"G\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B69=\"Gb\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B69=\"H\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B69=\"I\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B69=\"N\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B69=\"O\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B69=\"Q\",\nSUM(VLOOKUP('15   Other'!A69,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A69,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A69,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B69=\"R\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B69=\"S\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D69=\"U2\",'15   Other'!$D69=\"U24\"),0,\nIF(LEFT('15   Other'!$D69,1)=\"U\",\nVLOOKUP('15   Other'!$D69,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D69=\"U2\",'15   Other'!$D69=\"U24\"),0,\nIF(LEFT('15   Other'!$D69,1)=\"U\",\nVLOOKUP('15   Other'!$D69,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L69*'15   Other'!$I69","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(B70=\"F\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B70=\"G\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B70=\"Gb\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B70=\"H\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B70=\"I\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B70=\"N\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B70=\"O\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B70=\"Q\",\nSUM(VLOOKUP('15   Other'!A70,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A70,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A70,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B70=\"R\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B70=\"S\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D70=\"U2\",'15   Other'!$D70=\"U24\"),0,\nIF(LEFT('15   Other'!$D70,1)=\"U\",\nVLOOKUP('15   Other'!$D70,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D70=\"U2\",'15   Other'!$D70=\"U24\"),0,\nIF(LEFT('15   Other'!$D70,1)=\"U\",\nVLOOKUP('15   Other'!$D70,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L70*'15   Other'!$I70","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(B71=\"F\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B71=\"G\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B71=\"Gb\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B71=\"H\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B71=\"I\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B71=\"N\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B71=\"O\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B71=\"Q\",\nSUM(VLOOKUP('15   Other'!A71,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A71,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A71,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B71=\"R\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B71=\"S\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D71=\"U2\",'15   Other'!$D71=\"U24\"),0,\nIF(LEFT('15   Other'!$D71,1)=\"U\",\nVLOOKUP('15   Other'!$D71,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D71=\"U2\",'15   Other'!$D71=\"U24\"),0,\nIF(LEFT('15   Other'!$D71,1)=\"U\",\nVLOOKUP('15   Other'!$D71,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L71*'15   Other'!$I71","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(B72=\"F\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B72=\"G\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B72=\"Gb\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B72=\"H\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B72=\"I\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B72=\"N\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B72=\"O\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B72=\"Q\",\nSUM(VLOOKUP('15   Other'!A72,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A72,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A72,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B72=\"R\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B72=\"S\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D72=\"U2\",'15   Other'!$D72=\"U24\"),0,\nIF(LEFT('15   Other'!$D72,1)=\"U\",\nVLOOKUP('15   Other'!$D72,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D72=\"U2\",'15   Other'!$D72=\"U24\"),0,\nIF(LEFT('15   Other'!$D72,1)=\"U\",\nVLOOKUP('15   Other'!$D72,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L72*'15   Other'!$I72","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(B73=\"F\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B73=\"G\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B73=\"Gb\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B73=\"H\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B73=\"I\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B73=\"N\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B73=\"O\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B73=\"Q\",\nSUM(VLOOKUP('15   Other'!A73,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A73,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A73,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B73=\"R\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B73=\"S\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D73=\"U2\",'15   Other'!$D73=\"U24\"),0,\nIF(LEFT('15   Other'!$D73,1)=\"U\",\nVLOOKUP('15   Other'!$D73,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D73=\"U2\",'15   Other'!$D73=\"U24\"),0,\nIF(LEFT('15   Other'!$D73,1)=\"U\",\nVLOOKUP('15   Other'!$D73,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L73*'15   Other'!$I73","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(B74=\"F\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B74=\"G\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B74=\"Gb\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B74=\"H\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B74=\"I\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B74=\"N\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B74=\"O\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B74=\"Q\",\nSUM(VLOOKUP('15   Other'!A74,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A74,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A74,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B74=\"R\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B74=\"S\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D74=\"U2\",'15   Other'!$D74=\"U24\"),0,\nIF(LEFT('15   Other'!$D74,1)=\"U\",\nVLOOKUP('15   Other'!$D74,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D74=\"U2\",'15   Other'!$D74=\"U24\"),0,\nIF(LEFT('15   Other'!$D74,1)=\"U\",\nVLOOKUP('15   Other'!$D74,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L74*'15   Other'!$I74","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(B75=\"F\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B75=\"G\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B75=\"Gb\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B75=\"H\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B75=\"I\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B75=\"N\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B75=\"O\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B75=\"Q\",\nSUM(VLOOKUP('15   Other'!A75,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A75,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A75,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B75=\"R\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B75=\"S\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D75=\"U2\",'15   Other'!$D75=\"U24\"),0,\nIF(LEFT('15   Other'!$D75,1)=\"U\",\nVLOOKUP('15   Other'!$D75,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D75=\"U2\",'15   Other'!$D75=\"U24\"),0,\nIF(LEFT('15   Other'!$D75,1)=\"U\",\nVLOOKUP('15   Other'!$D75,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L75*'15   Other'!$I75","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(B76=\"F\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B76=\"G\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B76=\"Gb\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B76=\"H\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B76=\"I\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B76=\"N\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B76=\"O\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B76=\"Q\",\nSUM(VLOOKUP('15   Other'!A76,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A76,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A76,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B76=\"R\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B76=\"S\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D76=\"U2\",'15   Other'!$D76=\"U24\"),0,\nIF(LEFT('15   Other'!$D76,1)=\"U\",\nVLOOKUP('15   Other'!$D76,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D76=\"U2\",'15   Other'!$D76=\"U24\"),0,\nIF(LEFT('15   Other'!$D76,1)=\"U\",\nVLOOKUP('15   Other'!$D76,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L76*'15   Other'!$I76","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(B77=\"F\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B77=\"G\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B77=\"Gb\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B77=\"H\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B77=\"I\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B77=\"N\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B77=\"O\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B77=\"Q\",\nSUM(VLOOKUP('15   Other'!A77,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A77,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A77,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B77=\"R\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B77=\"S\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D77=\"U2\",'15   Other'!$D77=\"U24\"),0,\nIF(LEFT('15   Other'!$D77,1)=\"U\",\nVLOOKUP('15   Other'!$D77,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D77=\"U2\",'15   Other'!$D77=\"U24\"),0,\nIF(LEFT('15   Other'!$D77,1)=\"U\",\nVLOOKUP('15   Other'!$D77,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L77*'15   Other'!$I77","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(B78=\"F\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B78=\"G\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B78=\"Gb\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B78=\"H\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B78=\"I\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B78=\"N\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B78=\"O\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B78=\"Q\",\nSUM(VLOOKUP('15   Other'!A78,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A78,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A78,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B78=\"R\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B78=\"S\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D78=\"U2\",'15   Other'!$D78=\"U24\"),0,\nIF(LEFT('15   Other'!$D78,1)=\"U\",\nVLOOKUP('15   Other'!$D78,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D78=\"U2\",'15   Other'!$D78=\"U24\"),0,\nIF(LEFT('15   Other'!$D78,1)=\"U\",\nVLOOKUP('15   Other'!$D78,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L78*'15   Other'!$I78","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(B79=\"F\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B79=\"G\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B79=\"Gb\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B79=\"H\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B79=\"I\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B79=\"N\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B79=\"O\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B79=\"Q\",\nSUM(VLOOKUP('15   Other'!A79,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A79,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A79,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B79=\"R\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B79=\"S\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D79=\"U2\",'15   Other'!$D79=\"U24\"),0,\nIF(LEFT('15   Other'!$D79,1)=\"U\",\nVLOOKUP('15   Other'!$D79,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D79=\"U2\",'15   Other'!$D79=\"U24\"),0,\nIF(LEFT('15   Other'!$D79,1)=\"U\",\nVLOOKUP('15   Other'!$D79,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L79*'15   Other'!$I79","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(B80=\"F\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B80=\"G\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B80=\"Gb\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B80=\"H\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B80=\"I\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B80=\"N\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B80=\"O\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B80=\"Q\",\nSUM(VLOOKUP('15   Other'!A80,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A80,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A80,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B80=\"R\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B80=\"S\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},{"$f":"IF(OR(B80=\"F\",B80=\"G\",B80=\"H\",B80=\"I\",B80=\"N\",B80=\"O\",B80=\"Q\",B80=\"R\",B80=\"S\"), \"ft\", IF(B80=\"Gb\", \"ea\", \"-\"))","v":"-"},{"$f":"IF(OR('15   Other'!$D80=\"U2\",'15   Other'!$D80=\"U24\"),0,\nIF(LEFT('15   Other'!$D80,1)=\"U\",\nVLOOKUP('15   Other'!$D80,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D80=\"U2\",'15   Other'!$D80=\"U24\"),0,\nIF(LEFT('15   Other'!$D80,1)=\"U\",\nVLOOKUP('15   Other'!$D80,UnitRates[],3),\n0))","v":0},{"$f":"I80*K80","v":0},{"$f":"'15   Other'!$L80*'15   Other'!$I80","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(B81=\"F\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B81=\"G\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B81=\"Gb\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B81=\"H\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B81=\"I\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B81=\"N\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B81=\"O\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B81=\"Q\",\nSUM(VLOOKUP('15   Other'!A81,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A81,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A81,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B81=\"R\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B81=\"S\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D81=\"U2\",'15   Other'!$D81=\"U24\"),0,\nIF(LEFT('15   Other'!$D81,1)=\"U\",\nVLOOKUP('15   Other'!$D81,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D81=\"U2\",'15   Other'!$D81=\"U24\"),0,\nIF(LEFT('15   Other'!$D81,1)=\"U\",\nVLOOKUP('15   Other'!$D81,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L81*'15   Other'!$I81","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(B82=\"F\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B82=\"G\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B82=\"Gb\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B82=\"H\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B82=\"I\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B82=\"N\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B82=\"O\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B82=\"Q\",\nSUM(VLOOKUP('15   Other'!A82,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A82,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A82,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B82=\"R\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B82=\"S\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D82=\"U2\",'15   Other'!$D82=\"U24\"),0,\nIF(LEFT('15   Other'!$D82,1)=\"U\",\nVLOOKUP('15   Other'!$D82,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D82=\"U2\",'15   Other'!$D82=\"U24\"),0,\nIF(LEFT('15   Other'!$D82,1)=\"U\",\nVLOOKUP('15   Other'!$D82,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L82*'15   Other'!$I82","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(B83=\"F\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B83=\"G\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B83=\"Gb\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B83=\"H\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B83=\"I\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B83=\"N\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B83=\"O\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B83=\"Q\",\nSUM(VLOOKUP('15   Other'!A83,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A83,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A83,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B83=\"R\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B83=\"S\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D83=\"U2\",'15   Other'!$D83=\"U24\"),0,\nIF(LEFT('15   Other'!$D83,1)=\"U\",\nVLOOKUP('15   Other'!$D83,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D83=\"U2\",'15   Other'!$D83=\"U24\"),0,\nIF(LEFT('15   Other'!$D83,1)=\"U\",\nVLOOKUP('15   Other'!$D83,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L83*'15   Other'!$I83","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(B84=\"F\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B84=\"G\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B84=\"Gb\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B84=\"H\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B84=\"I\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B84=\"N\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B84=\"O\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B84=\"Q\",\nSUM(VLOOKUP('15   Other'!A84,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A84,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A84,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B84=\"R\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B84=\"S\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D84=\"U2\",'15   Other'!$D84=\"U24\"),0,\nIF(LEFT('15   Other'!$D84,1)=\"U\",\nVLOOKUP('15   Other'!$D84,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D84=\"U2\",'15   Other'!$D84=\"U24\"),0,\nIF(LEFT('15   Other'!$D84,1)=\"U\",\nVLOOKUP('15   Other'!$D84,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L84*'15   Other'!$I84","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(B85=\"F\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B85=\"G\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B85=\"Gb\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B85=\"H\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B85=\"I\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B85=\"N\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B85=\"O\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B85=\"Q\",\nSUM(VLOOKUP('15   Other'!A85,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A85,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A85,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B85=\"R\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B85=\"S\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D85=\"U2\",'15   Other'!$D85=\"U24\"),0,\nIF(LEFT('15   Other'!$D85,1)=\"U\",\nVLOOKUP('15   Other'!$D85,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D85=\"U2\",'15   Other'!$D85=\"U24\"),0,\nIF(LEFT('15   Other'!$D85,1)=\"U\",\nVLOOKUP('15   Other'!$D85,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L85*'15   Other'!$I85","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(B86=\"F\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B86=\"G\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B86=\"Gb\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B86=\"H\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B86=\"I\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B86=\"N\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B86=\"O\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B86=\"Q\",\nSUM(VLOOKUP('15   Other'!A86,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A86,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A86,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B86=\"R\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B86=\"S\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D86=\"U2\",'15   Other'!$D86=\"U24\"),0,\nIF(LEFT('15   Other'!$D86,1)=\"U\",\nVLOOKUP('15   Other'!$D86,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D86=\"U2\",'15   Other'!$D86=\"U24\"),0,\nIF(LEFT('15   Other'!$D86,1)=\"U\",\nVLOOKUP('15   Other'!$D86,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L86*'15   Other'!$I86","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(B87=\"F\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B87=\"G\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B87=\"Gb\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B87=\"H\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B87=\"I\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B87=\"N\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B87=\"O\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B87=\"Q\",\nSUM(VLOOKUP('15   Other'!A87,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A87,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A87,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B87=\"R\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B87=\"S\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D87=\"U2\",'15   Other'!$D87=\"U24\"),0,\nIF(LEFT('15   Other'!$D87,1)=\"U\",\nVLOOKUP('15   Other'!$D87,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D87=\"U2\",'15   Other'!$D87=\"U24\"),0,\nIF(LEFT('15   Other'!$D87,1)=\"U\",\nVLOOKUP('15   Other'!$D87,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L87*'15   Other'!$I87","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(B88=\"F\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B88=\"G\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B88=\"Gb\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B88=\"H\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B88=\"I\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B88=\"N\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B88=\"O\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B88=\"Q\",\nSUM(VLOOKUP('15   Other'!A88,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A88,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A88,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B88=\"R\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B88=\"S\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D88=\"U2\",'15   Other'!$D88=\"U24\"),0,\nIF(LEFT('15   Other'!$D88,1)=\"U\",\nVLOOKUP('15   Other'!$D88,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D88=\"U2\",'15   Other'!$D88=\"U24\"),0,\nIF(LEFT('15   Other'!$D88,1)=\"U\",\nVLOOKUP('15   Other'!$D88,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L88*'15   Other'!$I88","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(B89=\"F\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B89=\"G\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B89=\"Gb\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B89=\"H\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B89=\"I\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B89=\"N\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B89=\"O\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B89=\"Q\",\nSUM(VLOOKUP('15   Other'!A89,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A89,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A89,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B89=\"R\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B89=\"S\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D89=\"U2\",'15   Other'!$D89=\"U24\"),0,\nIF(LEFT('15   Other'!$D89,1)=\"U\",\nVLOOKUP('15   Other'!$D89,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D89=\"U2\",'15   Other'!$D89=\"U24\"),0,\nIF(LEFT('15   Other'!$D89,1)=\"U\",\nVLOOKUP('15   Other'!$D89,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L89*'15   Other'!$I89","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(B90=\"F\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B90=\"G\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B90=\"Gb\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B90=\"H\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B90=\"I\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B90=\"N\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B90=\"O\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B90=\"Q\",\nSUM(VLOOKUP('15   Other'!A90,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A90,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A90,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B90=\"R\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B90=\"S\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D90=\"U2\",'15   Other'!$D90=\"U24\"),0,\nIF(LEFT('15   Other'!$D90,1)=\"U\",\nVLOOKUP('15   Other'!$D90,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D90=\"U2\",'15   Other'!$D90=\"U24\"),0,\nIF(LEFT('15   Other'!$D90,1)=\"U\",\nVLOOKUP('15   Other'!$D90,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L90*'15   Other'!$I90","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(B91=\"F\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B91=\"G\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B91=\"Gb\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B91=\"H\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B91=\"I\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B91=\"N\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B91=\"O\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B91=\"Q\",\nSUM(VLOOKUP('15   Other'!A91,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A91,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A91,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B91=\"R\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B91=\"S\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D91=\"U2\",'15   Other'!$D91=\"U24\"),0,\nIF(LEFT('15   Other'!$D91,1)=\"U\",\nVLOOKUP('15   Other'!$D91,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D91=\"U2\",'15   Other'!$D91=\"U24\"),0,\nIF(LEFT('15   Other'!$D91,1)=\"U\",\nVLOOKUP('15   Other'!$D91,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L91*'15   Other'!$I91","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(B92=\"F\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B92=\"G\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B92=\"Gb\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B92=\"H\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B92=\"I\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B92=\"N\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B92=\"O\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B92=\"Q\",\nSUM(VLOOKUP('15   Other'!A92,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A92,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A92,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B92=\"R\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B92=\"S\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D92=\"U2\",'15   Other'!$D92=\"U24\"),0,\nIF(LEFT('15   Other'!$D92,1)=\"U\",\nVLOOKUP('15   Other'!$D92,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D92=\"U2\",'15   Other'!$D92=\"U24\"),0,\nIF(LEFT('15   Other'!$D92,1)=\"U\",\nVLOOKUP('15   Other'!$D92,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L92*'15   Other'!$I92","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(B93=\"F\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B93=\"G\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B93=\"Gb\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B93=\"H\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B93=\"I\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B93=\"N\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B93=\"O\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B93=\"Q\",\nSUM(VLOOKUP('15   Other'!A93,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A93,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A93,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B93=\"R\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B93=\"S\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D93=\"U2\",'15   Other'!$D93=\"U24\"),0,\nIF(LEFT('15   Other'!$D93,1)=\"U\",\nVLOOKUP('15   Other'!$D93,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D93=\"U2\",'15   Other'!$D93=\"U24\"),0,\nIF(LEFT('15   Other'!$D93,1)=\"U\",\nVLOOKUP('15   Other'!$D93,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L93*'15   Other'!$I93","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(B94=\"F\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B94=\"G\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B94=\"Gb\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B94=\"H\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B94=\"I\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B94=\"N\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B94=\"O\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B94=\"Q\",\nSUM(VLOOKUP('15   Other'!A94,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A94,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A94,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B94=\"R\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B94=\"S\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D94=\"U2\",'15   Other'!$D94=\"U24\"),0,\nIF(LEFT('15   Other'!$D94,1)=\"U\",\nVLOOKUP('15   Other'!$D94,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D94=\"U2\",'15   Other'!$D94=\"U24\"),0,\nIF(LEFT('15   Other'!$D94,1)=\"U\",\nVLOOKUP('15   Other'!$D94,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L94*'15   Other'!$I94","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"IF(B95=\"F\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B95=\"G\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B95=\"Gb\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B95=\"H\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B95=\"I\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B95=\"N\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B95=\"O\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B95=\"Q\",\nSUM(VLOOKUP('15   Other'!A95,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A95,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A95,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B95=\"R\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B95=\"S\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D95=\"U2\",'15   Other'!$D95=\"U24\"),0,\nIF(LEFT('15   Other'!$D95,1)=\"U\",\nVLOOKUP('15   Other'!$D95,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D95=\"U2\",'15   Other'!$D95=\"U24\"),0,\nIF(LEFT('15   Other'!$D95,1)=\"U\",\nVLOOKUP('15   Other'!$D95,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L95*'15   Other'!$I95","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(B96=\"F\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B96=\"G\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B96=\"Gb\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B96=\"H\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B96=\"I\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B96=\"N\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B96=\"O\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B96=\"Q\",\nSUM(VLOOKUP('15   Other'!A96,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A96,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A96,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B96=\"R\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B96=\"S\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D96=\"U2\",'15   Other'!$D96=\"U24\"),0,\nIF(LEFT('15   Other'!$D96,1)=\"U\",\nVLOOKUP('15   Other'!$D96,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D96=\"U2\",'15   Other'!$D96=\"U24\"),0,\nIF(LEFT('15   Other'!$D96,1)=\"U\",\nVLOOKUP('15   Other'!$D96,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L96*'15   Other'!$I96","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(B97=\"F\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B97=\"G\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B97=\"Gb\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B97=\"H\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B97=\"I\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B97=\"N\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B97=\"O\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B97=\"Q\",\nSUM(VLOOKUP('15   Other'!A97,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A97,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A97,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B97=\"R\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B97=\"S\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D97=\"U2\",'15   Other'!$D97=\"U24\"),0,\nIF(LEFT('15   Other'!$D97,1)=\"U\",\nVLOOKUP('15   Other'!$D97,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D97=\"U2\",'15   Other'!$D97=\"U24\"),0,\nIF(LEFT('15   Other'!$D97,1)=\"U\",\nVLOOKUP('15   Other'!$D97,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L97*'15   Other'!$I97","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(B98=\"F\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B98=\"G\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B98=\"Gb\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B98=\"H\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B98=\"I\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B98=\"N\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B98=\"O\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B98=\"Q\",\nSUM(VLOOKUP('15   Other'!A98,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A98,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A98,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B98=\"R\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B98=\"S\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D98=\"U2\",'15   Other'!$D98=\"U24\"),0,\nIF(LEFT('15   Other'!$D98,1)=\"U\",\nVLOOKUP('15   Other'!$D98,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D98=\"U2\",'15   Other'!$D98=\"U24\"),0,\nIF(LEFT('15   Other'!$D98,1)=\"U\",\nVLOOKUP('15   Other'!$D98,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L98*'15   Other'!$I98","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(B99=\"F\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B99=\"G\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B99=\"Gb\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B99=\"H\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B99=\"I\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B99=\"N\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B99=\"O\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B99=\"Q\",\nSUM(VLOOKUP('15   Other'!A99,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A99,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A99,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B99=\"R\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B99=\"S\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D99=\"U2\",'15   Other'!$D99=\"U24\"),0,\nIF(LEFT('15   Other'!$D99,1)=\"U\",\nVLOOKUP('15   Other'!$D99,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D99=\"U2\",'15   Other'!$D99=\"U24\"),0,\nIF(LEFT('15   Other'!$D99,1)=\"U\",\nVLOOKUP('15   Other'!$D99,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L99*'15   Other'!$I99","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(B100=\"F\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B100=\"G\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B100=\"Gb\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B100=\"H\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B100=\"I\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B100=\"N\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B100=\"O\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B100=\"Q\",\nSUM(VLOOKUP('15   Other'!A100,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A100,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A100,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B100=\"R\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B100=\"S\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D100=\"U2\",'15   Other'!$D100=\"U24\"),0,\nIF(LEFT('15   Other'!$D100,1)=\"U\",\nVLOOKUP('15   Other'!$D100,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D100=\"U2\",'15   Other'!$D100=\"U24\"),0,\nIF(LEFT('15   Other'!$D100,1)=\"U\",\nVLOOKUP('15   Other'!$D100,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L100*'15   Other'!$I100","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(B101=\"F\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B101=\"G\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B101=\"Gb\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B101=\"H\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B101=\"I\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B101=\"N\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B101=\"O\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B101=\"Q\",\nSUM(VLOOKUP('15   Other'!A101,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A101,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A101,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B101=\"R\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B101=\"S\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D101=\"U2\",'15   Other'!$D101=\"U24\"),0,\nIF(LEFT('15   Other'!$D101,1)=\"U\",\nVLOOKUP('15   Other'!$D101,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D101=\"U2\",'15   Other'!$D101=\"U24\"),0,\nIF(LEFT('15   Other'!$D101,1)=\"U\",\nVLOOKUP('15   Other'!$D101,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L101*'15   Other'!$I101","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(B102=\"F\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B102=\"G\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B102=\"Gb\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B102=\"H\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B102=\"I\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B102=\"N\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B102=\"O\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B102=\"Q\",\nSUM(VLOOKUP('15   Other'!A102,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A102,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A102,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B102=\"R\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B102=\"S\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D102=\"U2\",'15   Other'!$D102=\"U24\"),0,\nIF(LEFT('15   Other'!$D102,1)=\"U\",\nVLOOKUP('15   Other'!$D102,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D102=\"U2\",'15   Other'!$D102=\"U24\"),0,\nIF(LEFT('15   Other'!$D102,1)=\"U\",\nVLOOKUP('15   Other'!$D102,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L102*'15   Other'!$I102","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(B103=\"F\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B103=\"G\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B103=\"Gb\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B103=\"H\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B103=\"I\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B103=\"N\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B103=\"O\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B103=\"Q\",\nSUM(VLOOKUP('15   Other'!A103,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A103,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A103,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B103=\"R\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B103=\"S\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D103=\"U2\",'15   Other'!$D103=\"U24\"),0,\nIF(LEFT('15   Other'!$D103,1)=\"U\",\nVLOOKUP('15   Other'!$D103,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D103=\"U2\",'15   Other'!$D103=\"U24\"),0,\nIF(LEFT('15   Other'!$D103,1)=\"U\",\nVLOOKUP('15   Other'!$D103,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L103*'15   Other'!$I103","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(B104=\"F\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B104=\"G\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B104=\"Gb\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B104=\"H\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B104=\"I\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B104=\"N\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B104=\"O\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B104=\"Q\",\nSUM(VLOOKUP('15   Other'!A104,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A104,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A104,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B104=\"R\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B104=\"S\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D104=\"U2\",'15   Other'!$D104=\"U24\"),0,\nIF(LEFT('15   Other'!$D104,1)=\"U\",\nVLOOKUP('15   Other'!$D104,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D104=\"U2\",'15   Other'!$D104=\"U24\"),0,\nIF(LEFT('15   Other'!$D104,1)=\"U\",\nVLOOKUP('15   Other'!$D104,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L104*'15   Other'!$I104","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(B105=\"F\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B105=\"G\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B105=\"Gb\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B105=\"H\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B105=\"I\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B105=\"N\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B105=\"O\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B105=\"Q\",\nSUM(VLOOKUP('15   Other'!A105,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A105,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A105,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B105=\"R\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B105=\"S\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D105=\"U2\",'15   Other'!$D105=\"U24\"),0,\nIF(LEFT('15   Other'!$D105,1)=\"U\",\nVLOOKUP('15   Other'!$D105,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D105=\"U2\",'15   Other'!$D105=\"U24\"),0,\nIF(LEFT('15   Other'!$D105,1)=\"U\",\nVLOOKUP('15   Other'!$D105,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L105*'15   Other'!$I105","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(B106=\"F\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B106=\"G\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B106=\"Gb\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B106=\"H\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B106=\"I\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B106=\"N\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B106=\"O\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B106=\"Q\",\nSUM(VLOOKUP('15   Other'!A106,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A106,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A106,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B106=\"R\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B106=\"S\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D106=\"U2\",'15   Other'!$D106=\"U24\"),0,\nIF(LEFT('15   Other'!$D106,1)=\"U\",\nVLOOKUP('15   Other'!$D106,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D106=\"U2\",'15   Other'!$D106=\"U24\"),0,\nIF(LEFT('15   Other'!$D106,1)=\"U\",\nVLOOKUP('15   Other'!$D106,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L106*'15   Other'!$I106","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(B107=\"F\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B107=\"G\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B107=\"Gb\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B107=\"H\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B107=\"I\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B107=\"N\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B107=\"O\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B107=\"Q\",\nSUM(VLOOKUP('15   Other'!A107,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A107,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A107,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B107=\"R\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B107=\"S\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D107=\"U2\",'15   Other'!$D107=\"U24\"),0,\nIF(LEFT('15   Other'!$D107,1)=\"U\",\nVLOOKUP('15   Other'!$D107,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D107=\"U2\",'15   Other'!$D107=\"U24\"),0,\nIF(LEFT('15   Other'!$D107,1)=\"U\",\nVLOOKUP('15   Other'!$D107,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L107*'15   Other'!$I107","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(B108=\"F\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B108=\"G\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B108=\"Gb\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B108=\"H\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B108=\"I\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B108=\"N\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B108=\"O\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B108=\"Q\",\nSUM(VLOOKUP('15   Other'!A108,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A108,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A108,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B108=\"R\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B108=\"S\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D108=\"U2\",'15   Other'!$D108=\"U24\"),0,\nIF(LEFT('15   Other'!$D108,1)=\"U\",\nVLOOKUP('15   Other'!$D108,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D108=\"U2\",'15   Other'!$D108=\"U24\"),0,\nIF(LEFT('15   Other'!$D108,1)=\"U\",\nVLOOKUP('15   Other'!$D108,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L108*'15   Other'!$I108","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(B109=\"F\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B109=\"G\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B109=\"Gb\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B109=\"H\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B109=\"I\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B109=\"N\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B109=\"O\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B109=\"Q\",\nSUM(VLOOKUP('15   Other'!A109,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A109,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A109,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B109=\"R\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B109=\"S\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D109=\"U2\",'15   Other'!$D109=\"U24\"),0,\nIF(LEFT('15   Other'!$D109,1)=\"U\",\nVLOOKUP('15   Other'!$D109,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D109=\"U2\",'15   Other'!$D109=\"U24\"),0,\nIF(LEFT('15   Other'!$D109,1)=\"U\",\nVLOOKUP('15   Other'!$D109,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L109*'15   Other'!$I109","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(B110=\"F\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B110=\"G\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B110=\"Gb\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B110=\"H\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B110=\"I\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B110=\"N\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B110=\"O\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B110=\"Q\",\nSUM(VLOOKUP('15   Other'!A110,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A110,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A110,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B110=\"R\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B110=\"S\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D110=\"U2\",'15   Other'!$D110=\"U24\"),0,\nIF(LEFT('15   Other'!$D110,1)=\"U\",\nVLOOKUP('15   Other'!$D110,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D110=\"U2\",'15   Other'!$D110=\"U24\"),0,\nIF(LEFT('15   Other'!$D110,1)=\"U\",\nVLOOKUP('15   Other'!$D110,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L110*'15   Other'!$I110","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(B111=\"F\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B111=\"G\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B111=\"Gb\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B111=\"H\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B111=\"I\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B111=\"N\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B111=\"O\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B111=\"Q\",\nSUM(VLOOKUP('15   Other'!A111,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A111,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A111,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B111=\"R\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B111=\"S\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D111=\"U2\",'15   Other'!$D111=\"U24\"),0,\nIF(LEFT('15   Other'!$D111,1)=\"U\",\nVLOOKUP('15   Other'!$D111,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D111=\"U2\",'15   Other'!$D111=\"U24\"),0,\nIF(LEFT('15   Other'!$D111,1)=\"U\",\nVLOOKUP('15   Other'!$D111,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L111*'15   Other'!$I111","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(B112=\"F\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B112=\"G\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B112=\"Gb\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B112=\"H\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B112=\"I\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B112=\"N\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B112=\"O\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B112=\"Q\",\nSUM(VLOOKUP('15   Other'!A112,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A112,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A112,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B112=\"R\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B112=\"S\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D112=\"U2\",'15   Other'!$D112=\"U24\"),0,\nIF(LEFT('15   Other'!$D112,1)=\"U\",\nVLOOKUP('15   Other'!$D112,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D112=\"U2\",'15   Other'!$D112=\"U24\"),0,\nIF(LEFT('15   Other'!$D112,1)=\"U\",\nVLOOKUP('15   Other'!$D112,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L112*'15   Other'!$I112","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(B113=\"F\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B113=\"G\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B113=\"Gb\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B113=\"H\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B113=\"I\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B113=\"N\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B113=\"O\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B113=\"Q\",\nSUM(VLOOKUP('15   Other'!A113,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A113,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A113,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B113=\"R\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B113=\"S\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D113=\"U2\",'15   Other'!$D113=\"U24\"),0,\nIF(LEFT('15   Other'!$D113,1)=\"U\",\nVLOOKUP('15   Other'!$D113,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D113=\"U2\",'15   Other'!$D113=\"U24\"),0,\nIF(LEFT('15   Other'!$D113,1)=\"U\",\nVLOOKUP('15   Other'!$D113,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L113*'15   Other'!$I113","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(B114=\"F\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B114=\"G\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B114=\"Gb\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B114=\"H\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B114=\"I\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B114=\"N\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B114=\"O\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B114=\"Q\",\nSUM(VLOOKUP('15   Other'!A114,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A114,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A114,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B114=\"R\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B114=\"S\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D114=\"U2\",'15   Other'!$D114=\"U24\"),0,\nIF(LEFT('15   Other'!$D114,1)=\"U\",\nVLOOKUP('15   Other'!$D114,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D114=\"U2\",'15   Other'!$D114=\"U24\"),0,\nIF(LEFT('15   Other'!$D114,1)=\"U\",\nVLOOKUP('15   Other'!$D114,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L114*'15   Other'!$I114","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(B115=\"F\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B115=\"G\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B115=\"Gb\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B115=\"H\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B115=\"I\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B115=\"N\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B115=\"O\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B115=\"Q\",\nSUM(VLOOKUP('15   Other'!A115,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A115,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A115,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B115=\"R\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B115=\"S\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D115=\"U2\",'15   Other'!$D115=\"U24\"),0,\nIF(LEFT('15   Other'!$D115,1)=\"U\",\nVLOOKUP('15   Other'!$D115,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D115=\"U2\",'15   Other'!$D115=\"U24\"),0,\nIF(LEFT('15   Other'!$D115,1)=\"U\",\nVLOOKUP('15   Other'!$D115,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L115*'15   Other'!$I115","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(B116=\"F\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B116=\"G\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B116=\"Gb\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B116=\"H\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B116=\"I\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B116=\"N\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B116=\"O\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B116=\"Q\",\nSUM(VLOOKUP('15   Other'!A116,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A116,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A116,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B116=\"R\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B116=\"S\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D116=\"U2\",'15   Other'!$D116=\"U24\"),0,\nIF(LEFT('15   Other'!$D116,1)=\"U\",\nVLOOKUP('15   Other'!$D116,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D116=\"U2\",'15   Other'!$D116=\"U24\"),0,\nIF(LEFT('15   Other'!$D116,1)=\"U\",\nVLOOKUP('15   Other'!$D116,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L116*'15   Other'!$I116","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(B117=\"F\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B117=\"G\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B117=\"Gb\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B117=\"H\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B117=\"I\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B117=\"N\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B117=\"O\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B117=\"Q\",\nSUM(VLOOKUP('15   Other'!A117,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A117,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A117,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B117=\"R\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B117=\"S\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D117=\"U2\",'15   Other'!$D117=\"U24\"),0,\nIF(LEFT('15   Other'!$D117,1)=\"U\",\nVLOOKUP('15   Other'!$D117,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D117=\"U2\",'15   Other'!$D117=\"U24\"),0,\nIF(LEFT('15   Other'!$D117,1)=\"U\",\nVLOOKUP('15   Other'!$D117,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L117*'15   Other'!$I117","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(B118=\"F\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B118=\"G\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B118=\"Gb\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B118=\"H\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B118=\"I\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B118=\"N\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B118=\"O\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B118=\"Q\",\nSUM(VLOOKUP('15   Other'!A118,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A118,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A118,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B118=\"R\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B118=\"S\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D118=\"U2\",'15   Other'!$D118=\"U24\"),0,\nIF(LEFT('15   Other'!$D118,1)=\"U\",\nVLOOKUP('15   Other'!$D118,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D118=\"U2\",'15   Other'!$D118=\"U24\"),0,\nIF(LEFT('15   Other'!$D118,1)=\"U\",\nVLOOKUP('15   Other'!$D118,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L118*'15   Other'!$I118","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(B119=\"F\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B119=\"G\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B119=\"Gb\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B119=\"H\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B119=\"I\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B119=\"N\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B119=\"O\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B119=\"Q\",\nSUM(VLOOKUP('15   Other'!A119,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A119,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A119,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B119=\"R\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B119=\"S\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D119=\"U2\",'15   Other'!$D119=\"U24\"),0,\nIF(LEFT('15   Other'!$D119,1)=\"U\",\nVLOOKUP('15   Other'!$D119,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D119=\"U2\",'15   Other'!$D119=\"U24\"),0,\nIF(LEFT('15   Other'!$D119,1)=\"U\",\nVLOOKUP('15   Other'!$D119,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L119*'15   Other'!$I119","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(B120=\"F\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B120=\"G\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B120=\"Gb\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B120=\"H\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B120=\"I\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B120=\"N\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B120=\"O\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B120=\"Q\",\nSUM(VLOOKUP('15   Other'!A120,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A120,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A120,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B120=\"R\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B120=\"S\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D120=\"U2\",'15   Other'!$D120=\"U24\"),0,\nIF(LEFT('15   Other'!$D120,1)=\"U\",\nVLOOKUP('15   Other'!$D120,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D120=\"U2\",'15   Other'!$D120=\"U24\"),0,\nIF(LEFT('15   Other'!$D120,1)=\"U\",\nVLOOKUP('15   Other'!$D120,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L120*'15   Other'!$I120","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(B121=\"F\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B121=\"G\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B121=\"Gb\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B121=\"H\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B121=\"I\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B121=\"N\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B121=\"O\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B121=\"Q\",\nSUM(VLOOKUP('15   Other'!A121,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A121,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A121,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B121=\"R\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B121=\"S\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D121=\"U2\",'15   Other'!$D121=\"U24\"),0,\nIF(LEFT('15   Other'!$D121,1)=\"U\",\nVLOOKUP('15   Other'!$D121,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D121=\"U2\",'15   Other'!$D121=\"U24\"),0,\nIF(LEFT('15   Other'!$D121,1)=\"U\",\nVLOOKUP('15   Other'!$D121,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L121*'15   Other'!$I121","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"IF(B122=\"F\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B122=\"G\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B122=\"Gb\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B122=\"H\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B122=\"I\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B122=\"N\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B122=\"O\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B122=\"Q\",\nSUM(VLOOKUP('15   Other'!A122,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A122,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A122,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B122=\"R\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B122=\"S\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D122=\"U2\",'15   Other'!$D122=\"U24\"),0,\nIF(LEFT('15   Other'!$D122,1)=\"U\",\nVLOOKUP('15   Other'!$D122,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D122=\"U2\",'15   Other'!$D122=\"U24\"),0,\nIF(LEFT('15   Other'!$D122,1)=\"U\",\nVLOOKUP('15   Other'!$D122,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L122*'15   Other'!$I122","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(B123=\"F\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B123=\"G\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B123=\"Gb\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B123=\"H\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B123=\"I\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B123=\"N\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B123=\"O\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B123=\"Q\",\nSUM(VLOOKUP('15   Other'!A123,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A123,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A123,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B123=\"R\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B123=\"S\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D123=\"U2\",'15   Other'!$D123=\"U24\"),0,\nIF(LEFT('15   Other'!$D123,1)=\"U\",\nVLOOKUP('15   Other'!$D123,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D123=\"U2\",'15   Other'!$D123=\"U24\"),0,\nIF(LEFT('15   Other'!$D123,1)=\"U\",\nVLOOKUP('15   Other'!$D123,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L123*'15   Other'!$I123","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(B124=\"F\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B124=\"G\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B124=\"Gb\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B124=\"H\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B124=\"I\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B124=\"N\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B124=\"O\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B124=\"Q\",\nSUM(VLOOKUP('15   Other'!A124,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A124,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A124,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B124=\"R\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B124=\"S\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D124=\"U2\",'15   Other'!$D124=\"U24\"),0,\nIF(LEFT('15   Other'!$D124,1)=\"U\",\nVLOOKUP('15   Other'!$D124,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D124=\"U2\",'15   Other'!$D124=\"U24\"),0,\nIF(LEFT('15   Other'!$D124,1)=\"U\",\nVLOOKUP('15   Other'!$D124,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L124*'15   Other'!$I124","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(B125=\"F\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B125=\"G\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B125=\"Gb\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B125=\"H\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B125=\"I\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B125=\"N\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B125=\"O\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B125=\"Q\",\nSUM(VLOOKUP('15   Other'!A125,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A125,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A125,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B125=\"R\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B125=\"S\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D125=\"U2\",'15   Other'!$D125=\"U24\"),0,\nIF(LEFT('15   Other'!$D125,1)=\"U\",\nVLOOKUP('15   Other'!$D125,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D125=\"U2\",'15   Other'!$D125=\"U24\"),0,\nIF(LEFT('15   Other'!$D125,1)=\"U\",\nVLOOKUP('15   Other'!$D125,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L125*'15   Other'!$I125","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(B126=\"F\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B126=\"G\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B126=\"Gb\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B126=\"H\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B126=\"I\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B126=\"N\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B126=\"O\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B126=\"Q\",\nSUM(VLOOKUP('15   Other'!A126,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A126,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A126,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B126=\"R\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B126=\"S\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D126=\"U2\",'15   Other'!$D126=\"U24\"),0,\nIF(LEFT('15   Other'!$D126,1)=\"U\",\nVLOOKUP('15   Other'!$D126,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D126=\"U2\",'15   Other'!$D126=\"U24\"),0,\nIF(LEFT('15   Other'!$D126,1)=\"U\",\nVLOOKUP('15   Other'!$D126,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L126*'15   Other'!$I126","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(B127=\"F\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B127=\"G\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B127=\"Gb\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B127=\"H\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B127=\"I\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B127=\"N\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B127=\"O\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B127=\"Q\",\nSUM(VLOOKUP('15   Other'!A127,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A127,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A127,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B127=\"R\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B127=\"S\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D127=\"U2\",'15   Other'!$D127=\"U24\"),0,\nIF(LEFT('15   Other'!$D127,1)=\"U\",\nVLOOKUP('15   Other'!$D127,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D127=\"U2\",'15   Other'!$D127=\"U24\"),0,\nIF(LEFT('15   Other'!$D127,1)=\"U\",\nVLOOKUP('15   Other'!$D127,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L127*'15   Other'!$I127","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(B128=\"F\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B128=\"G\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B128=\"Gb\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B128=\"H\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B128=\"I\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B128=\"N\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B128=\"O\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B128=\"Q\",\nSUM(VLOOKUP('15   Other'!A128,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A128,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A128,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B128=\"R\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B128=\"S\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D128=\"U2\",'15   Other'!$D128=\"U24\"),0,\nIF(LEFT('15   Other'!$D128,1)=\"U\",\nVLOOKUP('15   Other'!$D128,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D128=\"U2\",'15   Other'!$D128=\"U24\"),0,\nIF(LEFT('15   Other'!$D128,1)=\"U\",\nVLOOKUP('15   Other'!$D128,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L128*'15   Other'!$I128","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(B129=\"F\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B129=\"G\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B129=\"Gb\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B129=\"H\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B129=\"I\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B129=\"N\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B129=\"O\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B129=\"Q\",\nSUM(VLOOKUP('15   Other'!A129,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A129,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A129,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B129=\"R\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B129=\"S\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D129=\"U2\",'15   Other'!$D129=\"U24\"),0,\nIF(LEFT('15   Other'!$D129,1)=\"U\",\nVLOOKUP('15   Other'!$D129,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D129=\"U2\",'15   Other'!$D129=\"U24\"),0,\nIF(LEFT('15   Other'!$D129,1)=\"U\",\nVLOOKUP('15   Other'!$D129,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L129*'15   Other'!$I129","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(B130=\"F\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B130=\"G\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B130=\"Gb\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B130=\"H\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B130=\"I\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B130=\"N\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B130=\"O\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B130=\"Q\",\nSUM(VLOOKUP('15   Other'!A130,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A130,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A130,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B130=\"R\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B130=\"S\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D130=\"U2\",'15   Other'!$D130=\"U24\"),0,\nIF(LEFT('15   Other'!$D130,1)=\"U\",\nVLOOKUP('15   Other'!$D130,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D130=\"U2\",'15   Other'!$D130=\"U24\"),0,\nIF(LEFT('15   Other'!$D130,1)=\"U\",\nVLOOKUP('15   Other'!$D130,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L130*'15   Other'!$I130","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(B131=\"F\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B131=\"G\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B131=\"Gb\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B131=\"H\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B131=\"I\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B131=\"N\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B131=\"O\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B131=\"Q\",\nSUM(VLOOKUP('15   Other'!A131,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A131,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A131,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B131=\"R\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B131=\"S\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D131=\"U2\",'15   Other'!$D131=\"U24\"),0,\nIF(LEFT('15   Other'!$D131,1)=\"U\",\nVLOOKUP('15   Other'!$D131,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D131=\"U2\",'15   Other'!$D131=\"U24\"),0,\nIF(LEFT('15   Other'!$D131,1)=\"U\",\nVLOOKUP('15   Other'!$D131,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L131*'15   Other'!$I131","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(B132=\"F\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B132=\"G\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B132=\"Gb\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B132=\"H\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B132=\"I\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B132=\"N\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B132=\"O\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B132=\"Q\",\nSUM(VLOOKUP('15   Other'!A132,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A132,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A132,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B132=\"R\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B132=\"S\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D132=\"U2\",'15   Other'!$D132=\"U24\"),0,\nIF(LEFT('15   Other'!$D132,1)=\"U\",\nVLOOKUP('15   Other'!$D132,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D132=\"U2\",'15   Other'!$D132=\"U24\"),0,\nIF(LEFT('15   Other'!$D132,1)=\"U\",\nVLOOKUP('15   Other'!$D132,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L132*'15   Other'!$I132","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(B133=\"F\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B133=\"G\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B133=\"Gb\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B133=\"H\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B133=\"I\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B133=\"N\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B133=\"O\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B133=\"Q\",\nSUM(VLOOKUP('15   Other'!A133,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A133,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A133,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B133=\"R\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B133=\"S\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D133=\"U2\",'15   Other'!$D133=\"U24\"),0,\nIF(LEFT('15   Other'!$D133,1)=\"U\",\nVLOOKUP('15   Other'!$D133,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D133=\"U2\",'15   Other'!$D133=\"U24\"),0,\nIF(LEFT('15   Other'!$D133,1)=\"U\",\nVLOOKUP('15   Other'!$D133,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L133*'15   Other'!$I133","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(B134=\"F\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B134=\"G\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B134=\"Gb\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B134=\"H\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B134=\"I\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B134=\"N\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B134=\"O\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B134=\"Q\",\nSUM(VLOOKUP('15   Other'!A134,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A134,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A134,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B134=\"R\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B134=\"S\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D134=\"U2\",'15   Other'!$D134=\"U24\"),0,\nIF(LEFT('15   Other'!$D134,1)=\"U\",\nVLOOKUP('15   Other'!$D134,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D134=\"U2\",'15   Other'!$D134=\"U24\"),0,\nIF(LEFT('15   Other'!$D134,1)=\"U\",\nVLOOKUP('15   Other'!$D134,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L134*'15   Other'!$I134","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B135=\"F\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B135=\"G\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B135=\"Gb\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B135=\"H\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B135=\"I\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B135=\"N\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B135=\"O\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B135=\"Q\",\nSUM(VLOOKUP('15   Other'!A135,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A135,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A135,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B135=\"R\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B135=\"S\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D135=\"U2\",'15   Other'!$D135=\"U24\"),0,\nIF(LEFT('15   Other'!$D135,1)=\"U\",\nVLOOKUP('15   Other'!$D135,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D135=\"U2\",'15   Other'!$D135=\"U24\"),0,\nIF(LEFT('15   Other'!$D135,1)=\"U\",\nVLOOKUP('15   Other'!$D135,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L135*'15   Other'!$I135","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B136=\"F\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B136=\"G\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B136=\"Gb\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B136=\"H\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B136=\"I\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B136=\"N\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B136=\"O\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B136=\"Q\",\nSUM(VLOOKUP('15   Other'!A136,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A136,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A136,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B136=\"R\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B136=\"S\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D136=\"U2\",'15   Other'!$D136=\"U24\"),0,\nIF(LEFT('15   Other'!$D136,1)=\"U\",\nVLOOKUP('15   Other'!$D136,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D136=\"U2\",'15   Other'!$D136=\"U24\"),0,\nIF(LEFT('15   Other'!$D136,1)=\"U\",\nVLOOKUP('15   Other'!$D136,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L136*'15   Other'!$I136","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B137=\"F\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B137=\"G\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B137=\"Gb\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B137=\"H\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B137=\"I\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B137=\"N\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B137=\"O\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B137=\"Q\",\nSUM(VLOOKUP('15   Other'!A137,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A137,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A137,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B137=\"R\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B137=\"S\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D137=\"U2\",'15   Other'!$D137=\"U24\"),0,\nIF(LEFT('15   Other'!$D137,1)=\"U\",\nVLOOKUP('15   Other'!$D137,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D137=\"U2\",'15   Other'!$D137=\"U24\"),0,\nIF(LEFT('15   Other'!$D137,1)=\"U\",\nVLOOKUP('15   Other'!$D137,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L137*'15   Other'!$I137","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B138=\"F\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B138=\"G\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B138=\"Gb\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B138=\"H\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B138=\"I\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B138=\"N\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B138=\"O\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B138=\"Q\",\nSUM(VLOOKUP('15   Other'!A138,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A138,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A138,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B138=\"R\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B138=\"S\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D138=\"U2\",'15   Other'!$D138=\"U24\"),0,\nIF(LEFT('15   Other'!$D138,1)=\"U\",\nVLOOKUP('15   Other'!$D138,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D138=\"U2\",'15   Other'!$D138=\"U24\"),0,\nIF(LEFT('15   Other'!$D138,1)=\"U\",\nVLOOKUP('15   Other'!$D138,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L138*'15   Other'!$I138","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B139=\"F\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B139=\"G\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B139=\"Gb\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B139=\"H\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B139=\"I\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B139=\"N\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B139=\"O\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B139=\"Q\",\nSUM(VLOOKUP('15   Other'!A139,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A139,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A139,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B139=\"R\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B139=\"S\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D139=\"U2\",'15   Other'!$D139=\"U24\"),0,\nIF(LEFT('15   Other'!$D139,1)=\"U\",\nVLOOKUP('15   Other'!$D139,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D139=\"U2\",'15   Other'!$D139=\"U24\"),0,\nIF(LEFT('15   Other'!$D139,1)=\"U\",\nVLOOKUP('15   Other'!$D139,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L139*'15   Other'!$I139","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B140=\"F\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B140=\"G\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B140=\"Gb\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B140=\"H\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B140=\"I\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B140=\"N\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B140=\"O\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B140=\"Q\",\nSUM(VLOOKUP('15   Other'!A140,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A140,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A140,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B140=\"R\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B140=\"S\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D140=\"U2\",'15   Other'!$D140=\"U24\"),0,\nIF(LEFT('15   Other'!$D140,1)=\"U\",\nVLOOKUP('15   Other'!$D140,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D140=\"U2\",'15   Other'!$D140=\"U24\"),0,\nIF(LEFT('15   Other'!$D140,1)=\"U\",\nVLOOKUP('15   Other'!$D140,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L140*'15   Other'!$I140","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B141=\"F\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B141=\"G\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B141=\"Gb\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B141=\"H\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B141=\"I\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B141=\"N\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B141=\"O\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B141=\"Q\",\nSUM(VLOOKUP('15   Other'!A141,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A141,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A141,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B141=\"R\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B141=\"S\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D141=\"U2\",'15   Other'!$D141=\"U24\"),0,\nIF(LEFT('15   Other'!$D141,1)=\"U\",\nVLOOKUP('15   Other'!$D141,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D141=\"U2\",'15   Other'!$D141=\"U24\"),0,\nIF(LEFT('15   Other'!$D141,1)=\"U\",\nVLOOKUP('15   Other'!$D141,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L141*'15   Other'!$I141","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B142=\"F\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B142=\"G\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B142=\"Gb\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B142=\"H\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B142=\"I\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B142=\"N\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B142=\"O\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B142=\"Q\",\nSUM(VLOOKUP('15   Other'!A142,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A142,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A142,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B142=\"R\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B142=\"S\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D142=\"U2\",'15   Other'!$D142=\"U24\"),0,\nIF(LEFT('15   Other'!$D142,1)=\"U\",\nVLOOKUP('15   Other'!$D142,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D142=\"U2\",'15   Other'!$D142=\"U24\"),0,\nIF(LEFT('15   Other'!$D142,1)=\"U\",\nVLOOKUP('15   Other'!$D142,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L142*'15   Other'!$I142","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B143=\"F\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B143=\"G\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B143=\"Gb\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B143=\"H\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B143=\"I\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B143=\"N\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B143=\"O\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B143=\"Q\",\nSUM(VLOOKUP('15   Other'!A143,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A143,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A143,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B143=\"R\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B143=\"S\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D143=\"U2\",'15   Other'!$D143=\"U24\"),0,\nIF(LEFT('15   Other'!$D143,1)=\"U\",\nVLOOKUP('15   Other'!$D143,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D143=\"U2\",'15   Other'!$D143=\"U24\"),0,\nIF(LEFT('15   Other'!$D143,1)=\"U\",\nVLOOKUP('15   Other'!$D143,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L143*'15   Other'!$I143","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B144=\"F\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B144=\"G\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B144=\"Gb\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B144=\"H\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B144=\"I\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B144=\"N\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B144=\"O\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B144=\"Q\",\nSUM(VLOOKUP('15   Other'!A144,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A144,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A144,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B144=\"R\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B144=\"S\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},{"$f":"IF(OR(B144=\"F\",B144=\"G\",B144=\"H\",B144=\"I\",B144=\"N\",B144=\"O\",B144=\"Q\",B144=\"R\",B144=\"S\"), \"ft\", IF(B144=\"Gb\", \"ea\", \"-\"))","v":"-"},{"$f":"IF(OR('15   Other'!$D144=\"U2\",'15   Other'!$D144=\"U24\"),0,\nIF(LEFT('15   Other'!$D144,1)=\"U\",\nVLOOKUP('15   Other'!$D144,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D144=\"U2\",'15   Other'!$D144=\"U24\"),0,\nIF(LEFT('15   Other'!$D144,1)=\"U\",\nVLOOKUP('15   Other'!$D144,UnitRates[],3),\n0))","v":0},{"$f":"I144*K144","v":0},{"$f":"'15   Other'!$L144*'15   Other'!$I144","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B145=\"F\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B145=\"G\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B145=\"Gb\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B145=\"H\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B145=\"I\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B145=\"N\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B145=\"O\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B145=\"Q\",\nSUM(VLOOKUP('15   Other'!A145,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A145,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A145,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B145=\"R\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B145=\"S\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D145=\"U2\",'15   Other'!$D145=\"U24\"),0,\nIF(LEFT('15   Other'!$D145,1)=\"U\",\nVLOOKUP('15   Other'!$D145,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D145=\"U2\",'15   Other'!$D145=\"U24\"),0,\nIF(LEFT('15   Other'!$D145,1)=\"U\",\nVLOOKUP('15   Other'!$D145,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L145*'15   Other'!$I145","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B146=\"F\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B146=\"G\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B146=\"Gb\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B146=\"H\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B146=\"I\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B146=\"N\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B146=\"O\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B146=\"Q\",\nSUM(VLOOKUP('15   Other'!A146,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A146,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A146,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B146=\"R\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B146=\"S\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D146=\"U2\",'15   Other'!$D146=\"U24\"),0,\nIF(LEFT('15   Other'!$D146,1)=\"U\",\nVLOOKUP('15   Other'!$D146,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D146=\"U2\",'15   Other'!$D146=\"U24\"),0,\nIF(LEFT('15   Other'!$D146,1)=\"U\",\nVLOOKUP('15   Other'!$D146,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L146*'15   Other'!$I146","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B147=\"F\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B147=\"G\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B147=\"Gb\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B147=\"H\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B147=\"I\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B147=\"N\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B147=\"O\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B147=\"Q\",\nSUM(VLOOKUP('15   Other'!A147,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A147,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A147,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B147=\"R\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B147=\"S\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D147=\"U2\",'15   Other'!$D147=\"U24\"),0,\nIF(LEFT('15   Other'!$D147,1)=\"U\",\nVLOOKUP('15   Other'!$D147,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D147=\"U2\",'15   Other'!$D147=\"U24\"),0,\nIF(LEFT('15   Other'!$D147,1)=\"U\",\nVLOOKUP('15   Other'!$D147,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L147*'15   Other'!$I147","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B148=\"F\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B148=\"G\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B148=\"Gb\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B148=\"H\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B148=\"I\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B148=\"N\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B148=\"O\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B148=\"Q\",\nSUM(VLOOKUP('15   Other'!A148,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A148,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A148,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B148=\"R\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B148=\"S\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D148=\"U2\",'15   Other'!$D148=\"U24\"),0,\nIF(LEFT('15   Other'!$D148,1)=\"U\",\nVLOOKUP('15   Other'!$D148,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D148=\"U2\",'15   Other'!$D148=\"U24\"),0,\nIF(LEFT('15   Other'!$D148,1)=\"U\",\nVLOOKUP('15   Other'!$D148,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L148*'15   Other'!$I148","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B149=\"F\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B149=\"G\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B149=\"Gb\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B149=\"H\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B149=\"I\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B149=\"N\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B149=\"O\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B149=\"Q\",\nSUM(VLOOKUP('15   Other'!A149,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A149,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A149,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B149=\"R\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B149=\"S\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D149=\"U2\",'15   Other'!$D149=\"U24\"),0,\nIF(LEFT('15   Other'!$D149,1)=\"U\",\nVLOOKUP('15   Other'!$D149,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D149=\"U2\",'15   Other'!$D149=\"U24\"),0,\nIF(LEFT('15   Other'!$D149,1)=\"U\",\nVLOOKUP('15   Other'!$D149,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L149*'15   Other'!$I149","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B150=\"F\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B150=\"G\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B150=\"Gb\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B150=\"H\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B150=\"I\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B150=\"N\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B150=\"O\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B150=\"Q\",\nSUM(VLOOKUP('15   Other'!A150,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A150,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A150,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B150=\"R\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B150=\"S\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D150=\"U2\",'15   Other'!$D150=\"U24\"),0,\nIF(LEFT('15   Other'!$D150,1)=\"U\",\nVLOOKUP('15   Other'!$D150,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D150=\"U2\",'15   Other'!$D150=\"U24\"),0,\nIF(LEFT('15   Other'!$D150,1)=\"U\",\nVLOOKUP('15   Other'!$D150,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L150*'15   Other'!$I150","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B151=\"F\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B151=\"G\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B151=\"Gb\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B151=\"H\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B151=\"I\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B151=\"N\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B151=\"O\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B151=\"Q\",\nSUM(VLOOKUP('15   Other'!A151,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A151,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A151,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B151=\"R\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B151=\"S\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D151=\"U2\",'15   Other'!$D151=\"U24\"),0,\nIF(LEFT('15   Other'!$D151,1)=\"U\",\nVLOOKUP('15   Other'!$D151,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D151=\"U2\",'15   Other'!$D151=\"U24\"),0,\nIF(LEFT('15   Other'!$D151,1)=\"U\",\nVLOOKUP('15   Other'!$D151,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L151*'15   Other'!$I151","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B152=\"F\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B152=\"G\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B152=\"Gb\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B152=\"H\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B152=\"I\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B152=\"N\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B152=\"O\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B152=\"Q\",\nSUM(VLOOKUP('15   Other'!A152,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A152,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A152,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B152=\"R\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B152=\"S\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D152=\"U2\",'15   Other'!$D152=\"U24\"),0,\nIF(LEFT('15   Other'!$D152,1)=\"U\",\nVLOOKUP('15   Other'!$D152,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D152=\"U2\",'15   Other'!$D152=\"U24\"),0,\nIF(LEFT('15   Other'!$D152,1)=\"U\",\nVLOOKUP('15   Other'!$D152,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L152*'15   Other'!$I152","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B153=\"F\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B153=\"G\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B153=\"Gb\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B153=\"H\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B153=\"I\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B153=\"N\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B153=\"O\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B153=\"Q\",\nSUM(VLOOKUP('15   Other'!A153,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A153,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A153,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B153=\"R\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B153=\"S\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D153=\"U2\",'15   Other'!$D153=\"U24\"),0,\nIF(LEFT('15   Other'!$D153,1)=\"U\",\nVLOOKUP('15   Other'!$D153,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D153=\"U2\",'15   Other'!$D153=\"U24\"),0,\nIF(LEFT('15   Other'!$D153,1)=\"U\",\nVLOOKUP('15   Other'!$D153,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L153*'15   Other'!$I153","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B154=\"F\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B154=\"G\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B154=\"Gb\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B154=\"H\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B154=\"I\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B154=\"N\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B154=\"O\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B154=\"Q\",\nSUM(VLOOKUP('15   Other'!A154,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A154,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A154,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B154=\"R\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B154=\"S\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D154=\"U2\",'15   Other'!$D154=\"U24\"),0,\nIF(LEFT('15   Other'!$D154,1)=\"U\",\nVLOOKUP('15   Other'!$D154,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D154=\"U2\",'15   Other'!$D154=\"U24\"),0,\nIF(LEFT('15   Other'!$D154,1)=\"U\",\nVLOOKUP('15   Other'!$D154,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L154*'15   Other'!$I154","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B155=\"F\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B155=\"G\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B155=\"Gb\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B155=\"H\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B155=\"I\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B155=\"N\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B155=\"O\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B155=\"Q\",\nSUM(VLOOKUP('15   Other'!A155,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A155,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A155,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B155=\"R\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B155=\"S\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D155=\"U2\",'15   Other'!$D155=\"U24\"),0,\nIF(LEFT('15   Other'!$D155,1)=\"U\",\nVLOOKUP('15   Other'!$D155,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D155=\"U2\",'15   Other'!$D155=\"U24\"),0,\nIF(LEFT('15   Other'!$D155,1)=\"U\",\nVLOOKUP('15   Other'!$D155,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L155*'15   Other'!$I155","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B156=\"F\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B156=\"G\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B156=\"Gb\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B156=\"H\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B156=\"I\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B156=\"N\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B156=\"O\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B156=\"Q\",\nSUM(VLOOKUP('15   Other'!A156,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A156,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A156,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B156=\"R\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B156=\"S\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D156=\"U2\",'15   Other'!$D156=\"U24\"),0,\nIF(LEFT('15   Other'!$D156,1)=\"U\",\nVLOOKUP('15   Other'!$D156,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D156=\"U2\",'15   Other'!$D156=\"U24\"),0,\nIF(LEFT('15   Other'!$D156,1)=\"U\",\nVLOOKUP('15   Other'!$D156,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L156*'15   Other'!$I156","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B157=\"F\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B157=\"G\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B157=\"Gb\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B157=\"H\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B157=\"I\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B157=\"N\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B157=\"O\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B157=\"Q\",\nSUM(VLOOKUP('15   Other'!A157,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A157,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A157,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B157=\"R\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B157=\"S\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D157=\"U2\",'15   Other'!$D157=\"U24\"),0,\nIF(LEFT('15   Other'!$D157,1)=\"U\",\nVLOOKUP('15   Other'!$D157,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D157=\"U2\",'15   Other'!$D157=\"U24\"),0,\nIF(LEFT('15   Other'!$D157,1)=\"U\",\nVLOOKUP('15   Other'!$D157,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L157*'15   Other'!$I157","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B158=\"F\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B158=\"G\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B158=\"Gb\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B158=\"H\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B158=\"I\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B158=\"N\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B158=\"O\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B158=\"Q\",\nSUM(VLOOKUP('15   Other'!A158,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A158,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A158,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B158=\"R\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B158=\"S\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D158=\"U2\",'15   Other'!$D158=\"U24\"),0,\nIF(LEFT('15   Other'!$D158,1)=\"U\",\nVLOOKUP('15   Other'!$D158,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D158=\"U2\",'15   Other'!$D158=\"U24\"),0,\nIF(LEFT('15   Other'!$D158,1)=\"U\",\nVLOOKUP('15   Other'!$D158,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L158*'15   Other'!$I158","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B159=\"F\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B159=\"G\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B159=\"Gb\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B159=\"H\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B159=\"I\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B159=\"N\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B159=\"O\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B159=\"Q\",\nSUM(VLOOKUP('15   Other'!A159,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A159,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A159,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B159=\"R\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B159=\"S\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D159=\"U2\",'15   Other'!$D159=\"U24\"),0,\nIF(LEFT('15   Other'!$D159,1)=\"U\",\nVLOOKUP('15   Other'!$D159,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D159=\"U2\",'15   Other'!$D159=\"U24\"),0,\nIF(LEFT('15   Other'!$D159,1)=\"U\",\nVLOOKUP('15   Other'!$D159,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L159*'15   Other'!$I159","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B160=\"F\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B160=\"G\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B160=\"Gb\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B160=\"H\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B160=\"I\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B160=\"N\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B160=\"O\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B160=\"Q\",\nSUM(VLOOKUP('15   Other'!A160,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A160,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A160,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B160=\"R\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B160=\"S\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D160=\"U2\",'15   Other'!$D160=\"U24\"),0,\nIF(LEFT('15   Other'!$D160,1)=\"U\",\nVLOOKUP('15   Other'!$D160,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D160=\"U2\",'15   Other'!$D160=\"U24\"),0,\nIF(LEFT('15   Other'!$D160,1)=\"U\",\nVLOOKUP('15   Other'!$D160,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L160*'15   Other'!$I160","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B161=\"F\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B161=\"G\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B161=\"Gb\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B161=\"H\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B161=\"I\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B161=\"N\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B161=\"O\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B161=\"Q\",\nSUM(VLOOKUP('15   Other'!A161,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A161,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A161,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B161=\"R\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B161=\"S\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D161=\"U2\",'15   Other'!$D161=\"U24\"),0,\nIF(LEFT('15   Other'!$D161,1)=\"U\",\nVLOOKUP('15   Other'!$D161,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D161=\"U2\",'15   Other'!$D161=\"U24\"),0,\nIF(LEFT('15   Other'!$D161,1)=\"U\",\nVLOOKUP('15   Other'!$D161,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L161*'15   Other'!$I161","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B162=\"F\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B162=\"G\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B162=\"Gb\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B162=\"H\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B162=\"I\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B162=\"N\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B162=\"O\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B162=\"Q\",\nSUM(VLOOKUP('15   Other'!A162,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A162,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A162,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B162=\"R\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B162=\"S\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":14126},"ft",{"$f":"IF(OR('15   Other'!$D162=\"U2\",'15   Other'!$D162=\"U24\"),0,\nIF(LEFT('15   Other'!$D162,1)=\"U\",\nVLOOKUP('15   Other'!$D162,UnitRates[],4),\n0))","v":0.40990829254453875},{"$f":"IF(OR('15   Other'!$D162=\"U2\",'15   Other'!$D162=\"U24\"),0,\nIF(LEFT('15   Other'!$D162,1)=\"U\",\nVLOOKUP('15   Other'!$D162,UnitRates[],3),\n0))","v":1.7376084379473828},5790.3645404841545,{"$f":"'15   Other'!$L162*'15   Other'!$I162","v":24545.45679444473}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B163=\"F\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B163=\"G\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B163=\"Gb\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B163=\"H\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B163=\"I\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B163=\"N\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B163=\"O\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B163=\"Q\",\nSUM(VLOOKUP('15   Other'!A163,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A163,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A163,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B163=\"R\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B163=\"S\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":25463},"ft",{"$f":"IF(OR('15   Other'!$D163=\"U2\",'15   Other'!$D163=\"U24\"),0,\nIF(LEFT('15   Other'!$D163,1)=\"U\",\nVLOOKUP('15   Other'!$D163,UnitRates[],4),\n0))","v":0.37673918329669154},{"$f":"IF(OR('15   Other'!$D163=\"U2\",'15   Other'!$D163=\"U24\"),0,\nIF(LEFT('15   Other'!$D163,1)=\"U\",\nVLOOKUP('15   Other'!$D163,UnitRates[],3),\n0))","v":1.6033156747432828},9592.9098242836571,{"$f":"'15   Other'!$L163*'15   Other'!$I163","v":40825.227025988213}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B164=\"F\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B164=\"G\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B164=\"Gb\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B164=\"H\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B164=\"I\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B164=\"N\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B164=\"O\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B164=\"Q\",\nSUM(VLOOKUP('15   Other'!A164,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A164,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A164,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B164=\"R\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B164=\"S\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":3894},"ft",{"$f":"IF(OR('15   Other'!$D164=\"U2\",'15   Other'!$D164=\"U24\"),0,\nIF(LEFT('15   Other'!$D164,1)=\"U\",\nVLOOKUP('15   Other'!$D164,UnitRates[],4),\n0))","v":0.3965988243447543},{"$f":"IF(OR('15   Other'!$D164=\"U2\",'15   Other'!$D164=\"U24\"),0,\nIF(LEFT('15   Other'!$D164,1)=\"U\",\nVLOOKUP('15   Other'!$D164,UnitRates[],3),\n0))","v":1.622249125386815},1544.3558219984732,{"$f":"'15   Other'!$L164*'15   Other'!$I164","v":6317.0380942562579}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B165=\"F\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B165=\"G\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B165=\"Gb\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B165=\"H\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B165=\"I\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B165=\"N\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B165=\"O\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B165=\"Q\",\nSUM(VLOOKUP('15   Other'!A165,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A165,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A165,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B165=\"R\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B165=\"S\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":14126},"ft",{"$f":"IF(OR('15   Other'!$D165=\"U2\",'15   Other'!$D165=\"U24\"),0,\nIF(LEFT('15   Other'!$D165,1)=\"U\",\nVLOOKUP('15   Other'!$D165,UnitRates[],4),\n0))","v":1.6384354065362472},{"$f":"IF(OR('15   Other'!$D165=\"U2\",'15   Other'!$D165=\"U24\"),0,\nIF(LEFT('15   Other'!$D165,1)=\"U\",\nVLOOKUP('15   Other'!$D165,UnitRates[],3),\n0))","v":8.0070208586744442},23144.538552731028,{"$f":"'15   Other'!$L165*'15   Other'!$I165","v":113107.17664963521}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B166=\"F\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B166=\"G\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B166=\"Gb\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B166=\"H\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B166=\"I\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B166=\"N\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B166=\"O\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B166=\"Q\",\nSUM(VLOOKUP('15   Other'!A166,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A166,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A166,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B166=\"R\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B166=\"S\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":25463},"ft",{"$f":"IF(OR('15   Other'!$D166=\"U2\",'15   Other'!$D166=\"U24\"),0,\nIF(LEFT('15   Other'!$D166,1)=\"U\",\nVLOOKUP('15   Other'!$D166,UnitRates[],4),\n0))","v":1.5565136362094349},{"$f":"IF(OR('15   Other'!$D166=\"U2\",'15   Other'!$D166=\"U24\"),0,\nIF(LEFT('15   Other'!$D166,1)=\"U\",\nVLOOKUP('15   Other'!$D166,UnitRates[],3),\n0))","v":7.6066698157407222},39633.50671880084,{"$f":"'15   Other'!$L166*'15   Other'!$I166","v":193688.63351820601}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B167=\"F\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B167=\"G\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B167=\"Gb\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B167=\"H\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B167=\"I\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B167=\"N\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B167=\"O\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B167=\"Q\",\nSUM(VLOOKUP('15   Other'!A167,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A167,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A167,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B167=\"R\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B167=\"S\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":3894},"ft",{"$f":"IF(OR('15   Other'!$D167=\"U2\",'15   Other'!$D167=\"U24\"),0,\nIF(LEFT('15   Other'!$D167,1)=\"U\",\nVLOOKUP('15   Other'!$D167,UnitRates[],4),\n0))","v":1.6384354065362472},{"$f":"IF(OR('15   Other'!$D167=\"U2\",'15   Other'!$D167=\"U24\"),0,\nIF(LEFT('15   Other'!$D167,1)=\"U\",\nVLOOKUP('15   Other'!$D167,UnitRates[],3),\n0))","v":8.0070208586744442},6380.0674730521469,{"$f":"'15   Other'!$L167*'15   Other'!$I167","v":31179.339223678286}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B168=\"F\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B168=\"G\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B168=\"Gb\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B168=\"H\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B168=\"I\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B168=\"N\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B168=\"O\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B168=\"Q\",\nSUM(VLOOKUP('15   Other'!A168,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A168,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A168,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B168=\"R\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B168=\"S\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":3964},"ft",{"$f":"IF(OR('15   Other'!$D168=\"U2\",'15   Other'!$D168=\"U24\"),0,\nIF(LEFT('15   Other'!$D168,1)=\"U\",\nVLOOKUP('15   Other'!$D168,UnitRates[],4),\n0))","v":3.8359627340023912},{"$f":"IF(OR('15   Other'!$D168=\"U2\",'15   Other'!$D168=\"U24\"),0,\nIF(LEFT('15   Other'!$D168,1)=\"U\",\nVLOOKUP('15   Other'!$D168,UnitRates[],3),\n0))","v":18.425278446836693},15205.756277585479,{"$f":"'15   Other'!$L168*'15   Other'!$I168","v":73037.803763260643}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B169=\"F\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B169=\"G\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B169=\"Gb\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B169=\"H\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B169=\"I\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B169=\"N\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B169=\"O\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B169=\"Q\",\nSUM(VLOOKUP('15   Other'!A169,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A169,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A169,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B169=\"R\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B169=\"S\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":2141},"ft",{"$f":"IF(OR('15   Other'!$D169=\"U2\",'15   Other'!$D169=\"U24\"),0,\nIF(LEFT('15   Other'!$D169,1)=\"U\",\nVLOOKUP('15   Other'!$D169,UnitRates[],4),\n0))","v":9.4858072711829848},{"$f":"IF(OR('15   Other'!$D169=\"U2\",'15   Other'!$D169=\"U24\"),0,\nIF(LEFT('15   Other'!$D169,1)=\"U\",\nVLOOKUP('15   Other'!$D169,UnitRates[],3),\n0))","v":45.335819981587633},20309.113367602771,{"$f":"'15   Other'!$L169*'15   Other'!$I169","v":97063.99058057912}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B170=\"F\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B170=\"G\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B170=\"Gb\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B170=\"H\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B170=\"I\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B170=\"N\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B170=\"O\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B170=\"Q\",\nSUM(VLOOKUP('15   Other'!A170,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A170,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A170,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B170=\"R\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B170=\"S\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":2684.1009703315876},"ft",{"$f":"IF(OR('15   Other'!$D170=\"U2\",'15   Other'!$D170=\"U24\"),0,\nIF(LEFT('15   Other'!$D170,1)=\"U\",\nVLOOKUP('15   Other'!$D170,UnitRates[],4),\n0))","v":0.19393636492208338},{"$f":"IF(OR('15   Other'!$D170=\"U2\",'15   Other'!$D170=\"U24\"),0,\nIF(LEFT('15   Other'!$D170,1)=\"U\",\nVLOOKUP('15   Other'!$D170,UnitRates[],3),\n0))","v":374.33519595255143},520.5447852699449,{"$f":"'15   Other'!$L170*'15   Other'!$I170","v":1004753.4626855083}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B171=\"F\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B171=\"G\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B171=\"Gb\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B171=\"H\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B171=\"I\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B171=\"N\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B171=\"O\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B171=\"Q\",\nSUM(VLOOKUP('15   Other'!A171,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A171,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A171,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B171=\"R\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B171=\"S\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":2},"ea",{"$f":"IF(OR('15   Other'!$D171=\"U2\",'15   Other'!$D171=\"U24\"),0,\nIF(LEFT('15   Other'!$D171,1)=\"U\",\nVLOOKUP('15   Other'!$D171,UnitRates[],4),\n0))","v":"-"},{"$f":"IF(OR('15   Other'!$D171=\"U2\",'15   Other'!$D171=\"U24\"),0,\nIF(LEFT('15   Other'!$D171,1)=\"U\",\nVLOOKUP('15   Other'!$D171,UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"'15   Other'!$L171*'15   Other'!$I171","v":29112.960000000003}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B172=\"F\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B172=\"G\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B172=\"Gb\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B172=\"H\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B172=\"I\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B172=\"N\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B172=\"O\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B172=\"Q\",\nSUM(VLOOKUP('15   Other'!A172,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A172,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A172,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B172=\"R\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B172=\"S\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":2086.339029668412},"ft",{"$f":"IF(OR('15   Other'!$D172=\"U2\",'15   Other'!$D172=\"U24\"),0,\nIF(LEFT('15   Other'!$D172,1)=\"U\",\nVLOOKUP('15   Other'!$D172,UnitRates[],4),\n0))","v":0.19393636492208338},{"$f":"IF(OR('15   Other'!$D172=\"U2\",'15   Other'!$D172=\"U24\"),0,\nIF(LEFT('15   Other'!$D172,1)=\"U\",\nVLOOKUP('15   Other'!$D172,UnitRates[],3),\n0))","v":374.33519595255143},404.6170074089585,{"$f":"'15   Other'!$L172*'15   Other'!$I172","v":780990.12949438102}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B173=\"F\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B173=\"G\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B173=\"Gb\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B173=\"H\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B173=\"I\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B173=\"N\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B173=\"O\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B173=\"Q\",\nSUM(VLOOKUP('15   Other'!A173,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A173,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A173,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B173=\"R\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B173=\"S\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":2},"ea",{"$f":"IF(OR('15   Other'!$D173=\"U2\",'15   Other'!$D173=\"U24\"),0,\nIF(LEFT('15   Other'!$D173,1)=\"U\",\nVLOOKUP('15   Other'!$D173,UnitRates[],4),\n0))","v":"-"},{"$f":"IF(OR('15   Other'!$D173=\"U2\",'15   Other'!$D173=\"U24\"),0,\nIF(LEFT('15   Other'!$D173,1)=\"U\",\nVLOOKUP('15   Other'!$D173,UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"'15   Other'!$L173*'15   Other'!$I173","v":29112.960000000003}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B174=\"F\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B174=\"G\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B174=\"Gb\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B174=\"H\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B174=\"I\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B174=\"N\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B174=\"O\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B174=\"Q\",\nSUM(VLOOKUP('15   Other'!A174,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A174,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A174,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B174=\"R\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B174=\"S\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":460},"ft",{"$f":"IF(OR('15   Other'!$D174=\"U2\",'15   Other'!$D174=\"U24\"),0,\nIF(LEFT('15   Other'!$D174,1)=\"U\",\nVLOOKUP('15   Other'!$D174,UnitRates[],4),\n0))","v":0.19393636492208338},{"$f":"IF(OR('15   Other'!$D174=\"U2\",'15   Other'!$D174=\"U24\"),0,\nIF(LEFT('15   Other'!$D174,1)=\"U\",\nVLOOKUP('15   Other'!$D174,UnitRates[],3),\n0))","v":374.33519595255143},89.210727864158358,{"$f":"'15   Other'!$L174*'15   Other'!$I174","v":172194.19013817367}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B175=\"F\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B175=\"G\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B175=\"Gb\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B175=\"H\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B175=\"I\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B175=\"N\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B175=\"O\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B175=\"Q\",\nSUM(VLOOKUP('15   Other'!A175,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A175,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A175,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B175=\"R\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B175=\"S\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":1},"ea",{"$f":"IF(OR('15   Other'!$D175=\"U2\",'15   Other'!$D175=\"U24\"),0,\nIF(LEFT('15   Other'!$D175,1)=\"U\",\nVLOOKUP('15   Other'!$D175,UnitRates[],4),\n0))","v":"-"},{"$f":"IF(OR('15   Other'!$D175=\"U2\",'15   Other'!$D175=\"U24\"),0,\nIF(LEFT('15   Other'!$D175,1)=\"U\",\nVLOOKUP('15   Other'!$D175,UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"'15   Other'!$L175*'15   Other'!$I175","v":14556.480000000001}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B176=\"F\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B176=\"G\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B176=\"Gb\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B176=\"H\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B176=\"I\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B176=\"N\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B176=\"O\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B176=\"Q\",\nSUM(VLOOKUP('15   Other'!A176,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A176,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A176,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B176=\"R\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B176=\"S\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":420},"ft",{"$f":"IF(OR('15   Other'!$D176=\"U2\",'15   Other'!$D176=\"U24\"),0,\nIF(LEFT('15   Other'!$D176,1)=\"U\",\nVLOOKUP('15   Other'!$D176,UnitRates[],4),\n0))","v":0.19393636492208338},{"$f":"IF(OR('15   Other'!$D176=\"U2\",'15   Other'!$D176=\"U24\"),0,\nIF(LEFT('15   Other'!$D176,1)=\"U\",\nVLOOKUP('15   Other'!$D176,UnitRates[],3),\n0))","v":374.33519595255143},81.453273267275023,{"$f":"'15   Other'!$L176*'15   Other'!$I176","v":157220.78230007159}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B177=\"F\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B177=\"G\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B177=\"Gb\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B177=\"H\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B177=\"I\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B177=\"N\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B177=\"O\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B177=\"Q\",\nSUM(VLOOKUP('15   Other'!A177,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A177,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A177,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B177=\"R\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B177=\"S\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":1},"ea",{"$f":"IF(OR('15   Other'!$D177=\"U2\",'15   Other'!$D177=\"U24\"),0,\nIF(LEFT('15   Other'!$D177,1)=\"U\",\nVLOOKUP('15   Other'!$D177,UnitRates[],4),\n0))","v":0.19393636492208338},{"$f":"IF(OR('15   Other'!$D177=\"U2\",'15   Other'!$D177=\"U24\"),0,\nIF(LEFT('15   Other'!$D177,1)=\"U\",\nVLOOKUP('15   Other'!$D177,UnitRates[],3),\n0))","v":374.33519595255143},0.19393636492208338,{"$f":"'15   Other'!$L177*'15   Other'!$I177","v":374.33519595255143}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B178=\"F\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B178=\"G\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B178=\"Gb\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B178=\"H\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B178=\"I\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B178=\"N\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B178=\"O\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B178=\"Q\",\nSUM(VLOOKUP('15   Other'!A178,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A178,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A178,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B178=\"R\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B178=\"S\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D178=\"U2\",'15   Other'!$D178=\"U24\"),0,\nIF(LEFT('15   Other'!$D178,1)=\"U\",\nVLOOKUP('15   Other'!$D178,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D178=\"U2\",'15   Other'!$D178=\"U24\"),0,\nIF(LEFT('15   Other'!$D178,1)=\"U\",\nVLOOKUP('15   Other'!$D178,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L178*'15   Other'!$I178","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B179=\"F\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B179=\"G\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B179=\"Gb\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B179=\"H\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B179=\"I\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B179=\"N\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B179=\"O\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B179=\"Q\",\nSUM(VLOOKUP('15   Other'!A179,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A179,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A179,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B179=\"R\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B179=\"S\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D179=\"U2\",'15   Other'!$D179=\"U24\"),0,\nIF(LEFT('15   Other'!$D179,1)=\"U\",\nVLOOKUP('15   Other'!$D179,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D179=\"U2\",'15   Other'!$D179=\"U24\"),0,\nIF(LEFT('15   Other'!$D179,1)=\"U\",\nVLOOKUP('15   Other'!$D179,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L179*'15   Other'!$I179","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B180=\"F\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B180=\"G\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B180=\"Gb\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B180=\"H\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B180=\"I\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B180=\"N\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B180=\"O\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B180=\"Q\",\nSUM(VLOOKUP('15   Other'!A180,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A180,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A180,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B180=\"R\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B180=\"S\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D180=\"U2\",'15   Other'!$D180=\"U24\"),0,\nIF(LEFT('15   Other'!$D180,1)=\"U\",\nVLOOKUP('15   Other'!$D180,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D180=\"U2\",'15   Other'!$D180=\"U24\"),0,\nIF(LEFT('15   Other'!$D180,1)=\"U\",\nVLOOKUP('15   Other'!$D180,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L180*'15   Other'!$I180","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B181=\"F\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B181=\"G\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B181=\"Gb\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B181=\"H\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B181=\"I\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B181=\"N\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B181=\"O\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B181=\"Q\",\nSUM(VLOOKUP('15   Other'!A181,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A181,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A181,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B181=\"R\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B181=\"S\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D181=\"U2\",'15   Other'!$D181=\"U24\"),0,\nIF(LEFT('15   Other'!$D181,1)=\"U\",\nVLOOKUP('15   Other'!$D181,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D181=\"U2\",'15   Other'!$D181=\"U24\"),0,\nIF(LEFT('15   Other'!$D181,1)=\"U\",\nVLOOKUP('15   Other'!$D181,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L181*'15   Other'!$I181","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B182=\"F\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B182=\"G\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B182=\"Gb\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B182=\"H\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B182=\"I\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B182=\"N\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B182=\"O\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B182=\"Q\",\nSUM(VLOOKUP('15   Other'!A182,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A182,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A182,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B182=\"R\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B182=\"S\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D182=\"U2\",'15   Other'!$D182=\"U24\"),0,\nIF(LEFT('15   Other'!$D182,1)=\"U\",\nVLOOKUP('15   Other'!$D182,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D182=\"U2\",'15   Other'!$D182=\"U24\"),0,\nIF(LEFT('15   Other'!$D182,1)=\"U\",\nVLOOKUP('15   Other'!$D182,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L182*'15   Other'!$I182","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B183=\"F\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B183=\"G\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B183=\"Gb\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B183=\"H\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B183=\"I\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B183=\"N\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B183=\"O\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B183=\"Q\",\nSUM(VLOOKUP('15   Other'!A183,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A183,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A183,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B183=\"R\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B183=\"S\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D183=\"U2\",'15   Other'!$D183=\"U24\"),0,\nIF(LEFT('15   Other'!$D183,1)=\"U\",\nVLOOKUP('15   Other'!$D183,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D183=\"U2\",'15   Other'!$D183=\"U24\"),0,\nIF(LEFT('15   Other'!$D183,1)=\"U\",\nVLOOKUP('15   Other'!$D183,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L183*'15   Other'!$I183","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B184=\"F\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B184=\"G\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B184=\"Gb\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B184=\"H\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B184=\"I\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B184=\"N\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B184=\"O\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B184=\"Q\",\nSUM(VLOOKUP('15   Other'!A184,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A184,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A184,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B184=\"R\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B184=\"S\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D184=\"U2\",'15   Other'!$D184=\"U24\"),0,\nIF(LEFT('15   Other'!$D184,1)=\"U\",\nVLOOKUP('15   Other'!$D184,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D184=\"U2\",'15   Other'!$D184=\"U24\"),0,\nIF(LEFT('15   Other'!$D184,1)=\"U\",\nVLOOKUP('15   Other'!$D184,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L184*'15   Other'!$I184","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B185=\"F\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B185=\"G\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B185=\"Gb\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B185=\"H\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B185=\"I\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B185=\"N\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B185=\"O\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B185=\"Q\",\nSUM(VLOOKUP('15   Other'!A185,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A185,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A185,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B185=\"R\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B185=\"S\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D185=\"U2\",'15   Other'!$D185=\"U24\"),0,\nIF(LEFT('15   Other'!$D185,1)=\"U\",\nVLOOKUP('15   Other'!$D185,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D185=\"U2\",'15   Other'!$D185=\"U24\"),0,\nIF(LEFT('15   Other'!$D185,1)=\"U\",\nVLOOKUP('15   Other'!$D185,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L185*'15   Other'!$I185","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B186=\"F\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B186=\"G\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B186=\"Gb\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B186=\"H\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B186=\"I\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B186=\"N\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B186=\"O\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B186=\"Q\",\nSUM(VLOOKUP('15   Other'!A186,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A186,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A186,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B186=\"R\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B186=\"S\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D186=\"U2\",'15   Other'!$D186=\"U24\"),0,\nIF(LEFT('15   Other'!$D186,1)=\"U\",\nVLOOKUP('15   Other'!$D186,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D186=\"U2\",'15   Other'!$D186=\"U24\"),0,\nIF(LEFT('15   Other'!$D186,1)=\"U\",\nVLOOKUP('15   Other'!$D186,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L186*'15   Other'!$I186","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B187=\"F\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B187=\"G\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B187=\"Gb\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B187=\"H\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B187=\"I\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B187=\"N\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B187=\"O\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B187=\"Q\",\nSUM(VLOOKUP('15   Other'!A187,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A187,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A187,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B187=\"R\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B187=\"S\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D187=\"U2\",'15   Other'!$D187=\"U24\"),0,\nIF(LEFT('15   Other'!$D187,1)=\"U\",\nVLOOKUP('15   Other'!$D187,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D187=\"U2\",'15   Other'!$D187=\"U24\"),0,\nIF(LEFT('15   Other'!$D187,1)=\"U\",\nVLOOKUP('15   Other'!$D187,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L187*'15   Other'!$I187","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B188=\"F\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B188=\"G\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B188=\"Gb\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B188=\"H\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B188=\"I\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B188=\"N\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B188=\"O\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B188=\"Q\",\nSUM(VLOOKUP('15   Other'!A188,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A188,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A188,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B188=\"R\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B188=\"S\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D188=\"U2\",'15   Other'!$D188=\"U24\"),0,\nIF(LEFT('15   Other'!$D188,1)=\"U\",\nVLOOKUP('15   Other'!$D188,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D188=\"U2\",'15   Other'!$D188=\"U24\"),0,\nIF(LEFT('15   Other'!$D188,1)=\"U\",\nVLOOKUP('15   Other'!$D188,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L188*'15   Other'!$I188","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B189=\"F\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B189=\"G\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B189=\"Gb\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B189=\"H\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B189=\"I\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B189=\"N\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B189=\"O\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B189=\"Q\",\nSUM(VLOOKUP('15   Other'!A189,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A189,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A189,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B189=\"R\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B189=\"S\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D189=\"U2\",'15   Other'!$D189=\"U24\"),0,\nIF(LEFT('15   Other'!$D189,1)=\"U\",\nVLOOKUP('15   Other'!$D189,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D189=\"U2\",'15   Other'!$D189=\"U24\"),0,\nIF(LEFT('15   Other'!$D189,1)=\"U\",\nVLOOKUP('15   Other'!$D189,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L189*'15   Other'!$I189","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B190=\"F\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B190=\"G\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B190=\"Gb\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B190=\"H\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B190=\"I\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B190=\"N\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B190=\"O\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B190=\"Q\",\nSUM(VLOOKUP('15   Other'!A190,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A190,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A190,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B190=\"R\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B190=\"S\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D190=\"U2\",'15   Other'!$D190=\"U24\"),0,\nIF(LEFT('15   Other'!$D190,1)=\"U\",\nVLOOKUP('15   Other'!$D190,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D190=\"U2\",'15   Other'!$D190=\"U24\"),0,\nIF(LEFT('15   Other'!$D190,1)=\"U\",\nVLOOKUP('15   Other'!$D190,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L190*'15   Other'!$I190","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B191=\"F\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B191=\"G\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B191=\"Gb\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B191=\"H\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B191=\"I\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B191=\"N\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B191=\"O\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B191=\"Q\",\nSUM(VLOOKUP('15   Other'!A191,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A191,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A191,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B191=\"R\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B191=\"S\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D191=\"U2\",'15   Other'!$D191=\"U24\"),0,\nIF(LEFT('15   Other'!$D191,1)=\"U\",\nVLOOKUP('15   Other'!$D191,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D191=\"U2\",'15   Other'!$D191=\"U24\"),0,\nIF(LEFT('15   Other'!$D191,1)=\"U\",\nVLOOKUP('15   Other'!$D191,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L191*'15   Other'!$I191","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B192=\"F\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B192=\"G\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B192=\"Gb\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B192=\"H\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B192=\"I\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B192=\"N\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B192=\"O\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B192=\"Q\",\nSUM(VLOOKUP('15   Other'!A192,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A192,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A192,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B192=\"R\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B192=\"S\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D192=\"U2\",'15   Other'!$D192=\"U24\"),0,\nIF(LEFT('15   Other'!$D192,1)=\"U\",\nVLOOKUP('15   Other'!$D192,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D192=\"U2\",'15   Other'!$D192=\"U24\"),0,\nIF(LEFT('15   Other'!$D192,1)=\"U\",\nVLOOKUP('15   Other'!$D192,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L192*'15   Other'!$I192","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B193=\"F\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B193=\"G\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B193=\"Gb\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B193=\"H\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B193=\"I\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B193=\"N\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B193=\"O\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B193=\"Q\",\nSUM(VLOOKUP('15   Other'!A193,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A193,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A193,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B193=\"R\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B193=\"S\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},{"$f":"IF(OR(B193=\"F\",B193=\"G\",B193=\"H\",B193=\"I\",B193=\"N\",B193=\"O\",B193=\"Q\",B193=\"R\",B193=\"S\"), \"ft\", IF(B193=\"Gb\", \"ea\", \"-\"))","v":"-"},{"$f":"IF(OR('15   Other'!$D193=\"U2\",'15   Other'!$D193=\"U24\"),0,\nIF(LEFT('15   Other'!$D193,1)=\"U\",\nVLOOKUP('15   Other'!$D193,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D193=\"U2\",'15   Other'!$D193=\"U24\"),0,\nIF(LEFT('15   Other'!$D193,1)=\"U\",\nVLOOKUP('15   Other'!$D193,UnitRates[],3),\n0))","v":0},{"$f":"I193*K193","v":0},{"$f":"'15   Other'!$L193*'15   Other'!$I193","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B194=\"F\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B194=\"G\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B194=\"Gb\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B194=\"H\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B194=\"I\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B194=\"N\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B194=\"O\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B194=\"Q\",\nSUM(VLOOKUP('15   Other'!A194,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A194,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A194,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B194=\"R\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B194=\"S\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D194=\"U2\",'15   Other'!$D194=\"U24\"),0,\nIF(LEFT('15   Other'!$D194,1)=\"U\",\nVLOOKUP('15   Other'!$D194,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D194=\"U2\",'15   Other'!$D194=\"U24\"),0,\nIF(LEFT('15   Other'!$D194,1)=\"U\",\nVLOOKUP('15   Other'!$D194,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L194*'15   Other'!$I194","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B195=\"F\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B195=\"G\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B195=\"Gb\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B195=\"H\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B195=\"I\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B195=\"N\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B195=\"O\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B195=\"Q\",\nSUM(VLOOKUP('15   Other'!A195,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A195,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A195,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B195=\"R\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B195=\"S\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D195=\"U2\",'15   Other'!$D195=\"U24\"),0,\nIF(LEFT('15   Other'!$D195,1)=\"U\",\nVLOOKUP('15   Other'!$D195,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D195=\"U2\",'15   Other'!$D195=\"U24\"),0,\nIF(LEFT('15   Other'!$D195,1)=\"U\",\nVLOOKUP('15   Other'!$D195,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L195*'15   Other'!$I195","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B196=\"F\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B196=\"G\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B196=\"Gb\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B196=\"H\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B196=\"I\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B196=\"N\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B196=\"O\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B196=\"Q\",\nSUM(VLOOKUP('15   Other'!A196,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A196,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A196,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B196=\"R\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B196=\"S\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D196=\"U2\",'15   Other'!$D196=\"U24\"),0,\nIF(LEFT('15   Other'!$D196,1)=\"U\",\nVLOOKUP('15   Other'!$D196,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D196=\"U2\",'15   Other'!$D196=\"U24\"),0,\nIF(LEFT('15   Other'!$D196,1)=\"U\",\nVLOOKUP('15   Other'!$D196,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L196*'15   Other'!$I196","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B197=\"F\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B197=\"G\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B197=\"Gb\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B197=\"H\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B197=\"I\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B197=\"N\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B197=\"O\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B197=\"Q\",\nSUM(VLOOKUP('15   Other'!A197,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A197,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A197,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B197=\"R\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B197=\"S\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D197=\"U2\",'15   Other'!$D197=\"U24\"),0,\nIF(LEFT('15   Other'!$D197,1)=\"U\",\nVLOOKUP('15   Other'!$D197,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D197=\"U2\",'15   Other'!$D197=\"U24\"),0,\nIF(LEFT('15   Other'!$D197,1)=\"U\",\nVLOOKUP('15   Other'!$D197,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L197*'15   Other'!$I197","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B198=\"F\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B198=\"G\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B198=\"Gb\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B198=\"H\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B198=\"I\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B198=\"N\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B198=\"O\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B198=\"Q\",\nSUM(VLOOKUP('15   Other'!A198,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A198,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A198,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B198=\"R\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B198=\"S\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D198=\"U2\",'15   Other'!$D198=\"U24\"),0,\nIF(LEFT('15   Other'!$D198,1)=\"U\",\nVLOOKUP('15   Other'!$D198,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D198=\"U2\",'15   Other'!$D198=\"U24\"),0,\nIF(LEFT('15   Other'!$D198,1)=\"U\",\nVLOOKUP('15   Other'!$D198,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L198*'15   Other'!$I198","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B199=\"F\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B199=\"G\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B199=\"Gb\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B199=\"H\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B199=\"I\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B199=\"N\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B199=\"O\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B199=\"Q\",\nSUM(VLOOKUP('15   Other'!A199,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A199,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A199,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B199=\"R\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B199=\"S\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D199=\"U2\",'15   Other'!$D199=\"U24\"),0,\nIF(LEFT('15   Other'!$D199,1)=\"U\",\nVLOOKUP('15   Other'!$D199,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D199=\"U2\",'15   Other'!$D199=\"U24\"),0,\nIF(LEFT('15   Other'!$D199,1)=\"U\",\nVLOOKUP('15   Other'!$D199,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L199*'15   Other'!$I199","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B200=\"F\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B200=\"G\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B200=\"Gb\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B200=\"H\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B200=\"I\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B200=\"N\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B200=\"O\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B200=\"Q\",\nSUM(VLOOKUP('15   Other'!A200,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A200,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A200,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B200=\"R\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B200=\"S\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D200=\"U2\",'15   Other'!$D200=\"U24\"),0,\nIF(LEFT('15   Other'!$D200,1)=\"U\",\nVLOOKUP('15   Other'!$D200,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D200=\"U2\",'15   Other'!$D200=\"U24\"),0,\nIF(LEFT('15   Other'!$D200,1)=\"U\",\nVLOOKUP('15   Other'!$D200,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L200*'15   Other'!$I200","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B201=\"F\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B201=\"G\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B201=\"Gb\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B201=\"H\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B201=\"I\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B201=\"N\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B201=\"O\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B201=\"Q\",\nSUM(VLOOKUP('15   Other'!A201,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A201,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A201,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B201=\"R\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B201=\"S\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D201=\"U2\",'15   Other'!$D201=\"U24\"),0,\nIF(LEFT('15   Other'!$D201,1)=\"U\",\nVLOOKUP('15   Other'!$D201,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D201=\"U2\",'15   Other'!$D201=\"U24\"),0,\nIF(LEFT('15   Other'!$D201,1)=\"U\",\nVLOOKUP('15   Other'!$D201,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L201*'15   Other'!$I201","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B202=\"F\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B202=\"G\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B202=\"Gb\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B202=\"H\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B202=\"I\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B202=\"N\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B202=\"O\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B202=\"Q\",\nSUM(VLOOKUP('15   Other'!A202,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A202,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A202,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B202=\"R\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B202=\"S\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D202=\"U2\",'15   Other'!$D202=\"U24\"),0,\nIF(LEFT('15   Other'!$D202,1)=\"U\",\nVLOOKUP('15   Other'!$D202,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D202=\"U2\",'15   Other'!$D202=\"U24\"),0,\nIF(LEFT('15   Other'!$D202,1)=\"U\",\nVLOOKUP('15   Other'!$D202,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L202*'15   Other'!$I202","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B203=\"F\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B203=\"G\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B203=\"Gb\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B203=\"H\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B203=\"I\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B203=\"N\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B203=\"O\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B203=\"Q\",\nSUM(VLOOKUP('15   Other'!A203,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A203,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A203,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B203=\"R\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B203=\"S\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D203=\"U2\",'15   Other'!$D203=\"U24\"),0,\nIF(LEFT('15   Other'!$D203,1)=\"U\",\nVLOOKUP('15   Other'!$D203,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D203=\"U2\",'15   Other'!$D203=\"U24\"),0,\nIF(LEFT('15   Other'!$D203,1)=\"U\",\nVLOOKUP('15   Other'!$D203,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L203*'15   Other'!$I203","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B204=\"F\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B204=\"G\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B204=\"Gb\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B204=\"H\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B204=\"I\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B204=\"N\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B204=\"O\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B204=\"Q\",\nSUM(VLOOKUP('15   Other'!A204,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A204,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A204,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B204=\"R\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B204=\"S\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D204=\"U2\",'15   Other'!$D204=\"U24\"),0,\nIF(LEFT('15   Other'!$D204,1)=\"U\",\nVLOOKUP('15   Other'!$D204,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D204=\"U2\",'15   Other'!$D204=\"U24\"),0,\nIF(LEFT('15   Other'!$D204,1)=\"U\",\nVLOOKUP('15   Other'!$D204,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L204*'15   Other'!$I204","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B205=\"F\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B205=\"G\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B205=\"Gb\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B205=\"H\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B205=\"I\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B205=\"N\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B205=\"O\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B205=\"Q\",\nSUM(VLOOKUP('15   Other'!A205,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A205,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A205,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B205=\"R\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B205=\"S\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D205=\"U2\",'15   Other'!$D205=\"U24\"),0,\nIF(LEFT('15   Other'!$D205,1)=\"U\",\nVLOOKUP('15   Other'!$D205,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D205=\"U2\",'15   Other'!$D205=\"U24\"),0,\nIF(LEFT('15   Other'!$D205,1)=\"U\",\nVLOOKUP('15   Other'!$D205,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L205*'15   Other'!$I205","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(B206=\"F\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B206=\"G\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B206=\"Gb\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B206=\"H\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B206=\"I\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B206=\"N\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B206=\"O\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B206=\"Q\",\nSUM(VLOOKUP('15   Other'!A206,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A206,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A206,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B206=\"R\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B206=\"S\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D206=\"U2\",'15   Other'!$D206=\"U24\"),0,\nIF(LEFT('15   Other'!$D206,1)=\"U\",\nVLOOKUP('15   Other'!$D206,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D206=\"U2\",'15   Other'!$D206=\"U24\"),0,\nIF(LEFT('15   Other'!$D206,1)=\"U\",\nVLOOKUP('15   Other'!$D206,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L206*'15   Other'!$I206","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(B207=\"F\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B207=\"G\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B207=\"Gb\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B207=\"H\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B207=\"I\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B207=\"N\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B207=\"O\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B207=\"Q\",\nSUM(VLOOKUP('15   Other'!A207,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A207,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A207,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B207=\"R\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B207=\"S\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D207=\"U2\",'15   Other'!$D207=\"U24\"),0,\nIF(LEFT('15   Other'!$D207,1)=\"U\",\nVLOOKUP('15   Other'!$D207,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D207=\"U2\",'15   Other'!$D207=\"U24\"),0,\nIF(LEFT('15   Other'!$D207,1)=\"U\",\nVLOOKUP('15   Other'!$D207,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L207*'15   Other'!$I207","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(B208=\"F\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B208=\"G\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B208=\"Gb\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B208=\"H\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B208=\"I\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B208=\"N\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B208=\"O\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B208=\"Q\",\nSUM(VLOOKUP('15   Other'!A208,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A208,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A208,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B208=\"R\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B208=\"S\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D208=\"U2\",'15   Other'!$D208=\"U24\"),0,\nIF(LEFT('15   Other'!$D208,1)=\"U\",\nVLOOKUP('15   Other'!$D208,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D208=\"U2\",'15   Other'!$D208=\"U24\"),0,\nIF(LEFT('15   Other'!$D208,1)=\"U\",\nVLOOKUP('15   Other'!$D208,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L208*'15   Other'!$I208","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(B209=\"F\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B209=\"G\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B209=\"Gb\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B209=\"H\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B209=\"I\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B209=\"N\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B209=\"O\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B209=\"Q\",\nSUM(VLOOKUP('15   Other'!A209,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A209,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A209,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B209=\"R\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B209=\"S\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},{"$f":"IF(OR(B209=\"F\",B209=\"G\",B209=\"H\",B209=\"I\",B209=\"N\",B209=\"O\",B209=\"Q\",B209=\"R\",B209=\"S\"), \"ft\", IF(B209=\"Gb\", \"ea\", \"-\"))","v":"-"},{"$f":"IF(OR('15   Other'!$D209=\"U2\",'15   Other'!$D209=\"U24\"),0,\nIF(LEFT('15   Other'!$D209,1)=\"U\",\nVLOOKUP('15   Other'!$D209,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D209=\"U2\",'15   Other'!$D209=\"U24\"),0,\nIF(LEFT('15   Other'!$D209,1)=\"U\",\nVLOOKUP('15   Other'!$D209,UnitRates[],3),\n0))","v":0},{"$f":"I209*K209","v":0},{"$f":"'15   Other'!$L209*'15   Other'!$I209","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(B210=\"F\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B210=\"G\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B210=\"Gb\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B210=\"H\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B210=\"I\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B210=\"N\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B210=\"O\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B210=\"Q\",\nSUM(VLOOKUP('15   Other'!A210,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A210,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A210,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B210=\"R\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B210=\"S\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D210=\"U2\",'15   Other'!$D210=\"U24\"),0,\nIF(LEFT('15   Other'!$D210,1)=\"U\",\nVLOOKUP('15   Other'!$D210,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D210=\"U2\",'15   Other'!$D210=\"U24\"),0,\nIF(LEFT('15   Other'!$D210,1)=\"U\",\nVLOOKUP('15   Other'!$D210,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L210*'15   Other'!$I210","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(B211=\"F\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B211=\"G\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B211=\"Gb\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B211=\"H\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B211=\"I\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B211=\"N\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B211=\"O\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B211=\"Q\",\nSUM(VLOOKUP('15   Other'!A211,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A211,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A211,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B211=\"R\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B211=\"S\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D211=\"U2\",'15   Other'!$D211=\"U24\"),0,\nIF(LEFT('15   Other'!$D211,1)=\"U\",\nVLOOKUP('15   Other'!$D211,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D211=\"U2\",'15   Other'!$D211=\"U24\"),0,\nIF(LEFT('15   Other'!$D211,1)=\"U\",\nVLOOKUP('15   Other'!$D211,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L211*'15   Other'!$I211","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(B212=\"F\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B212=\"G\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B212=\"Gb\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B212=\"H\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B212=\"I\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B212=\"N\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B212=\"O\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B212=\"Q\",\nSUM(VLOOKUP('15   Other'!A212,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A212,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A212,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B212=\"R\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B212=\"S\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D212=\"U2\",'15   Other'!$D212=\"U24\"),0,\nIF(LEFT('15   Other'!$D212,1)=\"U\",\nVLOOKUP('15   Other'!$D212,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D212=\"U2\",'15   Other'!$D212=\"U24\"),0,\nIF(LEFT('15   Other'!$D212,1)=\"U\",\nVLOOKUP('15   Other'!$D212,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L212*'15   Other'!$I212","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(B213=\"F\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B213=\"G\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B213=\"Gb\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B213=\"H\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B213=\"I\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B213=\"N\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B213=\"O\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B213=\"Q\",\nSUM(VLOOKUP('15   Other'!A213,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A213,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A213,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B213=\"R\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B213=\"S\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D213=\"U2\",'15   Other'!$D213=\"U24\"),0,\nIF(LEFT('15   Other'!$D213,1)=\"U\",\nVLOOKUP('15   Other'!$D213,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D213=\"U2\",'15   Other'!$D213=\"U24\"),0,\nIF(LEFT('15   Other'!$D213,1)=\"U\",\nVLOOKUP('15   Other'!$D213,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L213*'15   Other'!$I213","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(B214=\"F\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B214=\"G\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B214=\"Gb\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B214=\"H\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B214=\"I\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B214=\"N\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B214=\"O\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B214=\"Q\",\nSUM(VLOOKUP('15   Other'!A214,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A214,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A214,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B214=\"R\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B214=\"S\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D214=\"U2\",'15   Other'!$D214=\"U24\"),0,\nIF(LEFT('15   Other'!$D214,1)=\"U\",\nVLOOKUP('15   Other'!$D214,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D214=\"U2\",'15   Other'!$D214=\"U24\"),0,\nIF(LEFT('15   Other'!$D214,1)=\"U\",\nVLOOKUP('15   Other'!$D214,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L214*'15   Other'!$I214","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(B215=\"F\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B215=\"G\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B215=\"Gb\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B215=\"H\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B215=\"I\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B215=\"N\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B215=\"O\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B215=\"Q\",\nSUM(VLOOKUP('15   Other'!A215,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A215,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A215,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B215=\"R\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B215=\"S\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D215=\"U2\",'15   Other'!$D215=\"U24\"),0,\nIF(LEFT('15   Other'!$D215,1)=\"U\",\nVLOOKUP('15   Other'!$D215,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D215=\"U2\",'15   Other'!$D215=\"U24\"),0,\nIF(LEFT('15   Other'!$D215,1)=\"U\",\nVLOOKUP('15   Other'!$D215,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L215*'15   Other'!$I215","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(B216=\"F\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B216=\"G\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B216=\"Gb\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B216=\"H\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B216=\"I\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B216=\"N\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B216=\"O\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B216=\"Q\",\nSUM(VLOOKUP('15   Other'!A216,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A216,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A216,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B216=\"R\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B216=\"S\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D216=\"U2\",'15   Other'!$D216=\"U24\"),0,\nIF(LEFT('15   Other'!$D216,1)=\"U\",\nVLOOKUP('15   Other'!$D216,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D216=\"U2\",'15   Other'!$D216=\"U24\"),0,\nIF(LEFT('15   Other'!$D216,1)=\"U\",\nVLOOKUP('15   Other'!$D216,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L216*'15   Other'!$I216","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(B217=\"F\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B217=\"G\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B217=\"Gb\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B217=\"H\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B217=\"I\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B217=\"N\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B217=\"O\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B217=\"Q\",\nSUM(VLOOKUP('15   Other'!A217,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A217,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A217,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B217=\"R\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B217=\"S\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D217=\"U2\",'15   Other'!$D217=\"U24\"),0,\nIF(LEFT('15   Other'!$D217,1)=\"U\",\nVLOOKUP('15   Other'!$D217,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D217=\"U2\",'15   Other'!$D217=\"U24\"),0,\nIF(LEFT('15   Other'!$D217,1)=\"U\",\nVLOOKUP('15   Other'!$D217,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L217*'15   Other'!$I217","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(B218=\"F\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B218=\"G\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B218=\"Gb\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B218=\"H\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B218=\"I\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B218=\"N\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B218=\"O\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B218=\"Q\",\nSUM(VLOOKUP('15   Other'!A218,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A218,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A218,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B218=\"R\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B218=\"S\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D218=\"U2\",'15   Other'!$D218=\"U24\"),0,\nIF(LEFT('15   Other'!$D218,1)=\"U\",\nVLOOKUP('15   Other'!$D218,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D218=\"U2\",'15   Other'!$D218=\"U24\"),0,\nIF(LEFT('15   Other'!$D218,1)=\"U\",\nVLOOKUP('15   Other'!$D218,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L218*'15   Other'!$I218","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"IF(B219=\"F\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B219=\"G\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B219=\"Gb\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B219=\"H\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B219=\"I\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B219=\"N\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B219=\"O\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B219=\"Q\",\nSUM(VLOOKUP('15   Other'!A219,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A219,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A219,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B219=\"R\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B219=\"S\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D219=\"U2\",'15   Other'!$D219=\"U24\"),0,\nIF(LEFT('15   Other'!$D219,1)=\"U\",\nVLOOKUP('15   Other'!$D219,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D219=\"U2\",'15   Other'!$D219=\"U24\"),0,\nIF(LEFT('15   Other'!$D219,1)=\"U\",\nVLOOKUP('15   Other'!$D219,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L219*'15   Other'!$I219","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"IF(B220=\"F\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B220=\"G\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B220=\"Gb\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B220=\"H\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B220=\"I\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B220=\"N\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B220=\"O\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B220=\"Q\",\nSUM(VLOOKUP('15   Other'!A220,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A220,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A220,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B220=\"R\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B220=\"S\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D220=\"U2\",'15   Other'!$D220=\"U24\"),0,\nIF(LEFT('15   Other'!$D220,1)=\"U\",\nVLOOKUP('15   Other'!$D220,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D220=\"U2\",'15   Other'!$D220=\"U24\"),0,\nIF(LEFT('15   Other'!$D220,1)=\"U\",\nVLOOKUP('15   Other'!$D220,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L220*'15   Other'!$I220","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"IF(B221=\"F\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B221=\"G\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B221=\"Gb\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B221=\"H\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B221=\"I\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B221=\"N\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B221=\"O\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B221=\"Q\",\nSUM(VLOOKUP('15   Other'!A221,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A221,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A221,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B221=\"R\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B221=\"S\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D221=\"U2\",'15   Other'!$D221=\"U24\"),0,\nIF(LEFT('15   Other'!$D221,1)=\"U\",\nVLOOKUP('15   Other'!$D221,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D221=\"U2\",'15   Other'!$D221=\"U24\"),0,\nIF(LEFT('15   Other'!$D221,1)=\"U\",\nVLOOKUP('15   Other'!$D221,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L221*'15   Other'!$I221","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"IF(B222=\"F\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B222=\"G\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B222=\"Gb\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B222=\"H\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B222=\"I\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B222=\"N\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B222=\"O\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B222=\"Q\",\nSUM(VLOOKUP('15   Other'!A222,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A222,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A222,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B222=\"R\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B222=\"S\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D222=\"U2\",'15   Other'!$D222=\"U24\"),0,\nIF(LEFT('15   Other'!$D222,1)=\"U\",\nVLOOKUP('15   Other'!$D222,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D222=\"U2\",'15   Other'!$D222=\"U24\"),0,\nIF(LEFT('15   Other'!$D222,1)=\"U\",\nVLOOKUP('15   Other'!$D222,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L222*'15   Other'!$I222","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"IF(B223=\"F\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B223=\"G\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B223=\"Gb\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B223=\"H\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B223=\"I\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B223=\"N\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B223=\"O\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B223=\"Q\",\nSUM(VLOOKUP('15   Other'!A223,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A223,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A223,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B223=\"R\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B223=\"S\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D223=\"U2\",'15   Other'!$D223=\"U24\"),0,\nIF(LEFT('15   Other'!$D223,1)=\"U\",\nVLOOKUP('15   Other'!$D223,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D223=\"U2\",'15   Other'!$D223=\"U24\"),0,\nIF(LEFT('15   Other'!$D223,1)=\"U\",\nVLOOKUP('15   Other'!$D223,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L223*'15   Other'!$I223","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"IF(B224=\"F\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B224=\"G\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B224=\"Gb\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B224=\"H\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B224=\"I\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B224=\"N\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B224=\"O\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B224=\"Q\",\nSUM(VLOOKUP('15   Other'!A224,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A224,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A224,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B224=\"R\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B224=\"S\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D224=\"U2\",'15   Other'!$D224=\"U24\"),0,\nIF(LEFT('15   Other'!$D224,1)=\"U\",\nVLOOKUP('15   Other'!$D224,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D224=\"U2\",'15   Other'!$D224=\"U24\"),0,\nIF(LEFT('15   Other'!$D224,1)=\"U\",\nVLOOKUP('15   Other'!$D224,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L224*'15   Other'!$I224","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(B225=\"F\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B225=\"G\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B225=\"Gb\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B225=\"H\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B225=\"I\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B225=\"N\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B225=\"O\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B225=\"Q\",\nSUM(VLOOKUP('15   Other'!A225,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A225,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A225,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B225=\"R\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B225=\"S\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D225=\"U2\",'15   Other'!$D225=\"U24\"),0,\nIF(LEFT('15   Other'!$D225,1)=\"U\",\nVLOOKUP('15   Other'!$D225,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D225=\"U2\",'15   Other'!$D225=\"U24\"),0,\nIF(LEFT('15   Other'!$D225,1)=\"U\",\nVLOOKUP('15   Other'!$D225,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L225*'15   Other'!$I225","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(B226=\"F\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B226=\"G\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B226=\"Gb\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B226=\"H\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B226=\"I\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B226=\"N\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B226=\"O\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B226=\"Q\",\nSUM(VLOOKUP('15   Other'!A226,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A226,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A226,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B226=\"R\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B226=\"S\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D226=\"U2\",'15   Other'!$D226=\"U24\"),0,\nIF(LEFT('15   Other'!$D226,1)=\"U\",\nVLOOKUP('15   Other'!$D226,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D226=\"U2\",'15   Other'!$D226=\"U24\"),0,\nIF(LEFT('15   Other'!$D226,1)=\"U\",\nVLOOKUP('15   Other'!$D226,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L226*'15   Other'!$I226","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(B227=\"F\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B227=\"G\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B227=\"Gb\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B227=\"H\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B227=\"I\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B227=\"N\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B227=\"O\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B227=\"Q\",\nSUM(VLOOKUP('15   Other'!A227,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A227,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A227,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B227=\"R\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B227=\"S\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D227=\"U2\",'15   Other'!$D227=\"U24\"),0,\nIF(LEFT('15   Other'!$D227,1)=\"U\",\nVLOOKUP('15   Other'!$D227,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D227=\"U2\",'15   Other'!$D227=\"U24\"),0,\nIF(LEFT('15   Other'!$D227,1)=\"U\",\nVLOOKUP('15   Other'!$D227,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L227*'15   Other'!$I227","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(B228=\"F\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B228=\"G\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B228=\"Gb\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B228=\"H\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B228=\"I\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B228=\"N\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B228=\"O\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B228=\"Q\",\nSUM(VLOOKUP('15   Other'!A228,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A228,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A228,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B228=\"R\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B228=\"S\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D228=\"U2\",'15   Other'!$D228=\"U24\"),0,\nIF(LEFT('15   Other'!$D228,1)=\"U\",\nVLOOKUP('15   Other'!$D228,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D228=\"U2\",'15   Other'!$D228=\"U24\"),0,\nIF(LEFT('15   Other'!$D228,1)=\"U\",\nVLOOKUP('15   Other'!$D228,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L228*'15   Other'!$I228","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(B229=\"F\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B229=\"G\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B229=\"Gb\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B229=\"H\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B229=\"I\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B229=\"N\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B229=\"O\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B229=\"Q\",\nSUM(VLOOKUP('15   Other'!A229,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A229,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A229,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B229=\"R\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B229=\"S\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D229=\"U2\",'15   Other'!$D229=\"U24\"),0,\nIF(LEFT('15   Other'!$D229,1)=\"U\",\nVLOOKUP('15   Other'!$D229,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D229=\"U2\",'15   Other'!$D229=\"U24\"),0,\nIF(LEFT('15   Other'!$D229,1)=\"U\",\nVLOOKUP('15   Other'!$D229,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L229*'15   Other'!$I229","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(B230=\"F\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B230=\"G\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B230=\"Gb\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B230=\"H\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B230=\"I\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B230=\"N\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B230=\"O\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B230=\"Q\",\nSUM(VLOOKUP('15   Other'!A230,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A230,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A230,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B230=\"R\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B230=\"S\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D230=\"U2\",'15   Other'!$D230=\"U24\"),0,\nIF(LEFT('15   Other'!$D230,1)=\"U\",\nVLOOKUP('15   Other'!$D230,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D230=\"U2\",'15   Other'!$D230=\"U24\"),0,\nIF(LEFT('15   Other'!$D230,1)=\"U\",\nVLOOKUP('15   Other'!$D230,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L230*'15   Other'!$I230","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(B231=\"F\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B231=\"G\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B231=\"Gb\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B231=\"H\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B231=\"I\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B231=\"N\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B231=\"O\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B231=\"Q\",\nSUM(VLOOKUP('15   Other'!A231,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A231,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A231,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B231=\"R\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B231=\"S\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D231=\"U2\",'15   Other'!$D231=\"U24\"),0,\nIF(LEFT('15   Other'!$D231,1)=\"U\",\nVLOOKUP('15   Other'!$D231,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D231=\"U2\",'15   Other'!$D231=\"U24\"),0,\nIF(LEFT('15   Other'!$D231,1)=\"U\",\nVLOOKUP('15   Other'!$D231,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L231*'15   Other'!$I231","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(B232=\"F\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B232=\"G\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B232=\"Gb\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B232=\"H\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B232=\"I\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B232=\"N\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B232=\"O\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B232=\"Q\",\nSUM(VLOOKUP('15   Other'!A232,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A232,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A232,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B232=\"R\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B232=\"S\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D232=\"U2\",'15   Other'!$D232=\"U24\"),0,\nIF(LEFT('15   Other'!$D232,1)=\"U\",\nVLOOKUP('15   Other'!$D232,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D232=\"U2\",'15   Other'!$D232=\"U24\"),0,\nIF(LEFT('15   Other'!$D232,1)=\"U\",\nVLOOKUP('15   Other'!$D232,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L232*'15   Other'!$I232","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(B233=\"F\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B233=\"G\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B233=\"Gb\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B233=\"H\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B233=\"I\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B233=\"N\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B233=\"O\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B233=\"Q\",\nSUM(VLOOKUP('15   Other'!A233,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A233,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A233,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B233=\"R\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B233=\"S\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D233=\"U2\",'15   Other'!$D233=\"U24\"),0,\nIF(LEFT('15   Other'!$D233,1)=\"U\",\nVLOOKUP('15   Other'!$D233,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D233=\"U2\",'15   Other'!$D233=\"U24\"),0,\nIF(LEFT('15   Other'!$D233,1)=\"U\",\nVLOOKUP('15   Other'!$D233,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L233*'15   Other'!$I233","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(B234=\"F\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B234=\"G\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B234=\"Gb\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B234=\"H\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B234=\"I\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B234=\"N\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B234=\"O\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B234=\"Q\",\nSUM(VLOOKUP('15   Other'!A234,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A234,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A234,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B234=\"R\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B234=\"S\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D234=\"U2\",'15   Other'!$D234=\"U24\"),0,\nIF(LEFT('15   Other'!$D234,1)=\"U\",\nVLOOKUP('15   Other'!$D234,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D234=\"U2\",'15   Other'!$D234=\"U24\"),0,\nIF(LEFT('15   Other'!$D234,1)=\"U\",\nVLOOKUP('15   Other'!$D234,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L234*'15   Other'!$I234","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(B235=\"F\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B235=\"G\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B235=\"Gb\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B235=\"H\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B235=\"I\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B235=\"N\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B235=\"O\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B235=\"Q\",\nSUM(VLOOKUP('15   Other'!A235,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A235,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A235,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B235=\"R\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B235=\"S\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D235=\"U2\",'15   Other'!$D235=\"U24\"),0,\nIF(LEFT('15   Other'!$D235,1)=\"U\",\nVLOOKUP('15   Other'!$D235,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D235=\"U2\",'15   Other'!$D235=\"U24\"),0,\nIF(LEFT('15   Other'!$D235,1)=\"U\",\nVLOOKUP('15   Other'!$D235,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L235*'15   Other'!$I235","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(B236=\"F\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B236=\"G\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B236=\"Gb\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B236=\"H\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B236=\"I\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B236=\"N\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B236=\"O\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B236=\"Q\",\nSUM(VLOOKUP('15   Other'!A236,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A236,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A236,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B236=\"R\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B236=\"S\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D236=\"U2\",'15   Other'!$D236=\"U24\"),0,\nIF(LEFT('15   Other'!$D236,1)=\"U\",\nVLOOKUP('15   Other'!$D236,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D236=\"U2\",'15   Other'!$D236=\"U24\"),0,\nIF(LEFT('15   Other'!$D236,1)=\"U\",\nVLOOKUP('15   Other'!$D236,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L236*'15   Other'!$I236","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(B237=\"F\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B237=\"G\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B237=\"Gb\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B237=\"H\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B237=\"I\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B237=\"N\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B237=\"O\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B237=\"Q\",\nSUM(VLOOKUP('15   Other'!A237,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A237,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A237,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B237=\"R\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B237=\"S\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D237=\"U2\",'15   Other'!$D237=\"U24\"),0,\nIF(LEFT('15   Other'!$D237,1)=\"U\",\nVLOOKUP('15   Other'!$D237,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D237=\"U2\",'15   Other'!$D237=\"U24\"),0,\nIF(LEFT('15   Other'!$D237,1)=\"U\",\nVLOOKUP('15   Other'!$D237,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L237*'15   Other'!$I237","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B238=\"F\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B238=\"G\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B238=\"Gb\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B238=\"H\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B238=\"I\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B238=\"N\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B238=\"O\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B238=\"Q\",\nSUM(VLOOKUP('15   Other'!A238,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A238,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A238,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B238=\"R\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B238=\"S\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D238=\"U2\",'15   Other'!$D238=\"U24\"),0,\nIF(LEFT('15   Other'!$D238,1)=\"U\",\nVLOOKUP('15   Other'!$D238,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D238=\"U2\",'15   Other'!$D238=\"U24\"),0,\nIF(LEFT('15   Other'!$D238,1)=\"U\",\nVLOOKUP('15   Other'!$D238,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L238*'15   Other'!$I238","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B239=\"F\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B239=\"G\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B239=\"Gb\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B239=\"H\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B239=\"I\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B239=\"N\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B239=\"O\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B239=\"Q\",\nSUM(VLOOKUP('15   Other'!A239,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A239,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A239,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B239=\"R\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B239=\"S\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D239=\"U2\",'15   Other'!$D239=\"U24\"),0,\nIF(LEFT('15   Other'!$D239,1)=\"U\",\nVLOOKUP('15   Other'!$D239,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D239=\"U2\",'15   Other'!$D239=\"U24\"),0,\nIF(LEFT('15   Other'!$D239,1)=\"U\",\nVLOOKUP('15   Other'!$D239,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L239*'15   Other'!$I239","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B240=\"F\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B240=\"G\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B240=\"Gb\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B240=\"H\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B240=\"I\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B240=\"N\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B240=\"O\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B240=\"Q\",\nSUM(VLOOKUP('15   Other'!A240,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A240,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A240,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B240=\"R\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B240=\"S\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D240=\"U2\",'15   Other'!$D240=\"U24\"),0,\nIF(LEFT('15   Other'!$D240,1)=\"U\",\nVLOOKUP('15   Other'!$D240,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D240=\"U2\",'15   Other'!$D240=\"U24\"),0,\nIF(LEFT('15   Other'!$D240,1)=\"U\",\nVLOOKUP('15   Other'!$D240,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L240*'15   Other'!$I240","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B241=\"F\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B241=\"G\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B241=\"Gb\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B241=\"H\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B241=\"I\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B241=\"N\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B241=\"O\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B241=\"Q\",\nSUM(VLOOKUP('15   Other'!A241,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A241,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A241,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B241=\"R\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B241=\"S\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D241=\"U2\",'15   Other'!$D241=\"U24\"),0,\nIF(LEFT('15   Other'!$D241,1)=\"U\",\nVLOOKUP('15   Other'!$D241,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D241=\"U2\",'15   Other'!$D241=\"U24\"),0,\nIF(LEFT('15   Other'!$D241,1)=\"U\",\nVLOOKUP('15   Other'!$D241,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L241*'15   Other'!$I241","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B242=\"F\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B242=\"G\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B242=\"Gb\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B242=\"H\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B242=\"I\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B242=\"N\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B242=\"O\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B242=\"Q\",\nSUM(VLOOKUP('15   Other'!A242,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A242,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A242,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B242=\"R\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B242=\"S\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D242=\"U2\",'15   Other'!$D242=\"U24\"),0,\nIF(LEFT('15   Other'!$D242,1)=\"U\",\nVLOOKUP('15   Other'!$D242,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D242=\"U2\",'15   Other'!$D242=\"U24\"),0,\nIF(LEFT('15   Other'!$D242,1)=\"U\",\nVLOOKUP('15   Other'!$D242,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L242*'15   Other'!$I242","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B243=\"F\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B243=\"G\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B243=\"Gb\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B243=\"H\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B243=\"I\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B243=\"N\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B243=\"O\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B243=\"Q\",\nSUM(VLOOKUP('15   Other'!A243,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A243,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A243,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B243=\"R\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B243=\"S\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D243=\"U2\",'15   Other'!$D243=\"U24\"),0,\nIF(LEFT('15   Other'!$D243,1)=\"U\",\nVLOOKUP('15   Other'!$D243,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D243=\"U2\",'15   Other'!$D243=\"U24\"),0,\nIF(LEFT('15   Other'!$D243,1)=\"U\",\nVLOOKUP('15   Other'!$D243,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L243*'15   Other'!$I243","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B244=\"F\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B244=\"G\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B244=\"Gb\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B244=\"H\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B244=\"I\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B244=\"N\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B244=\"O\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B244=\"Q\",\nSUM(VLOOKUP('15   Other'!A244,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A244,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A244,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B244=\"R\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B244=\"S\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D244=\"U2\",'15   Other'!$D244=\"U24\"),0,\nIF(LEFT('15   Other'!$D244,1)=\"U\",\nVLOOKUP('15   Other'!$D244,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D244=\"U2\",'15   Other'!$D244=\"U24\"),0,\nIF(LEFT('15   Other'!$D244,1)=\"U\",\nVLOOKUP('15   Other'!$D244,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L244*'15   Other'!$I244","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B245=\"F\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B245=\"G\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B245=\"Gb\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B245=\"H\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B245=\"I\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B245=\"N\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B245=\"O\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B245=\"Q\",\nSUM(VLOOKUP('15   Other'!A245,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A245,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A245,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B245=\"R\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B245=\"S\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D245=\"U2\",'15   Other'!$D245=\"U24\"),0,\nIF(LEFT('15   Other'!$D245,1)=\"U\",\nVLOOKUP('15   Other'!$D245,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D245=\"U2\",'15   Other'!$D245=\"U24\"),0,\nIF(LEFT('15   Other'!$D245,1)=\"U\",\nVLOOKUP('15   Other'!$D245,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L245*'15   Other'!$I245","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B246=\"F\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B246=\"G\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B246=\"Gb\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B246=\"H\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B246=\"I\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B246=\"N\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B246=\"O\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B246=\"Q\",\nSUM(VLOOKUP('15   Other'!A246,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A246,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A246,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B246=\"R\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B246=\"S\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D246=\"U2\",'15   Other'!$D246=\"U24\"),0,\nIF(LEFT('15   Other'!$D246,1)=\"U\",\nVLOOKUP('15   Other'!$D246,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D246=\"U2\",'15   Other'!$D246=\"U24\"),0,\nIF(LEFT('15   Other'!$D246,1)=\"U\",\nVLOOKUP('15   Other'!$D246,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L246*'15   Other'!$I246","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B247=\"F\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B247=\"G\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B247=\"Gb\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B247=\"H\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B247=\"I\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B247=\"N\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B247=\"O\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B247=\"Q\",\nSUM(VLOOKUP('15   Other'!A247,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A247,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A247,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B247=\"R\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B247=\"S\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D247=\"U2\",'15   Other'!$D247=\"U24\"),0,\nIF(LEFT('15   Other'!$D247,1)=\"U\",\nVLOOKUP('15   Other'!$D247,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D247=\"U2\",'15   Other'!$D247=\"U24\"),0,\nIF(LEFT('15   Other'!$D247,1)=\"U\",\nVLOOKUP('15   Other'!$D247,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L247*'15   Other'!$I247","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B248=\"F\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B248=\"G\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B248=\"Gb\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B248=\"H\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B248=\"I\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B248=\"N\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B248=\"O\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B248=\"Q\",\nSUM(VLOOKUP('15   Other'!A248,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A248,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A248,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B248=\"R\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B248=\"S\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D248=\"U2\",'15   Other'!$D248=\"U24\"),0,\nIF(LEFT('15   Other'!$D248,1)=\"U\",\nVLOOKUP('15   Other'!$D248,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D248=\"U2\",'15   Other'!$D248=\"U24\"),0,\nIF(LEFT('15   Other'!$D248,1)=\"U\",\nVLOOKUP('15   Other'!$D248,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L248*'15   Other'!$I248","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B249=\"F\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B249=\"G\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B249=\"Gb\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B249=\"H\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B249=\"I\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B249=\"N\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B249=\"O\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B249=\"Q\",\nSUM(VLOOKUP('15   Other'!A249,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A249,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A249,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B249=\"R\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B249=\"S\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D249=\"U2\",'15   Other'!$D249=\"U24\"),0,\nIF(LEFT('15   Other'!$D249,1)=\"U\",\nVLOOKUP('15   Other'!$D249,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D249=\"U2\",'15   Other'!$D249=\"U24\"),0,\nIF(LEFT('15   Other'!$D249,1)=\"U\",\nVLOOKUP('15   Other'!$D249,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L249*'15   Other'!$I249","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B250=\"F\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B250=\"G\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B250=\"Gb\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B250=\"H\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B250=\"I\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B250=\"N\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B250=\"O\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B250=\"Q\",\nSUM(VLOOKUP('15   Other'!A250,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A250,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A250,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B250=\"R\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B250=\"S\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D250=\"U2\",'15   Other'!$D250=\"U24\"),0,\nIF(LEFT('15   Other'!$D250,1)=\"U\",\nVLOOKUP('15   Other'!$D250,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D250=\"U2\",'15   Other'!$D250=\"U24\"),0,\nIF(LEFT('15   Other'!$D250,1)=\"U\",\nVLOOKUP('15   Other'!$D250,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L250*'15   Other'!$I250","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B251=\"F\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B251=\"G\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B251=\"Gb\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B251=\"H\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B251=\"I\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B251=\"N\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B251=\"O\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B251=\"Q\",\nSUM(VLOOKUP('15   Other'!A251,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A251,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A251,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B251=\"R\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B251=\"S\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D251=\"U2\",'15   Other'!$D251=\"U24\"),0,\nIF(LEFT('15   Other'!$D251,1)=\"U\",\nVLOOKUP('15   Other'!$D251,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D251=\"U2\",'15   Other'!$D251=\"U24\"),0,\nIF(LEFT('15   Other'!$D251,1)=\"U\",\nVLOOKUP('15   Other'!$D251,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L251*'15   Other'!$I251","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B252=\"F\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B252=\"G\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B252=\"Gb\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B252=\"H\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B252=\"I\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B252=\"N\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B252=\"O\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B252=\"Q\",\nSUM(VLOOKUP('15   Other'!A252,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A252,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A252,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B252=\"R\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B252=\"S\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D252=\"U2\",'15   Other'!$D252=\"U24\"),0,\nIF(LEFT('15   Other'!$D252,1)=\"U\",\nVLOOKUP('15   Other'!$D252,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D252=\"U2\",'15   Other'!$D252=\"U24\"),0,\nIF(LEFT('15   Other'!$D252,1)=\"U\",\nVLOOKUP('15   Other'!$D252,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L252*'15   Other'!$I252","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B253=\"F\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B253=\"G\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B253=\"Gb\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B253=\"H\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B253=\"I\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B253=\"N\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B253=\"O\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B253=\"Q\",\nSUM(VLOOKUP('15   Other'!A253,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A253,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A253,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B253=\"R\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B253=\"S\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D253=\"U2\",'15   Other'!$D253=\"U24\"),0,\nIF(LEFT('15   Other'!$D253,1)=\"U\",\nVLOOKUP('15   Other'!$D253,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D253=\"U2\",'15   Other'!$D253=\"U24\"),0,\nIF(LEFT('15   Other'!$D253,1)=\"U\",\nVLOOKUP('15   Other'!$D253,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L253*'15   Other'!$I253","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B254=\"F\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B254=\"G\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B254=\"Gb\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B254=\"H\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B254=\"I\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B254=\"N\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B254=\"O\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B254=\"Q\",\nSUM(VLOOKUP('15   Other'!A254,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A254,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A254,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B254=\"R\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B254=\"S\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D254=\"U2\",'15   Other'!$D254=\"U24\"),0,\nIF(LEFT('15   Other'!$D254,1)=\"U\",\nVLOOKUP('15   Other'!$D254,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D254=\"U2\",'15   Other'!$D254=\"U24\"),0,\nIF(LEFT('15   Other'!$D254,1)=\"U\",\nVLOOKUP('15   Other'!$D254,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L254*'15   Other'!$I254","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B255=\"F\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B255=\"G\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B255=\"Gb\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B255=\"H\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B255=\"I\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B255=\"N\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B255=\"O\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B255=\"Q\",\nSUM(VLOOKUP('15   Other'!A255,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A255,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A255,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B255=\"R\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B255=\"S\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D255=\"U2\",'15   Other'!$D255=\"U24\"),0,\nIF(LEFT('15   Other'!$D255,1)=\"U\",\nVLOOKUP('15   Other'!$D255,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D255=\"U2\",'15   Other'!$D255=\"U24\"),0,\nIF(LEFT('15   Other'!$D255,1)=\"U\",\nVLOOKUP('15   Other'!$D255,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L255*'15   Other'!$I255","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B256=\"F\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B256=\"G\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B256=\"Gb\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B256=\"H\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B256=\"I\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B256=\"N\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B256=\"O\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B256=\"Q\",\nSUM(VLOOKUP('15   Other'!A256,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A256,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A256,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B256=\"R\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B256=\"S\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D256=\"U2\",'15   Other'!$D256=\"U24\"),0,\nIF(LEFT('15   Other'!$D256,1)=\"U\",\nVLOOKUP('15   Other'!$D256,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D256=\"U2\",'15   Other'!$D256=\"U24\"),0,\nIF(LEFT('15   Other'!$D256,1)=\"U\",\nVLOOKUP('15   Other'!$D256,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L256*'15   Other'!$I256","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B257=\"F\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B257=\"G\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B257=\"Gb\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B257=\"H\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B257=\"I\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B257=\"N\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B257=\"O\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B257=\"Q\",\nSUM(VLOOKUP('15   Other'!A257,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A257,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A257,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B257=\"R\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B257=\"S\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D257=\"U2\",'15   Other'!$D257=\"U24\"),0,\nIF(LEFT('15   Other'!$D257,1)=\"U\",\nVLOOKUP('15   Other'!$D257,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D257=\"U2\",'15   Other'!$D257=\"U24\"),0,\nIF(LEFT('15   Other'!$D257,1)=\"U\",\nVLOOKUP('15   Other'!$D257,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L257*'15   Other'!$I257","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B258=\"F\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B258=\"G\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B258=\"Gb\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B258=\"H\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B258=\"I\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B258=\"N\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B258=\"O\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B258=\"Q\",\nSUM(VLOOKUP('15   Other'!A258,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A258,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A258,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B258=\"R\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B258=\"S\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D258=\"U2\",'15   Other'!$D258=\"U24\"),0,\nIF(LEFT('15   Other'!$D258,1)=\"U\",\nVLOOKUP('15   Other'!$D258,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D258=\"U2\",'15   Other'!$D258=\"U24\"),0,\nIF(LEFT('15   Other'!$D258,1)=\"U\",\nVLOOKUP('15   Other'!$D258,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L258*'15   Other'!$I258","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B259=\"F\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B259=\"G\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B259=\"Gb\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B259=\"H\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B259=\"I\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B259=\"N\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B259=\"O\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B259=\"Q\",\nSUM(VLOOKUP('15   Other'!A259,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A259,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A259,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B259=\"R\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B259=\"S\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D259=\"U2\",'15   Other'!$D259=\"U24\"),0,\nIF(LEFT('15   Other'!$D259,1)=\"U\",\nVLOOKUP('15   Other'!$D259,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D259=\"U2\",'15   Other'!$D259=\"U24\"),0,\nIF(LEFT('15   Other'!$D259,1)=\"U\",\nVLOOKUP('15   Other'!$D259,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L259*'15   Other'!$I259","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B260=\"F\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B260=\"G\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B260=\"Gb\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B260=\"H\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B260=\"I\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B260=\"N\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B260=\"O\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B260=\"Q\",\nSUM(VLOOKUP('15   Other'!A260,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A260,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A260,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B260=\"R\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B260=\"S\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D260=\"U2\",'15   Other'!$D260=\"U24\"),0,\nIF(LEFT('15   Other'!$D260,1)=\"U\",\nVLOOKUP('15   Other'!$D260,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D260=\"U2\",'15   Other'!$D260=\"U24\"),0,\nIF(LEFT('15   Other'!$D260,1)=\"U\",\nVLOOKUP('15   Other'!$D260,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L260*'15   Other'!$I260","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B261=\"F\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B261=\"G\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B261=\"Gb\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B261=\"H\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B261=\"I\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B261=\"N\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B261=\"O\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B261=\"Q\",\nSUM(VLOOKUP('15   Other'!A261,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A261,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A261,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B261=\"R\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B261=\"S\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D261=\"U2\",'15   Other'!$D261=\"U24\"),0,\nIF(LEFT('15   Other'!$D261,1)=\"U\",\nVLOOKUP('15   Other'!$D261,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D261=\"U2\",'15   Other'!$D261=\"U24\"),0,\nIF(LEFT('15   Other'!$D261,1)=\"U\",\nVLOOKUP('15   Other'!$D261,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L261*'15   Other'!$I261","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B262=\"F\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B262=\"G\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B262=\"Gb\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B262=\"H\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B262=\"I\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B262=\"N\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B262=\"O\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B262=\"Q\",\nSUM(VLOOKUP('15   Other'!A262,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A262,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A262,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B262=\"R\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B262=\"S\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D262=\"U2\",'15   Other'!$D262=\"U24\"),0,\nIF(LEFT('15   Other'!$D262,1)=\"U\",\nVLOOKUP('15   Other'!$D262,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D262=\"U2\",'15   Other'!$D262=\"U24\"),0,\nIF(LEFT('15   Other'!$D262,1)=\"U\",\nVLOOKUP('15   Other'!$D262,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L262*'15   Other'!$I262","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B263=\"F\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B263=\"G\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B263=\"Gb\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B263=\"H\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B263=\"I\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B263=\"N\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B263=\"O\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B263=\"Q\",\nSUM(VLOOKUP('15   Other'!A263,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A263,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A263,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B263=\"R\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B263=\"S\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D263=\"U2\",'15   Other'!$D263=\"U24\"),0,\nIF(LEFT('15   Other'!$D263,1)=\"U\",\nVLOOKUP('15   Other'!$D263,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D263=\"U2\",'15   Other'!$D263=\"U24\"),0,\nIF(LEFT('15   Other'!$D263,1)=\"U\",\nVLOOKUP('15   Other'!$D263,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L263*'15   Other'!$I263","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B264=\"F\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B264=\"G\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B264=\"Gb\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B264=\"H\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B264=\"I\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B264=\"N\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B264=\"O\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B264=\"Q\",\nSUM(VLOOKUP('15   Other'!A264,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A264,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A264,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B264=\"R\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B264=\"S\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D264=\"U2\",'15   Other'!$D264=\"U24\"),0,\nIF(LEFT('15   Other'!$D264,1)=\"U\",\nVLOOKUP('15   Other'!$D264,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D264=\"U2\",'15   Other'!$D264=\"U24\"),0,\nIF(LEFT('15   Other'!$D264,1)=\"U\",\nVLOOKUP('15   Other'!$D264,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L264*'15   Other'!$I264","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B265=\"F\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B265=\"G\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B265=\"Gb\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B265=\"H\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B265=\"I\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B265=\"N\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B265=\"O\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B265=\"Q\",\nSUM(VLOOKUP('15   Other'!A265,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A265,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A265,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B265=\"R\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B265=\"S\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D265=\"U2\",'15   Other'!$D265=\"U24\"),0,\nIF(LEFT('15   Other'!$D265,1)=\"U\",\nVLOOKUP('15   Other'!$D265,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D265=\"U2\",'15   Other'!$D265=\"U24\"),0,\nIF(LEFT('15   Other'!$D265,1)=\"U\",\nVLOOKUP('15   Other'!$D265,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L265*'15   Other'!$I265","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B266=\"F\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B266=\"G\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B266=\"Gb\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B266=\"H\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B266=\"I\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B266=\"N\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B266=\"O\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B266=\"Q\",\nSUM(VLOOKUP('15   Other'!A266,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A266,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A266,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B266=\"R\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B266=\"S\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D266=\"U2\",'15   Other'!$D266=\"U24\"),0,\nIF(LEFT('15   Other'!$D266,1)=\"U\",\nVLOOKUP('15   Other'!$D266,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D266=\"U2\",'15   Other'!$D266=\"U24\"),0,\nIF(LEFT('15   Other'!$D266,1)=\"U\",\nVLOOKUP('15   Other'!$D266,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L266*'15   Other'!$I266","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B267=\"F\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B267=\"G\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B267=\"Gb\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B267=\"H\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B267=\"I\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B267=\"N\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B267=\"O\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B267=\"Q\",\nSUM(VLOOKUP('15   Other'!A267,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A267,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A267,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B267=\"R\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B267=\"S\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D267=\"U2\",'15   Other'!$D267=\"U24\"),0,\nIF(LEFT('15   Other'!$D267,1)=\"U\",\nVLOOKUP('15   Other'!$D267,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D267=\"U2\",'15   Other'!$D267=\"U24\"),0,\nIF(LEFT('15   Other'!$D267,1)=\"U\",\nVLOOKUP('15   Other'!$D267,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L267*'15   Other'!$I267","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B268=\"F\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B268=\"G\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B268=\"Gb\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B268=\"H\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B268=\"I\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B268=\"N\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B268=\"O\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B268=\"Q\",\nSUM(VLOOKUP('15   Other'!A268,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A268,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A268,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B268=\"R\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B268=\"S\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D268=\"U2\",'15   Other'!$D268=\"U24\"),0,\nIF(LEFT('15   Other'!$D268,1)=\"U\",\nVLOOKUP('15   Other'!$D268,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D268=\"U2\",'15   Other'!$D268=\"U24\"),0,\nIF(LEFT('15   Other'!$D268,1)=\"U\",\nVLOOKUP('15   Other'!$D268,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L268*'15   Other'!$I268","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B269=\"F\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B269=\"G\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B269=\"Gb\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B269=\"H\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B269=\"I\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B269=\"N\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B269=\"O\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B269=\"Q\",\nSUM(VLOOKUP('15   Other'!A269,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A269,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A269,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B269=\"R\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B269=\"S\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D269=\"U2\",'15   Other'!$D269=\"U24\"),0,\nIF(LEFT('15   Other'!$D269,1)=\"U\",\nVLOOKUP('15   Other'!$D269,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D269=\"U2\",'15   Other'!$D269=\"U24\"),0,\nIF(LEFT('15   Other'!$D269,1)=\"U\",\nVLOOKUP('15   Other'!$D269,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L269*'15   Other'!$I269","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B270=\"F\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B270=\"G\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B270=\"Gb\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B270=\"H\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B270=\"I\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B270=\"N\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B270=\"O\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B270=\"Q\",\nSUM(VLOOKUP('15   Other'!A270,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A270,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A270,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B270=\"R\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B270=\"S\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":700},"ft",{"$f":"IF(OR('15   Other'!$D270=\"U2\",'15   Other'!$D270=\"U24\"),0,\nIF(LEFT('15   Other'!$D270,1)=\"U\",\nVLOOKUP('15   Other'!$D270,UnitRates[],4),\n0))","v":"-"},{"$f":"IF(OR('15   Other'!$D270=\"U2\",'15   Other'!$D270=\"U24\"),0,\nIF(LEFT('15   Other'!$D270,1)=\"U\",\nVLOOKUP('15   Other'!$D270,UnitRates[],3),\n0))","v":10.469959999999999},0,{"$f":"'15   Other'!$L270*'15   Other'!$I270","v":7328.9719999999988}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B271=\"F\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B271=\"G\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B271=\"Gb\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B271=\"H\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B271=\"I\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B271=\"N\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B271=\"O\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B271=\"Q\",\nSUM(VLOOKUP('15   Other'!A271,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A271,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A271,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B271=\"R\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B271=\"S\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":6670},"ft",{"$f":"IF(OR('15   Other'!$D271=\"U2\",'15   Other'!$D271=\"U24\"),0,\nIF(LEFT('15   Other'!$D271,1)=\"U\",\nVLOOKUP('15   Other'!$D271,UnitRates[],4),\n0))","v":"-"},{"$f":"IF(OR('15   Other'!$D271=\"U2\",'15   Other'!$D271=\"U24\"),0,\nIF(LEFT('15   Other'!$D271,1)=\"U\",\nVLOOKUP('15   Other'!$D271,UnitRates[],3),\n0))","v":2.6417999999999999},0,{"$f":"'15   Other'!$L271*'15   Other'!$I271","v":17620.806}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B272=\"F\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B272=\"G\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B272=\"Gb\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B272=\"H\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B272=\"I\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B272=\"N\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B272=\"O\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B272=\"Q\",\nSUM(VLOOKUP('15   Other'!A272,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A272,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A272,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B272=\"R\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B272=\"S\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":6635},"ft",{"$f":"IF(OR('15   Other'!$D272=\"U2\",'15   Other'!$D272=\"U24\"),0,\nIF(LEFT('15   Other'!$D272,1)=\"U\",\nVLOOKUP('15   Other'!$D272,UnitRates[],4),\n0))","v":"-"},{"$f":"IF(OR('15   Other'!$D272=\"U2\",'15   Other'!$D272=\"U24\"),0,\nIF(LEFT('15   Other'!$D272,1)=\"U\",\nVLOOKUP('15   Other'!$D272,UnitRates[],3),\n0))","v":2.6417999999999999},0,{"$f":"'15   Other'!$L272*'15   Other'!$I272","v":17528.343000000001}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B273=\"F\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B273=\"G\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B273=\"Gb\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B273=\"H\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B273=\"I\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B273=\"N\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B273=\"O\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B273=\"Q\",\nSUM(VLOOKUP('15   Other'!A273,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A273,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A273,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B273=\"R\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B273=\"S\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":3286},{"$f":"IF(OR(B273=\"F\",B273=\"G\",B273=\"H\",B273=\"I\",B273=\"N\",B273=\"O\",B273=\"Q\",B273=\"R\",B273=\"S\"), \"ft\", IF(B273=\"Gb\", \"ea\", \"-\"))","v":"ft"},{"$f":"IF(OR('15   Other'!$D273=\"U2\",'15   Other'!$D273=\"U24\"),0,\nIF(LEFT('15   Other'!$D273,1)=\"U\",\nVLOOKUP('15   Other'!$D273,UnitRates[],4),\n0))","v":"-"},{"$f":"IF(OR('15   Other'!$D273=\"U2\",'15   Other'!$D273=\"U24\"),0,\nIF(LEFT('15   Other'!$D273,1)=\"U\",\nVLOOKUP('15   Other'!$D273,UnitRates[],3),\n0))","v":23.05},{"$f":"I273*K273","v":0},{"$f":"'15   Other'!$L273*'15   Other'!$I273","v":75742.3}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B274=\"F\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B274=\"G\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B274=\"Gb\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B274=\"H\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B274=\"I\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B274=\"N\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B274=\"O\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B274=\"Q\",\nSUM(VLOOKUP('15   Other'!A274,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A274,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A274,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B274=\"R\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B274=\"S\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":2453},"ft",{"$f":"IF(OR('15   Other'!$D274=\"U2\",'15   Other'!$D274=\"U24\"),0,\nIF(LEFT('15   Other'!$D274,1)=\"U\",\nVLOOKUP('15   Other'!$D274,UnitRates[],4),\n0))","v":"-"},{"$f":"IF(OR('15   Other'!$D274=\"U2\",'15   Other'!$D274=\"U24\"),0,\nIF(LEFT('15   Other'!$D274,1)=\"U\",\nVLOOKUP('15   Other'!$D274,UnitRates[],3),\n0))","v":23.05},0,{"$f":"'15   Other'!$L274*'15   Other'!$I274","v":56541.65}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"IF(B275=\"F\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B275=\"G\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B275=\"Gb\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B275=\"H\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B275=\"I\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B275=\"N\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B275=\"O\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B275=\"Q\",\nSUM(VLOOKUP('15   Other'!A275,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A275,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A275,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B275=\"R\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B275=\"S\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D275=\"U2\",'15   Other'!$D275=\"U24\"),0,\nIF(LEFT('15   Other'!$D275,1)=\"U\",\nVLOOKUP('15   Other'!$D275,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D275=\"U2\",'15   Other'!$D275=\"U24\"),0,\nIF(LEFT('15   Other'!$D275,1)=\"U\",\nVLOOKUP('15   Other'!$D275,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L275*'15   Other'!$I275","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"IF(B276=\"F\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AM$234,Quantities!$P$2),\nIF(B276=\"G\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AM$234,Quantities!$L$2),\nIF(B276=\"Gb\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AM$234,Quantities!$N$2),\nIF(B276=\"H\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AM$234,Quantities!$O$2),\nIF(B276=\"I\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AM$234,Quantities!$Q$2),\nIF(B276=\"N\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AP$234,Quantities!$AO$2),\nIF(B276=\"O\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AP$234,Quantities!$AP$2),\nIF(B276=\"Q\",\nSUM(VLOOKUP('15   Other'!A276,Quantities!$A$4:$AP$234,Quantities!$V$2),VLOOKUP('15   Other'!A276,Quantities!$A$4:$AP$234,Quantities!$Z$2),VLOOKUP('15   Other'!A276,Quantities!$A$4:$AP$234,Quantities!$AD$2)),\nIF(B276=\"R\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AP$234,Quantities!$G$2),\nIF(B276=\"S\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AP$234,Quantities!$G$2),\n0))))))))))","v":0},"-",{"$f":"IF(OR('15   Other'!$D276=\"U2\",'15   Other'!$D276=\"U24\"),0,\nIF(LEFT('15   Other'!$D276,1)=\"U\",\nVLOOKUP('15   Other'!$D276,UnitRates[],4),\n0))","v":0},{"$f":"IF(OR('15   Other'!$D276=\"U2\",'15   Other'!$D276=\"U24\"),0,\nIF(LEFT('15   Other'!$D276,1)=\"U\",\nVLOOKUP('15   Other'!$D276,UnitRates[],3),\n0))","v":0},0,{"$f":"'15   Other'!$L276*'15   Other'!$I276","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(M15:M277)","v":122696.63230671381},{"$f":"SUM(N15:N277)","v":2942842.0364641356}]

{"sheet":"16   Sum","index":19,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[[5,5,6,5],[22,0,23,4]]}
[null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,"Stockpile Spreadsheet Worksheet #16"]
[null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[]
["Continental Mine"]
["Reclamation Summary Stockpiles, Haul Roads, Reservoirs, and Disturbed Areas"]
[{"$f":"'1 General'!A23","v":"Based on 2014 Closure/Closeout Plan (Telesto, 2014) and"}]
[null,null,null,"Current Value"]
["DIRECT COSTS","Facility and Structure Removal",null,{"$f":"'2   Demo'!F22","v":1524735.2285186499}]
[null,"Earthmoving",null,{"$f":"'13   EarthSum'!R278","v":9405426.4056096431}]
[null,"Revegetation",null,{"$f":"'14   Revegetation'!M280+'14   Revegetation'!L280","v":844249.39497329784}]
[null,"Other",null,{"$f":"'15   Other'!N279+'15   Other'!M279","v":3065538.6687708492}]
[null,"Subtotal, Direct Costs",null,{"$f":"SUM(D9:D12)","v":14839949.697872441}]
[]
["INDIRECT COSTS","Subtotal, Indirect Costs",0.3,{"$f":"C15*$D$13","v":4451984.9093617322}]
[]
[]
["TOTAL COST",null,null,{"$f":"(D13+D15)","v":19291934.607234173}]
[]
[]
["Notes:"]
["Indirect costs are based on 2019 agreement between FMI and agencies."]
["Indirect costs include but are not limited to mobilization and demobilization, engineering redesign fee, contingencies, contractor profit and overhead, project management fee, and state procurement cost."]

{"sheet":"17a Facility Characteristics","index":20,"n_rows":281,"n_cols":27,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,"Reclamation Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #17a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2019-03-29"}]
[null,null,null,null,null,"Notes and Assumptions"]
[null,null,null,null,null,"Used to summarize costs for Sheet 17b Facilty Characteristics"]
[]
[]
[]
[]
[]
[]
[]
[]
["Item Area","Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Area (ac)","Cover Material Excav, Haul, Grade  ($)","Cover Material Excav, Haul, Grade Fuel ($)","Cover Material Excav, Haul, Grade Indirects ($)","Top/Outslope Adjustment Grading w/o Fuel ($)","Top/Outslope Adjustment Grading Fuel ($)","Top/Outslope Adjustment Grading Indirects ($)","Scarify, Seed & Mulch, Reveg w/o Fuel ($)","Scarify, Seed & Mulch, Reveg Fuel ($)","Scarify, Seed & Mulch, Reveg Indirects ($)","Channels & Benches ($)","Channels & Benches Fuel ($)","Channels & Benches Indirects ($)","Other ($)","Other Fuel ($)","Other Indirects ($)","Capital Cost Totals ($)","Capital Cost/Acre ($)"]
[{"$f":"VALUE(LEFT(TEXT(B15,\"0\"),2))","v":20},{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B15,Quantities[],Quantities!$E$2)/43560","v":0.01},{"$f":"IF(AND(C15=\"A\",D15=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D15=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C15=\"A\",D15=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D15=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K15+'17a Facility Characteristics'!$L15)*'16   Sum'!$C$15","v":0},{"$f":"IF(D15=\"a\",'13   EarthSum'!P15+'13   EarthSum'!Q15,0)+IF(AND(C15=\"E\",D15=\"c\"),'13   EarthSum'!P15+'13   EarthSum'!Q15,0)","v":1.0470228772881358},{"$f":"IF(D15=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C15=\"E\",D15=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0.25418206372881358},{"$f":"('17a Facility Characteristics'!$N15+'17a Facility Characteristics'!$O15)*'16   Sum'!$C$15","v":0.39036148230508483},{"$f":"'14   Revegetation'!M15+IF(AND(C15=\"E\",OR(D15=\"b\",D15=\"d\")),'13   EarthSum'!P15+'13   EarthSum'!Q15,0)","v":0},{"$f":"SUM('14   Revegetation'!L15)+IF(AND(C15=\"E\",OR(D15=\"b\",D15=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q15+'17a Facility Characteristics'!$R15)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C15=\"F\",C15=\"G\",C15=\"Gb\",C15=\"H\",C15=\"I\"),'15   Other'!N15,0)","v":0},{"$f":"IF(OR(C15=\"F\",C15=\"G\",C15=\"Gb\",C15=\"H\",C15=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T15+'17a Facility Characteristics'!$U15)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N15-T15","v":0},{"$f":"'15   Other'!O15","v":0},{"$f":"('17a Facility Characteristics'!$W15+'17a Facility Characteristics'!$X15)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K15+'17a Facility Characteristics'!$L15+'17a Facility Characteristics'!$N15+'17a Facility Characteristics'!$O15+'17a Facility Characteristics'!$Q15+'17a Facility Characteristics'!$R15+'17a Facility Characteristics'!$T15+'17a Facility Characteristics'!$U15+'17a Facility Characteristics'!$W15+'17a Facility Characteristics'!$X15","v":1.3012049410169495},{"$f":"IF(J15>0,Z15/J15,0)","v":130.12049410169496}]
[{"$f":"VALUE(LEFT(TEXT(B16,\"0\"),2))","v":20},{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B16,Quantities[],Quantities!$E$2)/43560","v":0.62},{"$f":"IF(AND(C16=\"A\",D16=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D16=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C16=\"A\",D16=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D16=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K16+'17a Facility Characteristics'!$L16)*'16   Sum'!$C$15","v":0},{"$f":"IF(D16=\"a\",'13   EarthSum'!P16+'13   EarthSum'!Q16,0)+IF(AND(C16=\"E\",D16=\"c\"),'13   EarthSum'!P16+'13   EarthSum'!Q16,0)","v":64.915418391864421},{"$f":"IF(D16=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C16=\"E\",D16=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":15.75928795118644},{"$f":"('17a Facility Characteristics'!$N16+'17a Facility Characteristics'!$O16)*'16   Sum'!$C$15","v":24.202411902915255},{"$f":"'14   Revegetation'!M16+IF(AND(C16=\"E\",OR(D16=\"b\",D16=\"d\")),'13   EarthSum'!P16+'13   EarthSum'!Q16,0)","v":0},{"$f":"SUM('14   Revegetation'!L16)+IF(AND(C16=\"E\",OR(D16=\"b\",D16=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q16+'17a Facility Characteristics'!$R16)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C16=\"F\",C16=\"G\",C16=\"Gb\",C16=\"H\",C16=\"I\"),'15   Other'!N16,0)","v":0},{"$f":"IF(OR(C16=\"F\",C16=\"G\",C16=\"Gb\",C16=\"H\",C16=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T16+'17a Facility Characteristics'!$U16)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N16-T16","v":0},{"$f":"'15   Other'!O16","v":0},{"$f":"('17a Facility Characteristics'!$W16+'17a Facility Characteristics'!$X16)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K16+'17a Facility Characteristics'!$L16+'17a Facility Characteristics'!$N16+'17a Facility Characteristics'!$O16+'17a Facility Characteristics'!$Q16+'17a Facility Characteristics'!$R16+'17a Facility Characteristics'!$T16+'17a Facility Characteristics'!$U16+'17a Facility Characteristics'!$W16+'17a Facility Characteristics'!$X16","v":80.674706343050858},{"$f":"IF(J16>0,Z16/J16,0)","v":130.12049410169493}]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B17,Quantities[],Quantities!$E$2)/43560","v":0.38},{"$f":"IF(AND(C17=\"A\",D17=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D17=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C17=\"A\",D17=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D17=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K17+'17a Facility Characteristics'!$L17)*'16   Sum'!$C$15","v":0},{"$f":"IF(D17=\"a\",'13   EarthSum'!P17+'13   EarthSum'!Q17,0)+IF(AND(C17=\"E\",D17=\"c\"),'13   EarthSum'!P17+'13   EarthSum'!Q17,0)","v":39.78686933694916},{"$f":"IF(D17=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C17=\"E\",D17=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":9.6589184216949153},{"$f":"('17a Facility Characteristics'!$N17+'17a Facility Characteristics'!$O17)*'16   Sum'!$C$15","v":14.833736327593222},{"$f":"'14   Revegetation'!M17+IF(AND(C17=\"E\",OR(D17=\"b\",D17=\"d\")),'13   EarthSum'!P17+'13   EarthSum'!Q17,0)","v":0},{"$f":"SUM('14   Revegetation'!L17)+IF(AND(C17=\"E\",OR(D17=\"b\",D17=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q17+'17a Facility Characteristics'!$R17)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C17=\"F\",C17=\"G\",C17=\"Gb\",C17=\"H\",C17=\"I\"),'15   Other'!N17,0)","v":0},{"$f":"IF(OR(C17=\"F\",C17=\"G\",C17=\"Gb\",C17=\"H\",C17=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T17+'17a Facility Characteristics'!$U17)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N17-T17","v":0},{"$f":"'15   Other'!O17","v":0},{"$f":"('17a Facility Characteristics'!$W17+'17a Facility Characteristics'!$X17)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K17+'17a Facility Characteristics'!$L17+'17a Facility Characteristics'!$N17+'17a Facility Characteristics'!$O17+'17a Facility Characteristics'!$Q17+'17a Facility Characteristics'!$R17+'17a Facility Characteristics'!$T17+'17a Facility Characteristics'!$U17+'17a Facility Characteristics'!$W17+'17a Facility Characteristics'!$X17","v":49.445787758644073},130.12049410169493]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B18,Quantities[],Quantities!$E$2)/43560","v":0.2},{"$f":"IF(AND(C18=\"A\",D18=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D18=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C18=\"A\",D18=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D18=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K18+'17a Facility Characteristics'!$L18)*'16   Sum'!$C$15","v":0},{"$f":"IF(D18=\"a\",'13   EarthSum'!P18+'13   EarthSum'!Q18,0)+IF(AND(C18=\"E\",D18=\"c\"),'13   EarthSum'!P18+'13   EarthSum'!Q18,0)","v":20.940457545762719},{"$f":"IF(D18=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C18=\"E\",D18=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":5.0836412745762711},{"$f":"('17a Facility Characteristics'!$N18+'17a Facility Characteristics'!$O18)*'16   Sum'!$C$15","v":7.807229646101697},{"$f":"'14   Revegetation'!M18+IF(AND(C18=\"E\",OR(D18=\"b\",D18=\"d\")),'13   EarthSum'!P18+'13   EarthSum'!Q18,0)","v":0},{"$f":"SUM('14   Revegetation'!L18)+IF(AND(C18=\"E\",OR(D18=\"b\",D18=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q18+'17a Facility Characteristics'!$R18)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C18=\"F\",C18=\"G\",C18=\"Gb\",C18=\"H\",C18=\"I\"),'15   Other'!N18,0)","v":0},{"$f":"IF(OR(C18=\"F\",C18=\"G\",C18=\"Gb\",C18=\"H\",C18=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T18+'17a Facility Characteristics'!$U18)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N18-T18","v":0},{"$f":"'15   Other'!O18","v":0},{"$f":"('17a Facility Characteristics'!$W18+'17a Facility Characteristics'!$X18)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K18+'17a Facility Characteristics'!$L18+'17a Facility Characteristics'!$N18+'17a Facility Characteristics'!$O18+'17a Facility Characteristics'!$Q18+'17a Facility Characteristics'!$R18+'17a Facility Characteristics'!$T18+'17a Facility Characteristics'!$U18+'17a Facility Characteristics'!$W18+'17a Facility Characteristics'!$X18","v":26.024098820338992},130.12049410169496]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B19,Quantities[],Quantities!$E$2)/43560","v":1.53},{"$f":"IF(AND(C19=\"A\",D19=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D19=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C19=\"A\",D19=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D19=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K19+'17a Facility Characteristics'!$L19)*'16   Sum'!$C$15","v":0},{"$f":"IF(D19=\"a\",'13   EarthSum'!P19+'13   EarthSum'!Q19,0)+IF(AND(C19=\"E\",D19=\"c\"),'13   EarthSum'!P19+'13   EarthSum'!Q19,0)","v":160.19450022508479},{"$f":"IF(D19=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C19=\"E\",D19=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":38.889855750508474},{"$f":"('17a Facility Characteristics'!$N19+'17a Facility Characteristics'!$O19)*'16   Sum'!$C$15","v":59.725306792677976},{"$f":"'14   Revegetation'!M19+IF(AND(C19=\"E\",OR(D19=\"b\",D19=\"d\")),'13   EarthSum'!P19+'13   EarthSum'!Q19,0)","v":0},{"$f":"SUM('14   Revegetation'!L19)+IF(AND(C19=\"E\",OR(D19=\"b\",D19=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q19+'17a Facility Characteristics'!$R19)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C19=\"F\",C19=\"G\",C19=\"Gb\",C19=\"H\",C19=\"I\"),'15   Other'!N19,0)","v":0},{"$f":"IF(OR(C19=\"F\",C19=\"G\",C19=\"Gb\",C19=\"H\",C19=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T19+'17a Facility Characteristics'!$U19)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N19-T19","v":0},{"$f":"'15   Other'!O19","v":0},{"$f":"('17a Facility Characteristics'!$W19+'17a Facility Characteristics'!$X19)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K19+'17a Facility Characteristics'!$L19+'17a Facility Characteristics'!$N19+'17a Facility Characteristics'!$O19+'17a Facility Characteristics'!$Q19+'17a Facility Characteristics'!$R19+'17a Facility Characteristics'!$T19+'17a Facility Characteristics'!$U19+'17a Facility Characteristics'!$W19+'17a Facility Characteristics'!$X19","v":199.08435597559327},130.12049410169493]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B20,Quantities[],Quantities!$E$2)/43560","v":109.9},{"$f":"IF(AND(C20=\"A\",D20=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D20=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C20=\"A\",D20=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D20=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K20+'17a Facility Characteristics'!$L20)*'16   Sum'!$C$15","v":0},{"$f":"IF(D20=\"a\",'13   EarthSum'!P20+'13   EarthSum'!Q20,0)+IF(AND(C20=\"E\",D20=\"c\"),'13   EarthSum'!P20+'13   EarthSum'!Q20,0)","v":458172.96297637722},{"$f":"IF(D20=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C20=\"E\",D20=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":113164.61662402777},{"$f":"('17a Facility Characteristics'!$N20+'17a Facility Characteristics'!$O20)*'16   Sum'!$C$15","v":171401.27388012147},{"$f":"'14   Revegetation'!M20+IF(AND(C20=\"E\",OR(D20=\"b\",D20=\"d\")),'13   EarthSum'!P20+'13   EarthSum'!Q20,0)","v":0},{"$f":"SUM('14   Revegetation'!L20)+IF(AND(C20=\"E\",OR(D20=\"b\",D20=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q20+'17a Facility Characteristics'!$R20)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C20=\"F\",C20=\"G\",C20=\"Gb\",C20=\"H\",C20=\"I\"),'15   Other'!N20,0)","v":0},{"$f":"IF(OR(C20=\"F\",C20=\"G\",C20=\"Gb\",C20=\"H\",C20=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T20+'17a Facility Characteristics'!$U20)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N20-T20","v":0},{"$f":"'15   Other'!O20","v":0},{"$f":"('17a Facility Characteristics'!$W20+'17a Facility Characteristics'!$X20)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K20+'17a Facility Characteristics'!$L20+'17a Facility Characteristics'!$N20+'17a Facility Characteristics'!$O20+'17a Facility Characteristics'!$Q20+'17a Facility Characteristics'!$R20+'17a Facility Characteristics'!$T20+'17a Facility Characteristics'!$U20+'17a Facility Characteristics'!$W20+'17a Facility Characteristics'!$X20","v":571337.57960040495},5198.7040909954949]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B21,Quantities[],Quantities!$E$2)/43560","v":255.6},{"$f":"IF(AND(C21=\"A\",D21=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D21=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C21=\"A\",D21=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D21=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K21+'17a Facility Characteristics'!$L21)*'16   Sum'!$C$15","v":0},{"$f":"IF(D21=\"a\",'13   EarthSum'!P21+'13   EarthSum'!Q21,0)+IF(AND(C21=\"E\",D21=\"c\"),'13   EarthSum'!P21+'13   EarthSum'!Q21,0)","v":316897.91416913614},{"$f":"IF(D21=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C21=\"E\",D21=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":78270.945393504866},{"$f":"('17a Facility Characteristics'!$N21+'17a Facility Characteristics'!$O21)*'16   Sum'!$C$15","v":118550.6578687923},{"$f":"'14   Revegetation'!M21+IF(AND(C21=\"E\",OR(D21=\"b\",D21=\"d\")),'13   EarthSum'!P21+'13   EarthSum'!Q21,0)","v":0},{"$f":"SUM('14   Revegetation'!L21)+IF(AND(C21=\"E\",OR(D21=\"b\",D21=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q21+'17a Facility Characteristics'!$R21)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C21=\"F\",C21=\"G\",C21=\"Gb\",C21=\"H\",C21=\"I\"),'15   Other'!N21,0)","v":0},{"$f":"IF(OR(C21=\"F\",C21=\"G\",C21=\"Gb\",C21=\"H\",C21=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T21+'17a Facility Characteristics'!$U21)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N21-T21","v":0},{"$f":"'15   Other'!O21","v":0},{"$f":"('17a Facility Characteristics'!$W21+'17a Facility Characteristics'!$X21)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K21+'17a Facility Characteristics'!$L21+'17a Facility Characteristics'!$N21+'17a Facility Characteristics'!$O21+'17a Facility Characteristics'!$Q21+'17a Facility Characteristics'!$R21+'17a Facility Characteristics'!$T21+'17a Facility Characteristics'!$U21+'17a Facility Characteristics'!$W21+'17a Facility Characteristics'!$X21","v":395168.85956264101},1546.0440514970305]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B22,Quantities[],Quantities!$E$2)/43560","v":83.537900608356281},{"$f":"IF(AND(C22=\"A\",D22=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D22=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C22=\"A\",D22=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D22=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K22+'17a Facility Characteristics'!$L22)*'16   Sum'!$C$15","v":0},{"$f":"IF(D22=\"a\",'13   EarthSum'!P22+'13   EarthSum'!Q22,0)+IF(AND(C22=\"E\",D22=\"c\"),'13   EarthSum'!P22+'13   EarthSum'!Q22,0)","v":135247.62312559801},{"$f":"IF(D22=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C22=\"E\",D22=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":33404.951092909447},{"$f":"('17a Facility Characteristics'!$N22+'17a Facility Characteristics'!$O22)*'16   Sum'!$C$15","v":50595.77226555223},{"$f":"'14   Revegetation'!M22+IF(AND(C22=\"E\",OR(D22=\"b\",D22=\"d\")),'13   EarthSum'!P22+'13   EarthSum'!Q22,0)","v":0},{"$f":"SUM('14   Revegetation'!L22)+IF(AND(C22=\"E\",OR(D22=\"b\",D22=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q22+'17a Facility Characteristics'!$R22)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C22=\"F\",C22=\"G\",C22=\"Gb\",C22=\"H\",C22=\"I\"),'15   Other'!N22,0)","v":0},{"$f":"IF(OR(C22=\"F\",C22=\"G\",C22=\"Gb\",C22=\"H\",C22=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T22+'17a Facility Characteristics'!$U22)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N22-T22","v":0},{"$f":"'15   Other'!O22","v":0},{"$f":"('17a Facility Characteristics'!$W22+'17a Facility Characteristics'!$X22)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K22+'17a Facility Characteristics'!$L22+'17a Facility Characteristics'!$N22+'17a Facility Characteristics'!$O22+'17a Facility Characteristics'!$Q22+'17a Facility Characteristics'!$R22+'17a Facility Characteristics'!$T22+'17a Facility Characteristics'!$U22+'17a Facility Characteristics'!$W22+'17a Facility Characteristics'!$X22","v":168652.57421850745},2018.8749416769178]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B23,Quantities[],Quantities!$E$2)/43560","v":20.9},{"$f":"IF(AND(C23=\"A\",D23=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D23=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C23=\"A\",D23=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D23=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K23+'17a Facility Characteristics'!$L23)*'16   Sum'!$C$15","v":0},{"$f":"IF(D23=\"a\",'13   EarthSum'!P23+'13   EarthSum'!Q23,0)+IF(AND(C23=\"E\",D23=\"c\"),'13   EarthSum'!P23+'13   EarthSum'!Q23,0)","v":5329.3809032374893},{"$f":"IF(D23=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C23=\"E\",D23=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":1316.3093318306085},{"$f":"('17a Facility Characteristics'!$N23+'17a Facility Characteristics'!$O23)*'16   Sum'!$C$15","v":1993.7070705204292},{"$f":"'14   Revegetation'!M23+IF(AND(C23=\"E\",OR(D23=\"b\",D23=\"d\")),'13   EarthSum'!P23+'13   EarthSum'!Q23,0)","v":0},{"$f":"SUM('14   Revegetation'!L23)+IF(AND(C23=\"E\",OR(D23=\"b\",D23=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q23+'17a Facility Characteristics'!$R23)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C23=\"F\",C23=\"G\",C23=\"Gb\",C23=\"H\",C23=\"I\"),'15   Other'!N23,0)","v":0},{"$f":"IF(OR(C23=\"F\",C23=\"G\",C23=\"Gb\",C23=\"H\",C23=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T23+'17a Facility Characteristics'!$U23)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N23-T23","v":0},{"$f":"'15   Other'!O23","v":0},{"$f":"('17a Facility Characteristics'!$W23+'17a Facility Characteristics'!$X23)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K23+'17a Facility Characteristics'!$L23+'17a Facility Characteristics'!$N23+'17a Facility Characteristics'!$O23+'17a Facility Characteristics'!$Q23+'17a Facility Characteristics'!$R23+'17a Facility Characteristics'!$T23+'17a Facility Characteristics'!$U23+'17a Facility Characteristics'!$W23+'17a Facility Characteristics'!$X23","v":6645.6902350680975},317.97560933340179]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B24,Quantities[],Quantities!$E$2)/43560","v":1.3},{"$f":"IF(AND(C24=\"A\",D24=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D24=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C24=\"A\",D24=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D24=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K24+'17a Facility Characteristics'!$L24)*'16   Sum'!$C$15","v":0},{"$f":"IF(D24=\"a\",'13   EarthSum'!P24+'13   EarthSum'!Q24,0)+IF(AND(C24=\"E\",D24=\"c\"),'13   EarthSum'!P24+'13   EarthSum'!Q24,0)","v":566.56137005588948},{"$f":"IF(D24=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C24=\"E\",D24=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":139.93558201221126},{"$f":"('17a Facility Characteristics'!$N24+'17a Facility Characteristics'!$O24)*'16   Sum'!$C$15","v":211.94908562043022},{"$f":"'14   Revegetation'!M24+IF(AND(C24=\"E\",OR(D24=\"b\",D24=\"d\")),'13   EarthSum'!P24+'13   EarthSum'!Q24,0)","v":0},{"$f":"SUM('14   Revegetation'!L24)+IF(AND(C24=\"E\",OR(D24=\"b\",D24=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q24+'17a Facility Characteristics'!$R24)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C24=\"F\",C24=\"G\",C24=\"Gb\",C24=\"H\",C24=\"I\"),'15   Other'!N24,0)","v":0},{"$f":"IF(OR(C24=\"F\",C24=\"G\",C24=\"Gb\",C24=\"H\",C24=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T24+'17a Facility Characteristics'!$U24)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N24-T24","v":0},{"$f":"'15   Other'!O24","v":0},{"$f":"('17a Facility Characteristics'!$W24+'17a Facility Characteristics'!$X24)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K24+'17a Facility Characteristics'!$L24+'17a Facility Characteristics'!$N24+'17a Facility Characteristics'!$O24+'17a Facility Characteristics'!$Q24+'17a Facility Characteristics'!$R24+'17a Facility Characteristics'!$T24+'17a Facility Characteristics'!$U24+'17a Facility Characteristics'!$W24+'17a Facility Characteristics'!$X24","v":706.49695206810077},543.45919389853907]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B25,Quantities[],Quantities!$E$2)/43560","v":4.4000000000000004},{"$f":"IF(AND(C25=\"A\",D25=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D25=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C25=\"A\",D25=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D25=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K25+'17a Facility Characteristics'!$L25)*'16   Sum'!$C$15","v":0},{"$f":"IF(D25=\"a\",'13   EarthSum'!P25+'13   EarthSum'!Q25,0)+IF(AND(C25=\"E\",D25=\"c\"),'13   EarthSum'!P25+'13   EarthSum'!Q25,0)","v":2312.5697094126313},{"$f":"IF(D25=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C25=\"E\",D25=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":571.18399759331203},{"$f":"('17a Facility Characteristics'!$N25+'17a Facility Characteristics'!$O25)*'16   Sum'!$C$15","v":865.12611210178295},{"$f":"'14   Revegetation'!M25+IF(AND(C25=\"E\",OR(D25=\"b\",D25=\"d\")),'13   EarthSum'!P25+'13   EarthSum'!Q25,0)","v":0},{"$f":"SUM('14   Revegetation'!L25)+IF(AND(C25=\"E\",OR(D25=\"b\",D25=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q25+'17a Facility Characteristics'!$R25)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C25=\"F\",C25=\"G\",C25=\"Gb\",C25=\"H\",C25=\"I\"),'15   Other'!N25,0)","v":0},{"$f":"IF(OR(C25=\"F\",C25=\"G\",C25=\"Gb\",C25=\"H\",C25=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T25+'17a Facility Characteristics'!$U25)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N25-T25","v":0},{"$f":"'15   Other'!O25","v":0},{"$f":"('17a Facility Characteristics'!$W25+'17a Facility Characteristics'!$X25)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K25+'17a Facility Characteristics'!$L25+'17a Facility Characteristics'!$N25+'17a Facility Characteristics'!$O25+'17a Facility Characteristics'!$Q25+'17a Facility Characteristics'!$R25+'17a Facility Characteristics'!$T25+'17a Facility Characteristics'!$U25+'17a Facility Characteristics'!$W25+'17a Facility Characteristics'!$X25","v":2883.7537070059434},655.39856977407794]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B26,Quantities[],Quantities!$E$2)/43560","v":5.5710949219467407},{"$f":"IF(AND(C26=\"A\",D26=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D26=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C26=\"A\",D26=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D26=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K26+'17a Facility Characteristics'!$L26)*'16   Sum'!$C$15","v":0},{"$f":"IF(D26=\"a\",'13   EarthSum'!P26+'13   EarthSum'!Q26,0)+IF(AND(C26=\"E\",D26=\"c\"),'13   EarthSum'!P26+'13   EarthSum'!Q26,0)","v":1278.657732125532},{"$f":"IF(D26=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C26=\"E\",D26=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":315.81700305784977},{"$f":"('17a Facility Characteristics'!$N26+'17a Facility Characteristics'!$O26)*'16   Sum'!$C$15","v":478.34242055501448},{"$f":"'14   Revegetation'!M26+IF(AND(C26=\"E\",OR(D26=\"b\",D26=\"d\")),'13   EarthSum'!P26+'13   EarthSum'!Q26,0)","v":0},{"$f":"SUM('14   Revegetation'!L26)+IF(AND(C26=\"E\",OR(D26=\"b\",D26=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q26+'17a Facility Characteristics'!$R26)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C26=\"F\",C26=\"G\",C26=\"Gb\",C26=\"H\",C26=\"I\"),'15   Other'!N26,0)","v":0},{"$f":"IF(OR(C26=\"F\",C26=\"G\",C26=\"Gb\",C26=\"H\",C26=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T26+'17a Facility Characteristics'!$U26)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N26-T26","v":0},{"$f":"'15   Other'!O26","v":0},{"$f":"('17a Facility Characteristics'!$W26+'17a Facility Characteristics'!$X26)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K26+'17a Facility Characteristics'!$L26+'17a Facility Characteristics'!$N26+'17a Facility Characteristics'!$O26+'17a Facility Characteristics'!$Q26+'17a Facility Characteristics'!$R26+'17a Facility Characteristics'!$T26+'17a Facility Characteristics'!$U26+'17a Facility Characteristics'!$W26+'17a Facility Characteristics'!$X26","v":1594.4747351833817},286.20491259305538]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B27,Quantities[],Quantities!$E$2)/43560","v":22.258905078053257},{"$f":"IF(AND(C27=\"A\",D27=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D27=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C27=\"A\",D27=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D27=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K27+'17a Facility Characteristics'!$L27)*'16   Sum'!$C$15","v":0},{"$f":"IF(D27=\"a\",'13   EarthSum'!P27+'13   EarthSum'!Q27,0)+IF(AND(C27=\"E\",D27=\"c\"),'13   EarthSum'!P27+'13   EarthSum'!Q27,0)","v":35370.383342455556},{"$f":"IF(D27=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C27=\"E\",D27=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":8736.1677668445336},{"$f":"('17a Facility Characteristics'!$N27+'17a Facility Characteristics'!$O27)*'16   Sum'!$C$15","v":13231.965332790027},{"$f":"'14   Revegetation'!M27+IF(AND(C27=\"E\",OR(D27=\"b\",D27=\"d\")),'13   EarthSum'!P27+'13   EarthSum'!Q27,0)","v":0},{"$f":"SUM('14   Revegetation'!L27)+IF(AND(C27=\"E\",OR(D27=\"b\",D27=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q27+'17a Facility Characteristics'!$R27)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C27=\"F\",C27=\"G\",C27=\"Gb\",C27=\"H\",C27=\"I\"),'15   Other'!N27,0)","v":0},{"$f":"IF(OR(C27=\"F\",C27=\"G\",C27=\"Gb\",C27=\"H\",C27=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T27+'17a Facility Characteristics'!$U27)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N27-T27","v":0},{"$f":"'15   Other'!O27","v":0},{"$f":"('17a Facility Characteristics'!$W27+'17a Facility Characteristics'!$X27)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K27+'17a Facility Characteristics'!$L27+'17a Facility Characteristics'!$N27+'17a Facility Characteristics'!$O27+'17a Facility Characteristics'!$Q27+'17a Facility Characteristics'!$R27+'17a Facility Characteristics'!$T27+'17a Facility Characteristics'!$U27+'17a Facility Characteristics'!$W27+'17a Facility Characteristics'!$X27","v":44106.55110930009},1981.5238420144972]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B28,Quantities[],Quantities!$E$2)/43560","v":108.2},{"$f":"IF(AND(C28=\"A\",D28=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D28=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C28=\"A\",D28=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D28=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K28+'17a Facility Characteristics'!$L28)*'16   Sum'!$C$15","v":0},{"$f":"IF(D28=\"a\",'13   EarthSum'!P28+'13   EarthSum'!Q28,0)+IF(AND(C28=\"E\",D28=\"c\"),'13   EarthSum'!P28+'13   EarthSum'!Q28,0)","v":12724.074339608193},{"$f":"IF(D28=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C28=\"E\",D28=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":3142.7323541385617},{"$f":"('17a Facility Characteristics'!$N28+'17a Facility Characteristics'!$O28)*'16   Sum'!$C$15","v":4760.0420081240263},{"$f":"'14   Revegetation'!M28+IF(AND(C28=\"E\",OR(D28=\"b\",D28=\"d\")),'13   EarthSum'!P28+'13   EarthSum'!Q28,0)","v":0},{"$f":"SUM('14   Revegetation'!L28)+IF(AND(C28=\"E\",OR(D28=\"b\",D28=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q28+'17a Facility Characteristics'!$R28)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C28=\"F\",C28=\"G\",C28=\"Gb\",C28=\"H\",C28=\"I\"),'15   Other'!N28,0)","v":0},{"$f":"IF(OR(C28=\"F\",C28=\"G\",C28=\"Gb\",C28=\"H\",C28=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T28+'17a Facility Characteristics'!$U28)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N28-T28","v":0},{"$f":"'15   Other'!O28","v":0},{"$f":"('17a Facility Characteristics'!$W28+'17a Facility Characteristics'!$X28)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K28+'17a Facility Characteristics'!$L28+'17a Facility Characteristics'!$N28+'17a Facility Characteristics'!$O28+'17a Facility Characteristics'!$Q28+'17a Facility Characteristics'!$R28+'17a Facility Characteristics'!$T28+'17a Facility Characteristics'!$U28+'17a Facility Characteristics'!$W28+'17a Facility Characteristics'!$X28","v":15866.806693746754},146.64331509932305]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B29,Quantities[],Quantities!$E$2)/43560","v":36.33},{"$f":"IF(AND(C29=\"A\",D29=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D29=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C29=\"A\",D29=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D29=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K29+'17a Facility Characteristics'!$L29)*'16   Sum'!$C$15","v":0},{"$f":"IF(D29=\"a\",'13   EarthSum'!P29+'13   EarthSum'!Q29,0)+IF(AND(C29=\"E\",D29=\"c\"),'13   EarthSum'!P29+'13   EarthSum'!Q29,0)","v":31844.888644054565},{"$f":"IF(D29=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C29=\"E\",D29=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":7865.4021647826748},{"$f":"('17a Facility Characteristics'!$N29+'17a Facility Characteristics'!$O29)*'16   Sum'!$C$15","v":11913.087242651172},{"$f":"'14   Revegetation'!M29+IF(AND(C29=\"E\",OR(D29=\"b\",D29=\"d\")),'13   EarthSum'!P29+'13   EarthSum'!Q29,0)","v":0},{"$f":"SUM('14   Revegetation'!L29)+IF(AND(C29=\"E\",OR(D29=\"b\",D29=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q29+'17a Facility Characteristics'!$R29)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C29=\"F\",C29=\"G\",C29=\"Gb\",C29=\"H\",C29=\"I\"),'15   Other'!N29,0)","v":0},{"$f":"IF(OR(C29=\"F\",C29=\"G\",C29=\"Gb\",C29=\"H\",C29=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T29+'17a Facility Characteristics'!$U29)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N29-T29","v":0},{"$f":"'15   Other'!O29","v":0},{"$f":"('17a Facility Characteristics'!$W29+'17a Facility Characteristics'!$X29)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K29+'17a Facility Characteristics'!$L29+'17a Facility Characteristics'!$N29+'17a Facility Characteristics'!$O29+'17a Facility Characteristics'!$Q29+'17a Facility Characteristics'!$R29+'17a Facility Characteristics'!$T29+'17a Facility Characteristics'!$U29+'17a Facility Characteristics'!$W29+'17a Facility Characteristics'!$X29","v":39710.290808837242},1093.0440630013004]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B30,Quantities[],Quantities!$E$2)/43560","v":33},{"$f":"IF(AND(C30=\"A\",D30=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D30=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C30=\"A\",D30=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D30=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K30+'17a Facility Characteristics'!$L30)*'16   Sum'!$C$15","v":0},{"$f":"IF(D30=\"a\",'13   EarthSum'!P30+'13   EarthSum'!Q30,0)+IF(AND(C30=\"E\",D30=\"c\"),'13   EarthSum'!P30+'13   EarthSum'!Q30,0)","v":11822.69572943033},{"$f":"IF(D30=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C30=\"E\",D30=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":2920.0999137797103},{"$f":"('17a Facility Characteristics'!$N30+'17a Facility Characteristics'!$O30)*'16   Sum'!$C$15","v":4422.8386929630115},{"$f":"'14   Revegetation'!M30+IF(AND(C30=\"E\",OR(D30=\"b\",D30=\"d\")),'13   EarthSum'!P30+'13   EarthSum'!Q30,0)","v":0},{"$f":"SUM('14   Revegetation'!L30)+IF(AND(C30=\"E\",OR(D30=\"b\",D30=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q30+'17a Facility Characteristics'!$R30)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C30=\"F\",C30=\"G\",C30=\"Gb\",C30=\"H\",C30=\"I\"),'15   Other'!N30,0)","v":0},{"$f":"IF(OR(C30=\"F\",C30=\"G\",C30=\"Gb\",C30=\"H\",C30=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T30+'17a Facility Characteristics'!$U30)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N30-T30","v":0},{"$f":"'15   Other'!O30","v":0},{"$f":"('17a Facility Characteristics'!$W30+'17a Facility Characteristics'!$X30)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K30+'17a Facility Characteristics'!$L30+'17a Facility Characteristics'!$N30+'17a Facility Characteristics'!$O30+'17a Facility Characteristics'!$Q30+'17a Facility Characteristics'!$R30+'17a Facility Characteristics'!$T30+'17a Facility Characteristics'!$U30+'17a Facility Characteristics'!$W30+'17a Facility Characteristics'!$X30","v":14742.79564321004},446.75138312757696]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B31,Quantities[],Quantities!$E$2)/43560","v":50},{"$f":"IF(AND(C31=\"A\",D31=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D31=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C31=\"A\",D31=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D31=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K31+'17a Facility Characteristics'!$L31)*'16   Sum'!$C$15","v":0},{"$f":"IF(D31=\"a\",'13   EarthSum'!P31+'13   EarthSum'!Q31,0)+IF(AND(C31=\"E\",D31=\"c\"),'13   EarthSum'!P31+'13   EarthSum'!Q31,0)","v":5023.4002016949162},{"$f":"IF(D31=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C31=\"E\",D31=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":1219.5132101694915},{"$f":"('17a Facility Characteristics'!$N31+'17a Facility Characteristics'!$O31)*'16   Sum'!$C$15","v":1872.8740235593223},{"$f":"'14   Revegetation'!M31+IF(AND(C31=\"E\",OR(D31=\"b\",D31=\"d\")),'13   EarthSum'!P31+'13   EarthSum'!Q31,0)","v":0},{"$f":"SUM('14   Revegetation'!L31)+IF(AND(C31=\"E\",OR(D31=\"b\",D31=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q31+'17a Facility Characteristics'!$R31)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C31=\"F\",C31=\"G\",C31=\"Gb\",C31=\"H\",C31=\"I\"),'15   Other'!N31,0)","v":0},{"$f":"IF(OR(C31=\"F\",C31=\"G\",C31=\"Gb\",C31=\"H\",C31=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T31+'17a Facility Characteristics'!$U31)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N31-T31","v":0},{"$f":"'15   Other'!O31","v":0},{"$f":"('17a Facility Characteristics'!$W31+'17a Facility Characteristics'!$X31)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K31+'17a Facility Characteristics'!$L31+'17a Facility Characteristics'!$N31+'17a Facility Characteristics'!$O31+'17a Facility Characteristics'!$Q31+'17a Facility Characteristics'!$R31+'17a Facility Characteristics'!$T31+'17a Facility Characteristics'!$U31+'17a Facility Characteristics'!$W31+'17a Facility Characteristics'!$X31","v":6242.9134118644079},124.85826823728816]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B32,Quantities[],Quantities!$E$2)/43560","v":50},{"$f":"IF(AND(C32=\"A\",D32=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D32=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C32=\"A\",D32=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D32=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K32+'17a Facility Characteristics'!$L32)*'16   Sum'!$C$15","v":0},{"$f":"IF(D32=\"a\",'13   EarthSum'!P32+'13   EarthSum'!Q32,0)+IF(AND(C32=\"E\",D32=\"c\"),'13   EarthSum'!P32+'13   EarthSum'!Q32,0)","v":23111.264664290025},{"$f":"IF(D32=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C32=\"E\",D32=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":5682.392834066567},{"$f":"('17a Facility Characteristics'!$N32+'17a Facility Characteristics'!$O32)*'16   Sum'!$C$15","v":8638.0972495069764},{"$f":"'14   Revegetation'!M32+IF(AND(C32=\"E\",OR(D32=\"b\",D32=\"d\")),'13   EarthSum'!P32+'13   EarthSum'!Q32,0)","v":0},{"$f":"SUM('14   Revegetation'!L32)+IF(AND(C32=\"E\",OR(D32=\"b\",D32=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q32+'17a Facility Characteristics'!$R32)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C32=\"F\",C32=\"G\",C32=\"Gb\",C32=\"H\",C32=\"I\"),'15   Other'!N32,0)","v":0},{"$f":"IF(OR(C32=\"F\",C32=\"G\",C32=\"Gb\",C32=\"H\",C32=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T32+'17a Facility Characteristics'!$U32)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N32-T32","v":0},{"$f":"'15   Other'!O32","v":0},{"$f":"('17a Facility Characteristics'!$W32+'17a Facility Characteristics'!$X32)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K32+'17a Facility Characteristics'!$L32+'17a Facility Characteristics'!$N32+'17a Facility Characteristics'!$O32+'17a Facility Characteristics'!$Q32+'17a Facility Characteristics'!$R32+'17a Facility Characteristics'!$T32+'17a Facility Characteristics'!$U32+'17a Facility Characteristics'!$W32+'17a Facility Characteristics'!$X32","v":28793.657498356592},575.87314996713178]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B33,Quantities[],Quantities!$E$2)/43560","v":50},{"$f":"IF(AND(C33=\"A\",D33=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D33=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C33=\"A\",D33=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D33=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K33+'17a Facility Characteristics'!$L33)*'16   Sum'!$C$15","v":0},{"$f":"IF(D33=\"a\",'13   EarthSum'!P33+'13   EarthSum'!Q33,0)+IF(AND(C33=\"E\",D33=\"c\"),'13   EarthSum'!P33+'13   EarthSum'!Q33,0)","v":23313.614725807856},{"$f":"IF(D33=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C33=\"E\",D33=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":7422.8057777818422},{"$f":"('17a Facility Characteristics'!$N33+'17a Facility Characteristics'!$O33)*'16   Sum'!$C$15","v":9220.9261510769102},{"$f":"'14   Revegetation'!M33+IF(AND(C33=\"E\",OR(D33=\"b\",D33=\"d\")),'13   EarthSum'!P33+'13   EarthSum'!Q33,0)","v":0},{"$f":"SUM('14   Revegetation'!L33)+IF(AND(C33=\"E\",OR(D33=\"b\",D33=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q33+'17a Facility Characteristics'!$R33)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C33=\"F\",C33=\"G\",C33=\"Gb\",C33=\"H\",C33=\"I\"),'15   Other'!N33,0)","v":0},{"$f":"IF(OR(C33=\"F\",C33=\"G\",C33=\"Gb\",C33=\"H\",C33=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T33+'17a Facility Characteristics'!$U33)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N33-T33","v":0},{"$f":"'15   Other'!O33","v":0},{"$f":"('17a Facility Characteristics'!$W33+'17a Facility Characteristics'!$X33)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K33+'17a Facility Characteristics'!$L33+'17a Facility Characteristics'!$N33+'17a Facility Characteristics'!$O33+'17a Facility Characteristics'!$Q33+'17a Facility Characteristics'!$R33+'17a Facility Characteristics'!$T33+'17a Facility Characteristics'!$U33+'17a Facility Characteristics'!$W33+'17a Facility Characteristics'!$X33","v":30736.420503589699},614.72841007179397]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B34,Quantities[],Quantities!$E$2)/43560","v":57.152000000000001},{"$f":"IF(AND(C34=\"A\",D34=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D34=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C34=\"A\",D34=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D34=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K34+'17a Facility Characteristics'!$L34)*'16   Sum'!$C$15","v":0},{"$f":"IF(D34=\"a\",'13   EarthSum'!P34+'13   EarthSum'!Q34,0)+IF(AND(C34=\"E\",D34=\"c\"),'13   EarthSum'!P34+'13   EarthSum'!Q34,0)","v":36183.259268218077},{"$f":"IF(D34=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C34=\"E\",D34=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":8936.9408371371173},{"$f":"('17a Facility Characteristics'!$N34+'17a Facility Characteristics'!$O34)*'16   Sum'!$C$15","v":13536.060031606557},{"$f":"'14   Revegetation'!M34+IF(AND(C34=\"E\",OR(D34=\"b\",D34=\"d\")),'13   EarthSum'!P34+'13   EarthSum'!Q34,0)","v":0},{"$f":"SUM('14   Revegetation'!L34)+IF(AND(C34=\"E\",OR(D34=\"b\",D34=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q34+'17a Facility Characteristics'!$R34)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C34=\"F\",C34=\"G\",C34=\"Gb\",C34=\"H\",C34=\"I\"),'15   Other'!N34,0)","v":0},{"$f":"IF(OR(C34=\"F\",C34=\"G\",C34=\"Gb\",C34=\"H\",C34=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T34+'17a Facility Characteristics'!$U34)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N34-T34","v":0},{"$f":"'15   Other'!O34","v":0},{"$f":"('17a Facility Characteristics'!$W34+'17a Facility Characteristics'!$X34)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K34+'17a Facility Characteristics'!$L34+'17a Facility Characteristics'!$N34+'17a Facility Characteristics'!$O34+'17a Facility Characteristics'!$Q34+'17a Facility Characteristics'!$R34+'17a Facility Characteristics'!$T34+'17a Facility Characteristics'!$U34+'17a Facility Characteristics'!$W34+'17a Facility Characteristics'!$X34","v":45120.200105355194},789.4771854940368]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B35,Quantities[],Quantities!$E$2)/43560","v":5.3179999999999996},{"$f":"IF(AND(C35=\"A\",D35=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D35=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C35=\"A\",D35=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D35=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K35+'17a Facility Characteristics'!$L35)*'16   Sum'!$C$15","v":0},{"$f":"IF(D35=\"a\",'13   EarthSum'!P35+'13   EarthSum'!Q35,0)+IF(AND(C35=\"E\",D35=\"c\"),'13   EarthSum'!P35+'13   EarthSum'!Q35,0)","v":18889.091694242135},{"$f":"IF(D35=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C35=\"E\",D35=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":4665.4364021589572},{"$f":"('17a Facility Characteristics'!$N35+'17a Facility Characteristics'!$O35)*'16   Sum'!$C$15","v":7066.3584289203272},{"$f":"'14   Revegetation'!M35+IF(AND(C35=\"E\",OR(D35=\"b\",D35=\"d\")),'13   EarthSum'!P35+'13   EarthSum'!Q35,0)","v":0},{"$f":"SUM('14   Revegetation'!L35)+IF(AND(C35=\"E\",OR(D35=\"b\",D35=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q35+'17a Facility Characteristics'!$R35)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C35=\"F\",C35=\"G\",C35=\"Gb\",C35=\"H\",C35=\"I\"),'15   Other'!N35,0)","v":0},{"$f":"IF(OR(C35=\"F\",C35=\"G\",C35=\"Gb\",C35=\"H\",C35=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T35+'17a Facility Characteristics'!$U35)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N35-T35","v":0},{"$f":"'15   Other'!O35","v":0},{"$f":"('17a Facility Characteristics'!$W35+'17a Facility Characteristics'!$X35)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K35+'17a Facility Characteristics'!$L35+'17a Facility Characteristics'!$N35+'17a Facility Characteristics'!$O35+'17a Facility Characteristics'!$Q35+'17a Facility Characteristics'!$R35+'17a Facility Characteristics'!$T35+'17a Facility Characteristics'!$U35+'17a Facility Characteristics'!$W35+'17a Facility Characteristics'!$X35","v":23554.528096401093},4429.2079910494722]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B36,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C36=\"A\",D36=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D36=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C36=\"A\",D36=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D36=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K36+'17a Facility Characteristics'!$L36)*'16   Sum'!$C$15","v":0},{"$f":"IF(D36=\"a\",'13   EarthSum'!P36+'13   EarthSum'!Q36,0)+IF(AND(C36=\"E\",D36=\"c\"),'13   EarthSum'!P36+'13   EarthSum'!Q36,0)","v":11131.889017372707},{"$f":"IF(D36=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C36=\"E\",D36=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":2749.4768455317121},{"$f":"('17a Facility Characteristics'!$N36+'17a Facility Characteristics'!$O36)*'16   Sum'!$C$15","v":4164.4097588713257},{"$f":"'14   Revegetation'!M36+IF(AND(C36=\"E\",OR(D36=\"b\",D36=\"d\")),'13   EarthSum'!P36+'13   EarthSum'!Q36,0)","v":0},{"$f":"SUM('14   Revegetation'!L36)+IF(AND(C36=\"E\",OR(D36=\"b\",D36=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q36+'17a Facility Characteristics'!$R36)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C36=\"F\",C36=\"G\",C36=\"Gb\",C36=\"H\",C36=\"I\"),'15   Other'!N36,0)","v":0},{"$f":"IF(OR(C36=\"F\",C36=\"G\",C36=\"Gb\",C36=\"H\",C36=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T36+'17a Facility Characteristics'!$U36)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N36-T36","v":0},{"$f":"'15   Other'!O36","v":0},{"$f":"('17a Facility Characteristics'!$W36+'17a Facility Characteristics'!$X36)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K36+'17a Facility Characteristics'!$L36+'17a Facility Characteristics'!$N36+'17a Facility Characteristics'!$O36+'17a Facility Characteristics'!$Q36+'17a Facility Characteristics'!$R36+'17a Facility Characteristics'!$T36+'17a Facility Characteristics'!$U36+'17a Facility Characteristics'!$W36+'17a Facility Characteristics'!$X36","v":13881.365862904418},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B37,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C37=\"A\",D37=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D37=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C37=\"A\",D37=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D37=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K37+'17a Facility Characteristics'!$L37)*'16   Sum'!$C$15","v":0},{"$f":"IF(D37=\"a\",'13   EarthSum'!P37+'13   EarthSum'!Q37,0)+IF(AND(C37=\"E\",D37=\"c\"),'13   EarthSum'!P37+'13   EarthSum'!Q37,0)","v":2318.4378471969694},{"$f":"IF(D37=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C37=\"E\",D37=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":355.66767599999997},{"$f":"('17a Facility Characteristics'!$N37+'17a Facility Characteristics'!$O37)*'16   Sum'!$C$15","v":802.23165695909086},{"$f":"'14   Revegetation'!M37+IF(AND(C37=\"E\",OR(D37=\"b\",D37=\"d\")),'13   EarthSum'!P37+'13   EarthSum'!Q37,0)","v":0},{"$f":"SUM('14   Revegetation'!L37)+IF(AND(C37=\"E\",OR(D37=\"b\",D37=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q37+'17a Facility Characteristics'!$R37)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C37=\"F\",C37=\"G\",C37=\"Gb\",C37=\"H\",C37=\"I\"),'15   Other'!N37,0)","v":0},{"$f":"IF(OR(C37=\"F\",C37=\"G\",C37=\"Gb\",C37=\"H\",C37=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T37+'17a Facility Characteristics'!$U37)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N37-T37","v":0},{"$f":"'15   Other'!O37","v":0},{"$f":"('17a Facility Characteristics'!$W37+'17a Facility Characteristics'!$X37)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K37+'17a Facility Characteristics'!$L37+'17a Facility Characteristics'!$N37+'17a Facility Characteristics'!$O37+'17a Facility Characteristics'!$Q37+'17a Facility Characteristics'!$R37+'17a Facility Characteristics'!$T37+'17a Facility Characteristics'!$U37+'17a Facility Characteristics'!$W37+'17a Facility Characteristics'!$X37","v":2674.1055231969694},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B38,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C38=\"A\",D38=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D38=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C38=\"A\",D38=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D38=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K38+'17a Facility Characteristics'!$L38)*'16   Sum'!$C$15","v":0},{"$f":"IF(D38=\"a\",'13   EarthSum'!P38+'13   EarthSum'!Q38,0)+IF(AND(C38=\"E\",D38=\"c\"),'13   EarthSum'!P38+'13   EarthSum'!Q38,0)","v":16320.026540434343},{"$f":"IF(D38=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C38=\"E\",D38=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":4030.9003279999993},{"$f":"('17a Facility Characteristics'!$N38+'17a Facility Characteristics'!$O38)*'16   Sum'!$C$15","v":6105.2780605303024},{"$f":"'14   Revegetation'!M38+IF(AND(C38=\"E\",OR(D38=\"b\",D38=\"d\")),'13   EarthSum'!P38+'13   EarthSum'!Q38,0)","v":0},{"$f":"SUM('14   Revegetation'!L38)+IF(AND(C38=\"E\",OR(D38=\"b\",D38=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q38+'17a Facility Characteristics'!$R38)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C38=\"F\",C38=\"G\",C38=\"Gb\",C38=\"H\",C38=\"I\"),'15   Other'!N38,0)","v":0},{"$f":"IF(OR(C38=\"F\",C38=\"G\",C38=\"Gb\",C38=\"H\",C38=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T38+'17a Facility Characteristics'!$U38)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N38-T38","v":0},{"$f":"'15   Other'!O38","v":0},{"$f":"('17a Facility Characteristics'!$W38+'17a Facility Characteristics'!$X38)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K38+'17a Facility Characteristics'!$L38+'17a Facility Characteristics'!$N38+'17a Facility Characteristics'!$O38+'17a Facility Characteristics'!$Q38+'17a Facility Characteristics'!$R38+'17a Facility Characteristics'!$T38+'17a Facility Characteristics'!$U38+'17a Facility Characteristics'!$W38+'17a Facility Characteristics'!$X38","v":20350.926868434341},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B39,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C39=\"A\",D39=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D39=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C39=\"A\",D39=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D39=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K39+'17a Facility Characteristics'!$L39)*'16   Sum'!$C$15","v":0},{"$f":"IF(D39=\"a\",'13   EarthSum'!P39+'13   EarthSum'!Q39,0)+IF(AND(C39=\"E\",D39=\"c\"),'13   EarthSum'!P39+'13   EarthSum'!Q39,0)","v":9376.7883337245239},{"$f":"IF(D39=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C39=\"E\",D39=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":2305.4815739462288},{"$f":"('17a Facility Characteristics'!$N39+'17a Facility Characteristics'!$O39)*'16   Sum'!$C$15","v":3504.6809723012257},{"$f":"'14   Revegetation'!M39+IF(AND(C39=\"E\",OR(D39=\"b\",D39=\"d\")),'13   EarthSum'!P39+'13   EarthSum'!Q39,0)","v":0},{"$f":"SUM('14   Revegetation'!L39)+IF(AND(C39=\"E\",OR(D39=\"b\",D39=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q39+'17a Facility Characteristics'!$R39)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C39=\"F\",C39=\"G\",C39=\"Gb\",C39=\"H\",C39=\"I\"),'15   Other'!N39,0)","v":0},{"$f":"IF(OR(C39=\"F\",C39=\"G\",C39=\"Gb\",C39=\"H\",C39=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T39+'17a Facility Characteristics'!$U39)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N39-T39","v":0},{"$f":"'15   Other'!O39","v":0},{"$f":"('17a Facility Characteristics'!$W39+'17a Facility Characteristics'!$X39)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K39+'17a Facility Characteristics'!$L39+'17a Facility Characteristics'!$N39+'17a Facility Characteristics'!$O39+'17a Facility Characteristics'!$Q39+'17a Facility Characteristics'!$R39+'17a Facility Characteristics'!$T39+'17a Facility Characteristics'!$U39+'17a Facility Characteristics'!$W39+'17a Facility Characteristics'!$X39","v":11682.269907670752},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B40,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C40=\"A\",D40=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D40=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C40=\"A\",D40=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D40=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K40+'17a Facility Characteristics'!$L40)*'16   Sum'!$C$15","v":0},{"$f":"IF(D40=\"a\",'13   EarthSum'!P40+'13   EarthSum'!Q40,0)+IF(AND(C40=\"E\",D40=\"c\"),'13   EarthSum'!P40+'13   EarthSum'!Q40,0)","v":21669.496294768942},{"$f":"IF(D40=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C40=\"E\",D40=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":5352.1714260554272},{"$f":"('17a Facility Characteristics'!$N40+'17a Facility Characteristics'!$O40)*'16   Sum'!$C$15","v":8106.5003162473113},{"$f":"'14   Revegetation'!M40+IF(AND(C40=\"E\",OR(D40=\"b\",D40=\"d\")),'13   EarthSum'!P40+'13   EarthSum'!Q40,0)","v":0},{"$f":"SUM('14   Revegetation'!L40)+IF(AND(C40=\"E\",OR(D40=\"b\",D40=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q40+'17a Facility Characteristics'!$R40)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C40=\"F\",C40=\"G\",C40=\"Gb\",C40=\"H\",C40=\"I\"),'15   Other'!N40,0)","v":0},{"$f":"IF(OR(C40=\"F\",C40=\"G\",C40=\"Gb\",C40=\"H\",C40=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T40+'17a Facility Characteristics'!$U40)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N40-T40","v":0},{"$f":"'15   Other'!O40","v":0},{"$f":"('17a Facility Characteristics'!$W40+'17a Facility Characteristics'!$X40)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K40+'17a Facility Characteristics'!$L40+'17a Facility Characteristics'!$N40+'17a Facility Characteristics'!$O40+'17a Facility Characteristics'!$Q40+'17a Facility Characteristics'!$R40+'17a Facility Characteristics'!$T40+'17a Facility Characteristics'!$U40+'17a Facility Characteristics'!$W40+'17a Facility Characteristics'!$X40","v":27021.667720824371},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B41,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C41=\"A\",D41=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D41=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C41=\"A\",D41=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D41=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K41+'17a Facility Characteristics'!$L41)*'16   Sum'!$C$15","v":0},{"$f":"IF(D41=\"a\",'13   EarthSum'!P41+'13   EarthSum'!Q41,0)+IF(AND(C41=\"E\",D41=\"c\"),'13   EarthSum'!P41+'13   EarthSum'!Q41,0)","v":37435.460454702777},{"$f":"IF(D41=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C41=\"E\",D41=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":5415.1381487149029},{"$f":"('17a Facility Characteristics'!$N41+'17a Facility Characteristics'!$O41)*'16   Sum'!$C$15","v":12855.179581025304},{"$f":"'14   Revegetation'!M41+IF(AND(C41=\"E\",OR(D41=\"b\",D41=\"d\")),'13   EarthSum'!P41+'13   EarthSum'!Q41,0)","v":0},{"$f":"SUM('14   Revegetation'!L41)+IF(AND(C41=\"E\",OR(D41=\"b\",D41=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q41+'17a Facility Characteristics'!$R41)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C41=\"F\",C41=\"G\",C41=\"Gb\",C41=\"H\",C41=\"I\"),'15   Other'!N41,0)","v":0},{"$f":"IF(OR(C41=\"F\",C41=\"G\",C41=\"Gb\",C41=\"H\",C41=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T41+'17a Facility Characteristics'!$U41)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N41-T41","v":0},{"$f":"'15   Other'!O41","v":0},{"$f":"('17a Facility Characteristics'!$W41+'17a Facility Characteristics'!$X41)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K41+'17a Facility Characteristics'!$L41+'17a Facility Characteristics'!$N41+'17a Facility Characteristics'!$O41+'17a Facility Characteristics'!$Q41+'17a Facility Characteristics'!$R41+'17a Facility Characteristics'!$T41+'17a Facility Characteristics'!$U41+'17a Facility Characteristics'!$W41+'17a Facility Characteristics'!$X41","v":42850.598603417682},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B42,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C42=\"A\",D42=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D42=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C42=\"A\",D42=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D42=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K42+'17a Facility Characteristics'!$L42)*'16   Sum'!$C$15","v":0},{"$f":"IF(D42=\"a\",'13   EarthSum'!P42+'13   EarthSum'!Q42,0)+IF(AND(C42=\"E\",D42=\"c\"),'13   EarthSum'!P42+'13   EarthSum'!Q42,0)","v":17576.071346488094},{"$f":"IF(D42=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C42=\"E\",D42=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":4321.4485802088311},{"$f":"('17a Facility Characteristics'!$N42+'17a Facility Characteristics'!$O42)*'16   Sum'!$C$15","v":6569.2559780090769},{"$f":"'14   Revegetation'!M42+IF(AND(C42=\"E\",OR(D42=\"b\",D42=\"d\")),'13   EarthSum'!P42+'13   EarthSum'!Q42,0)","v":0},{"$f":"SUM('14   Revegetation'!L42)+IF(AND(C42=\"E\",OR(D42=\"b\",D42=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q42+'17a Facility Characteristics'!$R42)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C42=\"F\",C42=\"G\",C42=\"Gb\",C42=\"H\",C42=\"I\"),'15   Other'!N42,0)","v":0},{"$f":"IF(OR(C42=\"F\",C42=\"G\",C42=\"Gb\",C42=\"H\",C42=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T42+'17a Facility Characteristics'!$U42)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N42-T42","v":0},{"$f":"'15   Other'!O42","v":0},{"$f":"('17a Facility Characteristics'!$W42+'17a Facility Characteristics'!$X42)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K42+'17a Facility Characteristics'!$L42+'17a Facility Characteristics'!$N42+'17a Facility Characteristics'!$O42+'17a Facility Characteristics'!$Q42+'17a Facility Characteristics'!$R42+'17a Facility Characteristics'!$T42+'17a Facility Characteristics'!$U42+'17a Facility Characteristics'!$W42+'17a Facility Characteristics'!$X42","v":21897.519926696925},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B43,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C43=\"A\",D43=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D43=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C43=\"A\",D43=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D43=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K43+'17a Facility Characteristics'!$L43)*'16   Sum'!$C$15","v":0},{"$f":"IF(D43=\"a\",'13   EarthSum'!P43+'13   EarthSum'!Q43,0)+IF(AND(C43=\"E\",D43=\"c\"),'13   EarthSum'!P43+'13   EarthSum'!Q43,0)","v":40617.810636665643},{"$f":"IF(D43=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C43=\"E\",D43=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":10032.235291549958},{"$f":"('17a Facility Characteristics'!$N43+'17a Facility Characteristics'!$O43)*'16   Sum'!$C$15","v":15195.013778464679},{"$f":"'14   Revegetation'!M43+IF(AND(C43=\"E\",OR(D43=\"b\",D43=\"d\")),'13   EarthSum'!P43+'13   EarthSum'!Q43,0)","v":0},{"$f":"SUM('14   Revegetation'!L43)+IF(AND(C43=\"E\",OR(D43=\"b\",D43=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q43+'17a Facility Characteristics'!$R43)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C43=\"F\",C43=\"G\",C43=\"Gb\",C43=\"H\",C43=\"I\"),'15   Other'!N43,0)","v":0},{"$f":"IF(OR(C43=\"F\",C43=\"G\",C43=\"Gb\",C43=\"H\",C43=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T43+'17a Facility Characteristics'!$U43)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N43-T43","v":0},{"$f":"'15   Other'!O43","v":0},{"$f":"('17a Facility Characteristics'!$W43+'17a Facility Characteristics'!$X43)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K43+'17a Facility Characteristics'!$L43+'17a Facility Characteristics'!$N43+'17a Facility Characteristics'!$O43+'17a Facility Characteristics'!$Q43+'17a Facility Characteristics'!$R43+'17a Facility Characteristics'!$T43+'17a Facility Characteristics'!$U43+'17a Facility Characteristics'!$W43+'17a Facility Characteristics'!$X43","v":50650.045928215601},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B44,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C44=\"A\",D44=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D44=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C44=\"A\",D44=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D44=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K44+'17a Facility Characteristics'!$L44)*'16   Sum'!$C$15","v":0},{"$f":"IF(D44=\"a\",'13   EarthSum'!P44+'13   EarthSum'!Q44,0)+IF(AND(C44=\"E\",D44=\"c\"),'13   EarthSum'!P44+'13   EarthSum'!Q44,0)","v":70169.902574642008},{"$f":"IF(D44=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C44=\"E\",D44=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":10150.261589097605},{"$f":"('17a Facility Characteristics'!$N44+'17a Facility Characteristics'!$O44)*'16   Sum'!$C$15","v":24096.049249121883},{"$f":"'14   Revegetation'!M44+IF(AND(C44=\"E\",OR(D44=\"b\",D44=\"d\")),'13   EarthSum'!P44+'13   EarthSum'!Q44,0)","v":0},{"$f":"SUM('14   Revegetation'!L44)+IF(AND(C44=\"E\",OR(D44=\"b\",D44=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q44+'17a Facility Characteristics'!$R44)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C44=\"F\",C44=\"G\",C44=\"Gb\",C44=\"H\",C44=\"I\"),'15   Other'!N44,0)","v":0},{"$f":"IF(OR(C44=\"F\",C44=\"G\",C44=\"Gb\",C44=\"H\",C44=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T44+'17a Facility Characteristics'!$U44)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N44-T44","v":0},{"$f":"'15   Other'!O44","v":0},{"$f":"('17a Facility Characteristics'!$W44+'17a Facility Characteristics'!$X44)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K44+'17a Facility Characteristics'!$L44+'17a Facility Characteristics'!$N44+'17a Facility Characteristics'!$O44+'17a Facility Characteristics'!$Q44+'17a Facility Characteristics'!$R44+'17a Facility Characteristics'!$T44+'17a Facility Characteristics'!$U44+'17a Facility Characteristics'!$W44+'17a Facility Characteristics'!$X44","v":80320.16416373961},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B45,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C45=\"A\",D45=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D45=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C45=\"A\",D45=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D45=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K45+'17a Facility Characteristics'!$L45)*'16   Sum'!$C$15","v":0},{"$f":"IF(D45=\"a\",'13   EarthSum'!P45+'13   EarthSum'!Q45,0)+IF(AND(C45=\"E\",D45=\"c\"),'13   EarthSum'!P45+'13   EarthSum'!Q45,0)","v":1608.4780899999996},{"$f":"IF(D45=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C45=\"E\",D45=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":246.75393599999998},{"$f":"('17a Facility Characteristics'!$N45+'17a Facility Characteristics'!$O45)*'16   Sum'!$C$15","v":556.56960779999986},{"$f":"'14   Revegetation'!M45+IF(AND(C45=\"E\",OR(D45=\"b\",D45=\"d\")),'13   EarthSum'!P45+'13   EarthSum'!Q45,0)","v":0},{"$f":"SUM('14   Revegetation'!L45)+IF(AND(C45=\"E\",OR(D45=\"b\",D45=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q45+'17a Facility Characteristics'!$R45)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C45=\"F\",C45=\"G\",C45=\"Gb\",C45=\"H\",C45=\"I\"),'15   Other'!N45,0)","v":0},{"$f":"IF(OR(C45=\"F\",C45=\"G\",C45=\"Gb\",C45=\"H\",C45=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T45+'17a Facility Characteristics'!$U45)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N45-T45","v":0},{"$f":"'15   Other'!O45","v":0},{"$f":"('17a Facility Characteristics'!$W45+'17a Facility Characteristics'!$X45)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K45+'17a Facility Characteristics'!$L45+'17a Facility Characteristics'!$N45+'17a Facility Characteristics'!$O45+'17a Facility Characteristics'!$Q45+'17a Facility Characteristics'!$R45+'17a Facility Characteristics'!$T45+'17a Facility Characteristics'!$U45+'17a Facility Characteristics'!$W45+'17a Facility Characteristics'!$X45","v":1855.2320259999997},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B46,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C46=\"A\",D46=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D46=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C46=\"A\",D46=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D46=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K46+'17a Facility Characteristics'!$L46)*'16   Sum'!$C$15","v":0},{"$f":"IF(D46=\"a\",'13   EarthSum'!P46+'13   EarthSum'!Q46,0)+IF(AND(C46=\"E\",D46=\"c\"),'13   EarthSum'!P46+'13   EarthSum'!Q46,0)","v":9266.3333118077098},{"$f":"IF(D46=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C46=\"E\",D46=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":1340.3995678427414},{"$f":"('17a Facility Characteristics'!$N46+'17a Facility Characteristics'!$O46)*'16   Sum'!$C$15","v":3182.0198638951356},{"$f":"'14   Revegetation'!M46+IF(AND(C46=\"E\",OR(D46=\"b\",D46=\"d\")),'13   EarthSum'!P46+'13   EarthSum'!Q46,0)","v":0},{"$f":"SUM('14   Revegetation'!L46)+IF(AND(C46=\"E\",OR(D46=\"b\",D46=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q46+'17a Facility Characteristics'!$R46)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C46=\"F\",C46=\"G\",C46=\"Gb\",C46=\"H\",C46=\"I\"),'15   Other'!N46,0)","v":0},{"$f":"IF(OR(C46=\"F\",C46=\"G\",C46=\"Gb\",C46=\"H\",C46=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T46+'17a Facility Characteristics'!$U46)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N46-T46","v":0},{"$f":"'15   Other'!O46","v":0},{"$f":"('17a Facility Characteristics'!$W46+'17a Facility Characteristics'!$X46)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K46+'17a Facility Characteristics'!$L46+'17a Facility Characteristics'!$N46+'17a Facility Characteristics'!$O46+'17a Facility Characteristics'!$Q46+'17a Facility Characteristics'!$R46+'17a Facility Characteristics'!$T46+'17a Facility Characteristics'!$U46+'17a Facility Characteristics'!$W46+'17a Facility Characteristics'!$X46","v":10606.732879650452},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B47,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C47=\"A\",D47=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D47=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C47=\"A\",D47=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D47=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K47+'17a Facility Characteristics'!$L47)*'16   Sum'!$C$15","v":0},{"$f":"IF(D47=\"a\",'13   EarthSum'!P47+'13   EarthSum'!Q47,0)+IF(AND(C47=\"E\",D47=\"c\"),'13   EarthSum'!P47+'13   EarthSum'!Q47,0)","v":262.40744727272727},{"$f":"IF(D47=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C47=\"E\",D47=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":40.255488},{"$f":"('17a Facility Characteristics'!$N47+'17a Facility Characteristics'!$O47)*'16   Sum'!$C$15","v":90.798880581818182},{"$f":"'14   Revegetation'!M47+IF(AND(C47=\"E\",OR(D47=\"b\",D47=\"d\")),'13   EarthSum'!P47+'13   EarthSum'!Q47,0)","v":0},{"$f":"SUM('14   Revegetation'!L47)+IF(AND(C47=\"E\",OR(D47=\"b\",D47=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q47+'17a Facility Characteristics'!$R47)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C47=\"F\",C47=\"G\",C47=\"Gb\",C47=\"H\",C47=\"I\"),'15   Other'!N47,0)","v":0},{"$f":"IF(OR(C47=\"F\",C47=\"G\",C47=\"Gb\",C47=\"H\",C47=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T47+'17a Facility Characteristics'!$U47)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N47-T47","v":0},{"$f":"'15   Other'!O47","v":0},{"$f":"('17a Facility Characteristics'!$W47+'17a Facility Characteristics'!$X47)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K47+'17a Facility Characteristics'!$L47+'17a Facility Characteristics'!$N47+'17a Facility Characteristics'!$O47+'17a Facility Characteristics'!$Q47+'17a Facility Characteristics'!$R47+'17a Facility Characteristics'!$T47+'17a Facility Characteristics'!$U47+'17a Facility Characteristics'!$W47+'17a Facility Characteristics'!$X47","v":302.66293527272728},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B48,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C48=\"A\",D48=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D48=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C48=\"A\",D48=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D48=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K48+'17a Facility Characteristics'!$L48)*'16   Sum'!$C$15","v":0},{"$f":"IF(D48=\"a\",'13   EarthSum'!P48+'13   EarthSum'!Q48,0)+IF(AND(C48=\"E\",D48=\"c\"),'13   EarthSum'!P48+'13   EarthSum'!Q48,0)","v":1511.7115272174447},{"$f":"IF(D48=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C48=\"E\",D48=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":218.67306188987664},{"$f":"('17a Facility Characteristics'!$N48+'17a Facility Characteristics'!$O48)*'16   Sum'!$C$15","v":519.11537673219641},{"$f":"'14   Revegetation'!M48+IF(AND(C48=\"E\",OR(D48=\"b\",D48=\"d\")),'13   EarthSum'!P48+'13   EarthSum'!Q48,0)","v":0},{"$f":"SUM('14   Revegetation'!L48)+IF(AND(C48=\"E\",OR(D48=\"b\",D48=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q48+'17a Facility Characteristics'!$R48)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C48=\"F\",C48=\"G\",C48=\"Gb\",C48=\"H\",C48=\"I\"),'15   Other'!N48,0)","v":0},{"$f":"IF(OR(C48=\"F\",C48=\"G\",C48=\"Gb\",C48=\"H\",C48=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T48+'17a Facility Characteristics'!$U48)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N48-T48","v":0},{"$f":"'15   Other'!O48","v":0},{"$f":"('17a Facility Characteristics'!$W48+'17a Facility Characteristics'!$X48)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K48+'17a Facility Characteristics'!$L48+'17a Facility Characteristics'!$N48+'17a Facility Characteristics'!$O48+'17a Facility Characteristics'!$Q48+'17a Facility Characteristics'!$R48+'17a Facility Characteristics'!$T48+'17a Facility Characteristics'!$U48+'17a Facility Characteristics'!$W48+'17a Facility Characteristics'!$X48","v":1730.3845891073213},0]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B49,Quantities[],Quantities!$E$2)/43560","v":109.9},{"$f":"IF(AND(C49=\"A\",D49=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D49=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C49=\"A\",D49=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D49=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K49+'17a Facility Characteristics'!$L49)*'16   Sum'!$C$15","v":0},{"$f":"IF(D49=\"a\",'13   EarthSum'!P49+'13   EarthSum'!Q49,0)+IF(AND(C49=\"E\",D49=\"c\"),'13   EarthSum'!P49+'13   EarthSum'!Q49,0)","v":10808.759754289833},{"$f":"IF(D49=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C49=\"E\",D49=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":2624.0046137389827},{"$f":"('17a Facility Characteristics'!$N49+'17a Facility Characteristics'!$O49)*'16   Sum'!$C$15","v":4029.8293104086447},{"$f":"'14   Revegetation'!M49+IF(AND(C49=\"E\",OR(D49=\"b\",D49=\"d\")),'13   EarthSum'!P49+'13   EarthSum'!Q49,0)","v":0},{"$f":"SUM('14   Revegetation'!L49)+IF(AND(C49=\"E\",OR(D49=\"b\",D49=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q49+'17a Facility Characteristics'!$R49)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C49=\"F\",C49=\"G\",C49=\"Gb\",C49=\"H\",C49=\"I\"),'15   Other'!N49,0)","v":0},{"$f":"IF(OR(C49=\"F\",C49=\"G\",C49=\"Gb\",C49=\"H\",C49=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T49+'17a Facility Characteristics'!$U49)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N49-T49","v":0},{"$f":"'15   Other'!O49","v":0},{"$f":"('17a Facility Characteristics'!$W49+'17a Facility Characteristics'!$X49)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K49+'17a Facility Characteristics'!$L49+'17a Facility Characteristics'!$N49+'17a Facility Characteristics'!$O49+'17a Facility Characteristics'!$Q49+'17a Facility Characteristics'!$R49+'17a Facility Characteristics'!$T49+'17a Facility Characteristics'!$U49+'17a Facility Characteristics'!$W49+'17a Facility Characteristics'!$X49","v":13432.764368028817},122.22715530508476]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B50,Quantities[],Quantities!$E$2)/43560","v":1.3},{"$f":"IF(AND(C50=\"A\",D50=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D50=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C50=\"A\",D50=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D50=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K50+'17a Facility Characteristics'!$L50)*'16   Sum'!$C$15","v":0},{"$f":"IF(D50=\"a\",'13   EarthSum'!P50+'13   EarthSum'!Q50,0)+IF(AND(C50=\"E\",D50=\"c\"),'13   EarthSum'!P50+'13   EarthSum'!Q50,0)","v":127.85612084237289},{"$f":"IF(D50=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C50=\"E\",D50=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":31.039181054237286},{"$f":"('17a Facility Characteristics'!$N50+'17a Facility Characteristics'!$O50)*'16   Sum'!$C$15","v":47.668590568983049},{"$f":"'14   Revegetation'!M50+IF(AND(C50=\"E\",OR(D50=\"b\",D50=\"d\")),'13   EarthSum'!P50+'13   EarthSum'!Q50,0)","v":0},{"$f":"SUM('14   Revegetation'!L50)+IF(AND(C50=\"E\",OR(D50=\"b\",D50=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q50+'17a Facility Characteristics'!$R50)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C50=\"F\",C50=\"G\",C50=\"Gb\",C50=\"H\",C50=\"I\"),'15   Other'!N50,0)","v":0},{"$f":"IF(OR(C50=\"F\",C50=\"G\",C50=\"Gb\",C50=\"H\",C50=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T50+'17a Facility Characteristics'!$U50)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N50-T50","v":0},{"$f":"'15   Other'!O50","v":0},{"$f":"('17a Facility Characteristics'!$W50+'17a Facility Characteristics'!$X50)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K50+'17a Facility Characteristics'!$L50+'17a Facility Characteristics'!$N50+'17a Facility Characteristics'!$O50+'17a Facility Characteristics'!$Q50+'17a Facility Characteristics'!$R50+'17a Facility Characteristics'!$T50+'17a Facility Characteristics'!$U50+'17a Facility Characteristics'!$W50+'17a Facility Characteristics'!$X50","v":158.89530189661016},122.22715530508474]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B51,Quantities[],Quantities!$E$2)/43560","v":5.5710949219467407},{"$f":"IF(AND(C51=\"A\",D51=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D51=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C51=\"A\",D51=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D51=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K51+'17a Facility Characteristics'!$L51)*'16   Sum'!$C$15","v":0},{"$f":"IF(D51=\"a\",'13   EarthSum'!P51+'13   EarthSum'!Q51,0)+IF(AND(C51=\"E\",D51=\"c\"),'13   EarthSum'!P51+'13   EarthSum'!Q51,0)","v":547.92198889596341},{"$f":"IF(D51=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C51=\"E\",D51=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":133.01709534818986},{"$f":"('17a Facility Characteristics'!$N51+'17a Facility Characteristics'!$O51)*'16   Sum'!$C$15","v":204.28172527324597},{"$f":"'14   Revegetation'!M51+IF(AND(C51=\"E\",OR(D51=\"b\",D51=\"d\")),'13   EarthSum'!P51+'13   EarthSum'!Q51,0)","v":0},{"$f":"SUM('14   Revegetation'!L51)+IF(AND(C51=\"E\",OR(D51=\"b\",D51=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q51+'17a Facility Characteristics'!$R51)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C51=\"F\",C51=\"G\",C51=\"Gb\",C51=\"H\",C51=\"I\"),'15   Other'!N51,0)","v":0},{"$f":"IF(OR(C51=\"F\",C51=\"G\",C51=\"Gb\",C51=\"H\",C51=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T51+'17a Facility Characteristics'!$U51)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N51-T51","v":0},{"$f":"'15   Other'!O51","v":0},{"$f":"('17a Facility Characteristics'!$W51+'17a Facility Characteristics'!$X51)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K51+'17a Facility Characteristics'!$L51+'17a Facility Characteristics'!$N51+'17a Facility Characteristics'!$O51+'17a Facility Characteristics'!$Q51+'17a Facility Characteristics'!$R51+'17a Facility Characteristics'!$T51+'17a Facility Characteristics'!$U51+'17a Facility Characteristics'!$W51+'17a Facility Characteristics'!$X51","v":680.93908424415326},122.22715530508475]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B52,Quantities[],Quantities!$E$2)/43560","v":108.2},{"$f":"IF(AND(C52=\"A\",D52=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D52=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C52=\"A\",D52=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D52=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K52+'17a Facility Characteristics'!$L52)*'16   Sum'!$C$15","v":0},{"$f":"IF(D52=\"a\",'13   EarthSum'!P52+'13   EarthSum'!Q52,0)+IF(AND(C52=\"E\",D52=\"c\"),'13   EarthSum'!P52+'13   EarthSum'!Q52,0)","v":10641.563288572881},{"$f":"IF(D52=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C52=\"E\",D52=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":2583.4149154372876},{"$f":"('17a Facility Characteristics'!$N52+'17a Facility Characteristics'!$O52)*'16   Sum'!$C$15","v":3967.4934612030506},{"$f":"'14   Revegetation'!M52+IF(AND(C52=\"E\",OR(D52=\"b\",D52=\"d\")),'13   EarthSum'!P52+'13   EarthSum'!Q52,0)","v":0},{"$f":"SUM('14   Revegetation'!L52)+IF(AND(C52=\"E\",OR(D52=\"b\",D52=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q52+'17a Facility Characteristics'!$R52)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C52=\"F\",C52=\"G\",C52=\"Gb\",C52=\"H\",C52=\"I\"),'15   Other'!N52,0)","v":0},{"$f":"IF(OR(C52=\"F\",C52=\"G\",C52=\"Gb\",C52=\"H\",C52=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T52+'17a Facility Characteristics'!$U52)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N52-T52","v":0},{"$f":"'15   Other'!O52","v":0},{"$f":"('17a Facility Characteristics'!$W52+'17a Facility Characteristics'!$X52)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K52+'17a Facility Characteristics'!$L52+'17a Facility Characteristics'!$N52+'17a Facility Characteristics'!$O52+'17a Facility Characteristics'!$Q52+'17a Facility Characteristics'!$R52+'17a Facility Characteristics'!$T52+'17a Facility Characteristics'!$U52+'17a Facility Characteristics'!$W52+'17a Facility Characteristics'!$X52","v":13224.978204010169},122.22715530508474]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B53,Quantities[],Quantities!$E$2)/43560","v":57.152000000000001},{"$f":"IF(AND(C53=\"A\",D53=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D53=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C53=\"A\",D53=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D53=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K53+'17a Facility Characteristics'!$L53)*'16   Sum'!$C$15","v":0},{"$f":"IF(D53=\"a\",'13   EarthSum'!P53+'13   EarthSum'!Q53,0)+IF(AND(C53=\"E\",D53=\"c\"),'13   EarthSum'!P53+'13   EarthSum'!Q53,0)","v":5620.9484756794573},{"$f":"IF(D53=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C53=\"E\",D53=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":1364.5779043167456},{"$f":"('17a Facility Characteristics'!$N53+'17a Facility Characteristics'!$O53)*'16   Sum'!$C$15","v":2095.6579139988607},{"$f":"'14   Revegetation'!M53+IF(AND(C53=\"E\",OR(D53=\"b\",D53=\"d\")),'13   EarthSum'!P53+'13   EarthSum'!Q53,0)","v":0},{"$f":"SUM('14   Revegetation'!L53)+IF(AND(C53=\"E\",OR(D53=\"b\",D53=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q53+'17a Facility Characteristics'!$R53)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C53=\"F\",C53=\"G\",C53=\"Gb\",C53=\"H\",C53=\"I\"),'15   Other'!N53,0)","v":0},{"$f":"IF(OR(C53=\"F\",C53=\"G\",C53=\"Gb\",C53=\"H\",C53=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T53+'17a Facility Characteristics'!$U53)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N53-T53","v":0},{"$f":"'15   Other'!O53","v":0},{"$f":"('17a Facility Characteristics'!$W53+'17a Facility Characteristics'!$X53)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K53+'17a Facility Characteristics'!$L53+'17a Facility Characteristics'!$N53+'17a Facility Characteristics'!$O53+'17a Facility Characteristics'!$Q53+'17a Facility Characteristics'!$R53+'17a Facility Characteristics'!$T53+'17a Facility Characteristics'!$U53+'17a Facility Characteristics'!$W53+'17a Facility Characteristics'!$X53","v":6985.5263799962031},122.22715530508474]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"VLOOKUP(B54,Quantities[],Quantities!$E$2)/43560","v":109.9},{"$f":"IF(AND(C54=\"A\",D54=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D54=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":142722.15031185307},{"$f":"IF(AND(C54=\"A\",D54=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D54=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":35251.092336128189},{"$f":"('17a Facility Characteristics'!$K54+'17a Facility Characteristics'!$L54)*'16   Sum'!$C$15","v":53391.97279439438},{"$f":"IF(D54=\"a\",'13   EarthSum'!P54+'13   EarthSum'!Q54,0)+IF(AND(C54=\"E\",D54=\"c\"),'13   EarthSum'!P54+'13   EarthSum'!Q54,0)","v":0},{"$f":"IF(D54=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C54=\"E\",D54=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N54+'17a Facility Characteristics'!$O54)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M54+IF(AND(C54=\"E\",OR(D54=\"b\",D54=\"d\")),'13   EarthSum'!P54+'13   EarthSum'!Q54,0)","v":0},{"$f":"SUM('14   Revegetation'!L54)+IF(AND(C54=\"E\",OR(D54=\"b\",D54=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q54+'17a Facility Characteristics'!$R54)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C54=\"F\",C54=\"G\",C54=\"Gb\",C54=\"H\",C54=\"I\"),'15   Other'!N54,0)","v":0},{"$f":"IF(OR(C54=\"F\",C54=\"G\",C54=\"Gb\",C54=\"H\",C54=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T54+'17a Facility Characteristics'!$U54)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N54-T54","v":0},{"$f":"'15   Other'!O54","v":0},{"$f":"('17a Facility Characteristics'!$W54+'17a Facility Characteristics'!$X54)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K54+'17a Facility Characteristics'!$L54+'17a Facility Characteristics'!$N54+'17a Facility Characteristics'!$O54+'17a Facility Characteristics'!$Q54+'17a Facility Characteristics'!$R54+'17a Facility Characteristics'!$T54+'17a Facility Characteristics'!$U54+'17a Facility Characteristics'!$W54+'17a Facility Characteristics'!$X54","v":177973.24264798127},1619.4107611281279]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"VLOOKUP(B55,Quantities[],Quantities!$E$2)/43560","v":255.6},{"$f":"IF(AND(C55=\"A\",D55=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D55=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":331936.13848689396},{"$f":"IF(AND(C55=\"A\",D55=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D55=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":81985.252057455567},{"$f":"('17a Facility Characteristics'!$K55+'17a Facility Characteristics'!$L55)*'16   Sum'!$C$15","v":124176.41716330487},{"$f":"IF(D55=\"a\",'13   EarthSum'!P55+'13   EarthSum'!Q55,0)+IF(AND(C55=\"E\",D55=\"c\"),'13   EarthSum'!P55+'13   EarthSum'!Q55,0)","v":0},{"$f":"IF(D55=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C55=\"E\",D55=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N55+'17a Facility Characteristics'!$O55)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M55+IF(AND(C55=\"E\",OR(D55=\"b\",D55=\"d\")),'13   EarthSum'!P55+'13   EarthSum'!Q55,0)","v":0},{"$f":"SUM('14   Revegetation'!L55)+IF(AND(C55=\"E\",OR(D55=\"b\",D55=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q55+'17a Facility Characteristics'!$R55)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C55=\"F\",C55=\"G\",C55=\"Gb\",C55=\"H\",C55=\"I\"),'15   Other'!N55,0)","v":0},{"$f":"IF(OR(C55=\"F\",C55=\"G\",C55=\"Gb\",C55=\"H\",C55=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T55+'17a Facility Characteristics'!$U55)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N55-T55","v":0},{"$f":"'15   Other'!O55","v":0},{"$f":"('17a Facility Characteristics'!$W55+'17a Facility Characteristics'!$X55)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K55+'17a Facility Characteristics'!$L55+'17a Facility Characteristics'!$N55+'17a Facility Characteristics'!$O55+'17a Facility Characteristics'!$Q55+'17a Facility Characteristics'!$R55+'17a Facility Characteristics'!$T55+'17a Facility Characteristics'!$U55+'17a Facility Characteristics'!$W55+'17a Facility Characteristics'!$X55","v":413921.39054434956},1619.4107611281281]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"VLOOKUP(B56,Quantities[],Quantities!$E$2)/43560","v":83.537900608356281},{"$f":"IF(AND(C56=\"A\",D56=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D56=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":108486.88632722902},{"$f":"IF(AND(C56=\"A\",D56=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D56=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":26795.288879995151},{"$f":"('17a Facility Characteristics'!$K56+'17a Facility Characteristics'!$L56)*'16   Sum'!$C$15","v":40584.652562167255},{"$f":"IF(D56=\"a\",'13   EarthSum'!P56+'13   EarthSum'!Q56,0)+IF(AND(C56=\"E\",D56=\"c\"),'13   EarthSum'!P56+'13   EarthSum'!Q56,0)","v":0},{"$f":"IF(D56=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C56=\"E\",D56=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N56+'17a Facility Characteristics'!$O56)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M56+IF(AND(C56=\"E\",OR(D56=\"b\",D56=\"d\")),'13   EarthSum'!P56+'13   EarthSum'!Q56,0)","v":0},{"$f":"SUM('14   Revegetation'!L56)+IF(AND(C56=\"E\",OR(D56=\"b\",D56=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q56+'17a Facility Characteristics'!$R56)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C56=\"F\",C56=\"G\",C56=\"Gb\",C56=\"H\",C56=\"I\"),'15   Other'!N56,0)","v":0},{"$f":"IF(OR(C56=\"F\",C56=\"G\",C56=\"Gb\",C56=\"H\",C56=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T56+'17a Facility Characteristics'!$U56)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N56-T56","v":0},{"$f":"'15   Other'!O56","v":0},{"$f":"('17a Facility Characteristics'!$W56+'17a Facility Characteristics'!$X56)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K56+'17a Facility Characteristics'!$L56+'17a Facility Characteristics'!$N56+'17a Facility Characteristics'!$O56+'17a Facility Characteristics'!$Q56+'17a Facility Characteristics'!$R56+'17a Facility Characteristics'!$T56+'17a Facility Characteristics'!$U56+'17a Facility Characteristics'!$W56+'17a Facility Characteristics'!$X56","v":135282.17520722418},1619.4107611281283]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"VLOOKUP(B57,Quantities[],Quantities!$E$2)/43560","v":20.9},{"$f":"IF(AND(C57=\"A\",D57=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D57=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":27141.882998341487},{"$f":"IF(AND(C57=\"A\",D57=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D57=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":6703.8019092363902},{"$f":"('17a Facility Characteristics'!$K57+'17a Facility Characteristics'!$L57)*'16   Sum'!$C$15","v":10153.705472273361},{"$f":"IF(D57=\"a\",'13   EarthSum'!P57+'13   EarthSum'!Q57,0)+IF(AND(C57=\"E\",D57=\"c\"),'13   EarthSum'!P57+'13   EarthSum'!Q57,0)","v":0},{"$f":"IF(D57=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C57=\"E\",D57=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N57+'17a Facility Characteristics'!$O57)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M57+IF(AND(C57=\"E\",OR(D57=\"b\",D57=\"d\")),'13   EarthSum'!P57+'13   EarthSum'!Q57,0)","v":0},{"$f":"SUM('14   Revegetation'!L57)+IF(AND(C57=\"E\",OR(D57=\"b\",D57=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q57+'17a Facility Characteristics'!$R57)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C57=\"F\",C57=\"G\",C57=\"Gb\",C57=\"H\",C57=\"I\"),'15   Other'!N57,0)","v":0},{"$f":"IF(OR(C57=\"F\",C57=\"G\",C57=\"Gb\",C57=\"H\",C57=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T57+'17a Facility Characteristics'!$U57)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N57-T57","v":0},{"$f":"'15   Other'!O57","v":0},{"$f":"('17a Facility Characteristics'!$W57+'17a Facility Characteristics'!$X57)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K57+'17a Facility Characteristics'!$L57+'17a Facility Characteristics'!$N57+'17a Facility Characteristics'!$O57+'17a Facility Characteristics'!$Q57+'17a Facility Characteristics'!$R57+'17a Facility Characteristics'!$T57+'17a Facility Characteristics'!$U57+'17a Facility Characteristics'!$W57+'17a Facility Characteristics'!$X57","v":33845.684907577874},1619.4107611281281]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"VLOOKUP(B58,Quantities[],Quantities!$E$2)/43560","v":1.3},{"$f":"IF(AND(C58=\"A\",D58=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D58=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1646.7423676785718},{"$f":"IF(AND(C58=\"A\",D58=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D58=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":406.73061000000001},{"$f":"('17a Facility Characteristics'!$K58+'17a Facility Characteristics'!$L58)*'16   Sum'!$C$15","v":616.04189330357144},{"$f":"IF(D58=\"a\",'13   EarthSum'!P58+'13   EarthSum'!Q58,0)+IF(AND(C58=\"E\",D58=\"c\"),'13   EarthSum'!P58+'13   EarthSum'!Q58,0)","v":0},{"$f":"IF(D58=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C58=\"E\",D58=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N58+'17a Facility Characteristics'!$O58)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M58+IF(AND(C58=\"E\",OR(D58=\"b\",D58=\"d\")),'13   EarthSum'!P58+'13   EarthSum'!Q58,0)","v":0},{"$f":"SUM('14   Revegetation'!L58)+IF(AND(C58=\"E\",OR(D58=\"b\",D58=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q58+'17a Facility Characteristics'!$R58)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C58=\"F\",C58=\"G\",C58=\"Gb\",C58=\"H\",C58=\"I\"),'15   Other'!N58,0)","v":0},{"$f":"IF(OR(C58=\"F\",C58=\"G\",C58=\"Gb\",C58=\"H\",C58=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T58+'17a Facility Characteristics'!$U58)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N58-T58","v":0},{"$f":"'15   Other'!O58","v":0},{"$f":"('17a Facility Characteristics'!$W58+'17a Facility Characteristics'!$X58)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K58+'17a Facility Characteristics'!$L58+'17a Facility Characteristics'!$N58+'17a Facility Characteristics'!$O58+'17a Facility Characteristics'!$Q58+'17a Facility Characteristics'!$R58+'17a Facility Characteristics'!$T58+'17a Facility Characteristics'!$U58+'17a Facility Characteristics'!$W58+'17a Facility Characteristics'!$X58","v":2053.4729776785716},1579.5945982142857]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"VLOOKUP(B59,Quantities[],Quantities!$E$2)/43560","v":4.4000000000000004},{"$f":"IF(AND(C59=\"A\",D59=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D59=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":5573.5895521428583},{"$f":"IF(AND(C59=\"A\",D59=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D59=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1376.6266799999999},{"$f":"('17a Facility Characteristics'!$K59+'17a Facility Characteristics'!$L59)*'16   Sum'!$C$15","v":2085.0648696428575},{"$f":"IF(D59=\"a\",'13   EarthSum'!P59+'13   EarthSum'!Q59,0)+IF(AND(C59=\"E\",D59=\"c\"),'13   EarthSum'!P59+'13   EarthSum'!Q59,0)","v":0},{"$f":"IF(D59=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C59=\"E\",D59=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N59+'17a Facility Characteristics'!$O59)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M59+IF(AND(C59=\"E\",OR(D59=\"b\",D59=\"d\")),'13   EarthSum'!P59+'13   EarthSum'!Q59,0)","v":0},{"$f":"SUM('14   Revegetation'!L59)+IF(AND(C59=\"E\",OR(D59=\"b\",D59=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q59+'17a Facility Characteristics'!$R59)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C59=\"F\",C59=\"G\",C59=\"Gb\",C59=\"H\",C59=\"I\"),'15   Other'!N59,0)","v":0},{"$f":"IF(OR(C59=\"F\",C59=\"G\",C59=\"Gb\",C59=\"H\",C59=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T59+'17a Facility Characteristics'!$U59)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N59-T59","v":0},{"$f":"'15   Other'!O59","v":0},{"$f":"('17a Facility Characteristics'!$W59+'17a Facility Characteristics'!$X59)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K59+'17a Facility Characteristics'!$L59+'17a Facility Characteristics'!$N59+'17a Facility Characteristics'!$O59+'17a Facility Characteristics'!$Q59+'17a Facility Characteristics'!$R59+'17a Facility Characteristics'!$T59+'17a Facility Characteristics'!$U59+'17a Facility Characteristics'!$W59+'17a Facility Characteristics'!$X59","v":6950.2162321428586},1579.594598214286]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"VLOOKUP(B60,Quantities[],Quantities!$E$2)/43560","v":5.5710949219467407},{"$f":"IF(AND(C60=\"A\",D60=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D60=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":7119.2538049885343},{"$f":"IF(AND(C60=\"A\",D60=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D60=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1758.3919012964902},{"$f":"('17a Facility Characteristics'!$K60+'17a Facility Characteristics'!$L60)*'16   Sum'!$C$15","v":2663.293711885507},{"$f":"IF(D60=\"a\",'13   EarthSum'!P60+'13   EarthSum'!Q60,0)+IF(AND(C60=\"E\",D60=\"c\"),'13   EarthSum'!P60+'13   EarthSum'!Q60,0)","v":0},{"$f":"IF(D60=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C60=\"E\",D60=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N60+'17a Facility Characteristics'!$O60)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M60+IF(AND(C60=\"E\",OR(D60=\"b\",D60=\"d\")),'13   EarthSum'!P60+'13   EarthSum'!Q60,0)","v":0},{"$f":"SUM('14   Revegetation'!L60)+IF(AND(C60=\"E\",OR(D60=\"b\",D60=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q60+'17a Facility Characteristics'!$R60)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C60=\"F\",C60=\"G\",C60=\"Gb\",C60=\"H\",C60=\"I\"),'15   Other'!N60,0)","v":0},{"$f":"IF(OR(C60=\"F\",C60=\"G\",C60=\"Gb\",C60=\"H\",C60=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T60+'17a Facility Characteristics'!$U60)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N60-T60","v":0},{"$f":"'15   Other'!O60","v":0},{"$f":"('17a Facility Characteristics'!$W60+'17a Facility Characteristics'!$X60)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K60+'17a Facility Characteristics'!$L60+'17a Facility Characteristics'!$N60+'17a Facility Characteristics'!$O60+'17a Facility Characteristics'!$Q60+'17a Facility Characteristics'!$R60+'17a Facility Characteristics'!$T60+'17a Facility Characteristics'!$U60+'17a Facility Characteristics'!$W60+'17a Facility Characteristics'!$X60","v":8877.6457062850241},1593.5190174758063]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"VLOOKUP(B61,Quantities[],Quantities!$E$2)/43560","v":22.258905078053257},{"$f":"IF(AND(C61=\"A\",D61=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D61=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":28444.46143747184},{"$f":"IF(AND(C61=\"A\",D61=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D61=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":7025.5271125948238},{"$f":"('17a Facility Characteristics'!$K61+'17a Facility Characteristics'!$L61)*'16   Sum'!$C$15","v":10640.996565019999},{"$f":"IF(D61=\"a\",'13   EarthSum'!P61+'13   EarthSum'!Q61,0)+IF(AND(C61=\"E\",D61=\"c\"),'13   EarthSum'!P61+'13   EarthSum'!Q61,0)","v":0},{"$f":"IF(D61=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C61=\"E\",D61=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N61+'17a Facility Characteristics'!$O61)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M61+IF(AND(C61=\"E\",OR(D61=\"b\",D61=\"d\")),'13   EarthSum'!P61+'13   EarthSum'!Q61,0)","v":0},{"$f":"SUM('14   Revegetation'!L61)+IF(AND(C61=\"E\",OR(D61=\"b\",D61=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q61+'17a Facility Characteristics'!$R61)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C61=\"F\",C61=\"G\",C61=\"Gb\",C61=\"H\",C61=\"I\"),'15   Other'!N61,0)","v":0},{"$f":"IF(OR(C61=\"F\",C61=\"G\",C61=\"Gb\",C61=\"H\",C61=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T61+'17a Facility Characteristics'!$U61)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N61-T61","v":0},{"$f":"'15   Other'!O61","v":0},{"$f":"('17a Facility Characteristics'!$W61+'17a Facility Characteristics'!$X61)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K61+'17a Facility Characteristics'!$L61+'17a Facility Characteristics'!$N61+'17a Facility Characteristics'!$O61+'17a Facility Characteristics'!$Q61+'17a Facility Characteristics'!$R61+'17a Facility Characteristics'!$T61+'17a Facility Characteristics'!$U61+'17a Facility Characteristics'!$W61+'17a Facility Characteristics'!$X61","v":35469.988550066664},1593.5190174758065]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"VLOOKUP(B62,Quantities[],Quantities!$E$2)/43560","v":108.2},{"$f":"IF(AND(C62=\"A\",D62=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D62=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":175004.19060267467},{"$f":"IF(AND(C62=\"A\",D62=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D62=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":43224.467040782249},{"$f":"('17a Facility Characteristics'!$K62+'17a Facility Characteristics'!$L62)*'16   Sum'!$C$15","v":65468.59729303707},{"$f":"IF(D62=\"a\",'13   EarthSum'!P62+'13   EarthSum'!Q62,0)+IF(AND(C62=\"E\",D62=\"c\"),'13   EarthSum'!P62+'13   EarthSum'!Q62,0)","v":0},{"$f":"IF(D62=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C62=\"E\",D62=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N62+'17a Facility Characteristics'!$O62)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M62+IF(AND(C62=\"E\",OR(D62=\"b\",D62=\"d\")),'13   EarthSum'!P62+'13   EarthSum'!Q62,0)","v":0},{"$f":"SUM('14   Revegetation'!L62)+IF(AND(C62=\"E\",OR(D62=\"b\",D62=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q62+'17a Facility Characteristics'!$R62)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C62=\"F\",C62=\"G\",C62=\"Gb\",C62=\"H\",C62=\"I\"),'15   Other'!N62,0)","v":0},{"$f":"IF(OR(C62=\"F\",C62=\"G\",C62=\"Gb\",C62=\"H\",C62=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T62+'17a Facility Characteristics'!$U62)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N62-T62","v":0},{"$f":"'15   Other'!O62","v":0},{"$f":"('17a Facility Characteristics'!$W62+'17a Facility Characteristics'!$X62)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K62+'17a Facility Characteristics'!$L62+'17a Facility Characteristics'!$N62+'17a Facility Characteristics'!$O62+'17a Facility Characteristics'!$Q62+'17a Facility Characteristics'!$R62+'17a Facility Characteristics'!$T62+'17a Facility Characteristics'!$U62+'17a Facility Characteristics'!$W62+'17a Facility Characteristics'!$X62","v":218228.65764345691},2016.9007175920233]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"VLOOKUP(B63,Quantities[],Quantities!$E$2)/43560","v":36.33},{"$f":"IF(AND(C63=\"A\",D63=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D63=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":58760.64921067626},{"$f":"IF(AND(C63=\"A\",D63=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D63=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":14513.35385944195},{"$f":"('17a Facility Characteristics'!$K63+'17a Facility Characteristics'!$L63)*'16   Sum'!$C$15","v":21982.200921035463},{"$f":"IF(D63=\"a\",'13   EarthSum'!P63+'13   EarthSum'!Q63,0)+IF(AND(C63=\"E\",D63=\"c\"),'13   EarthSum'!P63+'13   EarthSum'!Q63,0)","v":0},{"$f":"IF(D63=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C63=\"E\",D63=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N63+'17a Facility Characteristics'!$O63)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M63+IF(AND(C63=\"E\",OR(D63=\"b\",D63=\"d\")),'13   EarthSum'!P63+'13   EarthSum'!Q63,0)","v":0},{"$f":"SUM('14   Revegetation'!L63)+IF(AND(C63=\"E\",OR(D63=\"b\",D63=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q63+'17a Facility Characteristics'!$R63)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C63=\"F\",C63=\"G\",C63=\"Gb\",C63=\"H\",C63=\"I\"),'15   Other'!N63,0)","v":0},{"$f":"IF(OR(C63=\"F\",C63=\"G\",C63=\"Gb\",C63=\"H\",C63=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T63+'17a Facility Characteristics'!$U63)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N63-T63","v":0},{"$f":"'15   Other'!O63","v":0},{"$f":"('17a Facility Characteristics'!$W63+'17a Facility Characteristics'!$X63)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K63+'17a Facility Characteristics'!$L63+'17a Facility Characteristics'!$N63+'17a Facility Characteristics'!$O63+'17a Facility Characteristics'!$Q63+'17a Facility Characteristics'!$R63+'17a Facility Characteristics'!$T63+'17a Facility Characteristics'!$U63+'17a Facility Characteristics'!$W63+'17a Facility Characteristics'!$X63","v":73274.003070118211},2016.9007175920235]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"VLOOKUP(B64,Quantities[],Quantities!$E$2)/43560","v":33},{"$f":"IF(AND(C64=\"A\",D64=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D64=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":53374.660719854568},{"$f":"IF(AND(C64=\"A\",D64=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D64=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":13183.0629606822},{"$f":"('17a Facility Characteristics'!$K64+'17a Facility Characteristics'!$L64)*'16   Sum'!$C$15","v":19967.317104161029},{"$f":"IF(D64=\"a\",'13   EarthSum'!P64+'13   EarthSum'!Q64,0)+IF(AND(C64=\"E\",D64=\"c\"),'13   EarthSum'!P64+'13   EarthSum'!Q64,0)","v":0},{"$f":"IF(D64=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C64=\"E\",D64=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N64+'17a Facility Characteristics'!$O64)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M64+IF(AND(C64=\"E\",OR(D64=\"b\",D64=\"d\")),'13   EarthSum'!P64+'13   EarthSum'!Q64,0)","v":0},{"$f":"SUM('14   Revegetation'!L64)+IF(AND(C64=\"E\",OR(D64=\"b\",D64=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q64+'17a Facility Characteristics'!$R64)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C64=\"F\",C64=\"G\",C64=\"Gb\",C64=\"H\",C64=\"I\"),'15   Other'!N64,0)","v":0},{"$f":"IF(OR(C64=\"F\",C64=\"G\",C64=\"Gb\",C64=\"H\",C64=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T64+'17a Facility Characteristics'!$U64)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N64-T64","v":0},{"$f":"'15   Other'!O64","v":0},{"$f":"('17a Facility Characteristics'!$W64+'17a Facility Characteristics'!$X64)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K64+'17a Facility Characteristics'!$L64+'17a Facility Characteristics'!$N64+'17a Facility Characteristics'!$O64+'17a Facility Characteristics'!$Q64+'17a Facility Characteristics'!$R64+'17a Facility Characteristics'!$T64+'17a Facility Characteristics'!$U64+'17a Facility Characteristics'!$W64+'17a Facility Characteristics'!$X64","v":66557.723680536772},2016.9007175920233]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"VLOOKUP(B65,Quantities[],Quantities!$E$2)/43560","v":57.152000000000001},{"$f":"IF(AND(C65=\"A\",D65=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D65=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":81811.643876806163},{"$f":"IF(AND(C65=\"A\",D65=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D65=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":20206.743004993939},{"$f":"('17a Facility Characteristics'!$K65+'17a Facility Characteristics'!$L65)*'16   Sum'!$C$15","v":30605.516064540032},{"$f":"IF(D65=\"a\",'13   EarthSum'!P65+'13   EarthSum'!Q65,0)+IF(AND(C65=\"E\",D65=\"c\"),'13   EarthSum'!P65+'13   EarthSum'!Q65,0)","v":0},{"$f":"IF(D65=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C65=\"E\",D65=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N65+'17a Facility Characteristics'!$O65)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M65+IF(AND(C65=\"E\",OR(D65=\"b\",D65=\"d\")),'13   EarthSum'!P65+'13   EarthSum'!Q65,0)","v":0},{"$f":"SUM('14   Revegetation'!L65)+IF(AND(C65=\"E\",OR(D65=\"b\",D65=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q65+'17a Facility Characteristics'!$R65)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C65=\"F\",C65=\"G\",C65=\"Gb\",C65=\"H\",C65=\"I\"),'15   Other'!N65,0)","v":0},{"$f":"IF(OR(C65=\"F\",C65=\"G\",C65=\"Gb\",C65=\"H\",C65=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T65+'17a Facility Characteristics'!$U65)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N65-T65","v":0},{"$f":"'15   Other'!O65","v":0},{"$f":"('17a Facility Characteristics'!$W65+'17a Facility Characteristics'!$X65)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K65+'17a Facility Characteristics'!$L65+'17a Facility Characteristics'!$N65+'17a Facility Characteristics'!$O65+'17a Facility Characteristics'!$Q65+'17a Facility Characteristics'!$R65+'17a Facility Characteristics'!$T65+'17a Facility Characteristics'!$U65+'17a Facility Characteristics'!$W65+'17a Facility Characteristics'!$X65","v":102018.38688180011},1785.0361646451586]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"VLOOKUP(B66,Quantities[],Quantities!$E$2)/43560","v":5.3179999999999996},{"$f":"IF(AND(C66=\"A\",D66=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D66=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":7612.5826241750947},{"$f":"IF(AND(C66=\"A\",D66=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D66=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1880.2396994078549},{"$f":"('17a Facility Characteristics'!$K66+'17a Facility Characteristics'!$L66)*'16   Sum'!$C$15","v":2847.846697074885},{"$f":"IF(D66=\"a\",'13   EarthSum'!P66+'13   EarthSum'!Q66,0)+IF(AND(C66=\"E\",D66=\"c\"),'13   EarthSum'!P66+'13   EarthSum'!Q66,0)","v":0},{"$f":"IF(D66=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C66=\"E\",D66=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N66+'17a Facility Characteristics'!$O66)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M66+IF(AND(C66=\"E\",OR(D66=\"b\",D66=\"d\")),'13   EarthSum'!P66+'13   EarthSum'!Q66,0)","v":0},{"$f":"SUM('14   Revegetation'!L66)+IF(AND(C66=\"E\",OR(D66=\"b\",D66=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q66+'17a Facility Characteristics'!$R66)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C66=\"F\",C66=\"G\",C66=\"Gb\",C66=\"H\",C66=\"I\"),'15   Other'!N66,0)","v":0},{"$f":"IF(OR(C66=\"F\",C66=\"G\",C66=\"Gb\",C66=\"H\",C66=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T66+'17a Facility Characteristics'!$U66)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N66-T66","v":0},{"$f":"'15   Other'!O66","v":0},{"$f":"('17a Facility Characteristics'!$W66+'17a Facility Characteristics'!$X66)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K66+'17a Facility Characteristics'!$L66+'17a Facility Characteristics'!$N66+'17a Facility Characteristics'!$O66+'17a Facility Characteristics'!$Q66+'17a Facility Characteristics'!$R66+'17a Facility Characteristics'!$T66+'17a Facility Characteristics'!$U66+'17a Facility Characteristics'!$W66+'17a Facility Characteristics'!$X66","v":9492.82232358295},1785.0361646451581]
[16,{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"VLOOKUP(B67,Quantities[],Quantities!$E$2)/43560","v":11.9},{"$f":"IF(AND(C67=\"A\",D67=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D67=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":15453.990798098741},{"$f":"IF(AND(C67=\"A\",D67=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D67=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3816.9972593259827},{"$f":"('17a Facility Characteristics'!$K67+'17a Facility Characteristics'!$L67)*'16   Sum'!$C$15","v":5781.296417227416},{"$f":"IF(D67=\"a\",'13   EarthSum'!P67+'13   EarthSum'!Q67,0)+IF(AND(C67=\"E\",D67=\"c\"),'13   EarthSum'!P67+'13   EarthSum'!Q67,0)","v":0},{"$f":"IF(D67=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C67=\"E\",D67=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N67+'17a Facility Characteristics'!$O67)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M67+IF(AND(C67=\"E\",OR(D67=\"b\",D67=\"d\")),'13   EarthSum'!P67+'13   EarthSum'!Q67,0)","v":0},{"$f":"SUM('14   Revegetation'!L67)+IF(AND(C67=\"E\",OR(D67=\"b\",D67=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q67+'17a Facility Characteristics'!$R67)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C67=\"F\",C67=\"G\",C67=\"Gb\",C67=\"H\",C67=\"I\"),'15   Other'!N67,0)","v":0},{"$f":"IF(OR(C67=\"F\",C67=\"G\",C67=\"Gb\",C67=\"H\",C67=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T67+'17a Facility Characteristics'!$U67)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N67-T67","v":0},{"$f":"'15   Other'!O67","v":0},{"$f":"('17a Facility Characteristics'!$W67+'17a Facility Characteristics'!$X67)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K67+'17a Facility Characteristics'!$L67+'17a Facility Characteristics'!$N67+'17a Facility Characteristics'!$O67+'17a Facility Characteristics'!$Q67+'17a Facility Characteristics'!$R67+'17a Facility Characteristics'!$T67+'17a Facility Characteristics'!$U67+'17a Facility Characteristics'!$W67+'17a Facility Characteristics'!$X67","v":19270.988057424722},1619.4107611281279]
[17,{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"VLOOKUP(B68,Quantities[],Quantities!$E$2)/43560","v":93.3},{"$f":"IF(AND(C68=\"A\",D68=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D68=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":146074.93486155383},{"$f":"IF(AND(C68=\"A\",D68=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D68=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":36079.200078944552},{"$f":"('17a Facility Characteristics'!$K68+'17a Facility Characteristics'!$L68)*'16   Sum'!$C$15","v":54646.240482149515},{"$f":"IF(D68=\"a\",'13   EarthSum'!P68+'13   EarthSum'!Q68,0)+IF(AND(C68=\"E\",D68=\"c\"),'13   EarthSum'!P68+'13   EarthSum'!Q68,0)","v":0},{"$f":"IF(D68=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C68=\"E\",D68=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N68+'17a Facility Characteristics'!$O68)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M68+IF(AND(C68=\"E\",OR(D68=\"b\",D68=\"d\")),'13   EarthSum'!P68+'13   EarthSum'!Q68,0)","v":0},{"$f":"SUM('14   Revegetation'!L68)+IF(AND(C68=\"E\",OR(D68=\"b\",D68=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q68+'17a Facility Characteristics'!$R68)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C68=\"F\",C68=\"G\",C68=\"Gb\",C68=\"H\",C68=\"I\"),'15   Other'!N68,0)","v":0},{"$f":"IF(OR(C68=\"F\",C68=\"G\",C68=\"Gb\",C68=\"H\",C68=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T68+'17a Facility Characteristics'!$U68)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N68-T68","v":0},{"$f":"'15   Other'!O68","v":0},{"$f":"('17a Facility Characteristics'!$W68+'17a Facility Characteristics'!$X68)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K68+'17a Facility Characteristics'!$L68+'17a Facility Characteristics'!$N68+'17a Facility Characteristics'!$O68+'17a Facility Characteristics'!$Q68+'17a Facility Characteristics'!$R68+'17a Facility Characteristics'!$T68+'17a Facility Characteristics'!$U68+'17a Facility Characteristics'!$W68+'17a Facility Characteristics'!$X68","v":182154.13494049839},1952.3487131886216]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"VLOOKUP(B69,Quantities[],Quantities!$E$2)/43560","v":0.01},{"$f":"IF(AND(C69=\"A\",D69=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D69=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":12.924064849087147},{"$f":"IF(AND(C69=\"A\",D69=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D69=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3.1921282180642927},{"$f":"('17a Facility Characteristics'!$K69+'17a Facility Characteristics'!$L69)*'16   Sum'!$C$15","v":4.8348579201454314},{"$f":"IF(D69=\"a\",'13   EarthSum'!P69+'13   EarthSum'!Q69,0)+IF(AND(C69=\"E\",D69=\"c\"),'13   EarthSum'!P69+'13   EarthSum'!Q69,0)","v":0},{"$f":"IF(D69=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C69=\"E\",D69=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N69+'17a Facility Characteristics'!$O69)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M69+IF(AND(C69=\"E\",OR(D69=\"b\",D69=\"d\")),'13   EarthSum'!P69+'13   EarthSum'!Q69,0)","v":0},{"$f":"SUM('14   Revegetation'!L69)+IF(AND(C69=\"E\",OR(D69=\"b\",D69=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q69+'17a Facility Characteristics'!$R69)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C69=\"F\",C69=\"G\",C69=\"Gb\",C69=\"H\",C69=\"I\"),'15   Other'!N69,0)","v":0},{"$f":"IF(OR(C69=\"F\",C69=\"G\",C69=\"Gb\",C69=\"H\",C69=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T69+'17a Facility Characteristics'!$U69)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N69-T69","v":0},{"$f":"'15   Other'!O69","v":0},{"$f":"('17a Facility Characteristics'!$W69+'17a Facility Characteristics'!$X69)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K69+'17a Facility Characteristics'!$L69+'17a Facility Characteristics'!$N69+'17a Facility Characteristics'!$O69+'17a Facility Characteristics'!$Q69+'17a Facility Characteristics'!$R69+'17a Facility Characteristics'!$T69+'17a Facility Characteristics'!$U69+'17a Facility Characteristics'!$W69+'17a Facility Characteristics'!$X69","v":16.116193067151439},1611.6193067151439]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"VLOOKUP(B70,Quantities[],Quantities!$E$2)/43560","v":0.62},{"$f":"IF(AND(C70=\"A\",D70=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D70=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":785.36943689285715},{"$f":"IF(AND(C70=\"A\",D70=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D70=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":193.97921399999998},{"$f":"('17a Facility Characteristics'!$K70+'17a Facility Characteristics'!$L70)*'16   Sum'!$C$15","v":293.80459526785711},{"$f":"IF(D70=\"a\",'13   EarthSum'!P70+'13   EarthSum'!Q70,0)+IF(AND(C70=\"E\",D70=\"c\"),'13   EarthSum'!P70+'13   EarthSum'!Q70,0)","v":0},{"$f":"IF(D70=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C70=\"E\",D70=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N70+'17a Facility Characteristics'!$O70)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M70+IF(AND(C70=\"E\",OR(D70=\"b\",D70=\"d\")),'13   EarthSum'!P70+'13   EarthSum'!Q70,0)","v":0},{"$f":"SUM('14   Revegetation'!L70)+IF(AND(C70=\"E\",OR(D70=\"b\",D70=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q70+'17a Facility Characteristics'!$R70)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C70=\"F\",C70=\"G\",C70=\"Gb\",C70=\"H\",C70=\"I\"),'15   Other'!N70,0)","v":0},{"$f":"IF(OR(C70=\"F\",C70=\"G\",C70=\"Gb\",C70=\"H\",C70=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T70+'17a Facility Characteristics'!$U70)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N70-T70","v":0},{"$f":"'15   Other'!O70","v":0},{"$f":"('17a Facility Characteristics'!$W70+'17a Facility Characteristics'!$X70)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K70+'17a Facility Characteristics'!$L70+'17a Facility Characteristics'!$N70+'17a Facility Characteristics'!$O70+'17a Facility Characteristics'!$Q70+'17a Facility Characteristics'!$R70+'17a Facility Characteristics'!$T70+'17a Facility Characteristics'!$U70+'17a Facility Characteristics'!$W70+'17a Facility Characteristics'!$X70","v":979.34865089285711},1579.5945982142857]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"VLOOKUP(B71,Quantities[],Quantities!$E$2)/43560","v":0.5},{"$f":"IF(AND(C71=\"A\",D71=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D71=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":633.36244910714288},{"$f":"IF(AND(C71=\"A\",D71=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D71=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":156.43485000000001},{"$f":"('17a Facility Characteristics'!$K71+'17a Facility Characteristics'!$L71)*'16   Sum'!$C$15","v":236.93918973214284},{"$f":"IF(D71=\"a\",'13   EarthSum'!P71+'13   EarthSum'!Q71,0)+IF(AND(C71=\"E\",D71=\"c\"),'13   EarthSum'!P71+'13   EarthSum'!Q71,0)","v":0},{"$f":"IF(D71=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C71=\"E\",D71=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N71+'17a Facility Characteristics'!$O71)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M71+IF(AND(C71=\"E\",OR(D71=\"b\",D71=\"d\")),'13   EarthSum'!P71+'13   EarthSum'!Q71,0)","v":0},{"$f":"SUM('14   Revegetation'!L71)+IF(AND(C71=\"E\",OR(D71=\"b\",D71=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q71+'17a Facility Characteristics'!$R71)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C71=\"F\",C71=\"G\",C71=\"Gb\",C71=\"H\",C71=\"I\"),'15   Other'!N71,0)","v":0},{"$f":"IF(OR(C71=\"F\",C71=\"G\",C71=\"Gb\",C71=\"H\",C71=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T71+'17a Facility Characteristics'!$U71)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N71-T71","v":0},{"$f":"'15   Other'!O71","v":0},{"$f":"('17a Facility Characteristics'!$W71+'17a Facility Characteristics'!$X71)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K71+'17a Facility Characteristics'!$L71+'17a Facility Characteristics'!$N71+'17a Facility Characteristics'!$O71+'17a Facility Characteristics'!$Q71+'17a Facility Characteristics'!$R71+'17a Facility Characteristics'!$T71+'17a Facility Characteristics'!$U71+'17a Facility Characteristics'!$W71+'17a Facility Characteristics'!$X71","v":789.79729910714286},1579.5945982142857]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"VLOOKUP(B72,Quantities[],Quantities!$E$2)/43560","v":0.38},{"$f":"IF(AND(C72=\"A\",D72=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D72=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":491.11446426531154},{"$f":"IF(AND(C72=\"A\",D72=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D72=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":121.30087228644311},{"$f":"('17a Facility Characteristics'!$K72+'17a Facility Characteristics'!$L72)*'16   Sum'!$C$15","v":183.72460096552638},{"$f":"IF(D72=\"a\",'13   EarthSum'!P72+'13   EarthSum'!Q72,0)+IF(AND(C72=\"E\",D72=\"c\"),'13   EarthSum'!P72+'13   EarthSum'!Q72,0)","v":0},{"$f":"IF(D72=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C72=\"E\",D72=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N72+'17a Facility Characteristics'!$O72)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M72+IF(AND(C72=\"E\",OR(D72=\"b\",D72=\"d\")),'13   EarthSum'!P72+'13   EarthSum'!Q72,0)","v":0},{"$f":"SUM('14   Revegetation'!L72)+IF(AND(C72=\"E\",OR(D72=\"b\",D72=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q72+'17a Facility Characteristics'!$R72)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C72=\"F\",C72=\"G\",C72=\"Gb\",C72=\"H\",C72=\"I\"),'15   Other'!N72,0)","v":0},{"$f":"IF(OR(C72=\"F\",C72=\"G\",C72=\"Gb\",C72=\"H\",C72=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T72+'17a Facility Characteristics'!$U72)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N72-T72","v":0},{"$f":"'15   Other'!O72","v":0},{"$f":"('17a Facility Characteristics'!$W72+'17a Facility Characteristics'!$X72)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K72+'17a Facility Characteristics'!$L72+'17a Facility Characteristics'!$N72+'17a Facility Characteristics'!$O72+'17a Facility Characteristics'!$Q72+'17a Facility Characteristics'!$R72+'17a Facility Characteristics'!$T72+'17a Facility Characteristics'!$U72+'17a Facility Characteristics'!$W72+'17a Facility Characteristics'!$X72","v":612.41533655175465},1611.6193067151437]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"VLOOKUP(B73,Quantities[],Quantities!$E$2)/43560","v":0.2},{"$f":"IF(AND(C73=\"A\",D73=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D73=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":290.98353623486611},{"$f":"IF(AND(C73=\"A\",D73=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D73=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":71.870326236645013},{"$f":"('17a Facility Characteristics'!$K73+'17a Facility Characteristics'!$L73)*'16   Sum'!$C$15","v":108.85615874145333},{"$f":"IF(D73=\"a\",'13   EarthSum'!P73+'13   EarthSum'!Q73,0)+IF(AND(C73=\"E\",D73=\"c\"),'13   EarthSum'!P73+'13   EarthSum'!Q73,0)","v":0},{"$f":"IF(D73=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C73=\"E\",D73=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N73+'17a Facility Characteristics'!$O73)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M73+IF(AND(C73=\"E\",OR(D73=\"b\",D73=\"d\")),'13   EarthSum'!P73+'13   EarthSum'!Q73,0)","v":0},{"$f":"SUM('14   Revegetation'!L73)+IF(AND(C73=\"E\",OR(D73=\"b\",D73=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q73+'17a Facility Characteristics'!$R73)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C73=\"F\",C73=\"G\",C73=\"Gb\",C73=\"H\",C73=\"I\"),'15   Other'!N73,0)","v":0},{"$f":"IF(OR(C73=\"F\",C73=\"G\",C73=\"Gb\",C73=\"H\",C73=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T73+'17a Facility Characteristics'!$U73)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N73-T73","v":0},{"$f":"'15   Other'!O73","v":0},{"$f":"('17a Facility Characteristics'!$W73+'17a Facility Characteristics'!$X73)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K73+'17a Facility Characteristics'!$L73+'17a Facility Characteristics'!$N73+'17a Facility Characteristics'!$O73+'17a Facility Characteristics'!$Q73+'17a Facility Characteristics'!$R73+'17a Facility Characteristics'!$T73+'17a Facility Characteristics'!$U73+'17a Facility Characteristics'!$W73+'17a Facility Characteristics'!$X73","v":362.85386247151109},1814.2693123575555]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"VLOOKUP(B74,Quantities[],Quantities!$E$2)/43560","v":0.46000000000000008},{"$f":"IF(AND(C74=\"A\",D74=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D74=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":582.69345317857142},{"$f":"IF(AND(C74=\"A\",D74=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D74=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":143.920062},{"$f":"('17a Facility Characteristics'!$K74+'17a Facility Characteristics'!$L74)*'16   Sum'!$C$15","v":217.98405455357144},{"$f":"IF(D74=\"a\",'13   EarthSum'!P74+'13   EarthSum'!Q74,0)+IF(AND(C74=\"E\",D74=\"c\"),'13   EarthSum'!P74+'13   EarthSum'!Q74,0)","v":0},{"$f":"IF(D74=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C74=\"E\",D74=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N74+'17a Facility Characteristics'!$O74)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M74+IF(AND(C74=\"E\",OR(D74=\"b\",D74=\"d\")),'13   EarthSum'!P74+'13   EarthSum'!Q74,0)","v":0},{"$f":"SUM('14   Revegetation'!L74)+IF(AND(C74=\"E\",OR(D74=\"b\",D74=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q74+'17a Facility Characteristics'!$R74)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C74=\"F\",C74=\"G\",C74=\"Gb\",C74=\"H\",C74=\"I\"),'15   Other'!N74,0)","v":0},{"$f":"IF(OR(C74=\"F\",C74=\"G\",C74=\"Gb\",C74=\"H\",C74=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T74+'17a Facility Characteristics'!$U74)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N74-T74","v":0},{"$f":"'15   Other'!O74","v":0},{"$f":"('17a Facility Characteristics'!$W74+'17a Facility Characteristics'!$X74)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K74+'17a Facility Characteristics'!$L74+'17a Facility Characteristics'!$N74+'17a Facility Characteristics'!$O74+'17a Facility Characteristics'!$Q74+'17a Facility Characteristics'!$R74+'17a Facility Characteristics'!$T74+'17a Facility Characteristics'!$U74+'17a Facility Characteristics'!$W74+'17a Facility Characteristics'!$X74","v":726.61351517857145},1579.5945982142855]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"VLOOKUP(B75,Quantities[],Quantities!$E$2)/43560","v":0.52},{"$f":"IF(AND(C75=\"A\",D75=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D75=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":675.30043823624737},{"$f":"IF(AND(C75=\"A\",D75=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D75=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":166.79315755037908},{"$f":"('17a Facility Characteristics'!$K75+'17a Facility Characteristics'!$L75)*'16   Sum'!$C$15","v":252.62807873598791},{"$f":"IF(D75=\"a\",'13   EarthSum'!P75+'13   EarthSum'!Q75,0)+IF(AND(C75=\"E\",D75=\"c\"),'13   EarthSum'!P75+'13   EarthSum'!Q75,0)","v":0},{"$f":"IF(D75=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C75=\"E\",D75=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N75+'17a Facility Characteristics'!$O75)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M75+IF(AND(C75=\"E\",OR(D75=\"b\",D75=\"d\")),'13   EarthSum'!P75+'13   EarthSum'!Q75,0)","v":0},{"$f":"SUM('14   Revegetation'!L75)+IF(AND(C75=\"E\",OR(D75=\"b\",D75=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q75+'17a Facility Characteristics'!$R75)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C75=\"F\",C75=\"G\",C75=\"Gb\",C75=\"H\",C75=\"I\"),'15   Other'!N75,0)","v":0},{"$f":"IF(OR(C75=\"F\",C75=\"G\",C75=\"Gb\",C75=\"H\",C75=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T75+'17a Facility Characteristics'!$U75)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N75-T75","v":0},{"$f":"'15   Other'!O75","v":0},{"$f":"('17a Facility Characteristics'!$W75+'17a Facility Characteristics'!$X75)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K75+'17a Facility Characteristics'!$L75+'17a Facility Characteristics'!$N75+'17a Facility Characteristics'!$O75+'17a Facility Characteristics'!$Q75+'17a Facility Characteristics'!$R75+'17a Facility Characteristics'!$T75+'17a Facility Characteristics'!$U75+'17a Facility Characteristics'!$W75+'17a Facility Characteristics'!$X75","v":842.09359578662645},1619.4107611281277]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"VLOOKUP(B76,Quantities[],Quantities!$E$2)/43560","v":0.34},{"$f":"IF(AND(C76=\"A\",D76=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D76=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":441.54259423139263},{"$f":"IF(AND(C76=\"A\",D76=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D76=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":109.05706455217094},{"$f":"('17a Facility Characteristics'!$K76+'17a Facility Characteristics'!$L76)*'16   Sum'!$C$15","v":165.17989763506907},{"$f":"IF(D76=\"a\",'13   EarthSum'!P76+'13   EarthSum'!Q76,0)+IF(AND(C76=\"E\",D76=\"c\"),'13   EarthSum'!P76+'13   EarthSum'!Q76,0)","v":0},{"$f":"IF(D76=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C76=\"E\",D76=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N76+'17a Facility Characteristics'!$O76)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M76+IF(AND(C76=\"E\",OR(D76=\"b\",D76=\"d\")),'13   EarthSum'!P76+'13   EarthSum'!Q76,0)","v":0},{"$f":"SUM('14   Revegetation'!L76)+IF(AND(C76=\"E\",OR(D76=\"b\",D76=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q76+'17a Facility Characteristics'!$R76)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C76=\"F\",C76=\"G\",C76=\"Gb\",C76=\"H\",C76=\"I\"),'15   Other'!N76,0)","v":0},{"$f":"IF(OR(C76=\"F\",C76=\"G\",C76=\"Gb\",C76=\"H\",C76=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T76+'17a Facility Characteristics'!$U76)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N76-T76","v":0},{"$f":"'15   Other'!O76","v":0},{"$f":"('17a Facility Characteristics'!$W76+'17a Facility Characteristics'!$X76)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K76+'17a Facility Characteristics'!$L76+'17a Facility Characteristics'!$N76+'17a Facility Characteristics'!$O76+'17a Facility Characteristics'!$Q76+'17a Facility Characteristics'!$R76+'17a Facility Characteristics'!$T76+'17a Facility Characteristics'!$U76+'17a Facility Characteristics'!$W76+'17a Facility Characteristics'!$X76","v":550.59965878356354},1619.4107611281279]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"VLOOKUP(B77,Quantities[],Quantities!$E$2)/43560","v":0.84000000000000008},{"$f":"IF(AND(C77=\"A\",D77=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D77=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1090.8699386893231},{"$f":"IF(AND(C77=\"A\",D77=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D77=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":269.43510065830469},{"$f":"('17a Facility Characteristics'!$K77+'17a Facility Characteristics'!$L77)*'16   Sum'!$C$15","v":408.09151180428836},{"$f":"IF(D77=\"a\",'13   EarthSum'!P77+'13   EarthSum'!Q77,0)+IF(AND(C77=\"E\",D77=\"c\"),'13   EarthSum'!P77+'13   EarthSum'!Q77,0)","v":0},{"$f":"IF(D77=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C77=\"E\",D77=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N77+'17a Facility Characteristics'!$O77)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M77+IF(AND(C77=\"E\",OR(D77=\"b\",D77=\"d\")),'13   EarthSum'!P77+'13   EarthSum'!Q77,0)","v":0},{"$f":"SUM('14   Revegetation'!L77)+IF(AND(C77=\"E\",OR(D77=\"b\",D77=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q77+'17a Facility Characteristics'!$R77)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C77=\"F\",C77=\"G\",C77=\"Gb\",C77=\"H\",C77=\"I\"),'15   Other'!N77,0)","v":0},{"$f":"IF(OR(C77=\"F\",C77=\"G\",C77=\"Gb\",C77=\"H\",C77=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T77+'17a Facility Characteristics'!$U77)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N77-T77","v":0},{"$f":"'15   Other'!O77","v":0},{"$f":"('17a Facility Characteristics'!$W77+'17a Facility Characteristics'!$X77)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K77+'17a Facility Characteristics'!$L77+'17a Facility Characteristics'!$N77+'17a Facility Characteristics'!$O77+'17a Facility Characteristics'!$Q77+'17a Facility Characteristics'!$R77+'17a Facility Characteristics'!$T77+'17a Facility Characteristics'!$U77+'17a Facility Characteristics'!$W77+'17a Facility Characteristics'!$X77","v":1360.3050393476278},1619.4107611281281]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"VLOOKUP(B78,Quantities[],Quantities!$E$2)/43560","v":1.53},{"$f":"IF(AND(C78=\"A\",D78=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D78=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1977.6506726570597},{"$f":"IF(AND(C78=\"A\",D78=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D78=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":488.46199639027066},{"$f":"('17a Facility Characteristics'!$K78+'17a Facility Characteristics'!$L78)*'16   Sum'!$C$15","v":739.83380071419901},{"$f":"IF(D78=\"a\",'13   EarthSum'!P78+'13   EarthSum'!Q78,0)+IF(AND(C78=\"E\",D78=\"c\"),'13   EarthSum'!P78+'13   EarthSum'!Q78,0)","v":0},{"$f":"IF(D78=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C78=\"E\",D78=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N78+'17a Facility Characteristics'!$O78)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M78+IF(AND(C78=\"E\",OR(D78=\"b\",D78=\"d\")),'13   EarthSum'!P78+'13   EarthSum'!Q78,0)","v":0},{"$f":"SUM('14   Revegetation'!L78)+IF(AND(C78=\"E\",OR(D78=\"b\",D78=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q78+'17a Facility Characteristics'!$R78)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C78=\"F\",C78=\"G\",C78=\"Gb\",C78=\"H\",C78=\"I\"),'15   Other'!N78,0)","v":0},{"$f":"IF(OR(C78=\"F\",C78=\"G\",C78=\"Gb\",C78=\"H\",C78=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T78+'17a Facility Characteristics'!$U78)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N78-T78","v":0},{"$f":"'15   Other'!O78","v":0},{"$f":"('17a Facility Characteristics'!$W78+'17a Facility Characteristics'!$X78)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K78+'17a Facility Characteristics'!$L78+'17a Facility Characteristics'!$N78+'17a Facility Characteristics'!$O78+'17a Facility Characteristics'!$Q78+'17a Facility Characteristics'!$R78+'17a Facility Characteristics'!$T78+'17a Facility Characteristics'!$U78+'17a Facility Characteristics'!$W78+'17a Facility Characteristics'!$X78","v":2466.1126690473302},1611.8383457825687]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"VLOOKUP(B79,Quantities[],Quantities!$E$2)/43560","v":50},{"$f":"IF(AND(C79=\"A\",D79=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D79=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":78253.186918514402},{"$f":"IF(AND(C79=\"A\",D79=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D79=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":19327.836020081009},{"$f":"('17a Facility Characteristics'!$K79+'17a Facility Characteristics'!$L79)*'16   Sum'!$C$15","v":29274.306881578625},{"$f":"IF(D79=\"a\",'13   EarthSum'!P79+'13   EarthSum'!Q79,0)+IF(AND(C79=\"E\",D79=\"c\"),'13   EarthSum'!P79+'13   EarthSum'!Q79,0)","v":0},{"$f":"IF(D79=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C79=\"E\",D79=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N79+'17a Facility Characteristics'!$O79)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M79+IF(AND(C79=\"E\",OR(D79=\"b\",D79=\"d\")),'13   EarthSum'!P79+'13   EarthSum'!Q79,0)","v":0},{"$f":"SUM('14   Revegetation'!L79)+IF(AND(C79=\"E\",OR(D79=\"b\",D79=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q79+'17a Facility Characteristics'!$R79)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C79=\"F\",C79=\"G\",C79=\"Gb\",C79=\"H\",C79=\"I\"),'15   Other'!N79,0)","v":0},{"$f":"IF(OR(C79=\"F\",C79=\"G\",C79=\"Gb\",C79=\"H\",C79=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T79+'17a Facility Characteristics'!$U79)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N79-T79","v":0},{"$f":"'15   Other'!O79","v":0},{"$f":"('17a Facility Characteristics'!$W79+'17a Facility Characteristics'!$X79)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K79+'17a Facility Characteristics'!$L79+'17a Facility Characteristics'!$N79+'17a Facility Characteristics'!$O79+'17a Facility Characteristics'!$Q79+'17a Facility Characteristics'!$R79+'17a Facility Characteristics'!$T79+'17a Facility Characteristics'!$U79+'17a Facility Characteristics'!$W79+'17a Facility Characteristics'!$X79","v":97581.022938595415},1951.6204587719083]
[{"$f":"VALUE(LEFT(TEXT(B80,\"0\"),2))","v":30},{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"VLOOKUP(B80,Quantities[],Quantities!$E$2)/43560","v":1.446},{"$f":"IF(AND(C80=\"A\",D80=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D80=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":2294.0855513437473},{"$f":"IF(AND(C80=\"A\",D80=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D80=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":566.61857616841007},{"$f":"('17a Facility Characteristics'!$K80+'17a Facility Characteristics'!$L80)*'16   Sum'!$C$15","v":858.21123825364714},{"$f":"IF(D80=\"a\",'13   EarthSum'!P80+'13   EarthSum'!Q80,0)+IF(AND(C80=\"E\",D80=\"c\"),'13   EarthSum'!P80+'13   EarthSum'!Q80,0)","v":0},{"$f":"IF(D80=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C80=\"E\",D80=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N80+'17a Facility Characteristics'!$O80)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M80+IF(AND(C80=\"E\",OR(D80=\"b\",D80=\"d\")),'13   EarthSum'!P80+'13   EarthSum'!Q80,0)","v":0},{"$f":"SUM('14   Revegetation'!L80)+IF(AND(C80=\"E\",OR(D80=\"b\",D80=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q80+'17a Facility Characteristics'!$R80)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C80=\"F\",C80=\"G\",C80=\"Gb\",C80=\"H\",C80=\"I\"),'15   Other'!N80,0)","v":0},{"$f":"IF(OR(C80=\"F\",C80=\"G\",C80=\"Gb\",C80=\"H\",C80=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T80+'17a Facility Characteristics'!$U80)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N80-T80","v":0},{"$f":"'15   Other'!O80","v":0},{"$f":"('17a Facility Characteristics'!$W80+'17a Facility Characteristics'!$X80)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K80+'17a Facility Characteristics'!$L80+'17a Facility Characteristics'!$N80+'17a Facility Characteristics'!$O80+'17a Facility Characteristics'!$Q80+'17a Facility Characteristics'!$R80+'17a Facility Characteristics'!$T80+'17a Facility Characteristics'!$U80+'17a Facility Characteristics'!$W80+'17a Facility Characteristics'!$X80","v":2860.7041275121574},{"$f":"IF(J80>0,Z80/J80,0)","v":1978.3569346557106}]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"VLOOKUP(B81,Quantities[],Quantities!$E$2)/43560","v":109.9},{"$f":"IF(AND(C81=\"A\",D81=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D81=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":123516.98219504292},{"$f":"IF(AND(C81=\"A\",D81=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D81=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":30369.260389074472},{"$f":"('17a Facility Characteristics'!$K81+'17a Facility Characteristics'!$L81)*'16   Sum'!$C$15","v":46165.872775235221},{"$f":"IF(D81=\"a\",'13   EarthSum'!P81+'13   EarthSum'!Q81,0)+IF(AND(C81=\"E\",D81=\"c\"),'13   EarthSum'!P81+'13   EarthSum'!Q81,0)","v":0},{"$f":"IF(D81=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C81=\"E\",D81=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N81+'17a Facility Characteristics'!$O81)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M81+IF(AND(C81=\"E\",OR(D81=\"b\",D81=\"d\")),'13   EarthSum'!P81+'13   EarthSum'!Q81,0)","v":0},{"$f":"SUM('14   Revegetation'!L81)+IF(AND(C81=\"E\",OR(D81=\"b\",D81=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q81+'17a Facility Characteristics'!$R81)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C81=\"F\",C81=\"G\",C81=\"Gb\",C81=\"H\",C81=\"I\"),'15   Other'!N81,0)","v":0},{"$f":"IF(OR(C81=\"F\",C81=\"G\",C81=\"Gb\",C81=\"H\",C81=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T81+'17a Facility Characteristics'!$U81)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N81-T81","v":0},{"$f":"'15   Other'!O81","v":0},{"$f":"('17a Facility Characteristics'!$W81+'17a Facility Characteristics'!$X81)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K81+'17a Facility Characteristics'!$L81+'17a Facility Characteristics'!$N81+'17a Facility Characteristics'!$O81+'17a Facility Characteristics'!$Q81+'17a Facility Characteristics'!$R81+'17a Facility Characteristics'!$T81+'17a Facility Characteristics'!$U81+'17a Facility Characteristics'!$W81+'17a Facility Characteristics'!$X81","v":153886.2425841174},1400.2387860247261]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"VLOOKUP(B82,Quantities[],Quantities!$E$2)/43560","v":255.6},{"$f":"IF(AND(C82=\"A\",D82=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D82=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":287269.70563287509},{"$f":"IF(AND(C82=\"A\",D82=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D82=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":70631.328075044919},{"$f":"('17a Facility Characteristics'!$K82+'17a Facility Characteristics'!$L82)*'16   Sum'!$C$15","v":107370.310112376},{"$f":"IF(D82=\"a\",'13   EarthSum'!P82+'13   EarthSum'!Q82,0)+IF(AND(C82=\"E\",D82=\"c\"),'13   EarthSum'!P82+'13   EarthSum'!Q82,0)","v":0},{"$f":"IF(D82=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C82=\"E\",D82=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N82+'17a Facility Characteristics'!$O82)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M82+IF(AND(C82=\"E\",OR(D82=\"b\",D82=\"d\")),'13   EarthSum'!P82+'13   EarthSum'!Q82,0)","v":0},{"$f":"SUM('14   Revegetation'!L82)+IF(AND(C82=\"E\",OR(D82=\"b\",D82=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q82+'17a Facility Characteristics'!$R82)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C82=\"F\",C82=\"G\",C82=\"Gb\",C82=\"H\",C82=\"I\"),'15   Other'!N82,0)","v":0},{"$f":"IF(OR(C82=\"F\",C82=\"G\",C82=\"Gb\",C82=\"H\",C82=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T82+'17a Facility Characteristics'!$U82)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N82-T82","v":0},{"$f":"'15   Other'!O82","v":0},{"$f":"('17a Facility Characteristics'!$W82+'17a Facility Characteristics'!$X82)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K82+'17a Facility Characteristics'!$L82+'17a Facility Characteristics'!$N82+'17a Facility Characteristics'!$O82+'17a Facility Characteristics'!$Q82+'17a Facility Characteristics'!$R82+'17a Facility Characteristics'!$T82+'17a Facility Characteristics'!$U82+'17a Facility Characteristics'!$W82+'17a Facility Characteristics'!$X82","v":357901.03370792},1400.2387860247261]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"VLOOKUP(B83,Quantities[],Quantities!$E$2)/43560","v":83.537900608356281},{"$f":"IF(AND(C83=\"A\",D83=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D83=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":93888.529409041032},{"$f":"IF(AND(C83=\"A\",D83=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D83=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":23084.479125858008},{"$f":"('17a Facility Characteristics'!$K83+'17a Facility Characteristics'!$L83)*'16   Sum'!$C$15","v":35091.902560469709},{"$f":"IF(D83=\"a\",'13   EarthSum'!P83+'13   EarthSum'!Q83,0)+IF(AND(C83=\"E\",D83=\"c\"),'13   EarthSum'!P83+'13   EarthSum'!Q83,0)","v":0},{"$f":"IF(D83=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C83=\"E\",D83=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N83+'17a Facility Characteristics'!$O83)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M83+IF(AND(C83=\"E\",OR(D83=\"b\",D83=\"d\")),'13   EarthSum'!P83+'13   EarthSum'!Q83,0)","v":0},{"$f":"SUM('14   Revegetation'!L83)+IF(AND(C83=\"E\",OR(D83=\"b\",D83=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q83+'17a Facility Characteristics'!$R83)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C83=\"F\",C83=\"G\",C83=\"Gb\",C83=\"H\",C83=\"I\"),'15   Other'!N83,0)","v":0},{"$f":"IF(OR(C83=\"F\",C83=\"G\",C83=\"Gb\",C83=\"H\",C83=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T83+'17a Facility Characteristics'!$U83)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N83-T83","v":0},{"$f":"'15   Other'!O83","v":0},{"$f":"('17a Facility Characteristics'!$W83+'17a Facility Characteristics'!$X83)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K83+'17a Facility Characteristics'!$L83+'17a Facility Characteristics'!$N83+'17a Facility Characteristics'!$O83+'17a Facility Characteristics'!$Q83+'17a Facility Characteristics'!$R83+'17a Facility Characteristics'!$T83+'17a Facility Characteristics'!$U83+'17a Facility Characteristics'!$W83+'17a Facility Characteristics'!$X83","v":116973.00853489904},1400.2387860247263]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"VLOOKUP(B84,Quantities[],Quantities!$E$2)/43560","v":20.9},{"$f":"IF(AND(C84=\"A\",D84=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D84=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":23489.580781404889},{"$f":"IF(AND(C84=\"A\",D84=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D84=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":5775.4098465118886},{"$f":"('17a Facility Characteristics'!$K84+'17a Facility Characteristics'!$L84)*'16   Sum'!$C$15","v":8779.4971883750331},{"$f":"IF(D84=\"a\",'13   EarthSum'!P84+'13   EarthSum'!Q84,0)+IF(AND(C84=\"E\",D84=\"c\"),'13   EarthSum'!P84+'13   EarthSum'!Q84,0)","v":0},{"$f":"IF(D84=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C84=\"E\",D84=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N84+'17a Facility Characteristics'!$O84)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M84+IF(AND(C84=\"E\",OR(D84=\"b\",D84=\"d\")),'13   EarthSum'!P84+'13   EarthSum'!Q84,0)","v":0},{"$f":"SUM('14   Revegetation'!L84)+IF(AND(C84=\"E\",OR(D84=\"b\",D84=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q84+'17a Facility Characteristics'!$R84)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C84=\"F\",C84=\"G\",C84=\"Gb\",C84=\"H\",C84=\"I\"),'15   Other'!N84,0)","v":0},{"$f":"IF(OR(C84=\"F\",C84=\"G\",C84=\"Gb\",C84=\"H\",C84=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T84+'17a Facility Characteristics'!$U84)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N84-T84","v":0},{"$f":"'15   Other'!O84","v":0},{"$f":"('17a Facility Characteristics'!$W84+'17a Facility Characteristics'!$X84)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K84+'17a Facility Characteristics'!$L84+'17a Facility Characteristics'!$N84+'17a Facility Characteristics'!$O84+'17a Facility Characteristics'!$Q84+'17a Facility Characteristics'!$R84+'17a Facility Characteristics'!$T84+'17a Facility Characteristics'!$U84+'17a Facility Characteristics'!$W84+'17a Facility Characteristics'!$X84","v":29264.990627916777},1400.2387860247263]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"VLOOKUP(B85,Quantities[],Quantities!$E$2)/43560","v":1.3},{"$f":"IF(AND(C85=\"A\",D85=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D85=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1425.1512275000002},{"$f":"IF(AND(C85=\"A\",D85=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D85=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":350.4035473714286},{"$f":"('17a Facility Characteristics'!$K85+'17a Facility Characteristics'!$L85)*'16   Sum'!$C$15","v":532.6664324614286},{"$f":"IF(D85=\"a\",'13   EarthSum'!P85+'13   EarthSum'!Q85,0)+IF(AND(C85=\"E\",D85=\"c\"),'13   EarthSum'!P85+'13   EarthSum'!Q85,0)","v":0},{"$f":"IF(D85=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C85=\"E\",D85=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N85+'17a Facility Characteristics'!$O85)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M85+IF(AND(C85=\"E\",OR(D85=\"b\",D85=\"d\")),'13   EarthSum'!P85+'13   EarthSum'!Q85,0)","v":0},{"$f":"SUM('14   Revegetation'!L85)+IF(AND(C85=\"E\",OR(D85=\"b\",D85=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q85+'17a Facility Characteristics'!$R85)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C85=\"F\",C85=\"G\",C85=\"Gb\",C85=\"H\",C85=\"I\"),'15   Other'!N85,0)","v":0},{"$f":"IF(OR(C85=\"F\",C85=\"G\",C85=\"Gb\",C85=\"H\",C85=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T85+'17a Facility Characteristics'!$U85)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N85-T85","v":0},{"$f":"'15   Other'!O85","v":0},{"$f":"('17a Facility Characteristics'!$W85+'17a Facility Characteristics'!$X85)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K85+'17a Facility Characteristics'!$L85+'17a Facility Characteristics'!$N85+'17a Facility Characteristics'!$O85+'17a Facility Characteristics'!$Q85+'17a Facility Characteristics'!$R85+'17a Facility Characteristics'!$T85+'17a Facility Characteristics'!$U85+'17a Facility Characteristics'!$W85+'17a Facility Characteristics'!$X85","v":1775.5547748714289},1365.8113652857144]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"VLOOKUP(B86,Quantities[],Quantities!$E$2)/43560","v":4.4000000000000004},{"$f":"IF(AND(C86=\"A\",D86=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D86=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":4823.5887700000012},{"$f":"IF(AND(C86=\"A\",D86=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D86=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1185.9812372571428},{"$f":"('17a Facility Characteristics'!$K86+'17a Facility Characteristics'!$L86)*'16   Sum'!$C$15","v":1802.8710021771431},{"$f":"IF(D86=\"a\",'13   EarthSum'!P86+'13   EarthSum'!Q86,0)+IF(AND(C86=\"E\",D86=\"c\"),'13   EarthSum'!P86+'13   EarthSum'!Q86,0)","v":0},{"$f":"IF(D86=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C86=\"E\",D86=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N86+'17a Facility Characteristics'!$O86)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M86+IF(AND(C86=\"E\",OR(D86=\"b\",D86=\"d\")),'13   EarthSum'!P86+'13   EarthSum'!Q86,0)","v":0},{"$f":"SUM('14   Revegetation'!L86)+IF(AND(C86=\"E\",OR(D86=\"b\",D86=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q86+'17a Facility Characteristics'!$R86)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C86=\"F\",C86=\"G\",C86=\"Gb\",C86=\"H\",C86=\"I\"),'15   Other'!N86,0)","v":0},{"$f":"IF(OR(C86=\"F\",C86=\"G\",C86=\"Gb\",C86=\"H\",C86=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T86+'17a Facility Characteristics'!$U86)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N86-T86","v":0},{"$f":"'15   Other'!O86","v":0},{"$f":"('17a Facility Characteristics'!$W86+'17a Facility Characteristics'!$X86)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K86+'17a Facility Characteristics'!$L86+'17a Facility Characteristics'!$N86+'17a Facility Characteristics'!$O86+'17a Facility Characteristics'!$Q86+'17a Facility Characteristics'!$R86+'17a Facility Characteristics'!$T86+'17a Facility Characteristics'!$U86+'17a Facility Characteristics'!$W86+'17a Facility Characteristics'!$X86","v":6009.5700072571435},1365.8113652857144]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"VLOOKUP(B87,Quantities[],Quantities!$E$2)/43560","v":5.5710949219467407},{"$f":"IF(AND(C87=\"A\",D87=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D87=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":6161.263290605918},{"$f":"IF(AND(C87=\"A\",D87=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D87=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1514.8767875707242},{"$f":"('17a Facility Characteristics'!$K87+'17a Facility Characteristics'!$L87)*'16   Sum'!$C$15","v":2302.8420234529926},{"$f":"IF(D87=\"a\",'13   EarthSum'!P87+'13   EarthSum'!Q87,0)+IF(AND(C87=\"E\",D87=\"c\"),'13   EarthSum'!P87+'13   EarthSum'!Q87,0)","v":0},{"$f":"IF(D87=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C87=\"E\",D87=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N87+'17a Facility Characteristics'!$O87)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M87+IF(AND(C87=\"E\",OR(D87=\"b\",D87=\"d\")),'13   EarthSum'!P87+'13   EarthSum'!Q87,0)","v":0},{"$f":"SUM('14   Revegetation'!L87)+IF(AND(C87=\"E\",OR(D87=\"b\",D87=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q87+'17a Facility Characteristics'!$R87)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C87=\"F\",C87=\"G\",C87=\"Gb\",C87=\"H\",C87=\"I\"),'15   Other'!N87,0)","v":0},{"$f":"IF(OR(C87=\"F\",C87=\"G\",C87=\"Gb\",C87=\"H\",C87=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T87+'17a Facility Characteristics'!$U87)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N87-T87","v":0},{"$f":"'15   Other'!O87","v":0},{"$f":"('17a Facility Characteristics'!$W87+'17a Facility Characteristics'!$X87)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K87+'17a Facility Characteristics'!$L87+'17a Facility Characteristics'!$N87+'17a Facility Characteristics'!$O87+'17a Facility Characteristics'!$Q87+'17a Facility Characteristics'!$R87+'17a Facility Characteristics'!$T87+'17a Facility Characteristics'!$U87+'17a Facility Characteristics'!$W87+'17a Facility Characteristics'!$X87","v":7676.1400781766424},1377.8512457106588]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"VLOOKUP(B88,Quantities[],Quantities!$E$2)/43560","v":22.258905078053257},{"$f":"IF(AND(C88=\"A\",D88=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D88=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":24616.879925386107},{"$f":"IF(AND(C88=\"A\",D88=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D88=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":6052.5801645648853},{"$f":"('17a Facility Characteristics'!$K88+'17a Facility Characteristics'!$L88)*'16   Sum'!$C$15","v":9200.8380269852969},{"$f":"IF(D88=\"a\",'13   EarthSum'!P88+'13   EarthSum'!Q88,0)+IF(AND(C88=\"E\",D88=\"c\"),'13   EarthSum'!P88+'13   EarthSum'!Q88,0)","v":0},{"$f":"IF(D88=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C88=\"E\",D88=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N88+'17a Facility Characteristics'!$O88)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M88+IF(AND(C88=\"E\",OR(D88=\"b\",D88=\"d\")),'13   EarthSum'!P88+'13   EarthSum'!Q88,0)","v":0},{"$f":"SUM('14   Revegetation'!L88)+IF(AND(C88=\"E\",OR(D88=\"b\",D88=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q88+'17a Facility Characteristics'!$R88)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C88=\"F\",C88=\"G\",C88=\"Gb\",C88=\"H\",C88=\"I\"),'15   Other'!N88,0)","v":0},{"$f":"IF(OR(C88=\"F\",C88=\"G\",C88=\"Gb\",C88=\"H\",C88=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T88+'17a Facility Characteristics'!$U88)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N88-T88","v":0},{"$f":"'15   Other'!O88","v":0},{"$f":"('17a Facility Characteristics'!$W88+'17a Facility Characteristics'!$X88)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K88+'17a Facility Characteristics'!$L88+'17a Facility Characteristics'!$N88+'17a Facility Characteristics'!$O88+'17a Facility Characteristics'!$Q88+'17a Facility Characteristics'!$R88+'17a Facility Characteristics'!$T88+'17a Facility Characteristics'!$U88+'17a Facility Characteristics'!$W88+'17a Facility Characteristics'!$X88","v":30669.460089950993},1377.851245710659]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"VLOOKUP(B89,Quantities[],Quantities!$E$2)/43560","v":108.2},{"$f":"IF(AND(C89=\"A\",D89=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D89=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":151455.04357590427},{"$f":"IF(AND(C89=\"A\",D89=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D89=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":37238.423201857106},{"$f":"('17a Facility Characteristics'!$K89+'17a Facility Characteristics'!$L89)*'16   Sum'!$C$15","v":56608.040033328412},{"$f":"IF(D89=\"a\",'13   EarthSum'!P89+'13   EarthSum'!Q89,0)+IF(AND(C89=\"E\",D89=\"c\"),'13   EarthSum'!P89+'13   EarthSum'!Q89,0)","v":0},{"$f":"IF(D89=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C89=\"E\",D89=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N89+'17a Facility Characteristics'!$O89)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M89+IF(AND(C89=\"E\",OR(D89=\"b\",D89=\"d\")),'13   EarthSum'!P89+'13   EarthSum'!Q89,0)","v":0},{"$f":"SUM('14   Revegetation'!L89)+IF(AND(C89=\"E\",OR(D89=\"b\",D89=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q89+'17a Facility Characteristics'!$R89)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C89=\"F\",C89=\"G\",C89=\"Gb\",C89=\"H\",C89=\"I\"),'15   Other'!N89,0)","v":0},{"$f":"IF(OR(C89=\"F\",C89=\"G\",C89=\"Gb\",C89=\"H\",C89=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T89+'17a Facility Characteristics'!$U89)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N89-T89","v":0},{"$f":"'15   Other'!O89","v":0},{"$f":"('17a Facility Characteristics'!$W89+'17a Facility Characteristics'!$X89)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K89+'17a Facility Characteristics'!$L89+'17a Facility Characteristics'!$N89+'17a Facility Characteristics'!$O89+'17a Facility Characteristics'!$Q89+'17a Facility Characteristics'!$R89+'17a Facility Characteristics'!$T89+'17a Facility Characteristics'!$U89+'17a Facility Characteristics'!$W89+'17a Facility Characteristics'!$X89","v":188693.46677776138},1743.9322253027854]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"VLOOKUP(B90,Quantities[],Quantities!$E$2)/43560","v":36.33},{"$f":"IF(AND(C90=\"A\",D90=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D90=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":50853.620453905751},{"$f":"IF(AND(C90=\"A\",D90=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D90=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":12503.437291344442},{"$f":"('17a Facility Characteristics'!$K90+'17a Facility Characteristics'!$L90)*'16   Sum'!$C$15","v":19007.117323575058},{"$f":"IF(D90=\"a\",'13   EarthSum'!P90+'13   EarthSum'!Q90,0)+IF(AND(C90=\"E\",D90=\"c\"),'13   EarthSum'!P90+'13   EarthSum'!Q90,0)","v":0},{"$f":"IF(D90=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C90=\"E\",D90=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N90+'17a Facility Characteristics'!$O90)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M90+IF(AND(C90=\"E\",OR(D90=\"b\",D90=\"d\")),'13   EarthSum'!P90+'13   EarthSum'!Q90,0)","v":0},{"$f":"SUM('14   Revegetation'!L90)+IF(AND(C90=\"E\",OR(D90=\"b\",D90=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q90+'17a Facility Characteristics'!$R90)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C90=\"F\",C90=\"G\",C90=\"Gb\",C90=\"H\",C90=\"I\"),'15   Other'!N90,0)","v":0},{"$f":"IF(OR(C90=\"F\",C90=\"G\",C90=\"Gb\",C90=\"H\",C90=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T90+'17a Facility Characteristics'!$U90)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N90-T90","v":0},{"$f":"'15   Other'!O90","v":0},{"$f":"('17a Facility Characteristics'!$W90+'17a Facility Characteristics'!$X90)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K90+'17a Facility Characteristics'!$L90+'17a Facility Characteristics'!$N90+'17a Facility Characteristics'!$O90+'17a Facility Characteristics'!$Q90+'17a Facility Characteristics'!$R90+'17a Facility Characteristics'!$T90+'17a Facility Characteristics'!$U90+'17a Facility Characteristics'!$W90+'17a Facility Characteristics'!$X90","v":63357.057745250189},1743.9322253027854]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"VLOOKUP(B91,Quantities[],Quantities!$E$2)/43560","v":33},{"$f":"IF(AND(C91=\"A\",D91=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D91=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":46192.388521301669},{"$f":"IF(AND(C91=\"A\",D91=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D91=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":11357.374913690246},{"$f":"('17a Facility Characteristics'!$K91+'17a Facility Characteristics'!$L91)*'16   Sum'!$C$15","v":17264.929030497573},{"$f":"IF(D91=\"a\",'13   EarthSum'!P91+'13   EarthSum'!Q91,0)+IF(AND(C91=\"E\",D91=\"c\"),'13   EarthSum'!P91+'13   EarthSum'!Q91,0)","v":0},{"$f":"IF(D91=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C91=\"E\",D91=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N91+'17a Facility Characteristics'!$O91)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M91+IF(AND(C91=\"E\",OR(D91=\"b\",D91=\"d\")),'13   EarthSum'!P91+'13   EarthSum'!Q91,0)","v":0},{"$f":"SUM('14   Revegetation'!L91)+IF(AND(C91=\"E\",OR(D91=\"b\",D91=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q91+'17a Facility Characteristics'!$R91)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C91=\"F\",C91=\"G\",C91=\"Gb\",C91=\"H\",C91=\"I\"),'15   Other'!N91,0)","v":0},{"$f":"IF(OR(C91=\"F\",C91=\"G\",C91=\"Gb\",C91=\"H\",C91=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T91+'17a Facility Characteristics'!$U91)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N91-T91","v":0},{"$f":"'15   Other'!O91","v":0},{"$f":"('17a Facility Characteristics'!$W91+'17a Facility Characteristics'!$X91)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K91+'17a Facility Characteristics'!$L91+'17a Facility Characteristics'!$N91+'17a Facility Characteristics'!$O91+'17a Facility Characteristics'!$Q91+'17a Facility Characteristics'!$R91+'17a Facility Characteristics'!$T91+'17a Facility Characteristics'!$U91+'17a Facility Characteristics'!$W91+'17a Facility Characteristics'!$X91","v":57549.763434991917},1743.9322253027854]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"VLOOKUP(B92,Quantities[],Quantities!$E$2)/43560","v":57.152000000000001},{"$f":"IF(AND(C92=\"A\",D92=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D92=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":70802.796468513043},{"$f":"IF(AND(C92=\"A\",D92=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D92=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":17408.363805646881},{"$f":"('17a Facility Characteristics'!$K92+'17a Facility Characteristics'!$L92)*'16   Sum'!$C$15","v":26463.348082247976},{"$f":"IF(D92=\"a\",'13   EarthSum'!P92+'13   EarthSum'!Q92,0)+IF(AND(C92=\"E\",D92=\"c\"),'13   EarthSum'!P92+'13   EarthSum'!Q92,0)","v":0},{"$f":"IF(D92=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C92=\"E\",D92=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N92+'17a Facility Characteristics'!$O92)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M92+IF(AND(C92=\"E\",OR(D92=\"b\",D92=\"d\")),'13   EarthSum'!P92+'13   EarthSum'!Q92,0)","v":0},{"$f":"SUM('14   Revegetation'!L92)+IF(AND(C92=\"E\",OR(D92=\"b\",D92=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q92+'17a Facility Characteristics'!$R92)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C92=\"F\",C92=\"G\",C92=\"Gb\",C92=\"H\",C92=\"I\"),'15   Other'!N92,0)","v":0},{"$f":"IF(OR(C92=\"F\",C92=\"G\",C92=\"Gb\",C92=\"H\",C92=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T92+'17a Facility Characteristics'!$U92)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N92-T92","v":0},{"$f":"'15   Other'!O92","v":0},{"$f":"('17a Facility Characteristics'!$W92+'17a Facility Characteristics'!$X92)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K92+'17a Facility Characteristics'!$L92+'17a Facility Characteristics'!$N92+'17a Facility Characteristics'!$O92+'17a Facility Characteristics'!$Q92+'17a Facility Characteristics'!$R92+'17a Facility Characteristics'!$T92+'17a Facility Characteristics'!$U92+'17a Facility Characteristics'!$W92+'17a Facility Characteristics'!$X92","v":88211.16027415992},1543.4483530613088]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"VLOOKUP(B93,Quantities[],Quantities!$E$2)/43560","v":5.3179999999999996},{"$f":"IF(AND(C93=\"A\",D93=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D93=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":6588.2081400397574},{"$f":"IF(AND(C93=\"A\",D93=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D93=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1619.8502015402798},{"$f":"('17a Facility Characteristics'!$K93+'17a Facility Characteristics'!$L93)*'16   Sum'!$C$15","v":2462.4175024740111},{"$f":"IF(D93=\"a\",'13   EarthSum'!P93+'13   EarthSum'!Q93,0)+IF(AND(C93=\"E\",D93=\"c\"),'13   EarthSum'!P93+'13   EarthSum'!Q93,0)","v":0},{"$f":"IF(D93=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C93=\"E\",D93=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N93+'17a Facility Characteristics'!$O93)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M93+IF(AND(C93=\"E\",OR(D93=\"b\",D93=\"d\")),'13   EarthSum'!P93+'13   EarthSum'!Q93,0)","v":0},{"$f":"SUM('14   Revegetation'!L93)+IF(AND(C93=\"E\",OR(D93=\"b\",D93=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q93+'17a Facility Characteristics'!$R93)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C93=\"F\",C93=\"G\",C93=\"Gb\",C93=\"H\",C93=\"I\"),'15   Other'!N93,0)","v":0},{"$f":"IF(OR(C93=\"F\",C93=\"G\",C93=\"Gb\",C93=\"H\",C93=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T93+'17a Facility Characteristics'!$U93)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N93-T93","v":0},{"$f":"'15   Other'!O93","v":0},{"$f":"('17a Facility Characteristics'!$W93+'17a Facility Characteristics'!$X93)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K93+'17a Facility Characteristics'!$L93+'17a Facility Characteristics'!$N93+'17a Facility Characteristics'!$O93+'17a Facility Characteristics'!$Q93+'17a Facility Characteristics'!$R93+'17a Facility Characteristics'!$T93+'17a Facility Characteristics'!$U93+'17a Facility Characteristics'!$W93+'17a Facility Characteristics'!$X93","v":8208.0583415800374},1543.4483530613084]
[16,{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"VLOOKUP(B94,Quantities[],Quantities!$E$2)/43560","v":11.9},{"$f":"IF(AND(C94=\"A\",D94=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D94=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":13374.450301374076},{"$f":"IF(AND(C94=\"A\",D94=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D94=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3288.3912523201661},{"$f":"('17a Facility Characteristics'!$K94+'17a Facility Characteristics'!$L94)*'16   Sum'!$C$15","v":4998.852466108272},{"$f":"IF(D94=\"a\",'13   EarthSum'!P94+'13   EarthSum'!Q94,0)+IF(AND(C94=\"E\",D94=\"c\"),'13   EarthSum'!P94+'13   EarthSum'!Q94,0)","v":0},{"$f":"IF(D94=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C94=\"E\",D94=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N94+'17a Facility Characteristics'!$O94)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M94+IF(AND(C94=\"E\",OR(D94=\"b\",D94=\"d\")),'13   EarthSum'!P94+'13   EarthSum'!Q94,0)","v":0},{"$f":"SUM('14   Revegetation'!L94)+IF(AND(C94=\"E\",OR(D94=\"b\",D94=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q94+'17a Facility Characteristics'!$R94)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C94=\"F\",C94=\"G\",C94=\"Gb\",C94=\"H\",C94=\"I\"),'15   Other'!N94,0)","v":0},{"$f":"IF(OR(C94=\"F\",C94=\"G\",C94=\"Gb\",C94=\"H\",C94=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T94+'17a Facility Characteristics'!$U94)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N94-T94","v":0},{"$f":"'15   Other'!O94","v":0},{"$f":"('17a Facility Characteristics'!$W94+'17a Facility Characteristics'!$X94)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K94+'17a Facility Characteristics'!$L94+'17a Facility Characteristics'!$N94+'17a Facility Characteristics'!$O94+'17a Facility Characteristics'!$Q94+'17a Facility Characteristics'!$R94+'17a Facility Characteristics'!$T94+'17a Facility Characteristics'!$U94+'17a Facility Characteristics'!$W94+'17a Facility Characteristics'!$X94","v":16662.841553694241},1400.2387860247261]
[17,{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"VLOOKUP(B95,Quantities[],Quantities!$E$2)/43560","v":93.3},{"$f":"IF(AND(C95=\"A\",D95=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D95=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":126418.6048837729},{"$f":"IF(AND(C95=\"A\",D95=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D95=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":31082.685647843657},{"$f":"('17a Facility Characteristics'!$K95+'17a Facility Characteristics'!$L95)*'16   Sum'!$C$15","v":47250.38715948497},{"$f":"IF(D95=\"a\",'13   EarthSum'!P95+'13   EarthSum'!Q95,0)+IF(AND(C95=\"E\",D95=\"c\"),'13   EarthSum'!P95+'13   EarthSum'!Q95,0)","v":0},{"$f":"IF(D95=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C95=\"E\",D95=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N95+'17a Facility Characteristics'!$O95)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M95+IF(AND(C95=\"E\",OR(D95=\"b\",D95=\"d\")),'13   EarthSum'!P95+'13   EarthSum'!Q95,0)","v":0},{"$f":"SUM('14   Revegetation'!L95)+IF(AND(C95=\"E\",OR(D95=\"b\",D95=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q95+'17a Facility Characteristics'!$R95)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C95=\"F\",C95=\"G\",C95=\"Gb\",C95=\"H\",C95=\"I\"),'15   Other'!N95,0)","v":0},{"$f":"IF(OR(C95=\"F\",C95=\"G\",C95=\"Gb\",C95=\"H\",C95=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T95+'17a Facility Characteristics'!$U95)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N95-T95","v":0},{"$f":"'15   Other'!O95","v":0},{"$f":"('17a Facility Characteristics'!$W95+'17a Facility Characteristics'!$X95)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K95+'17a Facility Characteristics'!$L95+'17a Facility Characteristics'!$N95+'17a Facility Characteristics'!$O95+'17a Facility Characteristics'!$Q95+'17a Facility Characteristics'!$R95+'17a Facility Characteristics'!$T95+'17a Facility Characteristics'!$U95+'17a Facility Characteristics'!$W95+'17a Facility Characteristics'!$X95","v":157501.29053161657},1688.1167259551617]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"VLOOKUP(B96,Quantities[],Quantities!$E$2)/43560","v":0.01},{"$f":"IF(AND(C96=\"A\",D96=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D96=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":11.184959618140654},{"$f":"IF(AND(C96=\"A\",D96=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D96=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2.7500586967727001},{"$f":"('17a Facility Characteristics'!$K96+'17a Facility Characteristics'!$L96)*'16   Sum'!$C$15","v":4.1805054944740059},{"$f":"IF(D96=\"a\",'13   EarthSum'!P96+'13   EarthSum'!Q96,0)+IF(AND(C96=\"E\",D96=\"c\"),'13   EarthSum'!P96+'13   EarthSum'!Q96,0)","v":0},{"$f":"IF(D96=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C96=\"E\",D96=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N96+'17a Facility Characteristics'!$O96)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M96+IF(AND(C96=\"E\",OR(D96=\"b\",D96=\"d\")),'13   EarthSum'!P96+'13   EarthSum'!Q96,0)","v":0},{"$f":"SUM('14   Revegetation'!L96)+IF(AND(C96=\"E\",OR(D96=\"b\",D96=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q96+'17a Facility Characteristics'!$R96)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C96=\"F\",C96=\"G\",C96=\"Gb\",C96=\"H\",C96=\"I\"),'15   Other'!N96,0)","v":0},{"$f":"IF(OR(C96=\"F\",C96=\"G\",C96=\"Gb\",C96=\"H\",C96=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T96+'17a Facility Characteristics'!$U96)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N96-T96","v":0},{"$f":"'15   Other'!O96","v":0},{"$f":"('17a Facility Characteristics'!$W96+'17a Facility Characteristics'!$X96)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K96+'17a Facility Characteristics'!$L96+'17a Facility Characteristics'!$N96+'17a Facility Characteristics'!$O96+'17a Facility Characteristics'!$Q96+'17a Facility Characteristics'!$R96+'17a Facility Characteristics'!$T96+'17a Facility Characteristics'!$U96+'17a Facility Characteristics'!$W96+'17a Facility Characteristics'!$X96","v":13.935018314913354},1393.5018314913352]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"VLOOKUP(B97,Quantities[],Quantities!$E$2)/43560","v":0.62},{"$f":"IF(AND(C97=\"A\",D97=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D97=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":679.68750850000015},{"$f":"IF(AND(C97=\"A\",D97=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D97=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":167.11553797714285},{"$f":"('17a Facility Characteristics'!$K97+'17a Facility Characteristics'!$L97)*'16   Sum'!$C$15","v":254.04091394314287},{"$f":"IF(D97=\"a\",'13   EarthSum'!P97+'13   EarthSum'!Q97,0)+IF(AND(C97=\"E\",D97=\"c\"),'13   EarthSum'!P97+'13   EarthSum'!Q97,0)","v":0},{"$f":"IF(D97=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C97=\"E\",D97=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N97+'17a Facility Characteristics'!$O97)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M97+IF(AND(C97=\"E\",OR(D97=\"b\",D97=\"d\")),'13   EarthSum'!P97+'13   EarthSum'!Q97,0)","v":0},{"$f":"SUM('14   Revegetation'!L97)+IF(AND(C97=\"E\",OR(D97=\"b\",D97=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q97+'17a Facility Characteristics'!$R97)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C97=\"F\",C97=\"G\",C97=\"Gb\",C97=\"H\",C97=\"I\"),'15   Other'!N97,0)","v":0},{"$f":"IF(OR(C97=\"F\",C97=\"G\",C97=\"Gb\",C97=\"H\",C97=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T97+'17a Facility Characteristics'!$U97)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N97-T97","v":0},{"$f":"'15   Other'!O97","v":0},{"$f":"('17a Facility Characteristics'!$W97+'17a Facility Characteristics'!$X97)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K97+'17a Facility Characteristics'!$L97+'17a Facility Characteristics'!$N97+'17a Facility Characteristics'!$O97+'17a Facility Characteristics'!$Q97+'17a Facility Characteristics'!$R97+'17a Facility Characteristics'!$T97+'17a Facility Characteristics'!$U97+'17a Facility Characteristics'!$W97+'17a Facility Characteristics'!$X97","v":846.80304647714297},1365.8113652857144]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"VLOOKUP(B98,Quantities[],Quantities!$E$2)/43560","v":0.5},{"$f":"IF(AND(C98=\"A\",D98=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D98=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":548.13508750000005},{"$f":"IF(AND(C98=\"A\",D98=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D98=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":134.77059514285713},{"$f":"('17a Facility Characteristics'!$K98+'17a Facility Characteristics'!$L98)*'16   Sum'!$C$15","v":204.87170479285714},{"$f":"IF(D98=\"a\",'13   EarthSum'!P98+'13   EarthSum'!Q98,0)+IF(AND(C98=\"E\",D98=\"c\"),'13   EarthSum'!P98+'13   EarthSum'!Q98,0)","v":0},{"$f":"IF(D98=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C98=\"E\",D98=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N98+'17a Facility Characteristics'!$O98)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M98+IF(AND(C98=\"E\",OR(D98=\"b\",D98=\"d\")),'13   EarthSum'!P98+'13   EarthSum'!Q98,0)","v":0},{"$f":"SUM('14   Revegetation'!L98)+IF(AND(C98=\"E\",OR(D98=\"b\",D98=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q98+'17a Facility Characteristics'!$R98)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C98=\"F\",C98=\"G\",C98=\"Gb\",C98=\"H\",C98=\"I\"),'15   Other'!N98,0)","v":0},{"$f":"IF(OR(C98=\"F\",C98=\"G\",C98=\"Gb\",C98=\"H\",C98=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T98+'17a Facility Characteristics'!$U98)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N98-T98","v":0},{"$f":"'15   Other'!O98","v":0},{"$f":"('17a Facility Characteristics'!$W98+'17a Facility Characteristics'!$X98)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K98+'17a Facility Characteristics'!$L98+'17a Facility Characteristics'!$N98+'17a Facility Characteristics'!$O98+'17a Facility Characteristics'!$Q98+'17a Facility Characteristics'!$R98+'17a Facility Characteristics'!$T98+'17a Facility Characteristics'!$U98+'17a Facility Characteristics'!$W98+'17a Facility Characteristics'!$X98","v":682.90568264285719},1365.8113652857144]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"VLOOKUP(B99,Quantities[],Quantities!$E$2)/43560","v":0.38},{"$f":"IF(AND(C99=\"A\",D99=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D99=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":425.02846548934485},{"$f":"IF(AND(C99=\"A\",D99=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D99=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":104.50223047736259},{"$f":"('17a Facility Characteristics'!$K99+'17a Facility Characteristics'!$L99)*'16   Sum'!$C$15","v":158.85920879001222},{"$f":"IF(D99=\"a\",'13   EarthSum'!P99+'13   EarthSum'!Q99,0)+IF(AND(C99=\"E\",D99=\"c\"),'13   EarthSum'!P99+'13   EarthSum'!Q99,0)","v":0},{"$f":"IF(D99=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C99=\"E\",D99=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N99+'17a Facility Characteristics'!$O99)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M99+IF(AND(C99=\"E\",OR(D99=\"b\",D99=\"d\")),'13   EarthSum'!P99+'13   EarthSum'!Q99,0)","v":0},{"$f":"SUM('14   Revegetation'!L99)+IF(AND(C99=\"E\",OR(D99=\"b\",D99=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q99+'17a Facility Characteristics'!$R99)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C99=\"F\",C99=\"G\",C99=\"Gb\",C99=\"H\",C99=\"I\"),'15   Other'!N99,0)","v":0},{"$f":"IF(OR(C99=\"F\",C99=\"G\",C99=\"Gb\",C99=\"H\",C99=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T99+'17a Facility Characteristics'!$U99)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N99-T99","v":0},{"$f":"'15   Other'!O99","v":0},{"$f":"('17a Facility Characteristics'!$W99+'17a Facility Characteristics'!$X99)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K99+'17a Facility Characteristics'!$L99+'17a Facility Characteristics'!$N99+'17a Facility Characteristics'!$O99+'17a Facility Characteristics'!$Q99+'17a Facility Characteristics'!$R99+'17a Facility Characteristics'!$T99+'17a Facility Characteristics'!$U99+'17a Facility Characteristics'!$W99+'17a Facility Characteristics'!$X99","v":529.53069596670741},1393.5018314913352]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"VLOOKUP(B100,Quantities[],Quantities!$E$2)/43560","v":0.2},{"$f":"IF(AND(C100=\"A\",D100=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D100=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":251.82782199987389},{"$f":"IF(AND(C100=\"A\",D100=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D100=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":61.917191981351657},{"$f":"('17a Facility Characteristics'!$K100+'17a Facility Characteristics'!$L100)*'16   Sum'!$C$15","v":94.123504194367669},{"$f":"IF(D100=\"a\",'13   EarthSum'!P100+'13   EarthSum'!Q100,0)+IF(AND(C100=\"E\",D100=\"c\"),'13   EarthSum'!P100+'13   EarthSum'!Q100,0)","v":0},{"$f":"IF(D100=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C100=\"E\",D100=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N100+'17a Facility Characteristics'!$O100)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M100+IF(AND(C100=\"E\",OR(D100=\"b\",D100=\"d\")),'13   EarthSum'!P100+'13   EarthSum'!Q100,0)","v":0},{"$f":"SUM('14   Revegetation'!L100)+IF(AND(C100=\"E\",OR(D100=\"b\",D100=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q100+'17a Facility Characteristics'!$R100)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C100=\"F\",C100=\"G\",C100=\"Gb\",C100=\"H\",C100=\"I\"),'15   Other'!N100,0)","v":0},{"$f":"IF(OR(C100=\"F\",C100=\"G\",C100=\"Gb\",C100=\"H\",C100=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T100+'17a Facility Characteristics'!$U100)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N100-T100","v":0},{"$f":"'15   Other'!O100","v":0},{"$f":"('17a Facility Characteristics'!$W100+'17a Facility Characteristics'!$X100)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K100+'17a Facility Characteristics'!$L100+'17a Facility Characteristics'!$N100+'17a Facility Characteristics'!$O100+'17a Facility Characteristics'!$Q100+'17a Facility Characteristics'!$R100+'17a Facility Characteristics'!$T100+'17a Facility Characteristics'!$U100+'17a Facility Characteristics'!$W100+'17a Facility Characteristics'!$X100","v":313.74501398122555},1568.7250699061276]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"VLOOKUP(B101,Quantities[],Quantities!$E$2)/43560","v":0.46000000000000008},{"$f":"IF(AND(C101=\"A\",D101=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D101=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":504.28428050000008},{"$f":"IF(AND(C101=\"A\",D101=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D101=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":123.98894753142856},{"$f":"('17a Facility Characteristics'!$K101+'17a Facility Characteristics'!$L101)*'16   Sum'!$C$15","v":188.48196840942859},{"$f":"IF(D101=\"a\",'13   EarthSum'!P101+'13   EarthSum'!Q101,0)+IF(AND(C101=\"E\",D101=\"c\"),'13   EarthSum'!P101+'13   EarthSum'!Q101,0)","v":0},{"$f":"IF(D101=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C101=\"E\",D101=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N101+'17a Facility Characteristics'!$O101)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M101+IF(AND(C101=\"E\",OR(D101=\"b\",D101=\"d\")),'13   EarthSum'!P101+'13   EarthSum'!Q101,0)","v":0},{"$f":"SUM('14   Revegetation'!L101)+IF(AND(C101=\"E\",OR(D101=\"b\",D101=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q101+'17a Facility Characteristics'!$R101)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C101=\"F\",C101=\"G\",C101=\"Gb\",C101=\"H\",C101=\"I\"),'15   Other'!N101,0)","v":0},{"$f":"IF(OR(C101=\"F\",C101=\"G\",C101=\"Gb\",C101=\"H\",C101=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T101+'17a Facility Characteristics'!$U101)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N101-T101","v":0},{"$f":"'15   Other'!O101","v":0},{"$f":"('17a Facility Characteristics'!$W101+'17a Facility Characteristics'!$X101)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K101+'17a Facility Characteristics'!$L101+'17a Facility Characteristics'!$N101+'17a Facility Characteristics'!$O101+'17a Facility Characteristics'!$Q101+'17a Facility Characteristics'!$R101+'17a Facility Characteristics'!$T101+'17a Facility Characteristics'!$U101+'17a Facility Characteristics'!$W101+'17a Facility Characteristics'!$X101","v":628.27322803142863},1365.8113652857141]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"VLOOKUP(B102,Quantities[],Quantities!$E$2)/43560","v":0.52},{"$f":"IF(AND(C102=\"A\",D102=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D102=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":584.42976106844696},{"$f":"IF(AND(C102=\"A\",D102=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D102=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":143.69440766441062},{"$f":"('17a Facility Characteristics'!$K102+'17a Facility Characteristics'!$L102)*'16   Sum'!$C$15","v":218.43725061985728},{"$f":"IF(D102=\"a\",'13   EarthSum'!P102+'13   EarthSum'!Q102,0)+IF(AND(C102=\"E\",D102=\"c\"),'13   EarthSum'!P102+'13   EarthSum'!Q102,0)","v":0},{"$f":"IF(D102=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C102=\"E\",D102=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N102+'17a Facility Characteristics'!$O102)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M102+IF(AND(C102=\"E\",OR(D102=\"b\",D102=\"d\")),'13   EarthSum'!P102+'13   EarthSum'!Q102,0)","v":0},{"$f":"SUM('14   Revegetation'!L102)+IF(AND(C102=\"E\",OR(D102=\"b\",D102=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q102+'17a Facility Characteristics'!$R102)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C102=\"F\",C102=\"G\",C102=\"Gb\",C102=\"H\",C102=\"I\"),'15   Other'!N102,0)","v":0},{"$f":"IF(OR(C102=\"F\",C102=\"G\",C102=\"Gb\",C102=\"H\",C102=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T102+'17a Facility Characteristics'!$U102)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N102-T102","v":0},{"$f":"'15   Other'!O102","v":0},{"$f":"('17a Facility Characteristics'!$W102+'17a Facility Characteristics'!$X102)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K102+'17a Facility Characteristics'!$L102+'17a Facility Characteristics'!$N102+'17a Facility Characteristics'!$O102+'17a Facility Characteristics'!$Q102+'17a Facility Characteristics'!$R102+'17a Facility Characteristics'!$T102+'17a Facility Characteristics'!$U102+'17a Facility Characteristics'!$W102+'17a Facility Characteristics'!$X102","v":728.12416873285758},1400.2387860247261]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"VLOOKUP(B103,Quantities[],Quantities!$E$2)/43560","v":0.34},{"$f":"IF(AND(C103=\"A\",D103=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D103=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":382.12715146783074},{"$f":"IF(AND(C103=\"A\",D103=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D103=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":93.954035780576177},{"$f":"('17a Facility Characteristics'!$K103+'17a Facility Characteristics'!$L103)*'16   Sum'!$C$15","v":142.82435617452208},{"$f":"IF(D103=\"a\",'13   EarthSum'!P103+'13   EarthSum'!Q103,0)+IF(AND(C103=\"E\",D103=\"c\"),'13   EarthSum'!P103+'13   EarthSum'!Q103,0)","v":0},{"$f":"IF(D103=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C103=\"E\",D103=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N103+'17a Facility Characteristics'!$O103)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M103+IF(AND(C103=\"E\",OR(D103=\"b\",D103=\"d\")),'13   EarthSum'!P103+'13   EarthSum'!Q103,0)","v":0},{"$f":"SUM('14   Revegetation'!L103)+IF(AND(C103=\"E\",OR(D103=\"b\",D103=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q103+'17a Facility Characteristics'!$R103)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C103=\"F\",C103=\"G\",C103=\"Gb\",C103=\"H\",C103=\"I\"),'15   Other'!N103,0)","v":0},{"$f":"IF(OR(C103=\"F\",C103=\"G\",C103=\"Gb\",C103=\"H\",C103=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T103+'17a Facility Characteristics'!$U103)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N103-T103","v":0},{"$f":"'15   Other'!O103","v":0},{"$f":"('17a Facility Characteristics'!$W103+'17a Facility Characteristics'!$X103)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K103+'17a Facility Characteristics'!$L103+'17a Facility Characteristics'!$N103+'17a Facility Characteristics'!$O103+'17a Facility Characteristics'!$Q103+'17a Facility Characteristics'!$R103+'17a Facility Characteristics'!$T103+'17a Facility Characteristics'!$U103+'17a Facility Characteristics'!$W103+'17a Facility Characteristics'!$X103","v":476.08118724840693},1400.2387860247261]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"VLOOKUP(B104,Quantities[],Quantities!$E$2)/43560","v":0.84000000000000008},{"$f":"IF(AND(C104=\"A\",D104=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D104=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":944.07884480287589},{"$f":"IF(AND(C104=\"A\",D104=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D104=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":232.12173545789409},{"$f":"('17a Facility Characteristics'!$K104+'17a Facility Characteristics'!$L104)*'16   Sum'!$C$15","v":352.86017407823101},{"$f":"IF(D104=\"a\",'13   EarthSum'!P104+'13   EarthSum'!Q104,0)+IF(AND(C104=\"E\",D104=\"c\"),'13   EarthSum'!P104+'13   EarthSum'!Q104,0)","v":0},{"$f":"IF(D104=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C104=\"E\",D104=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N104+'17a Facility Characteristics'!$O104)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M104+IF(AND(C104=\"E\",OR(D104=\"b\",D104=\"d\")),'13   EarthSum'!P104+'13   EarthSum'!Q104,0)","v":0},{"$f":"SUM('14   Revegetation'!L104)+IF(AND(C104=\"E\",OR(D104=\"b\",D104=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q104+'17a Facility Characteristics'!$R104)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C104=\"F\",C104=\"G\",C104=\"Gb\",C104=\"H\",C104=\"I\"),'15   Other'!N104,0)","v":0},{"$f":"IF(OR(C104=\"F\",C104=\"G\",C104=\"Gb\",C104=\"H\",C104=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T104+'17a Facility Characteristics'!$U104)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N104-T104","v":0},{"$f":"'15   Other'!O104","v":0},{"$f":"('17a Facility Characteristics'!$W104+'17a Facility Characteristics'!$X104)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K104+'17a Facility Characteristics'!$L104+'17a Facility Characteristics'!$N104+'17a Facility Characteristics'!$O104+'17a Facility Characteristics'!$Q104+'17a Facility Characteristics'!$R104+'17a Facility Characteristics'!$T104+'17a Facility Characteristics'!$U104+'17a Facility Characteristics'!$W104+'17a Facility Characteristics'!$X104","v":1176.20058026077},1400.2387860247261]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"VLOOKUP(B105,Quantities[],Quantities!$E$2)/43560","v":1.53},{"$f":"IF(AND(C105=\"A\",D105=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D105=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1711.5314083262506},{"$f":"IF(AND(C105=\"A\",D105=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D105=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":420.81616697420628},{"$f":"('17a Facility Characteristics'!$K105+'17a Facility Characteristics'!$L105)*'16   Sum'!$C$15","v":639.70427259013707},{"$f":"IF(D105=\"a\",'13   EarthSum'!P105+'13   EarthSum'!Q105,0)+IF(AND(C105=\"E\",D105=\"c\"),'13   EarthSum'!P105+'13   EarthSum'!Q105,0)","v":0},{"$f":"IF(D105=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C105=\"E\",D105=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N105+'17a Facility Characteristics'!$O105)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M105+IF(AND(C105=\"E\",OR(D105=\"b\",D105=\"d\")),'13   EarthSum'!P105+'13   EarthSum'!Q105,0)","v":0},{"$f":"SUM('14   Revegetation'!L105)+IF(AND(C105=\"E\",OR(D105=\"b\",D105=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q105+'17a Facility Characteristics'!$R105)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C105=\"F\",C105=\"G\",C105=\"Gb\",C105=\"H\",C105=\"I\"),'15   Other'!N105,0)","v":0},{"$f":"IF(OR(C105=\"F\",C105=\"G\",C105=\"Gb\",C105=\"H\",C105=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T105+'17a Facility Characteristics'!$U105)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N105-T105","v":0},{"$f":"'15   Other'!O105","v":0},{"$f":"('17a Facility Characteristics'!$W105+'17a Facility Characteristics'!$X105)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K105+'17a Facility Characteristics'!$L105+'17a Facility Characteristics'!$N105+'17a Facility Characteristics'!$O105+'17a Facility Characteristics'!$Q105+'17a Facility Characteristics'!$R105+'17a Facility Characteristics'!$T105+'17a Facility Characteristics'!$U105+'17a Facility Characteristics'!$W105+'17a Facility Characteristics'!$X105","v":2132.3475753004568},1393.691225686573]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"VLOOKUP(B106,Quantities[],Quantities!$E$2)/43560","v":50},{"$f":"IF(AND(C106=\"A\",D106=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D106=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":67723.177335822285},{"$f":"IF(AND(C106=\"A\",D106=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D106=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":16651.174359484918},{"$f":"('17a Facility Characteristics'!$K106+'17a Facility Characteristics'!$L106)*'16   Sum'!$C$15","v":25312.305508592162},{"$f":"IF(D106=\"a\",'13   EarthSum'!P106+'13   EarthSum'!Q106,0)+IF(AND(C106=\"E\",D106=\"c\"),'13   EarthSum'!P106+'13   EarthSum'!Q106,0)","v":0},{"$f":"IF(D106=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C106=\"E\",D106=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N106+'17a Facility Characteristics'!$O106)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M106+IF(AND(C106=\"E\",OR(D106=\"b\",D106=\"d\")),'13   EarthSum'!P106+'13   EarthSum'!Q106,0)","v":0},{"$f":"SUM('14   Revegetation'!L106)+IF(AND(C106=\"E\",OR(D106=\"b\",D106=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q106+'17a Facility Characteristics'!$R106)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C106=\"F\",C106=\"G\",C106=\"Gb\",C106=\"H\",C106=\"I\"),'15   Other'!N106,0)","v":0},{"$f":"IF(OR(C106=\"F\",C106=\"G\",C106=\"Gb\",C106=\"H\",C106=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T106+'17a Facility Characteristics'!$U106)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N106-T106","v":0},{"$f":"'15   Other'!O106","v":0},{"$f":"('17a Facility Characteristics'!$W106+'17a Facility Characteristics'!$X106)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K106+'17a Facility Characteristics'!$L106+'17a Facility Characteristics'!$N106+'17a Facility Characteristics'!$O106+'17a Facility Characteristics'!$Q106+'17a Facility Characteristics'!$R106+'17a Facility Characteristics'!$T106+'17a Facility Characteristics'!$U106+'17a Facility Characteristics'!$W106+'17a Facility Characteristics'!$X106","v":84374.35169530721},1687.4870339061442]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"VLOOKUP(B107,Quantities[],Quantities!$E$2)/43560","v":1.446},{"$f":"IF(AND(C107=\"A\",D107=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D107=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1985.3857553300747},{"$f":"IF(AND(C107=\"A\",D107=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D107=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":488.1490456200454},{"$f":"('17a Facility Characteristics'!$K107+'17a Facility Characteristics'!$L107)*'16   Sum'!$C$15","v":742.06044028503607},{"$f":"IF(D107=\"a\",'13   EarthSum'!P107+'13   EarthSum'!Q107,0)+IF(AND(C107=\"E\",D107=\"c\"),'13   EarthSum'!P107+'13   EarthSum'!Q107,0)","v":0},{"$f":"IF(D107=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C107=\"E\",D107=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N107+'17a Facility Characteristics'!$O107)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M107+IF(AND(C107=\"E\",OR(D107=\"b\",D107=\"d\")),'13   EarthSum'!P107+'13   EarthSum'!Q107,0)","v":0},{"$f":"SUM('14   Revegetation'!L107)+IF(AND(C107=\"E\",OR(D107=\"b\",D107=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q107+'17a Facility Characteristics'!$R107)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C107=\"F\",C107=\"G\",C107=\"Gb\",C107=\"H\",C107=\"I\"),'15   Other'!N107,0)","v":0},{"$f":"IF(OR(C107=\"F\",C107=\"G\",C107=\"Gb\",C107=\"H\",C107=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T107+'17a Facility Characteristics'!$U107)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N107-T107","v":0},{"$f":"'15   Other'!O107","v":0},{"$f":"('17a Facility Characteristics'!$W107+'17a Facility Characteristics'!$X107)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K107+'17a Facility Characteristics'!$L107+'17a Facility Characteristics'!$N107+'17a Facility Characteristics'!$O107+'17a Facility Characteristics'!$Q107+'17a Facility Characteristics'!$R107+'17a Facility Characteristics'!$T107+'17a Facility Characteristics'!$U107+'17a Facility Characteristics'!$W107+'17a Facility Characteristics'!$X107","v":2473.5348009501204},1710.6049799101802]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"VLOOKUP(B108,Quantities[],Quantities!$E$2)/43560","v":109.9},{"$f":"IF(AND(C108=\"A\",D108=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D108=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":373795.29551739839},{"$f":"IF(AND(C108=\"A\",D108=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D108=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":119012.42736943581},{"$f":"('17a Facility Characteristics'!$K108+'17a Facility Characteristics'!$L108)*'16   Sum'!$C$15","v":147842.31686605024},{"$f":"IF(D108=\"a\",'13   EarthSum'!P108+'13   EarthSum'!Q108,0)+IF(AND(C108=\"E\",D108=\"c\"),'13   EarthSum'!P108+'13   EarthSum'!Q108,0)","v":0},{"$f":"IF(D108=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C108=\"E\",D108=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N108+'17a Facility Characteristics'!$O108)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M108+IF(AND(C108=\"E\",OR(D108=\"b\",D108=\"d\")),'13   EarthSum'!P108+'13   EarthSum'!Q108,0)","v":0},{"$f":"SUM('14   Revegetation'!L108)+IF(AND(C108=\"E\",OR(D108=\"b\",D108=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q108+'17a Facility Characteristics'!$R108)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C108=\"F\",C108=\"G\",C108=\"Gb\",C108=\"H\",C108=\"I\"),'15   Other'!N108,0)","v":0},{"$f":"IF(OR(C108=\"F\",C108=\"G\",C108=\"Gb\",C108=\"H\",C108=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T108+'17a Facility Characteristics'!$U108)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N108-T108","v":0},{"$f":"'15   Other'!O108","v":0},{"$f":"('17a Facility Characteristics'!$W108+'17a Facility Characteristics'!$X108)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K108+'17a Facility Characteristics'!$L108+'17a Facility Characteristics'!$N108+'17a Facility Characteristics'!$O108+'17a Facility Characteristics'!$Q108+'17a Facility Characteristics'!$R108+'17a Facility Characteristics'!$T108+'17a Facility Characteristics'!$U108+'17a Facility Characteristics'!$W108+'17a Facility Characteristics'!$X108","v":492807.72288683418},4484.1467050667352]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"VLOOKUP(B109,Quantities[],Quantities!$E$2)/43560","v":255.6},{"$f":"IF(AND(C109=\"A\",D109=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D109=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":869354.66364192043},{"$f":"IF(AND(C109=\"A\",D109=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D109=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":276793.23417313735},{"$f":"('17a Facility Characteristics'!$K109+'17a Facility Characteristics'!$L109)*'16   Sum'!$C$15","v":343844.3693445173},{"$f":"IF(D109=\"a\",'13   EarthSum'!P109+'13   EarthSum'!Q109,0)+IF(AND(C109=\"E\",D109=\"c\"),'13   EarthSum'!P109+'13   EarthSum'!Q109,0)","v":0},{"$f":"IF(D109=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C109=\"E\",D109=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N109+'17a Facility Characteristics'!$O109)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M109+IF(AND(C109=\"E\",OR(D109=\"b\",D109=\"d\")),'13   EarthSum'!P109+'13   EarthSum'!Q109,0)","v":0},{"$f":"SUM('14   Revegetation'!L109)+IF(AND(C109=\"E\",OR(D109=\"b\",D109=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q109+'17a Facility Characteristics'!$R109)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C109=\"F\",C109=\"G\",C109=\"Gb\",C109=\"H\",C109=\"I\"),'15   Other'!N109,0)","v":0},{"$f":"IF(OR(C109=\"F\",C109=\"G\",C109=\"Gb\",C109=\"H\",C109=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T109+'17a Facility Characteristics'!$U109)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N109-T109","v":0},{"$f":"'15   Other'!O109","v":0},{"$f":"('17a Facility Characteristics'!$W109+'17a Facility Characteristics'!$X109)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K109+'17a Facility Characteristics'!$L109+'17a Facility Characteristics'!$N109+'17a Facility Characteristics'!$O109+'17a Facility Characteristics'!$Q109+'17a Facility Characteristics'!$R109+'17a Facility Characteristics'!$T109+'17a Facility Characteristics'!$U109+'17a Facility Characteristics'!$W109+'17a Facility Characteristics'!$X109","v":1146147.8978150578},4484.1467050667361]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"VLOOKUP(B110,Quantities[],Quantities!$E$2)/43560","v":83.537900608356281},{"$f":"IF(AND(C110=\"A\",D110=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D110=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":284131.70377437305},{"$f":"IF(AND(C110=\"A\",D110=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D110=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":90464.497986780247},{"$f":"('17a Facility Characteristics'!$K110+'17a Facility Characteristics'!$L110)*'16   Sum'!$C$15","v":112378.86052834599},{"$f":"IF(D110=\"a\",'13   EarthSum'!P110+'13   EarthSum'!Q110,0)+IF(AND(C110=\"E\",D110=\"c\"),'13   EarthSum'!P110+'13   EarthSum'!Q110,0)","v":0},{"$f":"IF(D110=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C110=\"E\",D110=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N110+'17a Facility Characteristics'!$O110)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M110+IF(AND(C110=\"E\",OR(D110=\"b\",D110=\"d\")),'13   EarthSum'!P110+'13   EarthSum'!Q110,0)","v":0},{"$f":"SUM('14   Revegetation'!L110)+IF(AND(C110=\"E\",OR(D110=\"b\",D110=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q110+'17a Facility Characteristics'!$R110)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C110=\"F\",C110=\"G\",C110=\"Gb\",C110=\"H\",C110=\"I\"),'15   Other'!N110,0)","v":0},{"$f":"IF(OR(C110=\"F\",C110=\"G\",C110=\"Gb\",C110=\"H\",C110=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T110+'17a Facility Characteristics'!$U110)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N110-T110","v":0},{"$f":"'15   Other'!O110","v":0},{"$f":"('17a Facility Characteristics'!$W110+'17a Facility Characteristics'!$X110)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K110+'17a Facility Characteristics'!$L110+'17a Facility Characteristics'!$N110+'17a Facility Characteristics'!$O110+'17a Facility Characteristics'!$Q110+'17a Facility Characteristics'!$R110+'17a Facility Characteristics'!$T110+'17a Facility Characteristics'!$U110+'17a Facility Characteristics'!$W110+'17a Facility Characteristics'!$X110","v":374596.20176115329},4484.1467050667361]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"VLOOKUP(B111,Quantities[],Quantities!$E$2)/43560","v":20.9},{"$f":"IF(AND(C111=\"A\",D111=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D111=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":71085.729538795524},{"$f":"IF(AND(C111=\"A\",D111=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D111=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":22632.936597099259},{"$f":"('17a Facility Characteristics'!$K111+'17a Facility Characteristics'!$L111)*'16   Sum'!$C$15","v":28115.599840768431},{"$f":"IF(D111=\"a\",'13   EarthSum'!P111+'13   EarthSum'!Q111,0)+IF(AND(C111=\"E\",D111=\"c\"),'13   EarthSum'!P111+'13   EarthSum'!Q111,0)","v":0},{"$f":"IF(D111=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C111=\"E\",D111=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N111+'17a Facility Characteristics'!$O111)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M111+IF(AND(C111=\"E\",OR(D111=\"b\",D111=\"d\")),'13   EarthSum'!P111+'13   EarthSum'!Q111,0)","v":0},{"$f":"SUM('14   Revegetation'!L111)+IF(AND(C111=\"E\",OR(D111=\"b\",D111=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q111+'17a Facility Characteristics'!$R111)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C111=\"F\",C111=\"G\",C111=\"Gb\",C111=\"H\",C111=\"I\"),'15   Other'!N111,0)","v":0},{"$f":"IF(OR(C111=\"F\",C111=\"G\",C111=\"Gb\",C111=\"H\",C111=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T111+'17a Facility Characteristics'!$U111)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N111-T111","v":0},{"$f":"'15   Other'!O111","v":0},{"$f":"('17a Facility Characteristics'!$W111+'17a Facility Characteristics'!$X111)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K111+'17a Facility Characteristics'!$L111+'17a Facility Characteristics'!$N111+'17a Facility Characteristics'!$O111+'17a Facility Characteristics'!$Q111+'17a Facility Characteristics'!$R111+'17a Facility Characteristics'!$T111+'17a Facility Characteristics'!$U111+'17a Facility Characteristics'!$W111+'17a Facility Characteristics'!$X111","v":93718.666135894775},4484.1467050667361]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"VLOOKUP(B112,Quantities[],Quantities!$E$2)/43560","v":1.3},{"$f":"IF(AND(C112=\"A\",D112=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D112=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":2875.258202142858},{"$f":"IF(AND(C112=\"A\",D112=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D112=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":915.4514838857142},{"$f":"('17a Facility Characteristics'!$K112+'17a Facility Characteristics'!$L112)*'16   Sum'!$C$15","v":1137.2129058085716},{"$f":"IF(D112=\"a\",'13   EarthSum'!P112+'13   EarthSum'!Q112,0)+IF(AND(C112=\"E\",D112=\"c\"),'13   EarthSum'!P112+'13   EarthSum'!Q112,0)","v":0},{"$f":"IF(D112=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C112=\"E\",D112=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N112+'17a Facility Characteristics'!$O112)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M112+IF(AND(C112=\"E\",OR(D112=\"b\",D112=\"d\")),'13   EarthSum'!P112+'13   EarthSum'!Q112,0)","v":0},{"$f":"SUM('14   Revegetation'!L112)+IF(AND(C112=\"E\",OR(D112=\"b\",D112=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q112+'17a Facility Characteristics'!$R112)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C112=\"F\",C112=\"G\",C112=\"Gb\",C112=\"H\",C112=\"I\"),'15   Other'!N112,0)","v":0},{"$f":"IF(OR(C112=\"F\",C112=\"G\",C112=\"Gb\",C112=\"H\",C112=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T112+'17a Facility Characteristics'!$U112)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N112-T112","v":0},{"$f":"'15   Other'!O112","v":0},{"$f":"('17a Facility Characteristics'!$W112+'17a Facility Characteristics'!$X112)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K112+'17a Facility Characteristics'!$L112+'17a Facility Characteristics'!$N112+'17a Facility Characteristics'!$O112+'17a Facility Characteristics'!$Q112+'17a Facility Characteristics'!$R112+'17a Facility Characteristics'!$T112+'17a Facility Characteristics'!$U112+'17a Facility Characteristics'!$W112+'17a Facility Characteristics'!$X112","v":3790.7096860285719},2915.9305277142862]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"VLOOKUP(B113,Quantities[],Quantities!$E$2)/43560","v":4.4000000000000004},{"$f":"IF(AND(C113=\"A\",D113=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D113=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":9731.643145714288},{"$f":"IF(AND(C113=\"A\",D113=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D113=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3098.4511762285711},{"$f":"('17a Facility Characteristics'!$K113+'17a Facility Characteristics'!$L113)*'16   Sum'!$C$15","v":3849.0282965828574},{"$f":"IF(D113=\"a\",'13   EarthSum'!P113+'13   EarthSum'!Q113,0)+IF(AND(C113=\"E\",D113=\"c\"),'13   EarthSum'!P113+'13   EarthSum'!Q113,0)","v":0},{"$f":"IF(D113=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C113=\"E\",D113=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N113+'17a Facility Characteristics'!$O113)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M113+IF(AND(C113=\"E\",OR(D113=\"b\",D113=\"d\")),'13   EarthSum'!P113+'13   EarthSum'!Q113,0)","v":0},{"$f":"SUM('14   Revegetation'!L113)+IF(AND(C113=\"E\",OR(D113=\"b\",D113=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q113+'17a Facility Characteristics'!$R113)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C113=\"F\",C113=\"G\",C113=\"Gb\",C113=\"H\",C113=\"I\"),'15   Other'!N113,0)","v":0},{"$f":"IF(OR(C113=\"F\",C113=\"G\",C113=\"Gb\",C113=\"H\",C113=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T113+'17a Facility Characteristics'!$U113)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N113-T113","v":0},{"$f":"'15   Other'!O113","v":0},{"$f":"('17a Facility Characteristics'!$W113+'17a Facility Characteristics'!$X113)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K113+'17a Facility Characteristics'!$L113+'17a Facility Characteristics'!$N113+'17a Facility Characteristics'!$O113+'17a Facility Characteristics'!$Q113+'17a Facility Characteristics'!$R113+'17a Facility Characteristics'!$T113+'17a Facility Characteristics'!$U113+'17a Facility Characteristics'!$W113+'17a Facility Characteristics'!$X113","v":12830.094321942859},2915.9305277142857]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"VLOOKUP(B114,Quantities[],Quantities!$E$2)/43560","v":5.5710949219467407},{"$f":"IF(AND(C114=\"A\",D114=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D114=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":12430.416134119603},{"$f":"IF(AND(C114=\"A\",D114=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D114=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3957.7116541449736},{"$f":"('17a Facility Characteristics'!$K114+'17a Facility Characteristics'!$L114)*'16   Sum'!$C$15","v":4916.438336479373},{"$f":"IF(D114=\"a\",'13   EarthSum'!P114+'13   EarthSum'!Q114,0)+IF(AND(C114=\"E\",D114=\"c\"),'13   EarthSum'!P114+'13   EarthSum'!Q114,0)","v":0},{"$f":"IF(D114=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C114=\"E\",D114=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N114+'17a Facility Characteristics'!$O114)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M114+IF(AND(C114=\"E\",OR(D114=\"b\",D114=\"d\")),'13   EarthSum'!P114+'13   EarthSum'!Q114,0)","v":0},{"$f":"SUM('14   Revegetation'!L114)+IF(AND(C114=\"E\",OR(D114=\"b\",D114=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q114+'17a Facility Characteristics'!$R114)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C114=\"F\",C114=\"G\",C114=\"Gb\",C114=\"H\",C114=\"I\"),'15   Other'!N114,0)","v":0},{"$f":"IF(OR(C114=\"F\",C114=\"G\",C114=\"Gb\",C114=\"H\",C114=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T114+'17a Facility Characteristics'!$U114)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N114-T114","v":0},{"$f":"'15   Other'!O114","v":0},{"$f":"('17a Facility Characteristics'!$W114+'17a Facility Characteristics'!$X114)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K114+'17a Facility Characteristics'!$L114+'17a Facility Characteristics'!$N114+'17a Facility Characteristics'!$O114+'17a Facility Characteristics'!$Q114+'17a Facility Characteristics'!$R114+'17a Facility Characteristics'!$T114+'17a Facility Characteristics'!$U114+'17a Facility Characteristics'!$W114+'17a Facility Characteristics'!$X114","v":16388.127788264577},2941.6349959691543]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"VLOOKUP(B115,Quantities[],Quantities!$E$2)/43560","v":22.258905078053257},{"$f":"IF(AND(C115=\"A\",D115=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D115=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":49664.824722351972},{"$f":"IF(AND(C115=\"A\",D115=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D115=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":15812.749427205019},{"$f":"('17a Facility Characteristics'!$K115+'17a Facility Characteristics'!$L115)*'16   Sum'!$C$15","v":19643.272244867097},{"$f":"IF(D115=\"a\",'13   EarthSum'!P115+'13   EarthSum'!Q115,0)+IF(AND(C115=\"E\",D115=\"c\"),'13   EarthSum'!P115+'13   EarthSum'!Q115,0)","v":0},{"$f":"IF(D115=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C115=\"E\",D115=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N115+'17a Facility Characteristics'!$O115)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M115+IF(AND(C115=\"E\",OR(D115=\"b\",D115=\"d\")),'13   EarthSum'!P115+'13   EarthSum'!Q115,0)","v":0},{"$f":"SUM('14   Revegetation'!L115)+IF(AND(C115=\"E\",OR(D115=\"b\",D115=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q115+'17a Facility Characteristics'!$R115)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C115=\"F\",C115=\"G\",C115=\"Gb\",C115=\"H\",C115=\"I\"),'15   Other'!N115,0)","v":0},{"$f":"IF(OR(C115=\"F\",C115=\"G\",C115=\"Gb\",C115=\"H\",C115=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T115+'17a Facility Characteristics'!$U115)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N115-T115","v":0},{"$f":"'15   Other'!O115","v":0},{"$f":"('17a Facility Characteristics'!$W115+'17a Facility Characteristics'!$X115)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K115+'17a Facility Characteristics'!$L115+'17a Facility Characteristics'!$N115+'17a Facility Characteristics'!$O115+'17a Facility Characteristics'!$Q115+'17a Facility Characteristics'!$R115+'17a Facility Characteristics'!$T115+'17a Facility Characteristics'!$U115+'17a Facility Characteristics'!$W115+'17a Facility Characteristics'!$X115","v":65477.574149556989},2941.6349959691547]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"VLOOKUP(B116,Quantities[],Quantities!$E$2)/43560","v":108.2},{"$f":"IF(AND(C116=\"A\",D116=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D116=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":305562.20834291959},{"$f":"IF(AND(C116=\"A\",D116=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D116=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":97287.741615152234},{"$f":"('17a Facility Characteristics'!$K116+'17a Facility Characteristics'!$L116)*'16   Sum'!$C$15","v":120854.98498742154},{"$f":"IF(D116=\"a\",'13   EarthSum'!P116+'13   EarthSum'!Q116,0)+IF(AND(C116=\"E\",D116=\"c\"),'13   EarthSum'!P116+'13   EarthSum'!Q116,0)","v":0},{"$f":"IF(D116=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C116=\"E\",D116=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N116+'17a Facility Characteristics'!$O116)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M116+IF(AND(C116=\"E\",OR(D116=\"b\",D116=\"d\")),'13   EarthSum'!P116+'13   EarthSum'!Q116,0)","v":0},{"$f":"SUM('14   Revegetation'!L116)+IF(AND(C116=\"E\",OR(D116=\"b\",D116=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q116+'17a Facility Characteristics'!$R116)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C116=\"F\",C116=\"G\",C116=\"Gb\",C116=\"H\",C116=\"I\"),'15   Other'!N116,0)","v":0},{"$f":"IF(OR(C116=\"F\",C116=\"G\",C116=\"Gb\",C116=\"H\",C116=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T116+'17a Facility Characteristics'!$U116)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N116-T116","v":0},{"$f":"'15   Other'!O116","v":0},{"$f":"('17a Facility Characteristics'!$W116+'17a Facility Characteristics'!$X116)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K116+'17a Facility Characteristics'!$L116+'17a Facility Characteristics'!$N116+'17a Facility Characteristics'!$O116+'17a Facility Characteristics'!$Q116+'17a Facility Characteristics'!$R116+'17a Facility Characteristics'!$T116+'17a Facility Characteristics'!$U116+'17a Facility Characteristics'!$W116+'17a Facility Characteristics'!$X116","v":402849.94995807181},3723.197319390682]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"VLOOKUP(B117,Quantities[],Quantities!$E$2)/43560","v":36.33},{"$f":"IF(AND(C117=\"A\",D117=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D117=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":102597.73594360692},{"$f":"IF(AND(C117=\"A\",D117=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D117=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":32666.022669856564},{"$f":"('17a Facility Characteristics'!$K117+'17a Facility Characteristics'!$L117)*'16   Sum'!$C$15","v":40579.127584039044},{"$f":"IF(D117=\"a\",'13   EarthSum'!P117+'13   EarthSum'!Q117,0)+IF(AND(C117=\"E\",D117=\"c\"),'13   EarthSum'!P117+'13   EarthSum'!Q117,0)","v":0},{"$f":"IF(D117=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C117=\"E\",D117=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N117+'17a Facility Characteristics'!$O117)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M117+IF(AND(C117=\"E\",OR(D117=\"b\",D117=\"d\")),'13   EarthSum'!P117+'13   EarthSum'!Q117,0)","v":0},{"$f":"SUM('14   Revegetation'!L117)+IF(AND(C117=\"E\",OR(D117=\"b\",D117=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q117+'17a Facility Characteristics'!$R117)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C117=\"F\",C117=\"G\",C117=\"Gb\",C117=\"H\",C117=\"I\"),'15   Other'!N117,0)","v":0},{"$f":"IF(OR(C117=\"F\",C117=\"G\",C117=\"Gb\",C117=\"H\",C117=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T117+'17a Facility Characteristics'!$U117)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N117-T117","v":0},{"$f":"'15   Other'!O117","v":0},{"$f":"('17a Facility Characteristics'!$W117+'17a Facility Characteristics'!$X117)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K117+'17a Facility Characteristics'!$L117+'17a Facility Characteristics'!$N117+'17a Facility Characteristics'!$O117+'17a Facility Characteristics'!$Q117+'17a Facility Characteristics'!$R117+'17a Facility Characteristics'!$T117+'17a Facility Characteristics'!$U117+'17a Facility Characteristics'!$W117+'17a Facility Characteristics'!$X117","v":135263.75861346349},3723.1973193906824]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"VLOOKUP(B118,Quantities[],Quantities!$E$2)/43560","v":33},{"$f":"IF(AND(C118=\"A\",D118=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D118=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":93193.649494605794},{"$f":"IF(AND(C118=\"A\",D118=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D118=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":29671.862045286722},{"$f":"('17a Facility Characteristics'!$K118+'17a Facility Characteristics'!$L118)*'16   Sum'!$C$15","v":36859.653461967755},{"$f":"IF(D118=\"a\",'13   EarthSum'!P118+'13   EarthSum'!Q118,0)+IF(AND(C118=\"E\",D118=\"c\"),'13   EarthSum'!P118+'13   EarthSum'!Q118,0)","v":0},{"$f":"IF(D118=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C118=\"E\",D118=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N118+'17a Facility Characteristics'!$O118)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M118+IF(AND(C118=\"E\",OR(D118=\"b\",D118=\"d\")),'13   EarthSum'!P118+'13   EarthSum'!Q118,0)","v":0},{"$f":"SUM('14   Revegetation'!L118)+IF(AND(C118=\"E\",OR(D118=\"b\",D118=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q118+'17a Facility Characteristics'!$R118)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C118=\"F\",C118=\"G\",C118=\"Gb\",C118=\"H\",C118=\"I\"),'15   Other'!N118,0)","v":0},{"$f":"IF(OR(C118=\"F\",C118=\"G\",C118=\"Gb\",C118=\"H\",C118=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T118+'17a Facility Characteristics'!$U118)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N118-T118","v":0},{"$f":"'15   Other'!O118","v":0},{"$f":"('17a Facility Characteristics'!$W118+'17a Facility Characteristics'!$X118)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K118+'17a Facility Characteristics'!$L118+'17a Facility Characteristics'!$N118+'17a Facility Characteristics'!$O118+'17a Facility Characteristics'!$Q118+'17a Facility Characteristics'!$R118+'17a Facility Characteristics'!$T118+'17a Facility Characteristics'!$U118+'17a Facility Characteristics'!$W118+'17a Facility Characteristics'!$X118","v":122865.51153989251},3723.197319390682]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"VLOOKUP(B119,Quantities[],Quantities!$E$2)/43560","v":57.152000000000001},{"$f":"IF(AND(C119=\"A\",D119=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D119=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":142845.41693014363},{"$f":"IF(AND(C119=\"A\",D119=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D119=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":45480.454171912403},{"$f":"('17a Facility Characteristics'!$K119+'17a Facility Characteristics'!$L119)*'16   Sum'!$C$15","v":56497.761330616806},{"$f":"IF(D119=\"a\",'13   EarthSum'!P119+'13   EarthSum'!Q119,0)+IF(AND(C119=\"E\",D119=\"c\"),'13   EarthSum'!P119+'13   EarthSum'!Q119,0)","v":0},{"$f":"IF(D119=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C119=\"E\",D119=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N119+'17a Facility Characteristics'!$O119)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M119+IF(AND(C119=\"E\",OR(D119=\"b\",D119=\"d\")),'13   EarthSum'!P119+'13   EarthSum'!Q119,0)","v":0},{"$f":"SUM('14   Revegetation'!L119)+IF(AND(C119=\"E\",OR(D119=\"b\",D119=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q119+'17a Facility Characteristics'!$R119)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C119=\"F\",C119=\"G\",C119=\"Gb\",C119=\"H\",C119=\"I\"),'15   Other'!N119,0)","v":0},{"$f":"IF(OR(C119=\"F\",C119=\"G\",C119=\"Gb\",C119=\"H\",C119=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T119+'17a Facility Characteristics'!$U119)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N119-T119","v":0},{"$f":"'15   Other'!O119","v":0},{"$f":"('17a Facility Characteristics'!$W119+'17a Facility Characteristics'!$X119)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K119+'17a Facility Characteristics'!$L119+'17a Facility Characteristics'!$N119+'17a Facility Characteristics'!$O119+'17a Facility Characteristics'!$Q119+'17a Facility Characteristics'!$R119+'17a Facility Characteristics'!$T119+'17a Facility Characteristics'!$U119+'17a Facility Characteristics'!$W119+'17a Facility Characteristics'!$X119","v":188325.87110205603},3295.1755162033878]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"VLOOKUP(B120,Quantities[],Quantities!$E$2)/43560","v":5.3179999999999996},{"$f":"IF(AND(C120=\"A\",D120=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D120=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":13291.782041477176},{"$f":"IF(AND(C120=\"A\",D120=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D120=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":4231.9613536924353},{"$f":"('17a Facility Characteristics'!$K120+'17a Facility Characteristics'!$L120)*'16   Sum'!$C$15","v":5257.123018550883},{"$f":"IF(D120=\"a\",'13   EarthSum'!P120+'13   EarthSum'!Q120,0)+IF(AND(C120=\"E\",D120=\"c\"),'13   EarthSum'!P120+'13   EarthSum'!Q120,0)","v":0},{"$f":"IF(D120=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C120=\"E\",D120=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N120+'17a Facility Characteristics'!$O120)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M120+IF(AND(C120=\"E\",OR(D120=\"b\",D120=\"d\")),'13   EarthSum'!P120+'13   EarthSum'!Q120,0)","v":0},{"$f":"SUM('14   Revegetation'!L120)+IF(AND(C120=\"E\",OR(D120=\"b\",D120=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q120+'17a Facility Characteristics'!$R120)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C120=\"F\",C120=\"G\",C120=\"Gb\",C120=\"H\",C120=\"I\"),'15   Other'!N120,0)","v":0},{"$f":"IF(OR(C120=\"F\",C120=\"G\",C120=\"Gb\",C120=\"H\",C120=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T120+'17a Facility Characteristics'!$U120)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N120-T120","v":0},{"$f":"'15   Other'!O120","v":0},{"$f":"('17a Facility Characteristics'!$W120+'17a Facility Characteristics'!$X120)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K120+'17a Facility Characteristics'!$L120+'17a Facility Characteristics'!$N120+'17a Facility Characteristics'!$O120+'17a Facility Characteristics'!$Q120+'17a Facility Characteristics'!$R120+'17a Facility Characteristics'!$T120+'17a Facility Characteristics'!$U120+'17a Facility Characteristics'!$W120+'17a Facility Characteristics'!$X120","v":17523.743395169611},3295.1755162033869]
[16,{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"VLOOKUP(B121,Quantities[],Quantities!$E$2)/43560","v":11.9},{"$f":"IF(AND(C121=\"A\",D121=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D121=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":40474.649833094103},{"$f":"IF(AND(C121=\"A\",D121=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D121=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":12886.695957200056},{"$f":"('17a Facility Characteristics'!$K121+'17a Facility Characteristics'!$L121)*'16   Sum'!$C$15","v":16008.403737088247},{"$f":"IF(D121=\"a\",'13   EarthSum'!P121+'13   EarthSum'!Q121,0)+IF(AND(C121=\"E\",D121=\"c\"),'13   EarthSum'!P121+'13   EarthSum'!Q121,0)","v":0},{"$f":"IF(D121=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C121=\"E\",D121=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N121+'17a Facility Characteristics'!$O121)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M121+IF(AND(C121=\"E\",OR(D121=\"b\",D121=\"d\")),'13   EarthSum'!P121+'13   EarthSum'!Q121,0)","v":0},{"$f":"SUM('14   Revegetation'!L121)+IF(AND(C121=\"E\",OR(D121=\"b\",D121=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q121+'17a Facility Characteristics'!$R121)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C121=\"F\",C121=\"G\",C121=\"Gb\",C121=\"H\",C121=\"I\"),'15   Other'!N121,0)","v":0},{"$f":"IF(OR(C121=\"F\",C121=\"G\",C121=\"Gb\",C121=\"H\",C121=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T121+'17a Facility Characteristics'!$U121)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N121-T121","v":0},{"$f":"'15   Other'!O121","v":0},{"$f":"('17a Facility Characteristics'!$W121+'17a Facility Characteristics'!$X121)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K121+'17a Facility Characteristics'!$L121+'17a Facility Characteristics'!$N121+'17a Facility Characteristics'!$O121+'17a Facility Characteristics'!$Q121+'17a Facility Characteristics'!$R121+'17a Facility Characteristics'!$T121+'17a Facility Characteristics'!$U121+'17a Facility Characteristics'!$W121+'17a Facility Characteristics'!$X121","v":53361.345790294159},4484.1467050667361]
[17,{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"VLOOKUP(B122,Quantities[],Quantities!$E$2)/43560","v":93.3},{"$f":"IF(AND(C122=\"A\",D122=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D122=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":255050.91921588729},{"$f":"IF(AND(C122=\"A\",D122=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D122=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":81205.486967600897},{"$f":"('17a Facility Characteristics'!$K122+'17a Facility Characteristics'!$L122)*'16   Sum'!$C$15","v":100876.92185504646},{"$f":"IF(D122=\"a\",'13   EarthSum'!P122+'13   EarthSum'!Q122,0)+IF(AND(C122=\"E\",D122=\"c\"),'13   EarthSum'!P122+'13   EarthSum'!Q122,0)","v":0},{"$f":"IF(D122=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C122=\"E\",D122=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N122+'17a Facility Characteristics'!$O122)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M122+IF(AND(C122=\"E\",OR(D122=\"b\",D122=\"d\")),'13   EarthSum'!P122+'13   EarthSum'!Q122,0)","v":0},{"$f":"SUM('14   Revegetation'!L122)+IF(AND(C122=\"E\",OR(D122=\"b\",D122=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q122+'17a Facility Characteristics'!$R122)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C122=\"F\",C122=\"G\",C122=\"Gb\",C122=\"H\",C122=\"I\"),'15   Other'!N122,0)","v":0},{"$f":"IF(OR(C122=\"F\",C122=\"G\",C122=\"Gb\",C122=\"H\",C122=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T122+'17a Facility Characteristics'!$U122)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N122-T122","v":0},{"$f":"'15   Other'!O122","v":0},{"$f":"('17a Facility Characteristics'!$W122+'17a Facility Characteristics'!$X122)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K122+'17a Facility Characteristics'!$L122+'17a Facility Characteristics'!$N122+'17a Facility Characteristics'!$O122+'17a Facility Characteristics'!$Q122+'17a Facility Characteristics'!$R122+'17a Facility Characteristics'!$T122+'17a Facility Characteristics'!$U122+'17a Facility Characteristics'!$W122+'17a Facility Characteristics'!$X122","v":336256.4061834882},3604.0343642388875]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"VLOOKUP(B123,Quantities[],Quantities!$E$2)/43560","v":0.01},{"$f":"IF(AND(C123=\"A\",D123=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D123=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":22.565778467671819},{"$f":"IF(AND(C123=\"A\",D123=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D123=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":7.1847027052633621},{"$f":"('17a Facility Characteristics'!$K123+'17a Facility Characteristics'!$L123)*'16   Sum'!$C$15","v":8.9251443518805544},{"$f":"IF(D123=\"a\",'13   EarthSum'!P123+'13   EarthSum'!Q123,0)+IF(AND(C123=\"E\",D123=\"c\"),'13   EarthSum'!P123+'13   EarthSum'!Q123,0)","v":0},{"$f":"IF(D123=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C123=\"E\",D123=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N123+'17a Facility Characteristics'!$O123)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M123+IF(AND(C123=\"E\",OR(D123=\"b\",D123=\"d\")),'13   EarthSum'!P123+'13   EarthSum'!Q123,0)","v":0},{"$f":"SUM('14   Revegetation'!L123)+IF(AND(C123=\"E\",OR(D123=\"b\",D123=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q123+'17a Facility Characteristics'!$R123)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C123=\"F\",C123=\"G\",C123=\"Gb\",C123=\"H\",C123=\"I\"),'15   Other'!N123,0)","v":0},{"$f":"IF(OR(C123=\"F\",C123=\"G\",C123=\"Gb\",C123=\"H\",C123=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T123+'17a Facility Characteristics'!$U123)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N123-T123","v":0},{"$f":"'15   Other'!O123","v":0},{"$f":"('17a Facility Characteristics'!$W123+'17a Facility Characteristics'!$X123)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K123+'17a Facility Characteristics'!$L123+'17a Facility Characteristics'!$N123+'17a Facility Characteristics'!$O123+'17a Facility Characteristics'!$Q123+'17a Facility Characteristics'!$R123+'17a Facility Characteristics'!$T123+'17a Facility Characteristics'!$U123+'17a Facility Characteristics'!$W123+'17a Facility Characteristics'!$X123","v":29.750481172935181},2975.0481172935179]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"VLOOKUP(B124,Quantities[],Quantities!$E$2)/43560","v":0.62},{"$f":"IF(AND(C124=\"A\",D124=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D124=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1371.2769887142861},{"$f":"IF(AND(C124=\"A\",D124=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D124=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":436.59993846857134},{"$f":"('17a Facility Characteristics'!$K124+'17a Facility Characteristics'!$L124)*'16   Sum'!$C$15","v":542.36307815485713},{"$f":"IF(D124=\"a\",'13   EarthSum'!P124+'13   EarthSum'!Q124,0)+IF(AND(C124=\"E\",D124=\"c\"),'13   EarthSum'!P124+'13   EarthSum'!Q124,0)","v":0},{"$f":"IF(D124=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C124=\"E\",D124=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N124+'17a Facility Characteristics'!$O124)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M124+IF(AND(C124=\"E\",OR(D124=\"b\",D124=\"d\")),'13   EarthSum'!P124+'13   EarthSum'!Q124,0)","v":0},{"$f":"SUM('14   Revegetation'!L124)+IF(AND(C124=\"E\",OR(D124=\"b\",D124=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q124+'17a Facility Characteristics'!$R124)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C124=\"F\",C124=\"G\",C124=\"Gb\",C124=\"H\",C124=\"I\"),'15   Other'!N124,0)","v":0},{"$f":"IF(OR(C124=\"F\",C124=\"G\",C124=\"Gb\",C124=\"H\",C124=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T124+'17a Facility Characteristics'!$U124)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N124-T124","v":0},{"$f":"'15   Other'!O124","v":0},{"$f":"('17a Facility Characteristics'!$W124+'17a Facility Characteristics'!$X124)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K124+'17a Facility Characteristics'!$L124+'17a Facility Characteristics'!$N124+'17a Facility Characteristics'!$O124+'17a Facility Characteristics'!$Q124+'17a Facility Characteristics'!$R124+'17a Facility Characteristics'!$T124+'17a Facility Characteristics'!$U124+'17a Facility Characteristics'!$W124+'17a Facility Characteristics'!$X124","v":1807.8769271828573},2915.9305277142862]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"VLOOKUP(B125,Quantities[],Quantities!$E$2)/43560","v":0.5},{"$f":"IF(AND(C125=\"A\",D125=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D125=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1105.8685392857146},{"$f":"IF(AND(C125=\"A\",D125=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D125=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":352.09672457142852},{"$f":"('17a Facility Characteristics'!$K125+'17a Facility Characteristics'!$L125)*'16   Sum'!$C$15","v":437.38957915714292},{"$f":"IF(D125=\"a\",'13   EarthSum'!P125+'13   EarthSum'!Q125,0)+IF(AND(C125=\"E\",D125=\"c\"),'13   EarthSum'!P125+'13   EarthSum'!Q125,0)","v":0},{"$f":"IF(D125=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C125=\"E\",D125=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N125+'17a Facility Characteristics'!$O125)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M125+IF(AND(C125=\"E\",OR(D125=\"b\",D125=\"d\")),'13   EarthSum'!P125+'13   EarthSum'!Q125,0)","v":0},{"$f":"SUM('14   Revegetation'!L125)+IF(AND(C125=\"E\",OR(D125=\"b\",D125=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q125+'17a Facility Characteristics'!$R125)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C125=\"F\",C125=\"G\",C125=\"Gb\",C125=\"H\",C125=\"I\"),'15   Other'!N125,0)","v":0},{"$f":"IF(OR(C125=\"F\",C125=\"G\",C125=\"Gb\",C125=\"H\",C125=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T125+'17a Facility Characteristics'!$U125)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N125-T125","v":0},{"$f":"'15   Other'!O125","v":0},{"$f":"('17a Facility Characteristics'!$W125+'17a Facility Characteristics'!$X125)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K125+'17a Facility Characteristics'!$L125+'17a Facility Characteristics'!$N125+'17a Facility Characteristics'!$O125+'17a Facility Characteristics'!$Q125+'17a Facility Characteristics'!$R125+'17a Facility Characteristics'!$T125+'17a Facility Characteristics'!$U125+'17a Facility Characteristics'!$W125+'17a Facility Characteristics'!$X125","v":1457.9652638571431},2915.9305277142862]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"VLOOKUP(B126,Quantities[],Quantities!$E$2)/43560","v":0.38},{"$f":"IF(AND(C126=\"A\",D126=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D126=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":857.49958177152894},{"$f":"IF(AND(C126=\"A\",D126=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D126=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":273.0187028000077},{"$f":"('17a Facility Characteristics'!$K126+'17a Facility Characteristics'!$L126)*'16   Sum'!$C$15","v":339.155485371461},{"$f":"IF(D126=\"a\",'13   EarthSum'!P126+'13   EarthSum'!Q126,0)+IF(AND(C126=\"E\",D126=\"c\"),'13   EarthSum'!P126+'13   EarthSum'!Q126,0)","v":0},{"$f":"IF(D126=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C126=\"E\",D126=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N126+'17a Facility Characteristics'!$O126)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M126+IF(AND(C126=\"E\",OR(D126=\"b\",D126=\"d\")),'13   EarthSum'!P126+'13   EarthSum'!Q126,0)","v":0},{"$f":"SUM('14   Revegetation'!L126)+IF(AND(C126=\"E\",OR(D126=\"b\",D126=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q126+'17a Facility Characteristics'!$R126)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C126=\"F\",C126=\"G\",C126=\"Gb\",C126=\"H\",C126=\"I\"),'15   Other'!N126,0)","v":0},{"$f":"IF(OR(C126=\"F\",C126=\"G\",C126=\"Gb\",C126=\"H\",C126=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T126+'17a Facility Characteristics'!$U126)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N126-T126","v":0},{"$f":"'15   Other'!O126","v":0},{"$f":"('17a Facility Characteristics'!$W126+'17a Facility Characteristics'!$X126)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K126+'17a Facility Characteristics'!$L126+'17a Facility Characteristics'!$N126+'17a Facility Characteristics'!$O126+'17a Facility Characteristics'!$Q126+'17a Facility Characteristics'!$R126+'17a Facility Characteristics'!$T126+'17a Facility Characteristics'!$U126+'17a Facility Characteristics'!$W126+'17a Facility Characteristics'!$X126","v":1130.5182845715367},2975.0481172935174]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"VLOOKUP(B127,Quantities[],Quantities!$E$2)/43560","v":0.2},{"$f":"IF(AND(C127=\"A\",D127=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D127=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":508.06538756106073},{"$f":"IF(AND(C127=\"A\",D127=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D127=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":161.76258974136974},{"$f":"('17a Facility Characteristics'!$K127+'17a Facility Characteristics'!$L127)*'16   Sum'!$C$15","v":200.94839319072912},{"$f":"IF(D127=\"a\",'13   EarthSum'!P127+'13   EarthSum'!Q127,0)+IF(AND(C127=\"E\",D127=\"c\"),'13   EarthSum'!P127+'13   EarthSum'!Q127,0)","v":0},{"$f":"IF(D127=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C127=\"E\",D127=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N127+'17a Facility Characteristics'!$O127)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M127+IF(AND(C127=\"E\",OR(D127=\"b\",D127=\"d\")),'13   EarthSum'!P127+'13   EarthSum'!Q127,0)","v":0},{"$f":"SUM('14   Revegetation'!L127)+IF(AND(C127=\"E\",OR(D127=\"b\",D127=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q127+'17a Facility Characteristics'!$R127)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C127=\"F\",C127=\"G\",C127=\"Gb\",C127=\"H\",C127=\"I\"),'15   Other'!N127,0)","v":0},{"$f":"IF(OR(C127=\"F\",C127=\"G\",C127=\"Gb\",C127=\"H\",C127=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T127+'17a Facility Characteristics'!$U127)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N127-T127","v":0},{"$f":"'15   Other'!O127","v":0},{"$f":"('17a Facility Characteristics'!$W127+'17a Facility Characteristics'!$X127)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K127+'17a Facility Characteristics'!$L127+'17a Facility Characteristics'!$N127+'17a Facility Characteristics'!$O127+'17a Facility Characteristics'!$Q127+'17a Facility Characteristics'!$R127+'17a Facility Characteristics'!$T127+'17a Facility Characteristics'!$U127+'17a Facility Characteristics'!$W127+'17a Facility Characteristics'!$X127","v":669.82797730243044},3349.1398865121519]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"VLOOKUP(B128,Quantities[],Quantities!$E$2)/43560","v":0.46000000000000008},{"$f":"IF(AND(C128=\"A\",D128=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D128=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1017.3990561428574},{"$f":"IF(AND(C128=\"A\",D128=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D128=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":323.92898660571421},{"$f":"('17a Facility Characteristics'!$K128+'17a Facility Characteristics'!$L128)*'16   Sum'!$C$15","v":402.39841282457144},{"$f":"IF(D128=\"a\",'13   EarthSum'!P128+'13   EarthSum'!Q128,0)+IF(AND(C128=\"E\",D128=\"c\"),'13   EarthSum'!P128+'13   EarthSum'!Q128,0)","v":0},{"$f":"IF(D128=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C128=\"E\",D128=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N128+'17a Facility Characteristics'!$O128)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M128+IF(AND(C128=\"E\",OR(D128=\"b\",D128=\"d\")),'13   EarthSum'!P128+'13   EarthSum'!Q128,0)","v":0},{"$f":"SUM('14   Revegetation'!L128)+IF(AND(C128=\"E\",OR(D128=\"b\",D128=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q128+'17a Facility Characteristics'!$R128)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C128=\"F\",C128=\"G\",C128=\"Gb\",C128=\"H\",C128=\"I\"),'15   Other'!N128,0)","v":0},{"$f":"IF(OR(C128=\"F\",C128=\"G\",C128=\"Gb\",C128=\"H\",C128=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T128+'17a Facility Characteristics'!$U128)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N128-T128","v":0},{"$f":"'15   Other'!O128","v":0},{"$f":"('17a Facility Characteristics'!$W128+'17a Facility Characteristics'!$X128)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K128+'17a Facility Characteristics'!$L128+'17a Facility Characteristics'!$N128+'17a Facility Characteristics'!$O128+'17a Facility Characteristics'!$Q128+'17a Facility Characteristics'!$R128+'17a Facility Characteristics'!$T128+'17a Facility Characteristics'!$U128+'17a Facility Characteristics'!$W128+'17a Facility Characteristics'!$X128","v":1341.3280427485715},2915.9305277142853]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"VLOOKUP(B129,Quantities[],Quantities!$E$2)/43560","v":0.52},{"$f":"IF(AND(C129=\"A\",D129=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D129=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1768.6401607738599},{"$f":"IF(AND(C129=\"A\",D129=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D129=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":563.11612586084266},{"$f":"('17a Facility Characteristics'!$K129+'17a Facility Characteristics'!$L129)*'16   Sum'!$C$15","v":699.52688599041073},{"$f":"IF(D129=\"a\",'13   EarthSum'!P129+'13   EarthSum'!Q129,0)+IF(AND(C129=\"E\",D129=\"c\"),'13   EarthSum'!P129+'13   EarthSum'!Q129,0)","v":0},{"$f":"IF(D129=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C129=\"E\",D129=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N129+'17a Facility Characteristics'!$O129)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M129+IF(AND(C129=\"E\",OR(D129=\"b\",D129=\"d\")),'13   EarthSum'!P129+'13   EarthSum'!Q129,0)","v":0},{"$f":"SUM('14   Revegetation'!L129)+IF(AND(C129=\"E\",OR(D129=\"b\",D129=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q129+'17a Facility Characteristics'!$R129)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C129=\"F\",C129=\"G\",C129=\"Gb\",C129=\"H\",C129=\"I\"),'15   Other'!N129,0)","v":0},{"$f":"IF(OR(C129=\"F\",C129=\"G\",C129=\"Gb\",C129=\"H\",C129=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T129+'17a Facility Characteristics'!$U129)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N129-T129","v":0},{"$f":"'15   Other'!O129","v":0},{"$f":"('17a Facility Characteristics'!$W129+'17a Facility Characteristics'!$X129)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K129+'17a Facility Characteristics'!$L129+'17a Facility Characteristics'!$N129+'17a Facility Characteristics'!$O129+'17a Facility Characteristics'!$Q129+'17a Facility Characteristics'!$R129+'17a Facility Characteristics'!$T129+'17a Facility Characteristics'!$U129+'17a Facility Characteristics'!$W129+'17a Facility Characteristics'!$X129","v":2331.7562866347025},4484.1467050667352]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"VLOOKUP(B130,Quantities[],Quantities!$E$2)/43560","v":0.34},{"$f":"IF(AND(C130=\"A\",D130=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D130=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1156.4185666598314},{"$f":"IF(AND(C130=\"A\",D130=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D130=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":368.19131306285874},{"$f":"('17a Facility Characteristics'!$K130+'17a Facility Characteristics'!$L130)*'16   Sum'!$C$15","v":457.382963916807},{"$f":"IF(D130=\"a\",'13   EarthSum'!P130+'13   EarthSum'!Q130,0)+IF(AND(C130=\"E\",D130=\"c\"),'13   EarthSum'!P130+'13   EarthSum'!Q130,0)","v":0},{"$f":"IF(D130=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C130=\"E\",D130=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N130+'17a Facility Characteristics'!$O130)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M130+IF(AND(C130=\"E\",OR(D130=\"b\",D130=\"d\")),'13   EarthSum'!P130+'13   EarthSum'!Q130,0)","v":0},{"$f":"SUM('14   Revegetation'!L130)+IF(AND(C130=\"E\",OR(D130=\"b\",D130=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q130+'17a Facility Characteristics'!$R130)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C130=\"F\",C130=\"G\",C130=\"Gb\",C130=\"H\",C130=\"I\"),'15   Other'!N130,0)","v":0},{"$f":"IF(OR(C130=\"F\",C130=\"G\",C130=\"Gb\",C130=\"H\",C130=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T130+'17a Facility Characteristics'!$U130)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N130-T130","v":0},{"$f":"'15   Other'!O130","v":0},{"$f":"('17a Facility Characteristics'!$W130+'17a Facility Characteristics'!$X130)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K130+'17a Facility Characteristics'!$L130+'17a Facility Characteristics'!$N130+'17a Facility Characteristics'!$O130+'17a Facility Characteristics'!$Q130+'17a Facility Characteristics'!$R130+'17a Facility Characteristics'!$T130+'17a Facility Characteristics'!$U130+'17a Facility Characteristics'!$W130+'17a Facility Characteristics'!$X130","v":1524.60987972269},4484.1467050667352]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"VLOOKUP(B131,Quantities[],Quantities!$E$2)/43560","v":0.84000000000000008},{"$f":"IF(AND(C131=\"A\",D131=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D131=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":2857.0341058654662},{"$f":"IF(AND(C131=\"A\",D131=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D131=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":909.6491263905923},{"$f":"('17a Facility Characteristics'!$K131+'17a Facility Characteristics'!$L131)*'16   Sum'!$C$15","v":1130.0049696768176},{"$f":"IF(D131=\"a\",'13   EarthSum'!P131+'13   EarthSum'!Q131,0)+IF(AND(C131=\"E\",D131=\"c\"),'13   EarthSum'!P131+'13   EarthSum'!Q131,0)","v":0},{"$f":"IF(D131=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C131=\"E\",D131=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N131+'17a Facility Characteristics'!$O131)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M131+IF(AND(C131=\"E\",OR(D131=\"b\",D131=\"d\")),'13   EarthSum'!P131+'13   EarthSum'!Q131,0)","v":0},{"$f":"SUM('14   Revegetation'!L131)+IF(AND(C131=\"E\",OR(D131=\"b\",D131=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q131+'17a Facility Characteristics'!$R131)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C131=\"F\",C131=\"G\",C131=\"Gb\",C131=\"H\",C131=\"I\"),'15   Other'!N131,0)","v":0},{"$f":"IF(OR(C131=\"F\",C131=\"G\",C131=\"Gb\",C131=\"H\",C131=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T131+'17a Facility Characteristics'!$U131)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N131-T131","v":0},{"$f":"'15   Other'!O131","v":0},{"$f":"('17a Facility Characteristics'!$W131+'17a Facility Characteristics'!$X131)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K131+'17a Facility Characteristics'!$L131+'17a Facility Characteristics'!$N131+'17a Facility Characteristics'!$O131+'17a Facility Characteristics'!$Q131+'17a Facility Characteristics'!$R131+'17a Facility Characteristics'!$T131+'17a Facility Characteristics'!$U131+'17a Facility Characteristics'!$W131+'17a Facility Characteristics'!$X131","v":3766.6832322560585},4484.1467050667361]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"VLOOKUP(B132,Quantities[],Quantities!$E$2)/43560","v":1.53},{"$f":"IF(AND(C132=\"A\",D132=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D132=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":3453.033351869437},{"$f":"IF(AND(C132=\"A\",D132=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D132=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1099.4089169173956},{"$f":"('17a Facility Characteristics'!$K132+'17a Facility Characteristics'!$L132)*'16   Sum'!$C$15","v":1365.7326806360497},{"$f":"IF(D132=\"a\",'13   EarthSum'!P132+'13   EarthSum'!Q132,0)+IF(AND(C132=\"E\",D132=\"c\"),'13   EarthSum'!P132+'13   EarthSum'!Q132,0)","v":0},{"$f":"IF(D132=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C132=\"E\",D132=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N132+'17a Facility Characteristics'!$O132)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M132+IF(AND(C132=\"E\",OR(D132=\"b\",D132=\"d\")),'13   EarthSum'!P132+'13   EarthSum'!Q132,0)","v":0},{"$f":"SUM('14   Revegetation'!L132)+IF(AND(C132=\"E\",OR(D132=\"b\",D132=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q132+'17a Facility Characteristics'!$R132)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C132=\"F\",C132=\"G\",C132=\"Gb\",C132=\"H\",C132=\"I\"),'15   Other'!N132,0)","v":0},{"$f":"IF(OR(C132=\"F\",C132=\"G\",C132=\"Gb\",C132=\"H\",C132=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T132+'17a Facility Characteristics'!$U132)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N132-T132","v":0},{"$f":"'15   Other'!O132","v":0},{"$f":"('17a Facility Characteristics'!$W132+'17a Facility Characteristics'!$X132)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K132+'17a Facility Characteristics'!$L132+'17a Facility Characteristics'!$N132+'17a Facility Characteristics'!$O132+'17a Facility Characteristics'!$Q132+'17a Facility Characteristics'!$R132+'17a Facility Characteristics'!$T132+'17a Facility Characteristics'!$U132+'17a Facility Characteristics'!$W132+'17a Facility Characteristics'!$X132","v":4552.4422687868328},2975.452463259368]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"VLOOKUP(B133,Quantities[],Quantities!$E$2)/43560","v":50},{"$f":"IF(AND(C133=\"A\",D133=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D133=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":136632.25161836258},{"$f":"IF(AND(C133=\"A\",D133=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D133=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":43502.24873628989},{"$f":"('17a Facility Characteristics'!$K133+'17a Facility Characteristics'!$L133)*'16   Sum'!$C$15","v":54040.350106395737},{"$f":"IF(D133=\"a\",'13   EarthSum'!P133+'13   EarthSum'!Q133,0)+IF(AND(C133=\"E\",D133=\"c\"),'13   EarthSum'!P133+'13   EarthSum'!Q133,0)","v":0},{"$f":"IF(D133=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C133=\"E\",D133=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N133+'17a Facility Characteristics'!$O133)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M133+IF(AND(C133=\"E\",OR(D133=\"b\",D133=\"d\")),'13   EarthSum'!P133+'13   EarthSum'!Q133,0)","v":0},{"$f":"SUM('14   Revegetation'!L133)+IF(AND(C133=\"E\",OR(D133=\"b\",D133=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q133+'17a Facility Characteristics'!$R133)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C133=\"F\",C133=\"G\",C133=\"Gb\",C133=\"H\",C133=\"I\"),'15   Other'!N133,0)","v":0},{"$f":"IF(OR(C133=\"F\",C133=\"G\",C133=\"Gb\",C133=\"H\",C133=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T133+'17a Facility Characteristics'!$U133)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N133-T133","v":0},{"$f":"'15   Other'!O133","v":0},{"$f":"('17a Facility Characteristics'!$W133+'17a Facility Characteristics'!$X133)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K133+'17a Facility Characteristics'!$L133+'17a Facility Characteristics'!$N133+'17a Facility Characteristics'!$O133+'17a Facility Characteristics'!$Q133+'17a Facility Characteristics'!$R133+'17a Facility Characteristics'!$T133+'17a Facility Characteristics'!$U133+'17a Facility Characteristics'!$W133+'17a Facility Characteristics'!$X133","v":180134.50035465247},3602.6900070930492]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"VLOOKUP(B134,Quantities[],Quantities!$E$2)/43560","v":1.446},{"$f":"IF(AND(C134=\"A\",D134=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D134=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":4005.5374947430901},{"$f":"IF(AND(C134=\"A\",D134=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D134=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1275.3203314365289},{"$f":"('17a Facility Characteristics'!$K134+'17a Facility Characteristics'!$L134)*'16   Sum'!$C$15","v":1584.2573478538857},{"$f":"IF(D134=\"a\",'13   EarthSum'!P134+'13   EarthSum'!Q134,0)+IF(AND(C134=\"E\",D134=\"c\"),'13   EarthSum'!P134+'13   EarthSum'!Q134,0)","v":0},{"$f":"IF(D134=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C134=\"E\",D134=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N134+'17a Facility Characteristics'!$O134)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M134+IF(AND(C134=\"E\",OR(D134=\"b\",D134=\"d\")),'13   EarthSum'!P134+'13   EarthSum'!Q134,0)","v":0},{"$f":"SUM('14   Revegetation'!L134)+IF(AND(C134=\"E\",OR(D134=\"b\",D134=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q134+'17a Facility Characteristics'!$R134)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C134=\"F\",C134=\"G\",C134=\"Gb\",C134=\"H\",C134=\"I\"),'15   Other'!N134,0)","v":0},{"$f":"IF(OR(C134=\"F\",C134=\"G\",C134=\"Gb\",C134=\"H\",C134=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T134+'17a Facility Characteristics'!$U134)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N134-T134","v":0},{"$f":"'15   Other'!O134","v":0},{"$f":"('17a Facility Characteristics'!$W134+'17a Facility Characteristics'!$X134)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K134+'17a Facility Characteristics'!$L134+'17a Facility Characteristics'!$N134+'17a Facility Characteristics'!$O134+'17a Facility Characteristics'!$Q134+'17a Facility Characteristics'!$R134+'17a Facility Characteristics'!$T134+'17a Facility Characteristics'!$U134+'17a Facility Characteristics'!$W134+'17a Facility Characteristics'!$X134","v":5280.8578261796192},3652.0455229457948]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B135,Quantities[],Quantities!$E$2)/43560","v":109.9},{"$f":"IF(AND(C135=\"A\",D135=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D135=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":4302.4451042554701},{"$f":"IF(AND(C135=\"A\",D135=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D135=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":790.95274936061367},{"$f":"('17a Facility Characteristics'!$K135+'17a Facility Characteristics'!$L135)*'16   Sum'!$C$15","v":1528.0193560848252},{"$f":"IF(D135=\"a\",'13   EarthSum'!P135+'13   EarthSum'!Q135,0)+IF(AND(C135=\"E\",D135=\"c\"),'13   EarthSum'!P135+'13   EarthSum'!Q135,0)","v":0},{"$f":"IF(D135=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C135=\"E\",D135=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N135+'17a Facility Characteristics'!$O135)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M135+IF(AND(C135=\"E\",OR(D135=\"b\",D135=\"d\")),'13   EarthSum'!P135+'13   EarthSum'!Q135,0)","v":0},{"$f":"SUM('14   Revegetation'!L135)+IF(AND(C135=\"E\",OR(D135=\"b\",D135=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q135+'17a Facility Characteristics'!$R135)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C135=\"F\",C135=\"G\",C135=\"Gb\",C135=\"H\",C135=\"I\"),'15   Other'!N135,0)","v":0},{"$f":"IF(OR(C135=\"F\",C135=\"G\",C135=\"Gb\",C135=\"H\",C135=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T135+'17a Facility Characteristics'!$U135)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N135-T135","v":0},{"$f":"'15   Other'!O135","v":0},{"$f":"('17a Facility Characteristics'!$W135+'17a Facility Characteristics'!$X135)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K135+'17a Facility Characteristics'!$L135+'17a Facility Characteristics'!$N135+'17a Facility Characteristics'!$O135+'17a Facility Characteristics'!$Q135+'17a Facility Characteristics'!$R135+'17a Facility Characteristics'!$T135+'17a Facility Characteristics'!$U135+'17a Facility Characteristics'!$W135+'17a Facility Characteristics'!$X135","v":5093.3978536160839},46.345749350464821]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B136,Quantities[],Quantities!$E$2)/43560","v":255.6},{"$f":"IF(AND(C136=\"A\",D136=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D136=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":6627.6252793014437},{"$f":"IF(AND(C136=\"A\",D136=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D136=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1218.4091393078968},{"$f":"('17a Facility Characteristics'!$K136+'17a Facility Characteristics'!$L136)*'16   Sum'!$C$15","v":2353.8103255828023},{"$f":"IF(D136=\"a\",'13   EarthSum'!P136+'13   EarthSum'!Q136,0)+IF(AND(C136=\"E\",D136=\"c\"),'13   EarthSum'!P136+'13   EarthSum'!Q136,0)","v":0},{"$f":"IF(D136=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C136=\"E\",D136=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N136+'17a Facility Characteristics'!$O136)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M136+IF(AND(C136=\"E\",OR(D136=\"b\",D136=\"d\")),'13   EarthSum'!P136+'13   EarthSum'!Q136,0)","v":0},{"$f":"SUM('14   Revegetation'!L136)+IF(AND(C136=\"E\",OR(D136=\"b\",D136=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q136+'17a Facility Characteristics'!$R136)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C136=\"F\",C136=\"G\",C136=\"Gb\",C136=\"H\",C136=\"I\"),'15   Other'!N136,0)","v":0},{"$f":"IF(OR(C136=\"F\",C136=\"G\",C136=\"Gb\",C136=\"H\",C136=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T136+'17a Facility Characteristics'!$U136)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N136-T136","v":0},{"$f":"'15   Other'!O136","v":0},{"$f":"('17a Facility Characteristics'!$W136+'17a Facility Characteristics'!$X136)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K136+'17a Facility Characteristics'!$L136+'17a Facility Characteristics'!$N136+'17a Facility Characteristics'!$O136+'17a Facility Characteristics'!$Q136+'17a Facility Characteristics'!$R136+'17a Facility Characteristics'!$T136+'17a Facility Characteristics'!$U136+'17a Facility Characteristics'!$W136+'17a Facility Characteristics'!$X136","v":7846.0344186093407},30.696535284074102]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B137,Quantities[],Quantities!$E$2)/43560","v":83.537900608356281},{"$f":"IF(AND(C137=\"A\",D137=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D137=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":2009.5244094962923},{"$f":"IF(AND(C137=\"A\",D137=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D137=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":369.42687659774458},{"$f":"('17a Facility Characteristics'!$K137+'17a Facility Characteristics'!$L137)*'16   Sum'!$C$15","v":713.685385828211},{"$f":"IF(D137=\"a\",'13   EarthSum'!P137+'13   EarthSum'!Q137,0)+IF(AND(C137=\"E\",D137=\"c\"),'13   EarthSum'!P137+'13   EarthSum'!Q137,0)","v":0},{"$f":"IF(D137=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C137=\"E\",D137=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N137+'17a Facility Characteristics'!$O137)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M137+IF(AND(C137=\"E\",OR(D137=\"b\",D137=\"d\")),'13   EarthSum'!P137+'13   EarthSum'!Q137,0)","v":0},{"$f":"SUM('14   Revegetation'!L137)+IF(AND(C137=\"E\",OR(D137=\"b\",D137=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q137+'17a Facility Characteristics'!$R137)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C137=\"F\",C137=\"G\",C137=\"Gb\",C137=\"H\",C137=\"I\"),'15   Other'!N137,0)","v":0},{"$f":"IF(OR(C137=\"F\",C137=\"G\",C137=\"Gb\",C137=\"H\",C137=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T137+'17a Facility Characteristics'!$U137)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N137-T137","v":0},{"$f":"'15   Other'!O137","v":0},{"$f":"('17a Facility Characteristics'!$W137+'17a Facility Characteristics'!$X137)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K137+'17a Facility Characteristics'!$L137+'17a Facility Characteristics'!$N137+'17a Facility Characteristics'!$O137+'17a Facility Characteristics'!$Q137+'17a Facility Characteristics'!$R137+'17a Facility Characteristics'!$T137+'17a Facility Characteristics'!$U137+'17a Facility Characteristics'!$W137+'17a Facility Characteristics'!$X137","v":2378.9512860940367},28.477508637032599]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B138,Quantities[],Quantities!$E$2)/43560","v":20.9},{"$f":"IF(AND(C138=\"A\",D138=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D138=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":851.60465666856805},{"$f":"IF(AND(C138=\"A\",D138=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D138=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":156.55726644695142},{"$f":"('17a Facility Characteristics'!$K138+'17a Facility Characteristics'!$L138)*'16   Sum'!$C$15","v":302.44857693465582},{"$f":"IF(D138=\"a\",'13   EarthSum'!P138+'13   EarthSum'!Q138,0)+IF(AND(C138=\"E\",D138=\"c\"),'13   EarthSum'!P138+'13   EarthSum'!Q138,0)","v":0},{"$f":"IF(D138=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C138=\"E\",D138=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N138+'17a Facility Characteristics'!$O138)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M138+IF(AND(C138=\"E\",OR(D138=\"b\",D138=\"d\")),'13   EarthSum'!P138+'13   EarthSum'!Q138,0)","v":0},{"$f":"SUM('14   Revegetation'!L138)+IF(AND(C138=\"E\",OR(D138=\"b\",D138=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q138+'17a Facility Characteristics'!$R138)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C138=\"F\",C138=\"G\",C138=\"Gb\",C138=\"H\",C138=\"I\"),'15   Other'!N138,0)","v":0},{"$f":"IF(OR(C138=\"F\",C138=\"G\",C138=\"Gb\",C138=\"H\",C138=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T138+'17a Facility Characteristics'!$U138)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N138-T138","v":0},{"$f":"'15   Other'!O138","v":0},{"$f":"('17a Facility Characteristics'!$W138+'17a Facility Characteristics'!$X138)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K138+'17a Facility Characteristics'!$L138+'17a Facility Characteristics'!$N138+'17a Facility Characteristics'!$O138+'17a Facility Characteristics'!$Q138+'17a Facility Characteristics'!$R138+'17a Facility Characteristics'!$T138+'17a Facility Characteristics'!$U138+'17a Facility Characteristics'!$W138+'17a Facility Characteristics'!$X138","v":1008.1619231155195},48.237412589259307]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B139,Quantities[],Quantities!$E$2)/43560","v":1.3},{"$f":"IF(AND(C139=\"A\",D139=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D139=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":50.893345182275816},{"$f":"IF(AND(C139=\"A\",D139=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D139=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":9.3561289733284614},{"$f":"('17a Facility Characteristics'!$K139+'17a Facility Characteristics'!$L139)*'16   Sum'!$C$15","v":18.074842246681282},{"$f":"IF(D139=\"a\",'13   EarthSum'!P139+'13   EarthSum'!Q139,0)+IF(AND(C139=\"E\",D139=\"c\"),'13   EarthSum'!P139+'13   EarthSum'!Q139,0)","v":0},{"$f":"IF(D139=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C139=\"E\",D139=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N139+'17a Facility Characteristics'!$O139)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M139+IF(AND(C139=\"E\",OR(D139=\"b\",D139=\"d\")),'13   EarthSum'!P139+'13   EarthSum'!Q139,0)","v":0},{"$f":"SUM('14   Revegetation'!L139)+IF(AND(C139=\"E\",OR(D139=\"b\",D139=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q139+'17a Facility Characteristics'!$R139)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C139=\"F\",C139=\"G\",C139=\"Gb\",C139=\"H\",C139=\"I\"),'15   Other'!N139,0)","v":0},{"$f":"IF(OR(C139=\"F\",C139=\"G\",C139=\"Gb\",C139=\"H\",C139=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T139+'17a Facility Characteristics'!$U139)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N139-T139","v":0},{"$f":"'15   Other'!O139","v":0},{"$f":"('17a Facility Characteristics'!$W139+'17a Facility Characteristics'!$X139)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K139+'17a Facility Characteristics'!$L139+'17a Facility Characteristics'!$N139+'17a Facility Characteristics'!$O139+'17a Facility Characteristics'!$Q139+'17a Facility Characteristics'!$R139+'17a Facility Characteristics'!$T139+'17a Facility Characteristics'!$U139+'17a Facility Characteristics'!$W139+'17a Facility Characteristics'!$X139","v":60.249474155604275},46.345749350464828]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B140,Quantities[],Quantities!$E$2)/43560","v":4.4000000000000004},{"$f":"IF(AND(C140=\"A\",D140=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D140=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":105.84306449400084},{"$f":"IF(AND(C140=\"A\",D140=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D140=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":19.457973508942597},{"$f":"('17a Facility Characteristics'!$K140+'17a Facility Characteristics'!$L140)*'16   Sum'!$C$15","v":37.590311400883031},{"$f":"IF(D140=\"a\",'13   EarthSum'!P140+'13   EarthSum'!Q140,0)+IF(AND(C140=\"E\",D140=\"c\"),'13   EarthSum'!P140+'13   EarthSum'!Q140,0)","v":0},{"$f":"IF(D140=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C140=\"E\",D140=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N140+'17a Facility Characteristics'!$O140)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M140+IF(AND(C140=\"E\",OR(D140=\"b\",D140=\"d\")),'13   EarthSum'!P140+'13   EarthSum'!Q140,0)","v":0},{"$f":"SUM('14   Revegetation'!L140)+IF(AND(C140=\"E\",OR(D140=\"b\",D140=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q140+'17a Facility Characteristics'!$R140)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C140=\"F\",C140=\"G\",C140=\"Gb\",C140=\"H\",C140=\"I\"),'15   Other'!N140,0)","v":0},{"$f":"IF(OR(C140=\"F\",C140=\"G\",C140=\"Gb\",C140=\"H\",C140=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T140+'17a Facility Characteristics'!$U140)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N140-T140","v":0},{"$f":"'15   Other'!O140","v":0},{"$f":"('17a Facility Characteristics'!$W140+'17a Facility Characteristics'!$X140)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K140+'17a Facility Characteristics'!$L140+'17a Facility Characteristics'!$N140+'17a Facility Characteristics'!$O140+'17a Facility Characteristics'!$Q140+'17a Facility Characteristics'!$R140+'17a Facility Characteristics'!$T140+'17a Facility Characteristics'!$U140+'17a Facility Characteristics'!$W140+'17a Facility Characteristics'!$X140","v":125.30103800294344},28.477508637032599]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B141,Quantities[],Quantities!$E$2)/43560","v":5.5710949219467407},{"$f":"IF(AND(C141=\"A\",D141=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D141=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":218.10127454296875},{"$f":"IF(AND(C141=\"A\",D141=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D141=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":40.095294317222276},{"$f":"('17a Facility Characteristics'!$K141+'17a Facility Characteristics'!$L141)*'16   Sum'!$C$15","v":77.458970658057297},{"$f":"IF(D141=\"a\",'13   EarthSum'!P141+'13   EarthSum'!Q141,0)+IF(AND(C141=\"E\",D141=\"c\"),'13   EarthSum'!P141+'13   EarthSum'!Q141,0)","v":0},{"$f":"IF(D141=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C141=\"E\",D141=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N141+'17a Facility Characteristics'!$O141)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M141+IF(AND(C141=\"E\",OR(D141=\"b\",D141=\"d\")),'13   EarthSum'!P141+'13   EarthSum'!Q141,0)","v":0},{"$f":"SUM('14   Revegetation'!L141)+IF(AND(C141=\"E\",OR(D141=\"b\",D141=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q141+'17a Facility Characteristics'!$R141)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C141=\"F\",C141=\"G\",C141=\"Gb\",C141=\"H\",C141=\"I\"),'15   Other'!N141,0)","v":0},{"$f":"IF(OR(C141=\"F\",C141=\"G\",C141=\"Gb\",C141=\"H\",C141=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T141+'17a Facility Characteristics'!$U141)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N141-T141","v":0},{"$f":"'15   Other'!O141","v":0},{"$f":"('17a Facility Characteristics'!$W141+'17a Facility Characteristics'!$X141)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K141+'17a Facility Characteristics'!$L141+'17a Facility Characteristics'!$N141+'17a Facility Characteristics'!$O141+'17a Facility Characteristics'!$Q141+'17a Facility Characteristics'!$R141+'17a Facility Characteristics'!$T141+'17a Facility Characteristics'!$U141+'17a Facility Characteristics'!$W141+'17a Facility Characteristics'!$X141","v":258.19656886019101},46.345749350464821]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B142,Quantities[],Quantities!$E$2)/43560","v":22.258905078053257},{"$f":"IF(AND(C142=\"A\",D142=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D142=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":535.44334675959851},{"$f":"IF(AND(C142=\"A\",D142=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D142=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":98.434814851551835},{"$f":"('17a Facility Characteristics'!$K142+'17a Facility Characteristics'!$L142)*'16   Sum'!$C$15","v":190.16344848334509},{"$f":"IF(D142=\"a\",'13   EarthSum'!P142+'13   EarthSum'!Q142,0)+IF(AND(C142=\"E\",D142=\"c\"),'13   EarthSum'!P142+'13   EarthSum'!Q142,0)","v":0},{"$f":"IF(D142=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C142=\"E\",D142=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N142+'17a Facility Characteristics'!$O142)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M142+IF(AND(C142=\"E\",OR(D142=\"b\",D142=\"d\")),'13   EarthSum'!P142+'13   EarthSum'!Q142,0)","v":0},{"$f":"SUM('14   Revegetation'!L142)+IF(AND(C142=\"E\",OR(D142=\"b\",D142=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q142+'17a Facility Characteristics'!$R142)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C142=\"F\",C142=\"G\",C142=\"Gb\",C142=\"H\",C142=\"I\"),'15   Other'!N142,0)","v":0},{"$f":"IF(OR(C142=\"F\",C142=\"G\",C142=\"Gb\",C142=\"H\",C142=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T142+'17a Facility Characteristics'!$U142)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N142-T142","v":0},{"$f":"'15   Other'!O142","v":0},{"$f":"('17a Facility Characteristics'!$W142+'17a Facility Characteristics'!$X142)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K142+'17a Facility Characteristics'!$L142+'17a Facility Characteristics'!$N142+'17a Facility Characteristics'!$O142+'17a Facility Characteristics'!$Q142+'17a Facility Characteristics'!$R142+'17a Facility Characteristics'!$T142+'17a Facility Characteristics'!$U142+'17a Facility Characteristics'!$W142+'17a Facility Characteristics'!$X142","v":633.87816161115029},28.477508637032596]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B143,Quantities[],Quantities!$E$2)/43560","v":108.2},{"$f":"IF(AND(C143=\"A\",D143=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D143=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":4252.5690094614538},{"$f":"IF(AND(C143=\"A\",D143=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D143=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":781.78362962781819},{"$f":"('17a Facility Characteristics'!$K143+'17a Facility Characteristics'!$L143)*'16   Sum'!$C$15","v":1510.3057917267815},{"$f":"IF(D143=\"a\",'13   EarthSum'!P143+'13   EarthSum'!Q143,0)+IF(AND(C143=\"E\",D143=\"c\"),'13   EarthSum'!P143+'13   EarthSum'!Q143,0)","v":0},{"$f":"IF(D143=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C143=\"E\",D143=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N143+'17a Facility Characteristics'!$O143)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M143+IF(AND(C143=\"E\",OR(D143=\"b\",D143=\"d\")),'13   EarthSum'!P143+'13   EarthSum'!Q143,0)","v":0},{"$f":"SUM('14   Revegetation'!L143)+IF(AND(C143=\"E\",OR(D143=\"b\",D143=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q143+'17a Facility Characteristics'!$R143)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C143=\"F\",C143=\"G\",C143=\"Gb\",C143=\"H\",C143=\"I\"),'15   Other'!N143,0)","v":0},{"$f":"IF(OR(C143=\"F\",C143=\"G\",C143=\"Gb\",C143=\"H\",C143=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T143+'17a Facility Characteristics'!$U143)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N143-T143","v":0},{"$f":"'15   Other'!O143","v":0},{"$f":"('17a Facility Characteristics'!$W143+'17a Facility Characteristics'!$X143)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K143+'17a Facility Characteristics'!$L143+'17a Facility Characteristics'!$N143+'17a Facility Characteristics'!$O143+'17a Facility Characteristics'!$Q143+'17a Facility Characteristics'!$R143+'17a Facility Characteristics'!$T143+'17a Facility Characteristics'!$U143+'17a Facility Characteristics'!$W143+'17a Facility Characteristics'!$X143","v":5034.3526390892721},46.528212930584772]
[{"$f":"VALUE(LEFT(TEXT(B144,\"0\"),2))","v":13},{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B144,Quantities[],Quantities!$E$2)/43560","v":36.33},{"$f":"IF(AND(C144=\"A\",D144=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D144=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":873.92693933342036},{"$f":"IF(AND(C144=\"A\",D144=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D144=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":160.66094944997374},{"$f":"('17a Facility Characteristics'!$K144+'17a Facility Characteristics'!$L144)*'16   Sum'!$C$15","v":310.37636663501826},{"$f":"IF(D144=\"a\",'13   EarthSum'!P144+'13   EarthSum'!Q144,0)+IF(AND(C144=\"E\",D144=\"c\"),'13   EarthSum'!P144+'13   EarthSum'!Q144,0)","v":0},{"$f":"IF(D144=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C144=\"E\",D144=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N144+'17a Facility Characteristics'!$O144)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M144+IF(AND(C144=\"E\",OR(D144=\"b\",D144=\"d\")),'13   EarthSum'!P144+'13   EarthSum'!Q144,0)","v":0},{"$f":"SUM('14   Revegetation'!L144)+IF(AND(C144=\"E\",OR(D144=\"b\",D144=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q144+'17a Facility Characteristics'!$R144)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C144=\"F\",C144=\"G\",C144=\"Gb\",C144=\"H\",C144=\"I\"),'15   Other'!N144,0)","v":0},{"$f":"IF(OR(C144=\"F\",C144=\"G\",C144=\"Gb\",C144=\"H\",C144=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T144+'17a Facility Characteristics'!$U144)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N144-T144","v":0},{"$f":"'15   Other'!O144","v":0},{"$f":"('17a Facility Characteristics'!$W144+'17a Facility Characteristics'!$X144)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K144+'17a Facility Characteristics'!$L144+'17a Facility Characteristics'!$N144+'17a Facility Characteristics'!$O144+'17a Facility Characteristics'!$Q144+'17a Facility Characteristics'!$R144+'17a Facility Characteristics'!$T144+'17a Facility Characteristics'!$U144+'17a Facility Characteristics'!$W144+'17a Facility Characteristics'!$X144","v":1034.5878887833942},{"$f":"IF(J144>0,Z144/J144,0)","v":28.477508637032596}]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B145,Quantities[],Quantities!$E$2)/43560","v":33},{"$f":"IF(AND(C145=\"A\",D145=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D145=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":793.82298370500621},{"$f":"IF(AND(C145=\"A\",D145=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D145=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":145.93480131706946},{"$f":"('17a Facility Characteristics'!$K145+'17a Facility Characteristics'!$L145)*'16   Sum'!$C$15","v":281.92733550662268},{"$f":"IF(D145=\"a\",'13   EarthSum'!P145+'13   EarthSum'!Q145,0)+IF(AND(C145=\"E\",D145=\"c\"),'13   EarthSum'!P145+'13   EarthSum'!Q145,0)","v":0},{"$f":"IF(D145=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C145=\"E\",D145=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N145+'17a Facility Characteristics'!$O145)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M145+IF(AND(C145=\"E\",OR(D145=\"b\",D145=\"d\")),'13   EarthSum'!P145+'13   EarthSum'!Q145,0)","v":0},{"$f":"SUM('14   Revegetation'!L145)+IF(AND(C145=\"E\",OR(D145=\"b\",D145=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q145+'17a Facility Characteristics'!$R145)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C145=\"F\",C145=\"G\",C145=\"Gb\",C145=\"H\",C145=\"I\"),'15   Other'!N145,0)","v":0},{"$f":"IF(OR(C145=\"F\",C145=\"G\",C145=\"Gb\",C145=\"H\",C145=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T145+'17a Facility Characteristics'!$U145)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N145-T145","v":0},{"$f":"'15   Other'!O145","v":0},{"$f":"('17a Facility Characteristics'!$W145+'17a Facility Characteristics'!$X145)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K145+'17a Facility Characteristics'!$L145+'17a Facility Characteristics'!$N145+'17a Facility Characteristics'!$O145+'17a Facility Characteristics'!$Q145+'17a Facility Characteristics'!$R145+'17a Facility Characteristics'!$T145+'17a Facility Characteristics'!$U145+'17a Facility Characteristics'!$W145+'17a Facility Characteristics'!$X145","v":939.75778502207572},28.477508637032599]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B146,Quantities[],Quantities!$E$2)/43560","v":57.152000000000001},{"$f":"IF(AND(C146=\"A\",D146=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D146=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":2132.8753365453454},{"$f":"IF(AND(C146=\"A\",D146=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D146=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":392.10345991757117},{"$f":"('17a Facility Characteristics'!$K146+'17a Facility Characteristics'!$L146)*'16   Sum'!$C$15","v":757.49363893887505},{"$f":"IF(D146=\"a\",'13   EarthSum'!P146+'13   EarthSum'!Q146,0)+IF(AND(C146=\"E\",D146=\"c\"),'13   EarthSum'!P146+'13   EarthSum'!Q146,0)","v":0},{"$f":"IF(D146=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C146=\"E\",D146=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N146+'17a Facility Characteristics'!$O146)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M146+IF(AND(C146=\"E\",OR(D146=\"b\",D146=\"d\")),'13   EarthSum'!P146+'13   EarthSum'!Q146,0)","v":0},{"$f":"SUM('14   Revegetation'!L146)+IF(AND(C146=\"E\",OR(D146=\"b\",D146=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q146+'17a Facility Characteristics'!$R146)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C146=\"F\",C146=\"G\",C146=\"Gb\",C146=\"H\",C146=\"I\"),'15   Other'!N146,0)","v":0},{"$f":"IF(OR(C146=\"F\",C146=\"G\",C146=\"Gb\",C146=\"H\",C146=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T146+'17a Facility Characteristics'!$U146)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N146-T146","v":0},{"$f":"'15   Other'!O146","v":0},{"$f":"('17a Facility Characteristics'!$W146+'17a Facility Characteristics'!$X146)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K146+'17a Facility Characteristics'!$L146+'17a Facility Characteristics'!$N146+'17a Facility Characteristics'!$O146+'17a Facility Characteristics'!$Q146+'17a Facility Characteristics'!$R146+'17a Facility Characteristics'!$T146+'17a Facility Characteristics'!$U146+'17a Facility Characteristics'!$W146+'17a Facility Characteristics'!$X146","v":2524.9787964629168},44.180060128480484]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B147,Quantities[],Quantities!$E$2)/43560","v":5.3179999999999996},{"$f":"IF(AND(C147=\"A\",D147=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D147=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":127.92577658615826},{"$f":"IF(AND(C147=\"A\",D147=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D147=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":23.51761434558107},{"$f":"('17a Facility Characteristics'!$K147+'17a Facility Characteristics'!$L147)*'16   Sum'!$C$15","v":45.433017279521799},{"$f":"IF(D147=\"a\",'13   EarthSum'!P147+'13   EarthSum'!Q147,0)+IF(AND(C147=\"E\",D147=\"c\"),'13   EarthSum'!P147+'13   EarthSum'!Q147,0)","v":0},{"$f":"IF(D147=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C147=\"E\",D147=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N147+'17a Facility Characteristics'!$O147)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M147+IF(AND(C147=\"E\",OR(D147=\"b\",D147=\"d\")),'13   EarthSum'!P147+'13   EarthSum'!Q147,0)","v":0},{"$f":"SUM('14   Revegetation'!L147)+IF(AND(C147=\"E\",OR(D147=\"b\",D147=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q147+'17a Facility Characteristics'!$R147)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C147=\"F\",C147=\"G\",C147=\"Gb\",C147=\"H\",C147=\"I\"),'15   Other'!N147,0)","v":0},{"$f":"IF(OR(C147=\"F\",C147=\"G\",C147=\"Gb\",C147=\"H\",C147=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T147+'17a Facility Characteristics'!$U147)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N147-T147","v":0},{"$f":"'15   Other'!O147","v":0},{"$f":"('17a Facility Characteristics'!$W147+'17a Facility Characteristics'!$X147)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K147+'17a Facility Characteristics'!$L147+'17a Facility Characteristics'!$N147+'17a Facility Characteristics'!$O147+'17a Facility Characteristics'!$Q147+'17a Facility Characteristics'!$R147+'17a Facility Characteristics'!$T147+'17a Facility Characteristics'!$U147+'17a Facility Characteristics'!$W147+'17a Facility Characteristics'!$X147","v":151.44339093173934},28.477508637032599]
[16,{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B148,Quantities[],Quantities!$E$2)/43560","v":11.9},{"$f":"IF(AND(C148=\"A\",D148=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D148=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":475.18724909420297},{"$f":"IF(AND(C148=\"A\",D148=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D148=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":87.357456521739124},{"$f":"('17a Facility Characteristics'!$K148+'17a Facility Characteristics'!$L148)*'16   Sum'!$C$15","v":168.76341168478262},{"$f":"IF(D148=\"a\",'13   EarthSum'!P148+'13   EarthSum'!Q148,0)+IF(AND(C148=\"E\",D148=\"c\"),'13   EarthSum'!P148+'13   EarthSum'!Q148,0)","v":0},{"$f":"IF(D148=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C148=\"E\",D148=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N148+'17a Facility Characteristics'!$O148)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M148+IF(AND(C148=\"E\",OR(D148=\"b\",D148=\"d\")),'13   EarthSum'!P148+'13   EarthSum'!Q148,0)","v":0},{"$f":"SUM('14   Revegetation'!L148)+IF(AND(C148=\"E\",OR(D148=\"b\",D148=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q148+'17a Facility Characteristics'!$R148)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C148=\"F\",C148=\"G\",C148=\"Gb\",C148=\"H\",C148=\"I\"),'15   Other'!N148,0)","v":0},{"$f":"IF(OR(C148=\"F\",C148=\"G\",C148=\"Gb\",C148=\"H\",C148=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T148+'17a Facility Characteristics'!$U148)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N148-T148","v":0},{"$f":"'15   Other'!O148","v":0},{"$f":"('17a Facility Characteristics'!$W148+'17a Facility Characteristics'!$X148)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K148+'17a Facility Characteristics'!$L148+'17a Facility Characteristics'!$N148+'17a Facility Characteristics'!$O148+'17a Facility Characteristics'!$Q148+'17a Facility Characteristics'!$R148+'17a Facility Characteristics'!$T148+'17a Facility Characteristics'!$U148+'17a Facility Characteristics'!$W148+'17a Facility Characteristics'!$X148","v":562.54470561594212},47.272664337474126]
[17,{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B149,Quantities[],Quantities!$E$2)/43560","v":93.3},{"$f":"IF(AND(C149=\"A\",D149=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D149=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":3725.6277597049698},{"$f":"IF(AND(C149=\"A\",D149=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D149=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":684.91182298136641},{"$f":"('17a Facility Characteristics'!$K149+'17a Facility Characteristics'!$L149)*'16   Sum'!$C$15","v":1323.1618748059007},{"$f":"IF(D149=\"a\",'13   EarthSum'!P149+'13   EarthSum'!Q149,0)+IF(AND(C149=\"E\",D149=\"c\"),'13   EarthSum'!P149+'13   EarthSum'!Q149,0)","v":0},{"$f":"IF(D149=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C149=\"E\",D149=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N149+'17a Facility Characteristics'!$O149)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M149+IF(AND(C149=\"E\",OR(D149=\"b\",D149=\"d\")),'13   EarthSum'!P149+'13   EarthSum'!Q149,0)","v":0},{"$f":"SUM('14   Revegetation'!L149)+IF(AND(C149=\"E\",OR(D149=\"b\",D149=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q149+'17a Facility Characteristics'!$R149)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C149=\"F\",C149=\"G\",C149=\"Gb\",C149=\"H\",C149=\"I\"),'15   Other'!N149,0)","v":0},{"$f":"IF(OR(C149=\"F\",C149=\"G\",C149=\"Gb\",C149=\"H\",C149=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T149+'17a Facility Characteristics'!$U149)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N149-T149","v":0},{"$f":"'15   Other'!O149","v":0},{"$f":"('17a Facility Characteristics'!$W149+'17a Facility Characteristics'!$X149)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K149+'17a Facility Characteristics'!$L149+'17a Facility Characteristics'!$N149+'17a Facility Characteristics'!$O149+'17a Facility Characteristics'!$Q149+'17a Facility Characteristics'!$R149+'17a Facility Characteristics'!$T149+'17a Facility Characteristics'!$U149+'17a Facility Characteristics'!$W149+'17a Facility Characteristics'!$X149","v":4410.539582686336},47.272664337474126]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B150,Quantities[],Quantities!$E$2)/43560","v":0.01},{"$f":"IF(AND(C150=\"A\",D150=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D150=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0.40335052125812998},{"$f":"IF(AND(C150=\"A\",D150=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D150=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":7.4151138716356105E-2},{"$f":"('17a Facility Characteristics'!$K150+'17a Facility Characteristics'!$L150)*'16   Sum'!$C$15","v":0.14325049799234582},{"$f":"IF(D150=\"a\",'13   EarthSum'!P150+'13   EarthSum'!Q150,0)+IF(AND(C150=\"E\",D150=\"c\"),'13   EarthSum'!P150+'13   EarthSum'!Q150,0)","v":0},{"$f":"IF(D150=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C150=\"E\",D150=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N150+'17a Facility Characteristics'!$O150)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M150+IF(AND(C150=\"E\",OR(D150=\"b\",D150=\"d\")),'13   EarthSum'!P150+'13   EarthSum'!Q150,0)","v":0},{"$f":"SUM('14   Revegetation'!L150)+IF(AND(C150=\"E\",OR(D150=\"b\",D150=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q150+'17a Facility Characteristics'!$R150)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C150=\"F\",C150=\"G\",C150=\"Gb\",C150=\"H\",C150=\"I\"),'15   Other'!N150,0)","v":0},{"$f":"IF(OR(C150=\"F\",C150=\"G\",C150=\"Gb\",C150=\"H\",C150=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T150+'17a Facility Characteristics'!$U150)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N150-T150","v":0},{"$f":"'15   Other'!O150","v":0},{"$f":"('17a Facility Characteristics'!$W150+'17a Facility Characteristics'!$X150)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K150+'17a Facility Characteristics'!$L150+'17a Facility Characteristics'!$N150+'17a Facility Characteristics'!$O150+'17a Facility Characteristics'!$Q150+'17a Facility Characteristics'!$R150+'17a Facility Characteristics'!$T150+'17a Facility Characteristics'!$U150+'17a Facility Characteristics'!$W150+'17a Facility Characteristics'!$X150","v":0.47750165997448607},47.750165997448605]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B151,Quantities[],Quantities!$E$2)/43560","v":0.62},{"$f":"IF(AND(C151=\"A\",D151=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D151=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":25.007732318004063},{"$f":"IF(AND(C151=\"A\",D151=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D151=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":4.5973706004140782},{"$f":"('17a Facility Characteristics'!$K151+'17a Facility Characteristics'!$L151)*'16   Sum'!$C$15","v":8.8815308755254421},{"$f":"IF(D151=\"a\",'13   EarthSum'!P151+'13   EarthSum'!Q151,0)+IF(AND(C151=\"E\",D151=\"c\"),'13   EarthSum'!P151+'13   EarthSum'!Q151,0)","v":0},{"$f":"IF(D151=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C151=\"E\",D151=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N151+'17a Facility Characteristics'!$O151)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M151+IF(AND(C151=\"E\",OR(D151=\"b\",D151=\"d\")),'13   EarthSum'!P151+'13   EarthSum'!Q151,0)","v":0},{"$f":"SUM('14   Revegetation'!L151)+IF(AND(C151=\"E\",OR(D151=\"b\",D151=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q151+'17a Facility Characteristics'!$R151)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C151=\"F\",C151=\"G\",C151=\"Gb\",C151=\"H\",C151=\"I\"),'15   Other'!N151,0)","v":0},{"$f":"IF(OR(C151=\"F\",C151=\"G\",C151=\"Gb\",C151=\"H\",C151=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T151+'17a Facility Characteristics'!$U151)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N151-T151","v":0},{"$f":"'15   Other'!O151","v":0},{"$f":"('17a Facility Characteristics'!$W151+'17a Facility Characteristics'!$X151)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K151+'17a Facility Characteristics'!$L151+'17a Facility Characteristics'!$N151+'17a Facility Characteristics'!$O151+'17a Facility Characteristics'!$Q151+'17a Facility Characteristics'!$R151+'17a Facility Characteristics'!$T151+'17a Facility Characteristics'!$U151+'17a Facility Characteristics'!$W151+'17a Facility Characteristics'!$X151","v":29.60510291841814},47.750165997448612]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B152,Quantities[],Quantities!$E$2)/43560","v":0.5},{"$f":"IF(AND(C152=\"A\",D152=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D152=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":20.167526062906504},{"$f":"IF(AND(C152=\"A\",D152=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D152=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3.7075569358178053},{"$f":"('17a Facility Characteristics'!$K152+'17a Facility Characteristics'!$L152)*'16   Sum'!$C$15","v":7.162524899617293},{"$f":"IF(D152=\"a\",'13   EarthSum'!P152+'13   EarthSum'!Q152,0)+IF(AND(C152=\"E\",D152=\"c\"),'13   EarthSum'!P152+'13   EarthSum'!Q152,0)","v":0},{"$f":"IF(D152=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C152=\"E\",D152=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N152+'17a Facility Characteristics'!$O152)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M152+IF(AND(C152=\"E\",OR(D152=\"b\",D152=\"d\")),'13   EarthSum'!P152+'13   EarthSum'!Q152,0)","v":0},{"$f":"SUM('14   Revegetation'!L152)+IF(AND(C152=\"E\",OR(D152=\"b\",D152=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q152+'17a Facility Characteristics'!$R152)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C152=\"F\",C152=\"G\",C152=\"Gb\",C152=\"H\",C152=\"I\"),'15   Other'!N152,0)","v":0},{"$f":"IF(OR(C152=\"F\",C152=\"G\",C152=\"Gb\",C152=\"H\",C152=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T152+'17a Facility Characteristics'!$U152)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N152-T152","v":0},{"$f":"'15   Other'!O152","v":0},{"$f":"('17a Facility Characteristics'!$W152+'17a Facility Characteristics'!$X152)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K152+'17a Facility Characteristics'!$L152+'17a Facility Characteristics'!$N152+'17a Facility Characteristics'!$O152+'17a Facility Characteristics'!$Q152+'17a Facility Characteristics'!$R152+'17a Facility Characteristics'!$T152+'17a Facility Characteristics'!$U152+'17a Facility Characteristics'!$W152+'17a Facility Characteristics'!$X152","v":23.875082998724309},47.750165997448619]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B153,Quantities[],Quantities!$E$2)/43560","v":0.38},{"$f":"IF(AND(C153=\"A\",D153=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D153=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":15.327319807808939},{"$f":"IF(AND(C153=\"A\",D153=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D153=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2.8177432712215316},{"$f":"('17a Facility Characteristics'!$K153+'17a Facility Characteristics'!$L153)*'16   Sum'!$C$15","v":5.4435189237091413},{"$f":"IF(D153=\"a\",'13   EarthSum'!P153+'13   EarthSum'!Q153,0)+IF(AND(C153=\"E\",D153=\"c\"),'13   EarthSum'!P153+'13   EarthSum'!Q153,0)","v":0},{"$f":"IF(D153=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C153=\"E\",D153=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N153+'17a Facility Characteristics'!$O153)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M153+IF(AND(C153=\"E\",OR(D153=\"b\",D153=\"d\")),'13   EarthSum'!P153+'13   EarthSum'!Q153,0)","v":0},{"$f":"SUM('14   Revegetation'!L153)+IF(AND(C153=\"E\",OR(D153=\"b\",D153=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q153+'17a Facility Characteristics'!$R153)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C153=\"F\",C153=\"G\",C153=\"Gb\",C153=\"H\",C153=\"I\"),'15   Other'!N153,0)","v":0},{"$f":"IF(OR(C153=\"F\",C153=\"G\",C153=\"Gb\",C153=\"H\",C153=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T153+'17a Facility Characteristics'!$U153)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N153-T153","v":0},{"$f":"'15   Other'!O153","v":0},{"$f":"('17a Facility Characteristics'!$W153+'17a Facility Characteristics'!$X153)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K153+'17a Facility Characteristics'!$L153+'17a Facility Characteristics'!$N153+'17a Facility Characteristics'!$O153+'17a Facility Characteristics'!$Q153+'17a Facility Characteristics'!$R153+'17a Facility Characteristics'!$T153+'17a Facility Characteristics'!$U153+'17a Facility Characteristics'!$W153+'17a Facility Characteristics'!$X153","v":18.145063079030471},47.750165997448612]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B154,Quantities[],Quantities!$E$2)/43560","v":0.2},{"$f":"IF(AND(C154=\"A\",D154=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D154=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":8.0670104251626},{"$f":"IF(AND(C154=\"A\",D154=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D154=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1.4830227743271223},{"$f":"('17a Facility Characteristics'!$K154+'17a Facility Characteristics'!$L154)*'16   Sum'!$C$15","v":2.8650099598469163},{"$f":"IF(D154=\"a\",'13   EarthSum'!P154+'13   EarthSum'!Q154,0)+IF(AND(C154=\"E\",D154=\"c\"),'13   EarthSum'!P154+'13   EarthSum'!Q154,0)","v":0},{"$f":"IF(D154=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C154=\"E\",D154=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N154+'17a Facility Characteristics'!$O154)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M154+IF(AND(C154=\"E\",OR(D154=\"b\",D154=\"d\")),'13   EarthSum'!P154+'13   EarthSum'!Q154,0)","v":0},{"$f":"SUM('14   Revegetation'!L154)+IF(AND(C154=\"E\",OR(D154=\"b\",D154=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q154+'17a Facility Characteristics'!$R154)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C154=\"F\",C154=\"G\",C154=\"Gb\",C154=\"H\",C154=\"I\"),'15   Other'!N154,0)","v":0},{"$f":"IF(OR(C154=\"F\",C154=\"G\",C154=\"Gb\",C154=\"H\",C154=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T154+'17a Facility Characteristics'!$U154)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N154-T154","v":0},{"$f":"'15   Other'!O154","v":0},{"$f":"('17a Facility Characteristics'!$W154+'17a Facility Characteristics'!$X154)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K154+'17a Facility Characteristics'!$L154+'17a Facility Characteristics'!$N154+'17a Facility Characteristics'!$O154+'17a Facility Characteristics'!$Q154+'17a Facility Characteristics'!$R154+'17a Facility Characteristics'!$T154+'17a Facility Characteristics'!$U154+'17a Facility Characteristics'!$W154+'17a Facility Characteristics'!$X154","v":9.5500331994897216},47.750165997448605]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B155,Quantities[],Quantities!$E$2)/43560","v":0.46000000000000008},{"$f":"IF(AND(C155=\"A\",D155=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D155=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":18.554123977873985},{"$f":"IF(AND(C155=\"A\",D155=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D155=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3.4109523809523816},{"$f":"('17a Facility Characteristics'!$K155+'17a Facility Characteristics'!$L155)*'16   Sum'!$C$15","v":6.5895229076479094},{"$f":"IF(D155=\"a\",'13   EarthSum'!P155+'13   EarthSum'!Q155,0)+IF(AND(C155=\"E\",D155=\"c\"),'13   EarthSum'!P155+'13   EarthSum'!Q155,0)","v":0},{"$f":"IF(D155=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C155=\"E\",D155=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N155+'17a Facility Characteristics'!$O155)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M155+IF(AND(C155=\"E\",OR(D155=\"b\",D155=\"d\")),'13   EarthSum'!P155+'13   EarthSum'!Q155,0)","v":0},{"$f":"SUM('14   Revegetation'!L155)+IF(AND(C155=\"E\",OR(D155=\"b\",D155=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q155+'17a Facility Characteristics'!$R155)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C155=\"F\",C155=\"G\",C155=\"Gb\",C155=\"H\",C155=\"I\"),'15   Other'!N155,0)","v":0},{"$f":"IF(OR(C155=\"F\",C155=\"G\",C155=\"Gb\",C155=\"H\",C155=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T155+'17a Facility Characteristics'!$U155)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N155-T155","v":0},{"$f":"'15   Other'!O155","v":0},{"$f":"('17a Facility Characteristics'!$W155+'17a Facility Characteristics'!$X155)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K155+'17a Facility Characteristics'!$L155+'17a Facility Characteristics'!$N155+'17a Facility Characteristics'!$O155+'17a Facility Characteristics'!$Q155+'17a Facility Characteristics'!$R155+'17a Facility Characteristics'!$T155+'17a Facility Characteristics'!$U155+'17a Facility Characteristics'!$W155+'17a Facility Characteristics'!$X155","v":21.965076358826366},47.750165997448612]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B156,Quantities[],Quantities!$E$2)/43560","v":0.52},{"$f":"IF(AND(C156=\"A\",D156=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D156=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":20.974227105422759},{"$f":"IF(AND(C156=\"A\",D156=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D156=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3.8558592132505174},{"$f":"('17a Facility Characteristics'!$K156+'17a Facility Characteristics'!$L156)*'16   Sum'!$C$15","v":7.4490258956019826},{"$f":"IF(D156=\"a\",'13   EarthSum'!P156+'13   EarthSum'!Q156,0)+IF(AND(C156=\"E\",D156=\"c\"),'13   EarthSum'!P156+'13   EarthSum'!Q156,0)","v":0},{"$f":"IF(D156=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C156=\"E\",D156=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N156+'17a Facility Characteristics'!$O156)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M156+IF(AND(C156=\"E\",OR(D156=\"b\",D156=\"d\")),'13   EarthSum'!P156+'13   EarthSum'!Q156,0)","v":0},{"$f":"SUM('14   Revegetation'!L156)+IF(AND(C156=\"E\",OR(D156=\"b\",D156=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q156+'17a Facility Characteristics'!$R156)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C156=\"F\",C156=\"G\",C156=\"Gb\",C156=\"H\",C156=\"I\"),'15   Other'!N156,0)","v":0},{"$f":"IF(OR(C156=\"F\",C156=\"G\",C156=\"Gb\",C156=\"H\",C156=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T156+'17a Facility Characteristics'!$U156)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N156-T156","v":0},{"$f":"'15   Other'!O156","v":0},{"$f":"('17a Facility Characteristics'!$W156+'17a Facility Characteristics'!$X156)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K156+'17a Facility Characteristics'!$L156+'17a Facility Characteristics'!$N156+'17a Facility Characteristics'!$O156+'17a Facility Characteristics'!$Q156+'17a Facility Characteristics'!$R156+'17a Facility Characteristics'!$T156+'17a Facility Characteristics'!$U156+'17a Facility Characteristics'!$W156+'17a Facility Characteristics'!$X156","v":24.830086318673278},47.750165997448612]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B157,Quantities[],Quantities!$E$2)/43560","v":0.34},{"$f":"IF(AND(C157=\"A\",D157=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D157=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":13.713917722776422},{"$f":"IF(AND(C157=\"A\",D157=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D157=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2.5211387163561079},{"$f":"('17a Facility Characteristics'!$K157+'17a Facility Characteristics'!$L157)*'16   Sum'!$C$15","v":4.8705169317397594},{"$f":"IF(D157=\"a\",'13   EarthSum'!P157+'13   EarthSum'!Q157,0)+IF(AND(C157=\"E\",D157=\"c\"),'13   EarthSum'!P157+'13   EarthSum'!Q157,0)","v":0},{"$f":"IF(D157=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C157=\"E\",D157=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N157+'17a Facility Characteristics'!$O157)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M157+IF(AND(C157=\"E\",OR(D157=\"b\",D157=\"d\")),'13   EarthSum'!P157+'13   EarthSum'!Q157,0)","v":0},{"$f":"SUM('14   Revegetation'!L157)+IF(AND(C157=\"E\",OR(D157=\"b\",D157=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q157+'17a Facility Characteristics'!$R157)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C157=\"F\",C157=\"G\",C157=\"Gb\",C157=\"H\",C157=\"I\"),'15   Other'!N157,0)","v":0},{"$f":"IF(OR(C157=\"F\",C157=\"G\",C157=\"Gb\",C157=\"H\",C157=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T157+'17a Facility Characteristics'!$U157)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N157-T157","v":0},{"$f":"'15   Other'!O157","v":0},{"$f":"('17a Facility Characteristics'!$W157+'17a Facility Characteristics'!$X157)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K157+'17a Facility Characteristics'!$L157+'17a Facility Characteristics'!$N157+'17a Facility Characteristics'!$O157+'17a Facility Characteristics'!$Q157+'17a Facility Characteristics'!$R157+'17a Facility Characteristics'!$T157+'17a Facility Characteristics'!$U157+'17a Facility Characteristics'!$W157+'17a Facility Characteristics'!$X157","v":16.235056439132531},47.750165997448619]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B158,Quantities[],Quantities!$E$2)/43560","v":0.84000000000000008},{"$f":"IF(AND(C158=\"A\",D158=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D158=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":33.881443785682926},{"$f":"IF(AND(C158=\"A\",D158=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D158=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":6.2286956521739141},{"$f":"('17a Facility Characteristics'!$K158+'17a Facility Characteristics'!$L158)*'16   Sum'!$C$15","v":12.033041831357052},{"$f":"IF(D158=\"a\",'13   EarthSum'!P158+'13   EarthSum'!Q158,0)+IF(AND(C158=\"E\",D158=\"c\"),'13   EarthSum'!P158+'13   EarthSum'!Q158,0)","v":0},{"$f":"IF(D158=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C158=\"E\",D158=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N158+'17a Facility Characteristics'!$O158)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M158+IF(AND(C158=\"E\",OR(D158=\"b\",D158=\"d\")),'13   EarthSum'!P158+'13   EarthSum'!Q158,0)","v":0},{"$f":"SUM('14   Revegetation'!L158)+IF(AND(C158=\"E\",OR(D158=\"b\",D158=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q158+'17a Facility Characteristics'!$R158)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C158=\"F\",C158=\"G\",C158=\"Gb\",C158=\"H\",C158=\"I\"),'15   Other'!N158,0)","v":0},{"$f":"IF(OR(C158=\"F\",C158=\"G\",C158=\"Gb\",C158=\"H\",C158=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T158+'17a Facility Characteristics'!$U158)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N158-T158","v":0},{"$f":"'15   Other'!O158","v":0},{"$f":"('17a Facility Characteristics'!$W158+'17a Facility Characteristics'!$X158)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K158+'17a Facility Characteristics'!$L158+'17a Facility Characteristics'!$N158+'17a Facility Characteristics'!$O158+'17a Facility Characteristics'!$Q158+'17a Facility Characteristics'!$R158+'17a Facility Characteristics'!$T158+'17a Facility Characteristics'!$U158+'17a Facility Characteristics'!$W158+'17a Facility Characteristics'!$X158","v":40.110139437856837},47.750165997448612]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B159,Quantities[],Quantities!$E$2)/43560","v":1.53},{"$f":"IF(AND(C159=\"A\",D159=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D159=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":61.712629752493896},{"$f":"IF(AND(C159=\"A\",D159=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D159=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":11.345124223602484},{"$f":"('17a Facility Characteristics'!$K159+'17a Facility Characteristics'!$L159)*'16   Sum'!$C$15","v":21.917326192828913},{"$f":"IF(D159=\"a\",'13   EarthSum'!P159+'13   EarthSum'!Q159,0)+IF(AND(C159=\"E\",D159=\"c\"),'13   EarthSum'!P159+'13   EarthSum'!Q159,0)","v":0},{"$f":"IF(D159=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C159=\"E\",D159=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N159+'17a Facility Characteristics'!$O159)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M159+IF(AND(C159=\"E\",OR(D159=\"b\",D159=\"d\")),'13   EarthSum'!P159+'13   EarthSum'!Q159,0)","v":0},{"$f":"SUM('14   Revegetation'!L159)+IF(AND(C159=\"E\",OR(D159=\"b\",D159=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q159+'17a Facility Characteristics'!$R159)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C159=\"F\",C159=\"G\",C159=\"Gb\",C159=\"H\",C159=\"I\"),'15   Other'!N159,0)","v":0},{"$f":"IF(OR(C159=\"F\",C159=\"G\",C159=\"Gb\",C159=\"H\",C159=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T159+'17a Facility Characteristics'!$U159)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N159-T159","v":0},{"$f":"'15   Other'!O159","v":0},{"$f":"('17a Facility Characteristics'!$W159+'17a Facility Characteristics'!$X159)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K159+'17a Facility Characteristics'!$L159+'17a Facility Characteristics'!$N159+'17a Facility Characteristics'!$O159+'17a Facility Characteristics'!$Q159+'17a Facility Characteristics'!$R159+'17a Facility Characteristics'!$T159+'17a Facility Characteristics'!$U159+'17a Facility Characteristics'!$W159+'17a Facility Characteristics'!$X159","v":73.057753976096379},47.750165997448612]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B160,Quantities[],Quantities!$E$2)/43560","v":50},{"$f":"IF(AND(C160=\"A\",D160=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D160=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1996.5850802277437},{"$f":"IF(AND(C160=\"A\",D160=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D160=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":367.0481366459627},{"$f":"('17a Facility Characteristics'!$K160+'17a Facility Characteristics'!$L160)*'16   Sum'!$C$15","v":709.0899650621119},{"$f":"IF(D160=\"a\",'13   EarthSum'!P160+'13   EarthSum'!Q160,0)+IF(AND(C160=\"E\",D160=\"c\"),'13   EarthSum'!P160+'13   EarthSum'!Q160,0)","v":0},{"$f":"IF(D160=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C160=\"E\",D160=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N160+'17a Facility Characteristics'!$O160)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M160+IF(AND(C160=\"E\",OR(D160=\"b\",D160=\"d\")),'13   EarthSum'!P160+'13   EarthSum'!Q160,0)","v":0},{"$f":"SUM('14   Revegetation'!L160)+IF(AND(C160=\"E\",OR(D160=\"b\",D160=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q160+'17a Facility Characteristics'!$R160)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C160=\"F\",C160=\"G\",C160=\"Gb\",C160=\"H\",C160=\"I\"),'15   Other'!N160,0)","v":0},{"$f":"IF(OR(C160=\"F\",C160=\"G\",C160=\"Gb\",C160=\"H\",C160=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T160+'17a Facility Characteristics'!$U160)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N160-T160","v":0},{"$f":"'15   Other'!O160","v":0},{"$f":"('17a Facility Characteristics'!$W160+'17a Facility Characteristics'!$X160)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K160+'17a Facility Characteristics'!$L160+'17a Facility Characteristics'!$N160+'17a Facility Characteristics'!$O160+'17a Facility Characteristics'!$Q160+'17a Facility Characteristics'!$R160+'17a Facility Characteristics'!$T160+'17a Facility Characteristics'!$U160+'17a Facility Characteristics'!$W160+'17a Facility Characteristics'!$X160","v":2363.6332168737063},47.272664337474126]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B161,Quantities[],Quantities!$E$2)/43560","v":1.446},{"$f":"IF(AND(C161=\"A\",D161=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D161=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":57.741240520186345},{"$f":"IF(AND(C161=\"A\",D161=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D161=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":10.615032111801241},{"$f":"('17a Facility Characteristics'!$K161+'17a Facility Characteristics'!$L161)*'16   Sum'!$C$15","v":20.506881789596278},{"$f":"IF(D161=\"a\",'13   EarthSum'!P161+'13   EarthSum'!Q161,0)+IF(AND(C161=\"E\",D161=\"c\"),'13   EarthSum'!P161+'13   EarthSum'!Q161,0)","v":0},{"$f":"IF(D161=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C161=\"E\",D161=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N161+'17a Facility Characteristics'!$O161)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M161+IF(AND(C161=\"E\",OR(D161=\"b\",D161=\"d\")),'13   EarthSum'!P161+'13   EarthSum'!Q161,0)","v":0},{"$f":"SUM('14   Revegetation'!L161)+IF(AND(C161=\"E\",OR(D161=\"b\",D161=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q161+'17a Facility Characteristics'!$R161)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C161=\"F\",C161=\"G\",C161=\"Gb\",C161=\"H\",C161=\"I\"),'15   Other'!N161,0)","v":0},{"$f":"IF(OR(C161=\"F\",C161=\"G\",C161=\"Gb\",C161=\"H\",C161=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T161+'17a Facility Characteristics'!$U161)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N161-T161","v":0},{"$f":"'15   Other'!O161","v":0},{"$f":"('17a Facility Characteristics'!$W161+'17a Facility Characteristics'!$X161)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K161+'17a Facility Characteristics'!$L161+'17a Facility Characteristics'!$N161+'17a Facility Characteristics'!$O161+'17a Facility Characteristics'!$Q161+'17a Facility Characteristics'!$R161+'17a Facility Characteristics'!$T161+'17a Facility Characteristics'!$U161+'17a Facility Characteristics'!$W161+'17a Facility Characteristics'!$X161","v":68.356272631987594},47.272664337474133]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B162,Quantities[],Quantities!$E$2)/43560","v":255.6},{"$f":"IF(AND(C162=\"A\",D162=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D162=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C162=\"A\",D162=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D162=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K162+'17a Facility Characteristics'!$L162)*'16   Sum'!$C$15","v":0},{"$f":"IF(D162=\"a\",'13   EarthSum'!P162+'13   EarthSum'!Q162,0)+IF(AND(C162=\"E\",D162=\"c\"),'13   EarthSum'!P162+'13   EarthSum'!Q162,0)","v":0},{"$f":"IF(D162=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C162=\"E\",D162=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N162+'17a Facility Characteristics'!$O162)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M162+IF(AND(C162=\"E\",OR(D162=\"b\",D162=\"d\")),'13   EarthSum'!P162+'13   EarthSum'!Q162,0)","v":0},{"$f":"SUM('14   Revegetation'!L162)+IF(AND(C162=\"E\",OR(D162=\"b\",D162=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q162+'17a Facility Characteristics'!$R162)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C162=\"F\",C162=\"G\",C162=\"Gb\",C162=\"H\",C162=\"I\"),'15   Other'!N162,0)","v":24545.45679444473},{"$f":"IF(OR(C162=\"F\",C162=\"G\",C162=\"Gb\",C162=\"H\",C162=\"I\"),'15   Other'!$M$15:$M$277,0)","v":5790.3645404841545},{"$f":"('17a Facility Characteristics'!$T162+'17a Facility Characteristics'!$U162)*'16   Sum'!$C$15","v":9100.7464004786652},{"$f":"'15   Other'!N162-T162","v":0},{"$f":"'15   Other'!O162","v":0},{"$f":"('17a Facility Characteristics'!$W162+'17a Facility Characteristics'!$X162)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K162+'17a Facility Characteristics'!$L162+'17a Facility Characteristics'!$N162+'17a Facility Characteristics'!$O162+'17a Facility Characteristics'!$Q162+'17a Facility Characteristics'!$R162+'17a Facility Characteristics'!$T162+'17a Facility Characteristics'!$U162+'17a Facility Characteristics'!$W162+'17a Facility Characteristics'!$X162","v":30335.821334928885},118.68474700676403]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B163,Quantities[],Quantities!$E$2)/43560","v":83.537900608356281},{"$f":"IF(AND(C163=\"A\",D163=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D163=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C163=\"A\",D163=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D163=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K163+'17a Facility Characteristics'!$L163)*'16   Sum'!$C$15","v":0},{"$f":"IF(D163=\"a\",'13   EarthSum'!P163+'13   EarthSum'!Q163,0)+IF(AND(C163=\"E\",D163=\"c\"),'13   EarthSum'!P163+'13   EarthSum'!Q163,0)","v":0},{"$f":"IF(D163=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C163=\"E\",D163=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N163+'17a Facility Characteristics'!$O163)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M163+IF(AND(C163=\"E\",OR(D163=\"b\",D163=\"d\")),'13   EarthSum'!P163+'13   EarthSum'!Q163,0)","v":0},{"$f":"SUM('14   Revegetation'!L163)+IF(AND(C163=\"E\",OR(D163=\"b\",D163=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q163+'17a Facility Characteristics'!$R163)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C163=\"F\",C163=\"G\",C163=\"Gb\",C163=\"H\",C163=\"I\"),'15   Other'!N163,0)","v":40825.227025988213},{"$f":"IF(OR(C163=\"F\",C163=\"G\",C163=\"Gb\",C163=\"H\",C163=\"I\"),'15   Other'!$M$15:$M$277,0)","v":9592.9098242836571},{"$f":"('17a Facility Characteristics'!$T163+'17a Facility Characteristics'!$U163)*'16   Sum'!$C$15","v":15125.441055081559},{"$f":"'15   Other'!N163-T163","v":0},{"$f":"'15   Other'!O163","v":0},{"$f":"('17a Facility Characteristics'!$W163+'17a Facility Characteristics'!$X163)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K163+'17a Facility Characteristics'!$L163+'17a Facility Characteristics'!$N163+'17a Facility Characteristics'!$O163+'17a Facility Characteristics'!$Q163+'17a Facility Characteristics'!$R163+'17a Facility Characteristics'!$T163+'17a Facility Characteristics'!$U163+'17a Facility Characteristics'!$W163+'17a Facility Characteristics'!$X163","v":50418.136850271869},603.53607743439693]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B164,Quantities[],Quantities!$E$2)/43560","v":36.33},{"$f":"IF(AND(C164=\"A\",D164=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D164=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C164=\"A\",D164=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D164=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K164+'17a Facility Characteristics'!$L164)*'16   Sum'!$C$15","v":0},{"$f":"IF(D164=\"a\",'13   EarthSum'!P164+'13   EarthSum'!Q164,0)+IF(AND(C164=\"E\",D164=\"c\"),'13   EarthSum'!P164+'13   EarthSum'!Q164,0)","v":0},{"$f":"IF(D164=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C164=\"E\",D164=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N164+'17a Facility Characteristics'!$O164)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M164+IF(AND(C164=\"E\",OR(D164=\"b\",D164=\"d\")),'13   EarthSum'!P164+'13   EarthSum'!Q164,0)","v":0},{"$f":"SUM('14   Revegetation'!L164)+IF(AND(C164=\"E\",OR(D164=\"b\",D164=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q164+'17a Facility Characteristics'!$R164)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C164=\"F\",C164=\"G\",C164=\"Gb\",C164=\"H\",C164=\"I\"),'15   Other'!N164,0)","v":6317.0380942562579},{"$f":"IF(OR(C164=\"F\",C164=\"G\",C164=\"Gb\",C164=\"H\",C164=\"I\"),'15   Other'!$M$15:$M$277,0)","v":1544.3558219984732},{"$f":"('17a Facility Characteristics'!$T164+'17a Facility Characteristics'!$U164)*'16   Sum'!$C$15","v":2358.4181748764195},{"$f":"'15   Other'!N164-T164","v":0},{"$f":"'15   Other'!O164","v":0},{"$f":"('17a Facility Characteristics'!$W164+'17a Facility Characteristics'!$X164)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K164+'17a Facility Characteristics'!$L164+'17a Facility Characteristics'!$N164+'17a Facility Characteristics'!$O164+'17a Facility Characteristics'!$Q164+'17a Facility Characteristics'!$R164+'17a Facility Characteristics'!$T164+'17a Facility Characteristics'!$U164+'17a Facility Characteristics'!$W164+'17a Facility Characteristics'!$X164","v":7861.3939162547313},216.38849205215337]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B165,Quantities[],Quantities!$E$2)/43560","v":255.6},{"$f":"IF(AND(C165=\"A\",D165=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D165=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C165=\"A\",D165=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D165=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K165+'17a Facility Characteristics'!$L165)*'16   Sum'!$C$15","v":0},{"$f":"IF(D165=\"a\",'13   EarthSum'!P165+'13   EarthSum'!Q165,0)+IF(AND(C165=\"E\",D165=\"c\"),'13   EarthSum'!P165+'13   EarthSum'!Q165,0)","v":0},{"$f":"IF(D165=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C165=\"E\",D165=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N165+'17a Facility Characteristics'!$O165)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M165+IF(AND(C165=\"E\",OR(D165=\"b\",D165=\"d\")),'13   EarthSum'!P165+'13   EarthSum'!Q165,0)","v":0},{"$f":"SUM('14   Revegetation'!L165)+IF(AND(C165=\"E\",OR(D165=\"b\",D165=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q165+'17a Facility Characteristics'!$R165)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C165=\"F\",C165=\"G\",C165=\"Gb\",C165=\"H\",C165=\"I\"),'15   Other'!N165,0)","v":113107.17664963521},{"$f":"IF(OR(C165=\"F\",C165=\"G\",C165=\"Gb\",C165=\"H\",C165=\"I\"),'15   Other'!$M$15:$M$277,0)","v":23144.538552731028},{"$f":"('17a Facility Characteristics'!$T165+'17a Facility Characteristics'!$U165)*'16   Sum'!$C$15","v":40875.514560709868},{"$f":"'15   Other'!N165-T165","v":0},{"$f":"'15   Other'!O165","v":0},{"$f":"('17a Facility Characteristics'!$W165+'17a Facility Characteristics'!$X165)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K165+'17a Facility Characteristics'!$L165+'17a Facility Characteristics'!$N165+'17a Facility Characteristics'!$O165+'17a Facility Characteristics'!$Q165+'17a Facility Characteristics'!$R165+'17a Facility Characteristics'!$T165+'17a Facility Characteristics'!$U165+'17a Facility Characteristics'!$W165+'17a Facility Characteristics'!$X165","v":136251.71520236623},533.0661784130134]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B166,Quantities[],Quantities!$E$2)/43560","v":83.537900608356281},{"$f":"IF(AND(C166=\"A\",D166=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D166=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C166=\"A\",D166=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D166=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K166+'17a Facility Characteristics'!$L166)*'16   Sum'!$C$15","v":0},{"$f":"IF(D166=\"a\",'13   EarthSum'!P166+'13   EarthSum'!Q166,0)+IF(AND(C166=\"E\",D166=\"c\"),'13   EarthSum'!P166+'13   EarthSum'!Q166,0)","v":0},{"$f":"IF(D166=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C166=\"E\",D166=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N166+'17a Facility Characteristics'!$O166)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M166+IF(AND(C166=\"E\",OR(D166=\"b\",D166=\"d\")),'13   EarthSum'!P166+'13   EarthSum'!Q166,0)","v":0},{"$f":"SUM('14   Revegetation'!L166)+IF(AND(C166=\"E\",OR(D166=\"b\",D166=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q166+'17a Facility Characteristics'!$R166)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C166=\"F\",C166=\"G\",C166=\"Gb\",C166=\"H\",C166=\"I\"),'15   Other'!N166,0)","v":193688.63351820601},{"$f":"IF(OR(C166=\"F\",C166=\"G\",C166=\"Gb\",C166=\"H\",C166=\"I\"),'15   Other'!$M$15:$M$277,0)","v":39633.50671880084},{"$f":"('17a Facility Characteristics'!$T166+'17a Facility Characteristics'!$U166)*'16   Sum'!$C$15","v":69996.642071102047},{"$f":"'15   Other'!N166-T166","v":0},{"$f":"'15   Other'!O166","v":0},{"$f":"('17a Facility Characteristics'!$W166+'17a Facility Characteristics'!$X166)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K166+'17a Facility Characteristics'!$L166+'17a Facility Characteristics'!$N166+'17a Facility Characteristics'!$O166+'17a Facility Characteristics'!$Q166+'17a Facility Characteristics'!$R166+'17a Facility Characteristics'!$T166+'17a Facility Characteristics'!$U166+'17a Facility Characteristics'!$W166+'17a Facility Characteristics'!$X166","v":233322.14023700685},2793.0093830209048]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B167,Quantities[],Quantities!$E$2)/43560","v":36.33},{"$f":"IF(AND(C167=\"A\",D167=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D167=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C167=\"A\",D167=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D167=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K167+'17a Facility Characteristics'!$L167)*'16   Sum'!$C$15","v":0},{"$f":"IF(D167=\"a\",'13   EarthSum'!P167+'13   EarthSum'!Q167,0)+IF(AND(C167=\"E\",D167=\"c\"),'13   EarthSum'!P167+'13   EarthSum'!Q167,0)","v":0},{"$f":"IF(D167=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C167=\"E\",D167=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N167+'17a Facility Characteristics'!$O167)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M167+IF(AND(C167=\"E\",OR(D167=\"b\",D167=\"d\")),'13   EarthSum'!P167+'13   EarthSum'!Q167,0)","v":0},{"$f":"SUM('14   Revegetation'!L167)+IF(AND(C167=\"E\",OR(D167=\"b\",D167=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q167+'17a Facility Characteristics'!$R167)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C167=\"F\",C167=\"G\",C167=\"Gb\",C167=\"H\",C167=\"I\"),'15   Other'!N167,0)","v":31179.339223678286},{"$f":"IF(OR(C167=\"F\",C167=\"G\",C167=\"Gb\",C167=\"H\",C167=\"I\"),'15   Other'!$M$15:$M$277,0)","v":6380.0674730521469},{"$f":"('17a Facility Characteristics'!$T167+'17a Facility Characteristics'!$U167)*'16   Sum'!$C$15","v":11267.82200901913},{"$f":"'15   Other'!N167-T167","v":0},{"$f":"'15   Other'!O167","v":0},{"$f":"('17a Facility Characteristics'!$W167+'17a Facility Characteristics'!$X167)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K167+'17a Facility Characteristics'!$L167+'17a Facility Characteristics'!$N167+'17a Facility Characteristics'!$O167+'17a Facility Characteristics'!$Q167+'17a Facility Characteristics'!$R167+'17a Facility Characteristics'!$T167+'17a Facility Characteristics'!$U167+'17a Facility Characteristics'!$W167+'17a Facility Characteristics'!$X167","v":37559.406696730432},1033.8399861472731]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B168,Quantities[],Quantities!$E$2)/43560","v":109.9},{"$f":"IF(AND(C168=\"A\",D168=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D168=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C168=\"A\",D168=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D168=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K168+'17a Facility Characteristics'!$L168)*'16   Sum'!$C$15","v":0},{"$f":"IF(D168=\"a\",'13   EarthSum'!P168+'13   EarthSum'!Q168,0)+IF(AND(C168=\"E\",D168=\"c\"),'13   EarthSum'!P168+'13   EarthSum'!Q168,0)","v":0},{"$f":"IF(D168=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C168=\"E\",D168=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N168+'17a Facility Characteristics'!$O168)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M168+IF(AND(C168=\"E\",OR(D168=\"b\",D168=\"d\")),'13   EarthSum'!P168+'13   EarthSum'!Q168,0)","v":0},{"$f":"SUM('14   Revegetation'!L168)+IF(AND(C168=\"E\",OR(D168=\"b\",D168=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q168+'17a Facility Characteristics'!$R168)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C168=\"F\",C168=\"G\",C168=\"Gb\",C168=\"H\",C168=\"I\"),'15   Other'!N168,0)","v":73037.803763260643},{"$f":"IF(OR(C168=\"F\",C168=\"G\",C168=\"Gb\",C168=\"H\",C168=\"I\"),'15   Other'!$M$15:$M$277,0)","v":15205.756277585479},{"$f":"('17a Facility Characteristics'!$T168+'17a Facility Characteristics'!$U168)*'16   Sum'!$C$15","v":26473.068012253836},{"$f":"'15   Other'!N168-T168","v":0},{"$f":"'15   Other'!O168","v":0},{"$f":"('17a Facility Characteristics'!$W168+'17a Facility Characteristics'!$X168)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K168+'17a Facility Characteristics'!$L168+'17a Facility Characteristics'!$N168+'17a Facility Characteristics'!$O168+'17a Facility Characteristics'!$Q168+'17a Facility Characteristics'!$R168+'17a Facility Characteristics'!$T168+'17a Facility Characteristics'!$U168+'17a Facility Characteristics'!$W168+'17a Facility Characteristics'!$X168","v":88243.560040846118},802.94413139987364]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B169,Quantities[],Quantities!$E$2)/43560","v":108.2},{"$f":"IF(AND(C169=\"A\",D169=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D169=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C169=\"A\",D169=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D169=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K169+'17a Facility Characteristics'!$L169)*'16   Sum'!$C$15","v":0},{"$f":"IF(D169=\"a\",'13   EarthSum'!P169+'13   EarthSum'!Q169,0)+IF(AND(C169=\"E\",D169=\"c\"),'13   EarthSum'!P169+'13   EarthSum'!Q169,0)","v":0},{"$f":"IF(D169=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C169=\"E\",D169=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N169+'17a Facility Characteristics'!$O169)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M169+IF(AND(C169=\"E\",OR(D169=\"b\",D169=\"d\")),'13   EarthSum'!P169+'13   EarthSum'!Q169,0)","v":0},{"$f":"SUM('14   Revegetation'!L169)+IF(AND(C169=\"E\",OR(D169=\"b\",D169=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q169+'17a Facility Characteristics'!$R169)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C169=\"F\",C169=\"G\",C169=\"Gb\",C169=\"H\",C169=\"I\"),'15   Other'!N169,0)","v":97063.99058057912},{"$f":"IF(OR(C169=\"F\",C169=\"G\",C169=\"Gb\",C169=\"H\",C169=\"I\"),'15   Other'!$M$15:$M$277,0)","v":20309.113367602771},{"$f":"('17a Facility Characteristics'!$T169+'17a Facility Characteristics'!$U169)*'16   Sum'!$C$15","v":35211.931184454566},{"$f":"'15   Other'!N169-T169","v":0},{"$f":"'15   Other'!O169","v":0},{"$f":"('17a Facility Characteristics'!$W169+'17a Facility Characteristics'!$X169)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K169+'17a Facility Characteristics'!$L169+'17a Facility Characteristics'!$N169+'17a Facility Characteristics'!$O169+'17a Facility Characteristics'!$Q169+'17a Facility Characteristics'!$R169+'17a Facility Characteristics'!$T169+'17a Facility Characteristics'!$U169+'17a Facility Characteristics'!$W169+'17a Facility Characteristics'!$X169","v":117373.10394818189},1084.7791492438253]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B170,Quantities[],Quantities!$E$2)/43560","v":255.6},{"$f":"IF(AND(C170=\"A\",D170=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D170=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C170=\"A\",D170=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D170=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K170+'17a Facility Characteristics'!$L170)*'16   Sum'!$C$15","v":0},{"$f":"IF(D170=\"a\",'13   EarthSum'!P170+'13   EarthSum'!Q170,0)+IF(AND(C170=\"E\",D170=\"c\"),'13   EarthSum'!P170+'13   EarthSum'!Q170,0)","v":0},{"$f":"IF(D170=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C170=\"E\",D170=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N170+'17a Facility Characteristics'!$O170)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M170+IF(AND(C170=\"E\",OR(D170=\"b\",D170=\"d\")),'13   EarthSum'!P170+'13   EarthSum'!Q170,0)","v":0},{"$f":"SUM('14   Revegetation'!L170)+IF(AND(C170=\"E\",OR(D170=\"b\",D170=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q170+'17a Facility Characteristics'!$R170)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C170=\"F\",C170=\"G\",C170=\"Gb\",C170=\"H\",C170=\"I\"),'15   Other'!N170,0)","v":1004753.4626855083},{"$f":"IF(OR(C170=\"F\",C170=\"G\",C170=\"Gb\",C170=\"H\",C170=\"I\"),'15   Other'!$M$15:$M$277,0)","v":520.5447852699449},{"$f":"('17a Facility Characteristics'!$T170+'17a Facility Characteristics'!$U170)*'16   Sum'!$C$15","v":301582.20224123349},{"$f":"'15   Other'!N170-T170","v":0},{"$f":"'15   Other'!O170","v":0},{"$f":"('17a Facility Characteristics'!$W170+'17a Facility Characteristics'!$X170)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K170+'17a Facility Characteristics'!$L170+'17a Facility Characteristics'!$N170+'17a Facility Characteristics'!$O170+'17a Facility Characteristics'!$Q170+'17a Facility Characteristics'!$R170+'17a Facility Characteristics'!$T170+'17a Facility Characteristics'!$U170+'17a Facility Characteristics'!$W170+'17a Facility Characteristics'!$X170","v":1005274.0074707783},3932.9968993379434]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B171,Quantities[],Quantities!$E$2)/43560","v":255.6},{"$f":"IF(AND(C171=\"A\",D171=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D171=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C171=\"A\",D171=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D171=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K171+'17a Facility Characteristics'!$L171)*'16   Sum'!$C$15","v":0},{"$f":"IF(D171=\"a\",'13   EarthSum'!P171+'13   EarthSum'!Q171,0)+IF(AND(C171=\"E\",D171=\"c\"),'13   EarthSum'!P171+'13   EarthSum'!Q171,0)","v":0},{"$f":"IF(D171=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C171=\"E\",D171=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N171+'17a Facility Characteristics'!$O171)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M171+IF(AND(C171=\"E\",OR(D171=\"b\",D171=\"d\")),'13   EarthSum'!P171+'13   EarthSum'!Q171,0)","v":0},{"$f":"SUM('14   Revegetation'!L171)+IF(AND(C171=\"E\",OR(D171=\"b\",D171=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q171+'17a Facility Characteristics'!$R171)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C171=\"F\",C171=\"G\",C171=\"Gb\",C171=\"H\",C171=\"I\"),'15   Other'!N171,0)","v":29112.960000000003},{"$f":"IF(OR(C171=\"F\",C171=\"G\",C171=\"Gb\",C171=\"H\",C171=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T171+'17a Facility Characteristics'!$U171)*'16   Sum'!$C$15","v":8733.8880000000008},{"$f":"'15   Other'!N171-T171","v":0},{"$f":"'15   Other'!O171","v":0},{"$f":"('17a Facility Characteristics'!$W171+'17a Facility Characteristics'!$X171)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K171+'17a Facility Characteristics'!$L171+'17a Facility Characteristics'!$N171+'17a Facility Characteristics'!$O171+'17a Facility Characteristics'!$Q171+'17a Facility Characteristics'!$R171+'17a Facility Characteristics'!$T171+'17a Facility Characteristics'!$U171+'17a Facility Characteristics'!$W171+'17a Facility Characteristics'!$X171","v":29112.960000000003},113.90046948356809]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B172,Quantities[],Quantities!$E$2)/43560","v":83.537900608356281},{"$f":"IF(AND(C172=\"A\",D172=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D172=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C172=\"A\",D172=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D172=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K172+'17a Facility Characteristics'!$L172)*'16   Sum'!$C$15","v":0},{"$f":"IF(D172=\"a\",'13   EarthSum'!P172+'13   EarthSum'!Q172,0)+IF(AND(C172=\"E\",D172=\"c\"),'13   EarthSum'!P172+'13   EarthSum'!Q172,0)","v":0},{"$f":"IF(D172=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C172=\"E\",D172=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N172+'17a Facility Characteristics'!$O172)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M172+IF(AND(C172=\"E\",OR(D172=\"b\",D172=\"d\")),'13   EarthSum'!P172+'13   EarthSum'!Q172,0)","v":0},{"$f":"SUM('14   Revegetation'!L172)+IF(AND(C172=\"E\",OR(D172=\"b\",D172=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q172+'17a Facility Characteristics'!$R172)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C172=\"F\",C172=\"G\",C172=\"Gb\",C172=\"H\",C172=\"I\"),'15   Other'!N172,0)","v":780990.12949438102},{"$f":"IF(OR(C172=\"F\",C172=\"G\",C172=\"Gb\",C172=\"H\",C172=\"I\"),'15   Other'!$M$15:$M$277,0)","v":404.6170074089585},{"$f":"('17a Facility Characteristics'!$T172+'17a Facility Characteristics'!$U172)*'16   Sum'!$C$15","v":234418.42395053699},{"$f":"'15   Other'!N172-T172","v":0},{"$f":"'15   Other'!O172","v":0},{"$f":"('17a Facility Characteristics'!$W172+'17a Facility Characteristics'!$X172)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K172+'17a Facility Characteristics'!$L172+'17a Facility Characteristics'!$N172+'17a Facility Characteristics'!$O172+'17a Facility Characteristics'!$Q172+'17a Facility Characteristics'!$R172+'17a Facility Characteristics'!$T172+'17a Facility Characteristics'!$U172+'17a Facility Characteristics'!$W172+'17a Facility Characteristics'!$X172","v":781394.74650179001},9353.7752422716167]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B173,Quantities[],Quantities!$E$2)/43560","v":83.537900608356281},{"$f":"IF(AND(C173=\"A\",D173=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D173=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C173=\"A\",D173=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D173=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K173+'17a Facility Characteristics'!$L173)*'16   Sum'!$C$15","v":0},{"$f":"IF(D173=\"a\",'13   EarthSum'!P173+'13   EarthSum'!Q173,0)+IF(AND(C173=\"E\",D173=\"c\"),'13   EarthSum'!P173+'13   EarthSum'!Q173,0)","v":0},{"$f":"IF(D173=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C173=\"E\",D173=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N173+'17a Facility Characteristics'!$O173)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M173+IF(AND(C173=\"E\",OR(D173=\"b\",D173=\"d\")),'13   EarthSum'!P173+'13   EarthSum'!Q173,0)","v":0},{"$f":"SUM('14   Revegetation'!L173)+IF(AND(C173=\"E\",OR(D173=\"b\",D173=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q173+'17a Facility Characteristics'!$R173)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C173=\"F\",C173=\"G\",C173=\"Gb\",C173=\"H\",C173=\"I\"),'15   Other'!N173,0)","v":29112.960000000003},{"$f":"IF(OR(C173=\"F\",C173=\"G\",C173=\"Gb\",C173=\"H\",C173=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T173+'17a Facility Characteristics'!$U173)*'16   Sum'!$C$15","v":8733.8880000000008},{"$f":"'15   Other'!N173-T173","v":0},{"$f":"'15   Other'!O173","v":0},{"$f":"('17a Facility Characteristics'!$W173+'17a Facility Characteristics'!$X173)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K173+'17a Facility Characteristics'!$L173+'17a Facility Characteristics'!$N173+'17a Facility Characteristics'!$O173+'17a Facility Characteristics'!$Q173+'17a Facility Characteristics'!$R173+'17a Facility Characteristics'!$T173+'17a Facility Characteristics'!$U173+'17a Facility Characteristics'!$W173+'17a Facility Characteristics'!$X173","v":29112.960000000003},348.5000196077209]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B174,Quantities[],Quantities!$E$2)/43560","v":36.33},{"$f":"IF(AND(C174=\"A\",D174=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D174=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C174=\"A\",D174=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D174=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K174+'17a Facility Characteristics'!$L174)*'16   Sum'!$C$15","v":0},{"$f":"IF(D174=\"a\",'13   EarthSum'!P174+'13   EarthSum'!Q174,0)+IF(AND(C174=\"E\",D174=\"c\"),'13   EarthSum'!P174+'13   EarthSum'!Q174,0)","v":0},{"$f":"IF(D174=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C174=\"E\",D174=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N174+'17a Facility Characteristics'!$O174)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M174+IF(AND(C174=\"E\",OR(D174=\"b\",D174=\"d\")),'13   EarthSum'!P174+'13   EarthSum'!Q174,0)","v":0},{"$f":"SUM('14   Revegetation'!L174)+IF(AND(C174=\"E\",OR(D174=\"b\",D174=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q174+'17a Facility Characteristics'!$R174)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C174=\"F\",C174=\"G\",C174=\"Gb\",C174=\"H\",C174=\"I\"),'15   Other'!N174,0)","v":172194.19013817367},{"$f":"IF(OR(C174=\"F\",C174=\"G\",C174=\"Gb\",C174=\"H\",C174=\"I\"),'15   Other'!$M$15:$M$277,0)","v":89.210727864158358},{"$f":"('17a Facility Characteristics'!$T174+'17a Facility Characteristics'!$U174)*'16   Sum'!$C$15","v":51685.020259811346},{"$f":"'15   Other'!N174-T174","v":0},{"$f":"'15   Other'!O174","v":0},{"$f":"('17a Facility Characteristics'!$W174+'17a Facility Characteristics'!$X174)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K174+'17a Facility Characteristics'!$L174+'17a Facility Characteristics'!$N174+'17a Facility Characteristics'!$O174+'17a Facility Characteristics'!$Q174+'17a Facility Characteristics'!$R174+'17a Facility Characteristics'!$T174+'17a Facility Characteristics'!$U174+'17a Facility Characteristics'!$W174+'17a Facility Characteristics'!$X174","v":172283.40086603782},4742.1800403533671]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B175,Quantities[],Quantities!$E$2)/43560","v":36.33},{"$f":"IF(AND(C175=\"A\",D175=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D175=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C175=\"A\",D175=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D175=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K175+'17a Facility Characteristics'!$L175)*'16   Sum'!$C$15","v":0},{"$f":"IF(D175=\"a\",'13   EarthSum'!P175+'13   EarthSum'!Q175,0)+IF(AND(C175=\"E\",D175=\"c\"),'13   EarthSum'!P175+'13   EarthSum'!Q175,0)","v":0},{"$f":"IF(D175=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C175=\"E\",D175=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N175+'17a Facility Characteristics'!$O175)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M175+IF(AND(C175=\"E\",OR(D175=\"b\",D175=\"d\")),'13   EarthSum'!P175+'13   EarthSum'!Q175,0)","v":0},{"$f":"SUM('14   Revegetation'!L175)+IF(AND(C175=\"E\",OR(D175=\"b\",D175=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q175+'17a Facility Characteristics'!$R175)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C175=\"F\",C175=\"G\",C175=\"Gb\",C175=\"H\",C175=\"I\"),'15   Other'!N175,0)","v":14556.480000000001},{"$f":"IF(OR(C175=\"F\",C175=\"G\",C175=\"Gb\",C175=\"H\",C175=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T175+'17a Facility Characteristics'!$U175)*'16   Sum'!$C$15","v":4366.9440000000004},{"$f":"'15   Other'!N175-T175","v":0},{"$f":"'15   Other'!O175","v":0},{"$f":"('17a Facility Characteristics'!$W175+'17a Facility Characteristics'!$X175)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K175+'17a Facility Characteristics'!$L175+'17a Facility Characteristics'!$N175+'17a Facility Characteristics'!$O175+'17a Facility Characteristics'!$Q175+'17a Facility Characteristics'!$R175+'17a Facility Characteristics'!$T175+'17a Facility Characteristics'!$U175+'17a Facility Characteristics'!$W175+'17a Facility Characteristics'!$X175","v":14556.480000000001},400.67382328654008]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B176,Quantities[],Quantities!$E$2)/43560","v":5.3179999999999996},{"$f":"IF(AND(C176=\"A\",D176=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D176=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C176=\"A\",D176=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D176=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K176+'17a Facility Characteristics'!$L176)*'16   Sum'!$C$15","v":0},{"$f":"IF(D176=\"a\",'13   EarthSum'!P176+'13   EarthSum'!Q176,0)+IF(AND(C176=\"E\",D176=\"c\"),'13   EarthSum'!P176+'13   EarthSum'!Q176,0)","v":0},{"$f":"IF(D176=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C176=\"E\",D176=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N176+'17a Facility Characteristics'!$O176)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M176+IF(AND(C176=\"E\",OR(D176=\"b\",D176=\"d\")),'13   EarthSum'!P176+'13   EarthSum'!Q176,0)","v":0},{"$f":"SUM('14   Revegetation'!L176)+IF(AND(C176=\"E\",OR(D176=\"b\",D176=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q176+'17a Facility Characteristics'!$R176)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C176=\"F\",C176=\"G\",C176=\"Gb\",C176=\"H\",C176=\"I\"),'15   Other'!N176,0)","v":157220.78230007159},{"$f":"IF(OR(C176=\"F\",C176=\"G\",C176=\"Gb\",C176=\"H\",C176=\"I\"),'15   Other'!$M$15:$M$277,0)","v":81.453273267275023},{"$f":"('17a Facility Characteristics'!$T176+'17a Facility Characteristics'!$U176)*'16   Sum'!$C$15","v":47190.670672001659},{"$f":"'15   Other'!N176-T176","v":0},{"$f":"'15   Other'!O176","v":0},{"$f":"('17a Facility Characteristics'!$W176+'17a Facility Characteristics'!$X176)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K176+'17a Facility Characteristics'!$L176+'17a Facility Characteristics'!$N176+'17a Facility Characteristics'!$O176+'17a Facility Characteristics'!$Q176+'17a Facility Characteristics'!$R176+'17a Facility Characteristics'!$T176+'17a Facility Characteristics'!$U176+'17a Facility Characteristics'!$W176+'17a Facility Characteristics'!$X176","v":157302.23557333887},29579.209397017465]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B177,Quantities[],Quantities!$E$2)/43560","v":5.3179999999999996},{"$f":"IF(AND(C177=\"A\",D177=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D177=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C177=\"A\",D177=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D177=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K177+'17a Facility Characteristics'!$L177)*'16   Sum'!$C$15","v":0},{"$f":"IF(D177=\"a\",'13   EarthSum'!P177+'13   EarthSum'!Q177,0)+IF(AND(C177=\"E\",D177=\"c\"),'13   EarthSum'!P177+'13   EarthSum'!Q177,0)","v":0},{"$f":"IF(D177=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C177=\"E\",D177=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N177+'17a Facility Characteristics'!$O177)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M177+IF(AND(C177=\"E\",OR(D177=\"b\",D177=\"d\")),'13   EarthSum'!P177+'13   EarthSum'!Q177,0)","v":0},{"$f":"SUM('14   Revegetation'!L177)+IF(AND(C177=\"E\",OR(D177=\"b\",D177=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q177+'17a Facility Characteristics'!$R177)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C177=\"F\",C177=\"G\",C177=\"Gb\",C177=\"H\",C177=\"I\"),'15   Other'!N177,0)","v":374.33519595255143},{"$f":"IF(OR(C177=\"F\",C177=\"G\",C177=\"Gb\",C177=\"H\",C177=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0.19393636492208338},{"$f":"('17a Facility Characteristics'!$T177+'17a Facility Characteristics'!$U177)*'16   Sum'!$C$15","v":112.35873969524205},{"$f":"'15   Other'!N177-T177","v":0},{"$f":"'15   Other'!O177","v":0},{"$f":"('17a Facility Characteristics'!$W177+'17a Facility Characteristics'!$X177)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K177+'17a Facility Characteristics'!$L177+'17a Facility Characteristics'!$N177+'17a Facility Characteristics'!$O177+'17a Facility Characteristics'!$Q177+'17a Facility Characteristics'!$R177+'17a Facility Characteristics'!$T177+'17a Facility Characteristics'!$U177+'17a Facility Characteristics'!$W177+'17a Facility Characteristics'!$X177","v":374.52913231747351},70.426689040517772]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B178,Quantities[],Quantities!$E$2)/43560","v":109.9},{"$f":"IF(AND(C178=\"A\",D178=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D178=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C178=\"A\",D178=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D178=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K178+'17a Facility Characteristics'!$L178)*'16   Sum'!$C$15","v":0},{"$f":"IF(D178=\"a\",'13   EarthSum'!P178+'13   EarthSum'!Q178,0)+IF(AND(C178=\"E\",D178=\"c\"),'13   EarthSum'!P178+'13   EarthSum'!Q178,0)","v":0},{"$f":"IF(D178=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C178=\"E\",D178=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N178+'17a Facility Characteristics'!$O178)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M178+IF(AND(C178=\"E\",OR(D178=\"b\",D178=\"d\")),'13   EarthSum'!P178+'13   EarthSum'!Q178,0)","v":90131.208949687498},{"$f":"SUM('14   Revegetation'!L178)+IF(AND(C178=\"E\",OR(D178=\"b\",D178=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":422.90948700000007},{"$f":"('17a Facility Characteristics'!$Q178+'17a Facility Characteristics'!$R178)*'16   Sum'!$C$15","v":27166.235531006248},{"$f":"IF(OR(C178=\"F\",C178=\"G\",C178=\"Gb\",C178=\"H\",C178=\"I\"),'15   Other'!N178,0)","v":0},{"$f":"IF(OR(C178=\"F\",C178=\"G\",C178=\"Gb\",C178=\"H\",C178=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T178+'17a Facility Characteristics'!$U178)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N178-T178","v":0},{"$f":"'15   Other'!O178","v":0},{"$f":"('17a Facility Characteristics'!$W178+'17a Facility Characteristics'!$X178)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K178+'17a Facility Characteristics'!$L178+'17a Facility Characteristics'!$N178+'17a Facility Characteristics'!$O178+'17a Facility Characteristics'!$Q178+'17a Facility Characteristics'!$R178+'17a Facility Characteristics'!$T178+'17a Facility Characteristics'!$U178+'17a Facility Characteristics'!$W178+'17a Facility Characteristics'!$X178","v":90554.118436687495},823.96832062499993]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B179,Quantities[],Quantities!$E$2)/43560","v":255.6},{"$f":"IF(AND(C179=\"A\",D179=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D179=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C179=\"A\",D179=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D179=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K179+'17a Facility Characteristics'!$L179)*'16   Sum'!$C$15","v":0},{"$f":"IF(D179=\"a\",'13   EarthSum'!P179+'13   EarthSum'!Q179,0)+IF(AND(C179=\"E\",D179=\"c\"),'13   EarthSum'!P179+'13   EarthSum'!Q179,0)","v":0},{"$f":"IF(D179=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C179=\"E\",D179=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N179+'17a Facility Characteristics'!$O179)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M179+IF(AND(C179=\"E\",OR(D179=\"b\",D179=\"d\")),'13   EarthSum'!P179+'13   EarthSum'!Q179,0)","v":209622.72072374998},{"$f":"SUM('14   Revegetation'!L179)+IF(AND(C179=\"E\",OR(D179=\"b\",D179=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":983.58202800000004},{"$f":"('17a Facility Characteristics'!$Q179+'17a Facility Characteristics'!$R179)*'16   Sum'!$C$15","v":63181.890825524992},{"$f":"IF(OR(C179=\"F\",C179=\"G\",C179=\"Gb\",C179=\"H\",C179=\"I\"),'15   Other'!N179,0)","v":0},{"$f":"IF(OR(C179=\"F\",C179=\"G\",C179=\"Gb\",C179=\"H\",C179=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T179+'17a Facility Characteristics'!$U179)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N179-T179","v":0},{"$f":"'15   Other'!O179","v":0},{"$f":"('17a Facility Characteristics'!$W179+'17a Facility Characteristics'!$X179)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K179+'17a Facility Characteristics'!$L179+'17a Facility Characteristics'!$N179+'17a Facility Characteristics'!$O179+'17a Facility Characteristics'!$Q179+'17a Facility Characteristics'!$R179+'17a Facility Characteristics'!$T179+'17a Facility Characteristics'!$U179+'17a Facility Characteristics'!$W179+'17a Facility Characteristics'!$X179","v":210606.30275174999},823.96832062499993]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B180,Quantities[],Quantities!$E$2)/43560","v":83.537900608356281},{"$f":"IF(AND(C180=\"A\",D180=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D180=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C180=\"A\",D180=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D180=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K180+'17a Facility Characteristics'!$L180)*'16   Sum'!$C$15","v":0},{"$f":"IF(D180=\"a\",'13   EarthSum'!P180+'13   EarthSum'!Q180,0)+IF(AND(C180=\"E\",D180=\"c\"),'13   EarthSum'!P180+'13   EarthSum'!Q180,0)","v":0},{"$f":"IF(D180=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C180=\"E\",D180=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N180+'17a Facility Characteristics'!$O180)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M180+IF(AND(C180=\"E\",OR(D180=\"b\",D180=\"d\")),'13   EarthSum'!P180+'13   EarthSum'!Q180,0)","v":68511.118971337448},{"$f":"SUM('14   Revegetation'!L180)+IF(AND(C180=\"E\",OR(D180=\"b\",D180=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":321.46470146803409},{"$f":"('17a Facility Characteristics'!$Q180+'17a Facility Characteristics'!$R180)*'16   Sum'!$C$15","v":20649.775101841646},{"$f":"IF(OR(C180=\"F\",C180=\"G\",C180=\"Gb\",C180=\"H\",C180=\"I\"),'15   Other'!N180,0)","v":0},{"$f":"IF(OR(C180=\"F\",C180=\"G\",C180=\"Gb\",C180=\"H\",C180=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T180+'17a Facility Characteristics'!$U180)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N180-T180","v":0},{"$f":"'15   Other'!O180","v":0},{"$f":"('17a Facility Characteristics'!$W180+'17a Facility Characteristics'!$X180)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K180+'17a Facility Characteristics'!$L180+'17a Facility Characteristics'!$N180+'17a Facility Characteristics'!$O180+'17a Facility Characteristics'!$Q180+'17a Facility Characteristics'!$R180+'17a Facility Characteristics'!$T180+'17a Facility Characteristics'!$U180+'17a Facility Characteristics'!$W180+'17a Facility Characteristics'!$X180","v":68832.583672805486},823.96832062499993]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B181,Quantities[],Quantities!$E$2)/43560","v":20.9},{"$f":"IF(AND(C181=\"A\",D181=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D181=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C181=\"A\",D181=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D181=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K181+'17a Facility Characteristics'!$L181)*'16   Sum'!$C$15","v":0},{"$f":"IF(D181=\"a\",'13   EarthSum'!P181+'13   EarthSum'!Q181,0)+IF(AND(C181=\"E\",D181=\"c\"),'13   EarthSum'!P181+'13   EarthSum'!Q181,0)","v":0},{"$f":"IF(D181=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C181=\"E\",D181=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N181+'17a Facility Characteristics'!$O181)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M181+IF(AND(C181=\"E\",OR(D181=\"b\",D181=\"d\")),'13   EarthSum'!P181+'13   EarthSum'!Q181,0)","v":17140.511984062498},{"$f":"SUM('14   Revegetation'!L181)+IF(AND(C181=\"E\",OR(D181=\"b\",D181=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":80.425916999999998},{"$f":"('17a Facility Characteristics'!$Q181+'17a Facility Characteristics'!$R181)*'16   Sum'!$C$15","v":5166.2813703187494},{"$f":"IF(OR(C181=\"F\",C181=\"G\",C181=\"Gb\",C181=\"H\",C181=\"I\"),'15   Other'!N181,0)","v":0},{"$f":"IF(OR(C181=\"F\",C181=\"G\",C181=\"Gb\",C181=\"H\",C181=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T181+'17a Facility Characteristics'!$U181)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N181-T181","v":0},{"$f":"'15   Other'!O181","v":0},{"$f":"('17a Facility Characteristics'!$W181+'17a Facility Characteristics'!$X181)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K181+'17a Facility Characteristics'!$L181+'17a Facility Characteristics'!$N181+'17a Facility Characteristics'!$O181+'17a Facility Characteristics'!$Q181+'17a Facility Characteristics'!$R181+'17a Facility Characteristics'!$T181+'17a Facility Characteristics'!$U181+'17a Facility Characteristics'!$W181+'17a Facility Characteristics'!$X181","v":17220.937901062498},823.96832062499993]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B182,Quantities[],Quantities!$E$2)/43560","v":1.3},{"$f":"IF(AND(C182=\"A\",D182=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D182=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C182=\"A\",D182=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D182=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K182+'17a Facility Characteristics'!$L182)*'16   Sum'!$C$15","v":0},{"$f":"IF(D182=\"a\",'13   EarthSum'!P182+'13   EarthSum'!Q182,0)+IF(AND(C182=\"E\",D182=\"c\"),'13   EarthSum'!P182+'13   EarthSum'!Q182,0)","v":0},{"$f":"IF(D182=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C182=\"E\",D182=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N182+'17a Facility Characteristics'!$O182)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M182+IF(AND(C182=\"E\",OR(D182=\"b\",D182=\"d\")),'13   EarthSum'!P182+'13   EarthSum'!Q182,0)","v":1066.1562478124999},{"$f":"SUM('14   Revegetation'!L182)+IF(AND(C182=\"E\",OR(D182=\"b\",D182=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":5.0025690000000003},{"$f":"('17a Facility Characteristics'!$Q182+'17a Facility Characteristics'!$R182)*'16   Sum'!$C$15","v":321.34764504374999},{"$f":"IF(OR(C182=\"F\",C182=\"G\",C182=\"Gb\",C182=\"H\",C182=\"I\"),'15   Other'!N182,0)","v":0},{"$f":"IF(OR(C182=\"F\",C182=\"G\",C182=\"Gb\",C182=\"H\",C182=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T182+'17a Facility Characteristics'!$U182)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N182-T182","v":0},{"$f":"'15   Other'!O182","v":0},{"$f":"('17a Facility Characteristics'!$W182+'17a Facility Characteristics'!$X182)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K182+'17a Facility Characteristics'!$L182+'17a Facility Characteristics'!$N182+'17a Facility Characteristics'!$O182+'17a Facility Characteristics'!$Q182+'17a Facility Characteristics'!$R182+'17a Facility Characteristics'!$T182+'17a Facility Characteristics'!$U182+'17a Facility Characteristics'!$W182+'17a Facility Characteristics'!$X182","v":1071.1588168124999},823.96832062499993]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B183,Quantities[],Quantities!$E$2)/43560","v":4.4000000000000004},{"$f":"IF(AND(C183=\"A\",D183=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D183=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C183=\"A\",D183=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D183=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K183+'17a Facility Characteristics'!$L183)*'16   Sum'!$C$15","v":0},{"$f":"IF(D183=\"a\",'13   EarthSum'!P183+'13   EarthSum'!Q183,0)+IF(AND(C183=\"E\",D183=\"c\"),'13   EarthSum'!P183+'13   EarthSum'!Q183,0)","v":0},{"$f":"IF(D183=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C183=\"E\",D183=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N183+'17a Facility Characteristics'!$O183)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M183+IF(AND(C183=\"E\",OR(D183=\"b\",D183=\"d\")),'13   EarthSum'!P183+'13   EarthSum'!Q183,0)","v":3608.52883875},{"$f":"SUM('14   Revegetation'!L183)+IF(AND(C183=\"E\",OR(D183=\"b\",D183=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":16.931772000000002},{"$f":"('17a Facility Characteristics'!$Q183+'17a Facility Characteristics'!$R183)*'16   Sum'!$C$15","v":1087.6381832249999},{"$f":"IF(OR(C183=\"F\",C183=\"G\",C183=\"Gb\",C183=\"H\",C183=\"I\"),'15   Other'!N183,0)","v":0},{"$f":"IF(OR(C183=\"F\",C183=\"G\",C183=\"Gb\",C183=\"H\",C183=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T183+'17a Facility Characteristics'!$U183)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N183-T183","v":0},{"$f":"'15   Other'!O183","v":0},{"$f":"('17a Facility Characteristics'!$W183+'17a Facility Characteristics'!$X183)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K183+'17a Facility Characteristics'!$L183+'17a Facility Characteristics'!$N183+'17a Facility Characteristics'!$O183+'17a Facility Characteristics'!$Q183+'17a Facility Characteristics'!$R183+'17a Facility Characteristics'!$T183+'17a Facility Characteristics'!$U183+'17a Facility Characteristics'!$W183+'17a Facility Characteristics'!$X183","v":3625.4606107499999},823.96832062499993]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B184,Quantities[],Quantities!$E$2)/43560","v":5.5710949219467407},{"$f":"IF(AND(C184=\"A\",D184=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D184=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C184=\"A\",D184=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D184=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K184+'17a Facility Characteristics'!$L184)*'16   Sum'!$C$15","v":0},{"$f":"IF(D184=\"a\",'13   EarthSum'!P184+'13   EarthSum'!Q184,0)+IF(AND(C184=\"E\",D184=\"c\"),'13   EarthSum'!P184+'13   EarthSum'!Q184,0)","v":0},{"$f":"IF(D184=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C184=\"E\",D184=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N184+'17a Facility Characteristics'!$O184)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M184+IF(AND(C184=\"E\",OR(D184=\"b\",D184=\"d\")),'13   EarthSum'!P184+'13   EarthSum'!Q184,0)","v":4568.9674293769303},{"$f":"SUM('14   Revegetation'!L184)+IF(AND(C184=\"E\",OR(D184=\"b\",D184=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":21.438297501990913},{"$f":"('17a Facility Characteristics'!$Q184+'17a Facility Characteristics'!$R184)*'16   Sum'!$C$15","v":1377.1217180636763},{"$f":"IF(OR(C184=\"F\",C184=\"G\",C184=\"Gb\",C184=\"H\",C184=\"I\"),'15   Other'!N184,0)","v":0},{"$f":"IF(OR(C184=\"F\",C184=\"G\",C184=\"Gb\",C184=\"H\",C184=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T184+'17a Facility Characteristics'!$U184)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N184-T184","v":0},{"$f":"'15   Other'!O184","v":0},{"$f":"('17a Facility Characteristics'!$W184+'17a Facility Characteristics'!$X184)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K184+'17a Facility Characteristics'!$L184+'17a Facility Characteristics'!$N184+'17a Facility Characteristics'!$O184+'17a Facility Characteristics'!$Q184+'17a Facility Characteristics'!$R184+'17a Facility Characteristics'!$T184+'17a Facility Characteristics'!$U184+'17a Facility Characteristics'!$W184+'17a Facility Characteristics'!$X184","v":4590.4057268789211},823.96832062499993]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B185,Quantities[],Quantities!$E$2)/43560","v":22.258905078053257},{"$f":"IF(AND(C185=\"A\",D185=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D185=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C185=\"A\",D185=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D185=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K185+'17a Facility Characteristics'!$L185)*'16   Sum'!$C$15","v":0},{"$f":"IF(D185=\"a\",'13   EarthSum'!P185+'13   EarthSum'!Q185,0)+IF(AND(C185=\"E\",D185=\"c\"),'13   EarthSum'!P185+'13   EarthSum'!Q185,0)","v":0},{"$f":"IF(D185=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C185=\"E\",D185=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N185+'17a Facility Characteristics'!$O185)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M185+IF(AND(C185=\"E\",OR(D185=\"b\",D185=\"d\")),'13   EarthSum'!P185+'13   EarthSum'!Q185,0)","v":18254.977475716816},{"$f":"SUM('14   Revegetation'!L185)+IF(AND(C185=\"E\",OR(D185=\"b\",D185=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":85.655160398009087},{"$f":"('17a Facility Characteristics'!$Q185+'17a Facility Characteristics'!$R185)*'16   Sum'!$C$15","v":5502.1897908344472},{"$f":"IF(OR(C185=\"F\",C185=\"G\",C185=\"Gb\",C185=\"H\",C185=\"I\"),'15   Other'!N185,0)","v":0},{"$f":"IF(OR(C185=\"F\",C185=\"G\",C185=\"Gb\",C185=\"H\",C185=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T185+'17a Facility Characteristics'!$U185)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N185-T185","v":0},{"$f":"'15   Other'!O185","v":0},{"$f":"('17a Facility Characteristics'!$W185+'17a Facility Characteristics'!$X185)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K185+'17a Facility Characteristics'!$L185+'17a Facility Characteristics'!$N185+'17a Facility Characteristics'!$O185+'17a Facility Characteristics'!$Q185+'17a Facility Characteristics'!$R185+'17a Facility Characteristics'!$T185+'17a Facility Characteristics'!$U185+'17a Facility Characteristics'!$W185+'17a Facility Characteristics'!$X185","v":18340.632636114824},823.96832062499993]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B186,Quantities[],Quantities!$E$2)/43560","v":108.2},{"$f":"IF(AND(C186=\"A\",D186=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D186=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C186=\"A\",D186=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D186=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K186+'17a Facility Characteristics'!$L186)*'16   Sum'!$C$15","v":0},{"$f":"IF(D186=\"a\",'13   EarthSum'!P186+'13   EarthSum'!Q186,0)+IF(AND(C186=\"E\",D186=\"c\"),'13   EarthSum'!P186+'13   EarthSum'!Q186,0)","v":0},{"$f":"IF(D186=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C186=\"E\",D186=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N186+'17a Facility Characteristics'!$O186)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M186+IF(AND(C186=\"E\",OR(D186=\"b\",D186=\"d\")),'13   EarthSum'!P186+'13   EarthSum'!Q186,0)","v":88737.004625624992},{"$f":"SUM('14   Revegetation'!L186)+IF(AND(C186=\"E\",OR(D186=\"b\",D186=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":416.36766600000004},{"$f":"('17a Facility Characteristics'!$Q186+'17a Facility Characteristics'!$R186)*'16   Sum'!$C$15","v":26746.011687487498},{"$f":"IF(OR(C186=\"F\",C186=\"G\",C186=\"Gb\",C186=\"H\",C186=\"I\"),'15   Other'!N186,0)","v":0},{"$f":"IF(OR(C186=\"F\",C186=\"G\",C186=\"Gb\",C186=\"H\",C186=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T186+'17a Facility Characteristics'!$U186)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N186-T186","v":0},{"$f":"'15   Other'!O186","v":0},{"$f":"('17a Facility Characteristics'!$W186+'17a Facility Characteristics'!$X186)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K186+'17a Facility Characteristics'!$L186+'17a Facility Characteristics'!$N186+'17a Facility Characteristics'!$O186+'17a Facility Characteristics'!$Q186+'17a Facility Characteristics'!$R186+'17a Facility Characteristics'!$T186+'17a Facility Characteristics'!$U186+'17a Facility Characteristics'!$W186+'17a Facility Characteristics'!$X186","v":89153.372291624997},823.96832062499993]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B187,Quantities[],Quantities!$E$2)/43560","v":36.33},{"$f":"IF(AND(C187=\"A\",D187=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D187=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C187=\"A\",D187=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D187=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K187+'17a Facility Characteristics'!$L187)*'16   Sum'!$C$15","v":0},{"$f":"IF(D187=\"a\",'13   EarthSum'!P187+'13   EarthSum'!Q187,0)+IF(AND(C187=\"E\",D187=\"c\"),'13   EarthSum'!P187+'13   EarthSum'!Q187,0)","v":0},{"$f":"IF(D187=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C187=\"E\",D187=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N187+'17a Facility Characteristics'!$O187)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M187+IF(AND(C187=\"E\",OR(D187=\"b\",D187=\"d\")),'13   EarthSum'!P187+'13   EarthSum'!Q187,0)","v":29794.966525406246},{"$f":"SUM('14   Revegetation'!L187)+IF(AND(C187=\"E\",OR(D187=\"b\",D187=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":139.8025629},{"$f":"('17a Facility Characteristics'!$Q187+'17a Facility Characteristics'!$R187)*'16   Sum'!$C$15","v":8980.4307264918734},{"$f":"IF(OR(C187=\"F\",C187=\"G\",C187=\"Gb\",C187=\"H\",C187=\"I\"),'15   Other'!N187,0)","v":0},{"$f":"IF(OR(C187=\"F\",C187=\"G\",C187=\"Gb\",C187=\"H\",C187=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T187+'17a Facility Characteristics'!$U187)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N187-T187","v":0},{"$f":"'15   Other'!O187","v":0},{"$f":"('17a Facility Characteristics'!$W187+'17a Facility Characteristics'!$X187)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K187+'17a Facility Characteristics'!$L187+'17a Facility Characteristics'!$N187+'17a Facility Characteristics'!$O187+'17a Facility Characteristics'!$Q187+'17a Facility Characteristics'!$R187+'17a Facility Characteristics'!$T187+'17a Facility Characteristics'!$U187+'17a Facility Characteristics'!$W187+'17a Facility Characteristics'!$X187","v":29934.769088306246},823.96832062499993]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B188,Quantities[],Quantities!$E$2)/43560","v":33},{"$f":"IF(AND(C188=\"A\",D188=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D188=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C188=\"A\",D188=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D188=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K188+'17a Facility Characteristics'!$L188)*'16   Sum'!$C$15","v":0},{"$f":"IF(D188=\"a\",'13   EarthSum'!P188+'13   EarthSum'!Q188,0)+IF(AND(C188=\"E\",D188=\"c\"),'13   EarthSum'!P188+'13   EarthSum'!Q188,0)","v":0},{"$f":"IF(D188=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C188=\"E\",D188=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N188+'17a Facility Characteristics'!$O188)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M188+IF(AND(C188=\"E\",OR(D188=\"b\",D188=\"d\")),'13   EarthSum'!P188+'13   EarthSum'!Q188,0)","v":27063.966290624998},{"$f":"SUM('14   Revegetation'!L188)+IF(AND(C188=\"E\",OR(D188=\"b\",D188=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":126.98829000000001},{"$f":"('17a Facility Characteristics'!$Q188+'17a Facility Characteristics'!$R188)*'16   Sum'!$C$15","v":8157.286374187499},{"$f":"IF(OR(C188=\"F\",C188=\"G\",C188=\"Gb\",C188=\"H\",C188=\"I\"),'15   Other'!N188,0)","v":0},{"$f":"IF(OR(C188=\"F\",C188=\"G\",C188=\"Gb\",C188=\"H\",C188=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T188+'17a Facility Characteristics'!$U188)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N188-T188","v":0},{"$f":"'15   Other'!O188","v":0},{"$f":"('17a Facility Characteristics'!$W188+'17a Facility Characteristics'!$X188)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K188+'17a Facility Characteristics'!$L188+'17a Facility Characteristics'!$N188+'17a Facility Characteristics'!$O188+'17a Facility Characteristics'!$Q188+'17a Facility Characteristics'!$R188+'17a Facility Characteristics'!$T188+'17a Facility Characteristics'!$U188+'17a Facility Characteristics'!$W188+'17a Facility Characteristics'!$X188","v":27190.954580624999},823.96832062499993]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B189,Quantities[],Quantities!$E$2)/43560","v":57.152000000000001},{"$f":"IF(AND(C189=\"A\",D189=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D189=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C189=\"A\",D189=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D189=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K189+'17a Facility Characteristics'!$L189)*'16   Sum'!$C$15","v":0},{"$f":"IF(D189=\"a\",'13   EarthSum'!P189+'13   EarthSum'!Q189,0)+IF(AND(C189=\"E\",D189=\"c\"),'13   EarthSum'!P189+'13   EarthSum'!Q189,0)","v":0},{"$f":"IF(D189=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C189=\"E\",D189=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N189+'17a Facility Characteristics'!$O189)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M189+IF(AND(C189=\"E\",OR(D189=\"b\",D189=\"d\")),'13   EarthSum'!P189+'13   EarthSum'!Q189,0)","v":46871.509134599997},{"$f":"SUM('14   Revegetation'!L189)+IF(AND(C189=\"E\",OR(D189=\"b\",D189=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":219.92832576000001},{"$f":"('17a Facility Characteristics'!$Q189+'17a Facility Characteristics'!$R189)*'16   Sum'!$C$15","v":14127.431238108},{"$f":"IF(OR(C189=\"F\",C189=\"G\",C189=\"Gb\",C189=\"H\",C189=\"I\"),'15   Other'!N189,0)","v":0},{"$f":"IF(OR(C189=\"F\",C189=\"G\",C189=\"Gb\",C189=\"H\",C189=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T189+'17a Facility Characteristics'!$U189)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N189-T189","v":0},{"$f":"'15   Other'!O189","v":0},{"$f":"('17a Facility Characteristics'!$W189+'17a Facility Characteristics'!$X189)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K189+'17a Facility Characteristics'!$L189+'17a Facility Characteristics'!$N189+'17a Facility Characteristics'!$O189+'17a Facility Characteristics'!$Q189+'17a Facility Characteristics'!$R189+'17a Facility Characteristics'!$T189+'17a Facility Characteristics'!$U189+'17a Facility Characteristics'!$W189+'17a Facility Characteristics'!$X189","v":47091.437460360001},823.96832062500005]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B190,Quantities[],Quantities!$E$2)/43560","v":5.3179999999999996},{"$f":"IF(AND(C190=\"A\",D190=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D190=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C190=\"A\",D190=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D190=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K190+'17a Facility Characteristics'!$L190)*'16   Sum'!$C$15","v":0},{"$f":"IF(D190=\"a\",'13   EarthSum'!P190+'13   EarthSum'!Q190,0)+IF(AND(C190=\"E\",D190=\"c\"),'13   EarthSum'!P190+'13   EarthSum'!Q190,0)","v":0},{"$f":"IF(D190=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C190=\"E\",D190=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N190+'17a Facility Characteristics'!$O190)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M190+IF(AND(C190=\"E\",OR(D190=\"b\",D190=\"d\")),'13   EarthSum'!P190+'13   EarthSum'!Q190,0)","v":4361.3991737437491},{"$f":"SUM('14   Revegetation'!L190)+IF(AND(C190=\"E\",OR(D190=\"b\",D190=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":20.464355340000001},{"$f":"('17a Facility Characteristics'!$Q190+'17a Facility Characteristics'!$R190)*'16   Sum'!$C$15","v":1314.5590587251247},{"$f":"IF(OR(C190=\"F\",C190=\"G\",C190=\"Gb\",C190=\"H\",C190=\"I\"),'15   Other'!N190,0)","v":0},{"$f":"IF(OR(C190=\"F\",C190=\"G\",C190=\"Gb\",C190=\"H\",C190=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T190+'17a Facility Characteristics'!$U190)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N190-T190","v":0},{"$f":"'15   Other'!O190","v":0},{"$f":"('17a Facility Characteristics'!$W190+'17a Facility Characteristics'!$X190)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K190+'17a Facility Characteristics'!$L190+'17a Facility Characteristics'!$N190+'17a Facility Characteristics'!$O190+'17a Facility Characteristics'!$Q190+'17a Facility Characteristics'!$R190+'17a Facility Characteristics'!$T190+'17a Facility Characteristics'!$U190+'17a Facility Characteristics'!$W190+'17a Facility Characteristics'!$X190","v":4381.8635290837492},823.96832062499993]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B191,Quantities[],Quantities!$E$2)/43560","v":100},{"$f":"IF(AND(C191=\"A\",D191=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D191=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C191=\"A\",D191=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D191=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K191+'17a Facility Characteristics'!$L191)*'16   Sum'!$C$15","v":0},{"$f":"IF(D191=\"a\",'13   EarthSum'!P191+'13   EarthSum'!Q191,0)+IF(AND(C191=\"E\",D191=\"c\"),'13   EarthSum'!P191+'13   EarthSum'!Q191,0)","v":0},{"$f":"IF(D191=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C191=\"E\",D191=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N191+'17a Facility Characteristics'!$O191)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M191+IF(AND(C191=\"E\",OR(D191=\"b\",D191=\"d\")),'13   EarthSum'!P191+'13   EarthSum'!Q191,0)","v":82012.019062499996},{"$f":"SUM('14   Revegetation'!L191)+IF(AND(C191=\"E\",OR(D191=\"b\",D191=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":384.81300000000005},{"$f":"('17a Facility Characteristics'!$Q191+'17a Facility Characteristics'!$R191)*'16   Sum'!$C$15","v":24719.049618749996},{"$f":"IF(OR(C191=\"F\",C191=\"G\",C191=\"Gb\",C191=\"H\",C191=\"I\"),'15   Other'!N191,0)","v":0},{"$f":"IF(OR(C191=\"F\",C191=\"G\",C191=\"Gb\",C191=\"H\",C191=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T191+'17a Facility Characteristics'!$U191)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N191-T191","v":0},{"$f":"'15   Other'!O191","v":0},{"$f":"('17a Facility Characteristics'!$W191+'17a Facility Characteristics'!$X191)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K191+'17a Facility Characteristics'!$L191+'17a Facility Characteristics'!$N191+'17a Facility Characteristics'!$O191+'17a Facility Characteristics'!$Q191+'17a Facility Characteristics'!$R191+'17a Facility Characteristics'!$T191+'17a Facility Characteristics'!$U191+'17a Facility Characteristics'!$W191+'17a Facility Characteristics'!$X191","v":82396.832062499991},823.96832062499993]
[16,{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B192,Quantities[],Quantities!$E$2)/43560","v":11.9},{"$f":"IF(AND(C192=\"A\",D192=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D192=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C192=\"A\",D192=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D192=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K192+'17a Facility Characteristics'!$L192)*'16   Sum'!$C$15","v":0},{"$f":"IF(D192=\"a\",'13   EarthSum'!P192+'13   EarthSum'!Q192,0)+IF(AND(C192=\"E\",D192=\"c\"),'13   EarthSum'!P192+'13   EarthSum'!Q192,0)","v":0},{"$f":"IF(D192=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C192=\"E\",D192=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N192+'17a Facility Characteristics'!$O192)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M192+IF(AND(C192=\"E\",OR(D192=\"b\",D192=\"d\")),'13   EarthSum'!P192+'13   EarthSum'!Q192,0)","v":9759.4302684374998},{"$f":"SUM('14   Revegetation'!L192)+IF(AND(C192=\"E\",OR(D192=\"b\",D192=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":45.792747000000006},{"$f":"('17a Facility Characteristics'!$Q192+'17a Facility Characteristics'!$R192)*'16   Sum'!$C$15","v":2941.5669046312496},{"$f":"IF(OR(C192=\"F\",C192=\"G\",C192=\"Gb\",C192=\"H\",C192=\"I\"),'15   Other'!N192,0)","v":0},{"$f":"IF(OR(C192=\"F\",C192=\"G\",C192=\"Gb\",C192=\"H\",C192=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T192+'17a Facility Characteristics'!$U192)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N192-T192","v":0},{"$f":"'15   Other'!O192","v":0},{"$f":"('17a Facility Characteristics'!$W192+'17a Facility Characteristics'!$X192)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K192+'17a Facility Characteristics'!$L192+'17a Facility Characteristics'!$N192+'17a Facility Characteristics'!$O192+'17a Facility Characteristics'!$Q192+'17a Facility Characteristics'!$R192+'17a Facility Characteristics'!$T192+'17a Facility Characteristics'!$U192+'17a Facility Characteristics'!$W192+'17a Facility Characteristics'!$X192","v":9805.2230154374993},823.96832062499993]
[{"$f":"VALUE(LEFT(TEXT(B193,\"0\"),2))","v":17},{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B193,Quantities[],Quantities!$E$2)/43560","v":93.3},{"$f":"IF(AND(C193=\"A\",D193=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D193=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C193=\"A\",D193=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D193=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K193+'17a Facility Characteristics'!$L193)*'16   Sum'!$C$15","v":0},{"$f":"IF(D193=\"a\",'13   EarthSum'!P193+'13   EarthSum'!Q193,0)+IF(AND(C193=\"E\",D193=\"c\"),'13   EarthSum'!P193+'13   EarthSum'!Q193,0)","v":0},{"$f":"IF(D193=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C193=\"E\",D193=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N193+'17a Facility Characteristics'!$O193)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M193+IF(AND(C193=\"E\",OR(D193=\"b\",D193=\"d\")),'13   EarthSum'!P193+'13   EarthSum'!Q193,0)","v":76517.213785312488},{"$f":"SUM('14   Revegetation'!L193)+IF(AND(C193=\"E\",OR(D193=\"b\",D193=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":359.030529},{"$f":"('17a Facility Characteristics'!$Q193+'17a Facility Characteristics'!$R193)*'16   Sum'!$C$15","v":23062.873294293746},{"$f":"IF(OR(C193=\"F\",C193=\"G\",C193=\"Gb\",C193=\"H\",C193=\"I\"),'15   Other'!N193,0)","v":0},{"$f":"IF(OR(C193=\"F\",C193=\"G\",C193=\"Gb\",C193=\"H\",C193=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T193+'17a Facility Characteristics'!$U193)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N193-T193","v":0},{"$f":"'15   Other'!O193","v":0},{"$f":"('17a Facility Characteristics'!$W193+'17a Facility Characteristics'!$X193)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K193+'17a Facility Characteristics'!$L193+'17a Facility Characteristics'!$N193+'17a Facility Characteristics'!$O193+'17a Facility Characteristics'!$Q193+'17a Facility Characteristics'!$R193+'17a Facility Characteristics'!$T193+'17a Facility Characteristics'!$U193+'17a Facility Characteristics'!$W193+'17a Facility Characteristics'!$X193","v":76876.244314312484},{"$f":"IF(J193>0,Z193/J193,0)","v":823.96832062499982}]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B194,Quantities[],Quantities!$E$2)/43560","v":0.01},{"$f":"IF(AND(C194=\"A\",D194=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D194=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C194=\"A\",D194=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D194=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K194+'17a Facility Characteristics'!$L194)*'16   Sum'!$C$15","v":0},{"$f":"IF(D194=\"a\",'13   EarthSum'!P194+'13   EarthSum'!Q194,0)+IF(AND(C194=\"E\",D194=\"c\"),'13   EarthSum'!P194+'13   EarthSum'!Q194,0)","v":0},{"$f":"IF(D194=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C194=\"E\",D194=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N194+'17a Facility Characteristics'!$O194)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M194+IF(AND(C194=\"E\",OR(D194=\"b\",D194=\"d\")),'13   EarthSum'!P194+'13   EarthSum'!Q194,0)","v":8.2012019062500006},{"$f":"SUM('14   Revegetation'!L194)+IF(AND(C194=\"E\",OR(D194=\"b\",D194=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":3.8481300000000003E-2},{"$f":"('17a Facility Characteristics'!$Q194+'17a Facility Characteristics'!$R194)*'16   Sum'!$C$15","v":2.4719049618750004},{"$f":"IF(OR(C194=\"F\",C194=\"G\",C194=\"Gb\",C194=\"H\",C194=\"I\"),'15   Other'!N194,0)","v":0},{"$f":"IF(OR(C194=\"F\",C194=\"G\",C194=\"Gb\",C194=\"H\",C194=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T194+'17a Facility Characteristics'!$U194)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N194-T194","v":0},{"$f":"'15   Other'!O194","v":0},{"$f":"('17a Facility Characteristics'!$W194+'17a Facility Characteristics'!$X194)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K194+'17a Facility Characteristics'!$L194+'17a Facility Characteristics'!$N194+'17a Facility Characteristics'!$O194+'17a Facility Characteristics'!$Q194+'17a Facility Characteristics'!$R194+'17a Facility Characteristics'!$T194+'17a Facility Characteristics'!$U194+'17a Facility Characteristics'!$W194+'17a Facility Characteristics'!$X194","v":8.2396832062500014},823.96832062500016]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B195,Quantities[],Quantities!$E$2)/43560","v":0.62},{"$f":"IF(AND(C195=\"A\",D195=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D195=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C195=\"A\",D195=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D195=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K195+'17a Facility Characteristics'!$L195)*'16   Sum'!$C$15","v":0},{"$f":"IF(D195=\"a\",'13   EarthSum'!P195+'13   EarthSum'!Q195,0)+IF(AND(C195=\"E\",D195=\"c\"),'13   EarthSum'!P195+'13   EarthSum'!Q195,0)","v":0},{"$f":"IF(D195=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C195=\"E\",D195=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N195+'17a Facility Characteristics'!$O195)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M195+IF(AND(C195=\"E\",OR(D195=\"b\",D195=\"d\")),'13   EarthSum'!P195+'13   EarthSum'!Q195,0)","v":508.4745181875},{"$f":"SUM('14   Revegetation'!L195)+IF(AND(C195=\"E\",OR(D195=\"b\",D195=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":2.3858406000000003},{"$f":"('17a Facility Characteristics'!$Q195+'17a Facility Characteristics'!$R195)*'16   Sum'!$C$15","v":153.25810763625},{"$f":"IF(OR(C195=\"F\",C195=\"G\",C195=\"Gb\",C195=\"H\",C195=\"I\"),'15   Other'!N195,0)","v":0},{"$f":"IF(OR(C195=\"F\",C195=\"G\",C195=\"Gb\",C195=\"H\",C195=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T195+'17a Facility Characteristics'!$U195)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N195-T195","v":0},{"$f":"'15   Other'!O195","v":0},{"$f":"('17a Facility Characteristics'!$W195+'17a Facility Characteristics'!$X195)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K195+'17a Facility Characteristics'!$L195+'17a Facility Characteristics'!$N195+'17a Facility Characteristics'!$O195+'17a Facility Characteristics'!$Q195+'17a Facility Characteristics'!$R195+'17a Facility Characteristics'!$T195+'17a Facility Characteristics'!$U195+'17a Facility Characteristics'!$W195+'17a Facility Characteristics'!$X195","v":510.86035878749999},823.96832062500005]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B196,Quantities[],Quantities!$E$2)/43560","v":0.5},{"$f":"IF(AND(C196=\"A\",D196=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D196=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C196=\"A\",D196=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D196=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K196+'17a Facility Characteristics'!$L196)*'16   Sum'!$C$15","v":0},{"$f":"IF(D196=\"a\",'13   EarthSum'!P196+'13   EarthSum'!Q196,0)+IF(AND(C196=\"E\",D196=\"c\"),'13   EarthSum'!P196+'13   EarthSum'!Q196,0)","v":0},{"$f":"IF(D196=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C196=\"E\",D196=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N196+'17a Facility Characteristics'!$O196)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M196+IF(AND(C196=\"E\",OR(D196=\"b\",D196=\"d\")),'13   EarthSum'!P196+'13   EarthSum'!Q196,0)","v":410.06009531249998},{"$f":"SUM('14   Revegetation'!L196)+IF(AND(C196=\"E\",OR(D196=\"b\",D196=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":1.9240650000000001},{"$f":"('17a Facility Characteristics'!$Q196+'17a Facility Characteristics'!$R196)*'16   Sum'!$C$15","v":123.59524809374999},{"$f":"IF(OR(C196=\"F\",C196=\"G\",C196=\"Gb\",C196=\"H\",C196=\"I\"),'15   Other'!N196,0)","v":0},{"$f":"IF(OR(C196=\"F\",C196=\"G\",C196=\"Gb\",C196=\"H\",C196=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T196+'17a Facility Characteristics'!$U196)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N196-T196","v":0},{"$f":"'15   Other'!O196","v":0},{"$f":"('17a Facility Characteristics'!$W196+'17a Facility Characteristics'!$X196)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K196+'17a Facility Characteristics'!$L196+'17a Facility Characteristics'!$N196+'17a Facility Characteristics'!$O196+'17a Facility Characteristics'!$Q196+'17a Facility Characteristics'!$R196+'17a Facility Characteristics'!$T196+'17a Facility Characteristics'!$U196+'17a Facility Characteristics'!$W196+'17a Facility Characteristics'!$X196","v":411.98416031249997},823.96832062499993]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B197,Quantities[],Quantities!$E$2)/43560","v":0.38},{"$f":"IF(AND(C197=\"A\",D197=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D197=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C197=\"A\",D197=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D197=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K197+'17a Facility Characteristics'!$L197)*'16   Sum'!$C$15","v":0},{"$f":"IF(D197=\"a\",'13   EarthSum'!P197+'13   EarthSum'!Q197,0)+IF(AND(C197=\"E\",D197=\"c\"),'13   EarthSum'!P197+'13   EarthSum'!Q197,0)","v":0},{"$f":"IF(D197=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C197=\"E\",D197=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N197+'17a Facility Characteristics'!$O197)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M197+IF(AND(C197=\"E\",OR(D197=\"b\",D197=\"d\")),'13   EarthSum'!P197+'13   EarthSum'!Q197,0)","v":311.64567243749997},{"$f":"SUM('14   Revegetation'!L197)+IF(AND(C197=\"E\",OR(D197=\"b\",D197=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":1.4622894000000002},{"$f":"('17a Facility Characteristics'!$Q197+'17a Facility Characteristics'!$R197)*'16   Sum'!$C$15","v":93.932388551249986},{"$f":"IF(OR(C197=\"F\",C197=\"G\",C197=\"Gb\",C197=\"H\",C197=\"I\"),'15   Other'!N197,0)","v":0},{"$f":"IF(OR(C197=\"F\",C197=\"G\",C197=\"Gb\",C197=\"H\",C197=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T197+'17a Facility Characteristics'!$U197)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N197-T197","v":0},{"$f":"'15   Other'!O197","v":0},{"$f":"('17a Facility Characteristics'!$W197+'17a Facility Characteristics'!$X197)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K197+'17a Facility Characteristics'!$L197+'17a Facility Characteristics'!$N197+'17a Facility Characteristics'!$O197+'17a Facility Characteristics'!$Q197+'17a Facility Characteristics'!$R197+'17a Facility Characteristics'!$T197+'17a Facility Characteristics'!$U197+'17a Facility Characteristics'!$W197+'17a Facility Characteristics'!$X197","v":313.10796183749994},823.96832062499982]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B198,Quantities[],Quantities!$E$2)/43560","v":0.2},{"$f":"IF(AND(C198=\"A\",D198=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D198=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C198=\"A\",D198=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D198=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K198+'17a Facility Characteristics'!$L198)*'16   Sum'!$C$15","v":0},{"$f":"IF(D198=\"a\",'13   EarthSum'!P198+'13   EarthSum'!Q198,0)+IF(AND(C198=\"E\",D198=\"c\"),'13   EarthSum'!P198+'13   EarthSum'!Q198,0)","v":0},{"$f":"IF(D198=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C198=\"E\",D198=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N198+'17a Facility Characteristics'!$O198)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M198+IF(AND(C198=\"E\",OR(D198=\"b\",D198=\"d\")),'13   EarthSum'!P198+'13   EarthSum'!Q198,0)","v":164.024038125},{"$f":"SUM('14   Revegetation'!L198)+IF(AND(C198=\"E\",OR(D198=\"b\",D198=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0.76962600000000014},{"$f":"('17a Facility Characteristics'!$Q198+'17a Facility Characteristics'!$R198)*'16   Sum'!$C$15","v":49.438099237499998},{"$f":"IF(OR(C198=\"F\",C198=\"G\",C198=\"Gb\",C198=\"H\",C198=\"I\"),'15   Other'!N198,0)","v":0},{"$f":"IF(OR(C198=\"F\",C198=\"G\",C198=\"Gb\",C198=\"H\",C198=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T198+'17a Facility Characteristics'!$U198)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N198-T198","v":0},{"$f":"'15   Other'!O198","v":0},{"$f":"('17a Facility Characteristics'!$W198+'17a Facility Characteristics'!$X198)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K198+'17a Facility Characteristics'!$L198+'17a Facility Characteristics'!$N198+'17a Facility Characteristics'!$O198+'17a Facility Characteristics'!$Q198+'17a Facility Characteristics'!$R198+'17a Facility Characteristics'!$T198+'17a Facility Characteristics'!$U198+'17a Facility Characteristics'!$W198+'17a Facility Characteristics'!$X198","v":164.79366412499999},823.96832062499993]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B199,Quantities[],Quantities!$E$2)/43560","v":0.46000000000000008},{"$f":"IF(AND(C199=\"A\",D199=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D199=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C199=\"A\",D199=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D199=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K199+'17a Facility Characteristics'!$L199)*'16   Sum'!$C$15","v":0},{"$f":"IF(D199=\"a\",'13   EarthSum'!P199+'13   EarthSum'!Q199,0)+IF(AND(C199=\"E\",D199=\"c\"),'13   EarthSum'!P199+'13   EarthSum'!Q199,0)","v":0},{"$f":"IF(D199=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C199=\"E\",D199=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N199+'17a Facility Characteristics'!$O199)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M199+IF(AND(C199=\"E\",OR(D199=\"b\",D199=\"d\")),'13   EarthSum'!P199+'13   EarthSum'!Q199,0)","v":377.25528768750007},{"$f":"SUM('14   Revegetation'!L199)+IF(AND(C199=\"E\",OR(D199=\"b\",D199=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":1.7701398000000004},{"$f":"('17a Facility Characteristics'!$Q199+'17a Facility Characteristics'!$R199)*'16   Sum'!$C$15","v":113.70762824625001},{"$f":"IF(OR(C199=\"F\",C199=\"G\",C199=\"Gb\",C199=\"H\",C199=\"I\"),'15   Other'!N199,0)","v":0},{"$f":"IF(OR(C199=\"F\",C199=\"G\",C199=\"Gb\",C199=\"H\",C199=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T199+'17a Facility Characteristics'!$U199)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N199-T199","v":0},{"$f":"'15   Other'!O199","v":0},{"$f":"('17a Facility Characteristics'!$W199+'17a Facility Characteristics'!$X199)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K199+'17a Facility Characteristics'!$L199+'17a Facility Characteristics'!$N199+'17a Facility Characteristics'!$O199+'17a Facility Characteristics'!$Q199+'17a Facility Characteristics'!$R199+'17a Facility Characteristics'!$T199+'17a Facility Characteristics'!$U199+'17a Facility Characteristics'!$W199+'17a Facility Characteristics'!$X199","v":379.02542748750005},823.96832062499993]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B200,Quantities[],Quantities!$E$2)/43560","v":0.52},{"$f":"IF(AND(C200=\"A\",D200=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D200=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C200=\"A\",D200=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D200=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K200+'17a Facility Characteristics'!$L200)*'16   Sum'!$C$15","v":0},{"$f":"IF(D200=\"a\",'13   EarthSum'!P200+'13   EarthSum'!Q200,0)+IF(AND(C200=\"E\",D200=\"c\"),'13   EarthSum'!P200+'13   EarthSum'!Q200,0)","v":0},{"$f":"IF(D200=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C200=\"E\",D200=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N200+'17a Facility Characteristics'!$O200)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M200+IF(AND(C200=\"E\",OR(D200=\"b\",D200=\"d\")),'13   EarthSum'!P200+'13   EarthSum'!Q200,0)","v":426.46249912500002},{"$f":"SUM('14   Revegetation'!L200)+IF(AND(C200=\"E\",OR(D200=\"b\",D200=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":2.0010276},{"$f":"('17a Facility Characteristics'!$Q200+'17a Facility Characteristics'!$R200)*'16   Sum'!$C$15","v":128.5390580175},{"$f":"IF(OR(C200=\"F\",C200=\"G\",C200=\"Gb\",C200=\"H\",C200=\"I\"),'15   Other'!N200,0)","v":0},{"$f":"IF(OR(C200=\"F\",C200=\"G\",C200=\"Gb\",C200=\"H\",C200=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T200+'17a Facility Characteristics'!$U200)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N200-T200","v":0},{"$f":"'15   Other'!O200","v":0},{"$f":"('17a Facility Characteristics'!$W200+'17a Facility Characteristics'!$X200)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K200+'17a Facility Characteristics'!$L200+'17a Facility Characteristics'!$N200+'17a Facility Characteristics'!$O200+'17a Facility Characteristics'!$Q200+'17a Facility Characteristics'!$R200+'17a Facility Characteristics'!$T200+'17a Facility Characteristics'!$U200+'17a Facility Characteristics'!$W200+'17a Facility Characteristics'!$X200","v":428.46352672500001},823.96832062499993]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B201,Quantities[],Quantities!$E$2)/43560","v":0.34},{"$f":"IF(AND(C201=\"A\",D201=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D201=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C201=\"A\",D201=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D201=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K201+'17a Facility Characteristics'!$L201)*'16   Sum'!$C$15","v":0},{"$f":"IF(D201=\"a\",'13   EarthSum'!P201+'13   EarthSum'!Q201,0)+IF(AND(C201=\"E\",D201=\"c\"),'13   EarthSum'!P201+'13   EarthSum'!Q201,0)","v":0},{"$f":"IF(D201=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C201=\"E\",D201=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N201+'17a Facility Characteristics'!$O201)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M201+IF(AND(C201=\"E\",OR(D201=\"b\",D201=\"d\")),'13   EarthSum'!P201+'13   EarthSum'!Q201,0)","v":278.8408648125},{"$f":"SUM('14   Revegetation'!L201)+IF(AND(C201=\"E\",OR(D201=\"b\",D201=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":1.3083642000000002},{"$f":"('17a Facility Characteristics'!$Q201+'17a Facility Characteristics'!$R201)*'16   Sum'!$C$15","v":84.044768703750009},{"$f":"IF(OR(C201=\"F\",C201=\"G\",C201=\"Gb\",C201=\"H\",C201=\"I\"),'15   Other'!N201,0)","v":0},{"$f":"IF(OR(C201=\"F\",C201=\"G\",C201=\"Gb\",C201=\"H\",C201=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T201+'17a Facility Characteristics'!$U201)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N201-T201","v":0},{"$f":"'15   Other'!O201","v":0},{"$f":"('17a Facility Characteristics'!$W201+'17a Facility Characteristics'!$X201)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K201+'17a Facility Characteristics'!$L201+'17a Facility Characteristics'!$N201+'17a Facility Characteristics'!$O201+'17a Facility Characteristics'!$Q201+'17a Facility Characteristics'!$R201+'17a Facility Characteristics'!$T201+'17a Facility Characteristics'!$U201+'17a Facility Characteristics'!$W201+'17a Facility Characteristics'!$X201","v":280.14922901250003},823.96832062500005]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B202,Quantities[],Quantities!$E$2)/43560","v":0.84000000000000008},{"$f":"IF(AND(C202=\"A\",D202=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D202=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C202=\"A\",D202=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D202=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K202+'17a Facility Characteristics'!$L202)*'16   Sum'!$C$15","v":0},{"$f":"IF(D202=\"a\",'13   EarthSum'!P202+'13   EarthSum'!Q202,0)+IF(AND(C202=\"E\",D202=\"c\"),'13   EarthSum'!P202+'13   EarthSum'!Q202,0)","v":0},{"$f":"IF(D202=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C202=\"E\",D202=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N202+'17a Facility Characteristics'!$O202)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M202+IF(AND(C202=\"E\",OR(D202=\"b\",D202=\"d\")),'13   EarthSum'!P202+'13   EarthSum'!Q202,0)","v":688.90096012499998},{"$f":"SUM('14   Revegetation'!L202)+IF(AND(C202=\"E\",OR(D202=\"b\",D202=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":3.2324292000000003},{"$f":"('17a Facility Characteristics'!$Q202+'17a Facility Characteristics'!$R202)*'16   Sum'!$C$15","v":207.64001679749998},{"$f":"IF(OR(C202=\"F\",C202=\"G\",C202=\"Gb\",C202=\"H\",C202=\"I\"),'15   Other'!N202,0)","v":0},{"$f":"IF(OR(C202=\"F\",C202=\"G\",C202=\"Gb\",C202=\"H\",C202=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T202+'17a Facility Characteristics'!$U202)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N202-T202","v":0},{"$f":"'15   Other'!O202","v":0},{"$f":"('17a Facility Characteristics'!$W202+'17a Facility Characteristics'!$X202)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K202+'17a Facility Characteristics'!$L202+'17a Facility Characteristics'!$N202+'17a Facility Characteristics'!$O202+'17a Facility Characteristics'!$Q202+'17a Facility Characteristics'!$R202+'17a Facility Characteristics'!$T202+'17a Facility Characteristics'!$U202+'17a Facility Characteristics'!$W202+'17a Facility Characteristics'!$X202","v":692.13338932499994},823.96832062499982]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B203,Quantities[],Quantities!$E$2)/43560","v":1.53},{"$f":"IF(AND(C203=\"A\",D203=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D203=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C203=\"A\",D203=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D203=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K203+'17a Facility Characteristics'!$L203)*'16   Sum'!$C$15","v":0},{"$f":"IF(D203=\"a\",'13   EarthSum'!P203+'13   EarthSum'!Q203,0)+IF(AND(C203=\"E\",D203=\"c\"),'13   EarthSum'!P203+'13   EarthSum'!Q203,0)","v":0},{"$f":"IF(D203=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C203=\"E\",D203=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N203+'17a Facility Characteristics'!$O203)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M203+IF(AND(C203=\"E\",OR(D203=\"b\",D203=\"d\")),'13   EarthSum'!P203+'13   EarthSum'!Q203,0)","v":1254.78389165625},{"$f":"SUM('14   Revegetation'!L203)+IF(AND(C203=\"E\",OR(D203=\"b\",D203=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":5.8876389000000007},{"$f":"('17a Facility Characteristics'!$Q203+'17a Facility Characteristics'!$R203)*'16   Sum'!$C$15","v":378.201459166875},{"$f":"IF(OR(C203=\"F\",C203=\"G\",C203=\"Gb\",C203=\"H\",C203=\"I\"),'15   Other'!N203,0)","v":0},{"$f":"IF(OR(C203=\"F\",C203=\"G\",C203=\"Gb\",C203=\"H\",C203=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T203+'17a Facility Characteristics'!$U203)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N203-T203","v":0},{"$f":"'15   Other'!O203","v":0},{"$f":"('17a Facility Characteristics'!$W203+'17a Facility Characteristics'!$X203)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K203+'17a Facility Characteristics'!$L203+'17a Facility Characteristics'!$N203+'17a Facility Characteristics'!$O203+'17a Facility Characteristics'!$Q203+'17a Facility Characteristics'!$R203+'17a Facility Characteristics'!$T203+'17a Facility Characteristics'!$U203+'17a Facility Characteristics'!$W203+'17a Facility Characteristics'!$X203","v":1260.67153055625},823.96832062499993]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B204,Quantities[],Quantities!$E$2)/43560","v":50},{"$f":"IF(AND(C204=\"A\",D204=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D204=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C204=\"A\",D204=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D204=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K204+'17a Facility Characteristics'!$L204)*'16   Sum'!$C$15","v":0},{"$f":"IF(D204=\"a\",'13   EarthSum'!P204+'13   EarthSum'!Q204,0)+IF(AND(C204=\"E\",D204=\"c\"),'13   EarthSum'!P204+'13   EarthSum'!Q204,0)","v":0},{"$f":"IF(D204=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C204=\"E\",D204=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N204+'17a Facility Characteristics'!$O204)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M204+IF(AND(C204=\"E\",OR(D204=\"b\",D204=\"d\")),'13   EarthSum'!P204+'13   EarthSum'!Q204,0)","v":41006.009531249998},{"$f":"SUM('14   Revegetation'!L204)+IF(AND(C204=\"E\",OR(D204=\"b\",D204=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":192.40650000000002},{"$f":"('17a Facility Characteristics'!$Q204+'17a Facility Characteristics'!$R204)*'16   Sum'!$C$15","v":12359.524809374998},{"$f":"IF(OR(C204=\"F\",C204=\"G\",C204=\"Gb\",C204=\"H\",C204=\"I\"),'15   Other'!N204,0)","v":0},{"$f":"IF(OR(C204=\"F\",C204=\"G\",C204=\"Gb\",C204=\"H\",C204=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T204+'17a Facility Characteristics'!$U204)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N204-T204","v":0},{"$f":"'15   Other'!O204","v":0},{"$f":"('17a Facility Characteristics'!$W204+'17a Facility Characteristics'!$X204)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K204+'17a Facility Characteristics'!$L204+'17a Facility Characteristics'!$N204+'17a Facility Characteristics'!$O204+'17a Facility Characteristics'!$Q204+'17a Facility Characteristics'!$R204+'17a Facility Characteristics'!$T204+'17a Facility Characteristics'!$U204+'17a Facility Characteristics'!$W204+'17a Facility Characteristics'!$X204","v":41198.416031249995},823.96832062499993]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B205,Quantities[],Quantities!$E$2)/43560","v":1.446},{"$f":"IF(AND(C205=\"A\",D205=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D205=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C205=\"A\",D205=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D205=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K205+'17a Facility Characteristics'!$L205)*'16   Sum'!$C$15","v":0},{"$f":"IF(D205=\"a\",'13   EarthSum'!P205+'13   EarthSum'!Q205,0)+IF(AND(C205=\"E\",D205=\"c\"),'13   EarthSum'!P205+'13   EarthSum'!Q205,0)","v":0},{"$f":"IF(D205=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C205=\"E\",D205=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N205+'17a Facility Characteristics'!$O205)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M205+IF(AND(C205=\"E\",OR(D205=\"b\",D205=\"d\")),'13   EarthSum'!P205+'13   EarthSum'!Q205,0)","v":1185.8937956437499},{"$f":"SUM('14   Revegetation'!L205)+IF(AND(C205=\"E\",OR(D205=\"b\",D205=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":5.5643959800000005},{"$f":"('17a Facility Characteristics'!$Q205+'17a Facility Characteristics'!$R205)*'16   Sum'!$C$15","v":357.43745748712496},{"$f":"IF(OR(C205=\"F\",C205=\"G\",C205=\"Gb\",C205=\"H\",C205=\"I\"),'15   Other'!N205,0)","v":0},{"$f":"IF(OR(C205=\"F\",C205=\"G\",C205=\"Gb\",C205=\"H\",C205=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T205+'17a Facility Characteristics'!$U205)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N205-T205","v":0},{"$f":"'15   Other'!O205","v":0},{"$f":"('17a Facility Characteristics'!$W205+'17a Facility Characteristics'!$X205)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K205+'17a Facility Characteristics'!$L205+'17a Facility Characteristics'!$N205+'17a Facility Characteristics'!$O205+'17a Facility Characteristics'!$Q205+'17a Facility Characteristics'!$R205+'17a Facility Characteristics'!$T205+'17a Facility Characteristics'!$U205+'17a Facility Characteristics'!$W205+'17a Facility Characteristics'!$X205","v":1191.4581916237498},823.96832062499993]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"VLOOKUP(B206,Quantities[],Quantities!$E$2)/43560","v":109.9},{"$f":"IF(AND(C206=\"A\",D206=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D206=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":102166.46518600102},{"$f":"IF(AND(C206=\"A\",D206=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D206=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":23153.154428502348},{"$f":"('17a Facility Characteristics'!$K206+'17a Facility Characteristics'!$L206)*'16   Sum'!$C$15","v":37595.88588435101},{"$f":"IF(D206=\"a\",'13   EarthSum'!P206+'13   EarthSum'!Q206,0)+IF(AND(C206=\"E\",D206=\"c\"),'13   EarthSum'!P206+'13   EarthSum'!Q206,0)","v":0},{"$f":"IF(D206=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C206=\"E\",D206=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N206+'17a Facility Characteristics'!$O206)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M206+IF(AND(C206=\"E\",OR(D206=\"b\",D206=\"d\")),'13   EarthSum'!P206+'13   EarthSum'!Q206,0)","v":0},{"$f":"SUM('14   Revegetation'!L206)+IF(AND(C206=\"E\",OR(D206=\"b\",D206=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q206+'17a Facility Characteristics'!$R206)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C206=\"F\",C206=\"G\",C206=\"Gb\",C206=\"H\",C206=\"I\"),'15   Other'!N206,0)","v":0},{"$f":"IF(OR(C206=\"F\",C206=\"G\",C206=\"Gb\",C206=\"H\",C206=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T206+'17a Facility Characteristics'!$U206)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N206-T206","v":0},{"$f":"'15   Other'!O206","v":0},{"$f":"('17a Facility Characteristics'!$W206+'17a Facility Characteristics'!$X206)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K206+'17a Facility Characteristics'!$L206+'17a Facility Characteristics'!$N206+'17a Facility Characteristics'!$O206+'17a Facility Characteristics'!$Q206+'17a Facility Characteristics'!$R206+'17a Facility Characteristics'!$T206+'17a Facility Characteristics'!$U206+'17a Facility Characteristics'!$W206+'17a Facility Characteristics'!$X206","v":125319.61961450338},1140.3059109599942]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"VLOOKUP(B207,Quantities[],Quantities!$E$2)/43560","v":255.6},{"$f":"IF(AND(C207=\"A\",D207=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D207=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":237613.72612867938},{"$f":"IF(AND(C207=\"A\",D207=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D207=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":53848.46471269519},{"$f":"('17a Facility Characteristics'!$K207+'17a Facility Characteristics'!$L207)*'16   Sum'!$C$15","v":87438.657252412362},{"$f":"IF(D207=\"a\",'13   EarthSum'!P207+'13   EarthSum'!Q207,0)+IF(AND(C207=\"E\",D207=\"c\"),'13   EarthSum'!P207+'13   EarthSum'!Q207,0)","v":0},{"$f":"IF(D207=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C207=\"E\",D207=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N207+'17a Facility Characteristics'!$O207)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M207+IF(AND(C207=\"E\",OR(D207=\"b\",D207=\"d\")),'13   EarthSum'!P207+'13   EarthSum'!Q207,0)","v":0},{"$f":"SUM('14   Revegetation'!L207)+IF(AND(C207=\"E\",OR(D207=\"b\",D207=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q207+'17a Facility Characteristics'!$R207)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C207=\"F\",C207=\"G\",C207=\"Gb\",C207=\"H\",C207=\"I\"),'15   Other'!N207,0)","v":0},{"$f":"IF(OR(C207=\"F\",C207=\"G\",C207=\"Gb\",C207=\"H\",C207=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T207+'17a Facility Characteristics'!$U207)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N207-T207","v":0},{"$f":"'15   Other'!O207","v":0},{"$f":"('17a Facility Characteristics'!$W207+'17a Facility Characteristics'!$X207)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K207+'17a Facility Characteristics'!$L207+'17a Facility Characteristics'!$N207+'17a Facility Characteristics'!$O207+'17a Facility Characteristics'!$Q207+'17a Facility Characteristics'!$R207+'17a Facility Characteristics'!$T207+'17a Facility Characteristics'!$U207+'17a Facility Characteristics'!$W207+'17a Facility Characteristics'!$X207","v":291462.19084137457},1140.3059109599944]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"VLOOKUP(B208,Quantities[],Quantities!$E$2)/43560","v":83.537900608356281},{"$f":"IF(AND(C208=\"A\",D208=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D208=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":77659.435980120528},{"$f":"IF(AND(C208=\"A\",D208=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D208=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":17599.325872776648},{"$f":"('17a Facility Characteristics'!$K208+'17a Facility Characteristics'!$L208)*'16   Sum'!$C$15","v":28577.628555869152},{"$f":"IF(D208=\"a\",'13   EarthSum'!P208+'13   EarthSum'!Q208,0)+IF(AND(C208=\"E\",D208=\"c\"),'13   EarthSum'!P208+'13   EarthSum'!Q208,0)","v":0},{"$f":"IF(D208=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C208=\"E\",D208=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N208+'17a Facility Characteristics'!$O208)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M208+IF(AND(C208=\"E\",OR(D208=\"b\",D208=\"d\")),'13   EarthSum'!P208+'13   EarthSum'!Q208,0)","v":0},{"$f":"SUM('14   Revegetation'!L208)+IF(AND(C208=\"E\",OR(D208=\"b\",D208=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q208+'17a Facility Characteristics'!$R208)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C208=\"F\",C208=\"G\",C208=\"Gb\",C208=\"H\",C208=\"I\"),'15   Other'!N208,0)","v":0},{"$f":"IF(OR(C208=\"F\",C208=\"G\",C208=\"Gb\",C208=\"H\",C208=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T208+'17a Facility Characteristics'!$U208)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N208-T208","v":0},{"$f":"'15   Other'!O208","v":0},{"$f":"('17a Facility Characteristics'!$W208+'17a Facility Characteristics'!$X208)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K208+'17a Facility Characteristics'!$L208+'17a Facility Characteristics'!$N208+'17a Facility Characteristics'!$O208+'17a Facility Characteristics'!$Q208+'17a Facility Characteristics'!$R208+'17a Facility Characteristics'!$T208+'17a Facility Characteristics'!$U208+'17a Facility Characteristics'!$W208+'17a Facility Characteristics'!$X208","v":95258.76185289718},1140.3059109599944]
[{"$f":"VALUE(LEFT(TEXT(B209,\"0\"),2))","v":10},{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"VLOOKUP(B209,Quantities[],Quantities!$E$2)/43560","v":20.9},{"$f":"IF(AND(C209=\"A\",D209=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D209=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":19429.291377501562},{"$f":"IF(AND(C209=\"A\",D209=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D209=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":4403.1021615623213},{"$f":"('17a Facility Characteristics'!$K209+'17a Facility Characteristics'!$L209)*'16   Sum'!$C$15","v":7149.7180617191652},{"$f":"IF(D209=\"a\",'13   EarthSum'!P209+'13   EarthSum'!Q209,0)+IF(AND(C209=\"E\",D209=\"c\"),'13   EarthSum'!P209+'13   EarthSum'!Q209,0)","v":0},{"$f":"IF(D209=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C209=\"E\",D209=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N209+'17a Facility Characteristics'!$O209)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M209+IF(AND(C209=\"E\",OR(D209=\"b\",D209=\"d\")),'13   EarthSum'!P209+'13   EarthSum'!Q209,0)","v":0},{"$f":"SUM('14   Revegetation'!L209)+IF(AND(C209=\"E\",OR(D209=\"b\",D209=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q209+'17a Facility Characteristics'!$R209)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C209=\"F\",C209=\"G\",C209=\"Gb\",C209=\"H\",C209=\"I\"),'15   Other'!N209,0)","v":0},{"$f":"IF(OR(C209=\"F\",C209=\"G\",C209=\"Gb\",C209=\"H\",C209=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T209+'17a Facility Characteristics'!$U209)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N209-T209","v":0},{"$f":"'15   Other'!O209","v":0},{"$f":"('17a Facility Characteristics'!$W209+'17a Facility Characteristics'!$X209)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K209+'17a Facility Characteristics'!$L209+'17a Facility Characteristics'!$N209+'17a Facility Characteristics'!$O209+'17a Facility Characteristics'!$Q209+'17a Facility Characteristics'!$R209+'17a Facility Characteristics'!$T209+'17a Facility Characteristics'!$U209+'17a Facility Characteristics'!$W209+'17a Facility Characteristics'!$X209","v":23832.393539063884},{"$f":"IF(J209>0,Z209/J209,0)","v":1140.3059109599944}]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"VLOOKUP(B210,Quantities[],Quantities!$E$2)/43560","v":1.3},{"$f":"IF(AND(C210=\"A\",D210=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D210=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1178.8068383928576},{"$f":"IF(AND(C210=\"A\",D210=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D210=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":267.14339897142861},{"$f":"('17a Facility Characteristics'!$K210+'17a Facility Characteristics'!$L210)*'16   Sum'!$C$15","v":433.78507120928589},{"$f":"IF(D210=\"a\",'13   EarthSum'!P210+'13   EarthSum'!Q210,0)+IF(AND(C210=\"E\",D210=\"c\"),'13   EarthSum'!P210+'13   EarthSum'!Q210,0)","v":0},{"$f":"IF(D210=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C210=\"E\",D210=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N210+'17a Facility Characteristics'!$O210)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M210+IF(AND(C210=\"E\",OR(D210=\"b\",D210=\"d\")),'13   EarthSum'!P210+'13   EarthSum'!Q210,0)","v":0},{"$f":"SUM('14   Revegetation'!L210)+IF(AND(C210=\"E\",OR(D210=\"b\",D210=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q210+'17a Facility Characteristics'!$R210)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C210=\"F\",C210=\"G\",C210=\"Gb\",C210=\"H\",C210=\"I\"),'15   Other'!N210,0)","v":0},{"$f":"IF(OR(C210=\"F\",C210=\"G\",C210=\"Gb\",C210=\"H\",C210=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T210+'17a Facility Characteristics'!$U210)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N210-T210","v":0},{"$f":"'15   Other'!O210","v":0},{"$f":"('17a Facility Characteristics'!$W210+'17a Facility Characteristics'!$X210)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K210+'17a Facility Characteristics'!$L210+'17a Facility Characteristics'!$N210+'17a Facility Characteristics'!$O210+'17a Facility Characteristics'!$Q210+'17a Facility Characteristics'!$R210+'17a Facility Characteristics'!$T210+'17a Facility Characteristics'!$U210+'17a Facility Characteristics'!$W210+'17a Facility Characteristics'!$X210","v":1445.9502373642863},1112.2694133571433]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"VLOOKUP(B211,Quantities[],Quantities!$E$2)/43560","v":4.4000000000000004},{"$f":"IF(AND(C211=\"A\",D211=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D211=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":3989.8077607142864},{"$f":"IF(AND(C211=\"A\",D211=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D211=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":904.17765805714282},{"$f":"('17a Facility Characteristics'!$K211+'17a Facility Characteristics'!$L211)*'16   Sum'!$C$15","v":1468.1956256314286},{"$f":"IF(D211=\"a\",'13   EarthSum'!P211+'13   EarthSum'!Q211,0)+IF(AND(C211=\"E\",D211=\"c\"),'13   EarthSum'!P211+'13   EarthSum'!Q211,0)","v":0},{"$f":"IF(D211=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C211=\"E\",D211=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N211+'17a Facility Characteristics'!$O211)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M211+IF(AND(C211=\"E\",OR(D211=\"b\",D211=\"d\")),'13   EarthSum'!P211+'13   EarthSum'!Q211,0)","v":0},{"$f":"SUM('14   Revegetation'!L211)+IF(AND(C211=\"E\",OR(D211=\"b\",D211=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q211+'17a Facility Characteristics'!$R211)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C211=\"F\",C211=\"G\",C211=\"Gb\",C211=\"H\",C211=\"I\"),'15   Other'!N211,0)","v":0},{"$f":"IF(OR(C211=\"F\",C211=\"G\",C211=\"Gb\",C211=\"H\",C211=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T211+'17a Facility Characteristics'!$U211)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N211-T211","v":0},{"$f":"'15   Other'!O211","v":0},{"$f":"('17a Facility Characteristics'!$W211+'17a Facility Characteristics'!$X211)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K211+'17a Facility Characteristics'!$L211+'17a Facility Characteristics'!$N211+'17a Facility Characteristics'!$O211+'17a Facility Characteristics'!$Q211+'17a Facility Characteristics'!$R211+'17a Facility Characteristics'!$T211+'17a Facility Characteristics'!$U211+'17a Facility Characteristics'!$W211+'17a Facility Characteristics'!$X211","v":4893.9854187714291},1112.2694133571429]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"VLOOKUP(B212,Quantities[],Quantities!$E$2)/43560","v":5.5710949219467407},{"$f":"IF(AND(C212=\"A\",D212=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D212=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":5096.2586706294887},{"$f":"IF(AND(C212=\"A\",D212=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D212=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1154.9236218935603},{"$f":"('17a Facility Characteristics'!$K212+'17a Facility Characteristics'!$L212)*'16   Sum'!$C$15","v":1875.3546877569147},{"$f":"IF(D212=\"a\",'13   EarthSum'!P212+'13   EarthSum'!Q212,0)+IF(AND(C212=\"E\",D212=\"c\"),'13   EarthSum'!P212+'13   EarthSum'!Q212,0)","v":0},{"$f":"IF(D212=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C212=\"E\",D212=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N212+'17a Facility Characteristics'!$O212)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M212+IF(AND(C212=\"E\",OR(D212=\"b\",D212=\"d\")),'13   EarthSum'!P212+'13   EarthSum'!Q212,0)","v":0},{"$f":"SUM('14   Revegetation'!L212)+IF(AND(C212=\"E\",OR(D212=\"b\",D212=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q212+'17a Facility Characteristics'!$R212)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C212=\"F\",C212=\"G\",C212=\"Gb\",C212=\"H\",C212=\"I\"),'15   Other'!N212,0)","v":0},{"$f":"IF(OR(C212=\"F\",C212=\"G\",C212=\"Gb\",C212=\"H\",C212=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T212+'17a Facility Characteristics'!$U212)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N212-T212","v":0},{"$f":"'15   Other'!O212","v":0},{"$f":"('17a Facility Characteristics'!$W212+'17a Facility Characteristics'!$X212)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K212+'17a Facility Characteristics'!$L212+'17a Facility Characteristics'!$N212+'17a Facility Characteristics'!$O212+'17a Facility Characteristics'!$Q212+'17a Facility Characteristics'!$R212+'17a Facility Characteristics'!$T212+'17a Facility Characteristics'!$U212+'17a Facility Characteristics'!$W212+'17a Facility Characteristics'!$X212","v":6251.182292523049},1122.0742744657205]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"VLOOKUP(B213,Quantities[],Quantities!$E$2)/43560","v":22.258905078053257},{"$f":"IF(AND(C213=\"A\",D213=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D213=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":20361.731327871301},{"$f":"IF(AND(C213=\"A\",D213=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D213=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":4614.4134379866509},{"$f":"('17a Facility Characteristics'!$K213+'17a Facility Characteristics'!$L213)*'16   Sum'!$C$15","v":7492.8434297573858},{"$f":"IF(D213=\"a\",'13   EarthSum'!P213+'13   EarthSum'!Q213,0)+IF(AND(C213=\"E\",D213=\"c\"),'13   EarthSum'!P213+'13   EarthSum'!Q213,0)","v":0},{"$f":"IF(D213=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C213=\"E\",D213=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N213+'17a Facility Characteristics'!$O213)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M213+IF(AND(C213=\"E\",OR(D213=\"b\",D213=\"d\")),'13   EarthSum'!P213+'13   EarthSum'!Q213,0)","v":0},{"$f":"SUM('14   Revegetation'!L213)+IF(AND(C213=\"E\",OR(D213=\"b\",D213=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q213+'17a Facility Characteristics'!$R213)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C213=\"F\",C213=\"G\",C213=\"Gb\",C213=\"H\",C213=\"I\"),'15   Other'!N213,0)","v":0},{"$f":"IF(OR(C213=\"F\",C213=\"G\",C213=\"Gb\",C213=\"H\",C213=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T213+'17a Facility Characteristics'!$U213)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N213-T213","v":0},{"$f":"'15   Other'!O213","v":0},{"$f":"('17a Facility Characteristics'!$W213+'17a Facility Characteristics'!$X213)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K213+'17a Facility Characteristics'!$L213+'17a Facility Characteristics'!$N213+'17a Facility Characteristics'!$O213+'17a Facility Characteristics'!$Q213+'17a Facility Characteristics'!$R213+'17a Facility Characteristics'!$T213+'17a Facility Characteristics'!$U213+'17a Facility Characteristics'!$W213+'17a Facility Characteristics'!$X213","v":24976.144765857953},1122.0742744657207]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"VLOOKUP(B214,Quantities[],Quantities!$E$2)/43560","v":108.2},{"$f":"IF(AND(C214=\"A\",D214=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D214=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":125275.29544324384},{"$f":"IF(AND(C214=\"A\",D214=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D214=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":28390.120537038154},{"$f":"('17a Facility Characteristics'!$K214+'17a Facility Characteristics'!$L214)*'16   Sum'!$C$15","v":46099.624794084601},{"$f":"IF(D214=\"a\",'13   EarthSum'!P214+'13   EarthSum'!Q214,0)+IF(AND(C214=\"E\",D214=\"c\"),'13   EarthSum'!P214+'13   EarthSum'!Q214,0)","v":0},{"$f":"IF(D214=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C214=\"E\",D214=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N214+'17a Facility Characteristics'!$O214)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M214+IF(AND(C214=\"E\",OR(D214=\"b\",D214=\"d\")),'13   EarthSum'!P214+'13   EarthSum'!Q214,0)","v":0},{"$f":"SUM('14   Revegetation'!L214)+IF(AND(C214=\"E\",OR(D214=\"b\",D214=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q214+'17a Facility Characteristics'!$R214)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C214=\"F\",C214=\"G\",C214=\"Gb\",C214=\"H\",C214=\"I\"),'15   Other'!N214,0)","v":0},{"$f":"IF(OR(C214=\"F\",C214=\"G\",C214=\"Gb\",C214=\"H\",C214=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T214+'17a Facility Characteristics'!$U214)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N214-T214","v":0},{"$f":"'15   Other'!O214","v":0},{"$f":"('17a Facility Characteristics'!$W214+'17a Facility Characteristics'!$X214)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K214+'17a Facility Characteristics'!$L214+'17a Facility Characteristics'!$N214+'17a Facility Characteristics'!$O214+'17a Facility Characteristics'!$Q214+'17a Facility Characteristics'!$R214+'17a Facility Characteristics'!$T214+'17a Facility Characteristics'!$U214+'17a Facility Characteristics'!$W214+'17a Facility Characteristics'!$X214","v":153665.41598028201},1420.1979295774677]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"VLOOKUP(B215,Quantities[],Quantities!$E$2)/43560","v":36.33},{"$f":"IF(AND(C215=\"A\",D215=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D215=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":42063.322397902484},{"$f":"IF(AND(C215=\"A\",D215=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D215=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":9532.4683836469139},{"$f":"('17a Facility Characteristics'!$K215+'17a Facility Characteristics'!$L215)*'16   Sum'!$C$15","v":15478.737234464817},{"$f":"IF(D215=\"a\",'13   EarthSum'!P215+'13   EarthSum'!Q215,0)+IF(AND(C215=\"E\",D215=\"c\"),'13   EarthSum'!P215+'13   EarthSum'!Q215,0)","v":0},{"$f":"IF(D215=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C215=\"E\",D215=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N215+'17a Facility Characteristics'!$O215)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M215+IF(AND(C215=\"E\",OR(D215=\"b\",D215=\"d\")),'13   EarthSum'!P215+'13   EarthSum'!Q215,0)","v":0},{"$f":"SUM('14   Revegetation'!L215)+IF(AND(C215=\"E\",OR(D215=\"b\",D215=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q215+'17a Facility Characteristics'!$R215)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C215=\"F\",C215=\"G\",C215=\"Gb\",C215=\"H\",C215=\"I\"),'15   Other'!N215,0)","v":0},{"$f":"IF(OR(C215=\"F\",C215=\"G\",C215=\"Gb\",C215=\"H\",C215=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T215+'17a Facility Characteristics'!$U215)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N215-T215","v":0},{"$f":"'15   Other'!O215","v":0},{"$f":"('17a Facility Characteristics'!$W215+'17a Facility Characteristics'!$X215)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K215+'17a Facility Characteristics'!$L215+'17a Facility Characteristics'!$N215+'17a Facility Characteristics'!$O215+'17a Facility Characteristics'!$Q215+'17a Facility Characteristics'!$R215+'17a Facility Characteristics'!$T215+'17a Facility Characteristics'!$U215+'17a Facility Characteristics'!$W215+'17a Facility Characteristics'!$X215","v":51595.790781549396},1420.1979295774677]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"VLOOKUP(B216,Quantities[],Quantities!$E$2)/43560","v":33},{"$f":"IF(AND(C216=\"A\",D216=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D216=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":38207.807297847008},{"$f":"IF(AND(C216=\"A\",D216=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D216=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":8658.7243782094192},{"$f":"('17a Facility Characteristics'!$K216+'17a Facility Characteristics'!$L216)*'16   Sum'!$C$15","v":14059.95950281693},{"$f":"IF(D216=\"a\",'13   EarthSum'!P216+'13   EarthSum'!Q216,0)+IF(AND(C216=\"E\",D216=\"c\"),'13   EarthSum'!P216+'13   EarthSum'!Q216,0)","v":0},{"$f":"IF(D216=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C216=\"E\",D216=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N216+'17a Facility Characteristics'!$O216)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M216+IF(AND(C216=\"E\",OR(D216=\"b\",D216=\"d\")),'13   EarthSum'!P216+'13   EarthSum'!Q216,0)","v":0},{"$f":"SUM('14   Revegetation'!L216)+IF(AND(C216=\"E\",OR(D216=\"b\",D216=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q216+'17a Facility Characteristics'!$R216)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C216=\"F\",C216=\"G\",C216=\"Gb\",C216=\"H\",C216=\"I\"),'15   Other'!N216,0)","v":0},{"$f":"IF(OR(C216=\"F\",C216=\"G\",C216=\"Gb\",C216=\"H\",C216=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T216+'17a Facility Characteristics'!$U216)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N216-T216","v":0},{"$f":"'15   Other'!O216","v":0},{"$f":"('17a Facility Characteristics'!$W216+'17a Facility Characteristics'!$X216)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K216+'17a Facility Characteristics'!$L216+'17a Facility Characteristics'!$N216+'17a Facility Characteristics'!$O216+'17a Facility Characteristics'!$Q216+'17a Facility Characteristics'!$R216+'17a Facility Characteristics'!$T216+'17a Facility Characteristics'!$U216+'17a Facility Characteristics'!$W216+'17a Facility Characteristics'!$X216","v":46866.531676056431},1420.1979295774677]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"VLOOKUP(B217,Quantities[],Quantities!$E$2)/43560","v":57.152000000000001},{"$f":"IF(AND(C217=\"A\",D217=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D217=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":58564.185360757314},{"$f":"IF(AND(C217=\"A\",D217=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D217=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":13271.924649330474},{"$f":"('17a Facility Characteristics'!$K217+'17a Facility Characteristics'!$L217)*'16   Sum'!$C$15","v":21550.833003026335},{"$f":"IF(D217=\"a\",'13   EarthSum'!P217+'13   EarthSum'!Q217,0)+IF(AND(C217=\"E\",D217=\"c\"),'13   EarthSum'!P217+'13   EarthSum'!Q217,0)","v":0},{"$f":"IF(D217=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C217=\"E\",D217=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N217+'17a Facility Characteristics'!$O217)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M217+IF(AND(C217=\"E\",OR(D217=\"b\",D217=\"d\")),'13   EarthSum'!P217+'13   EarthSum'!Q217,0)","v":0},{"$f":"SUM('14   Revegetation'!L217)+IF(AND(C217=\"E\",OR(D217=\"b\",D217=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q217+'17a Facility Characteristics'!$R217)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C217=\"F\",C217=\"G\",C217=\"Gb\",C217=\"H\",C217=\"I\"),'15   Other'!N217,0)","v":0},{"$f":"IF(OR(C217=\"F\",C217=\"G\",C217=\"Gb\",C217=\"H\",C217=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T217+'17a Facility Characteristics'!$U217)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N217-T217","v":0},{"$f":"'15   Other'!O217","v":0},{"$f":"('17a Facility Characteristics'!$W217+'17a Facility Characteristics'!$X217)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K217+'17a Facility Characteristics'!$L217+'17a Facility Characteristics'!$N217+'17a Facility Characteristics'!$O217+'17a Facility Characteristics'!$Q217+'17a Facility Characteristics'!$R217+'17a Facility Characteristics'!$T217+'17a Facility Characteristics'!$U217+'17a Facility Characteristics'!$W217+'17a Facility Characteristics'!$X217","v":71836.110010087781},1256.9308162459367]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"VLOOKUP(B218,Quantities[],Quantities!$E$2)/43560","v":5.3179999999999996},{"$f":"IF(AND(C218=\"A\",D218=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D218=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":5449.4040059579238},{"$f":"IF(AND(C218=\"A\",D218=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D218=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1234.9540748379659},{"$f":"('17a Facility Characteristics'!$K218+'17a Facility Characteristics'!$L218)*'16   Sum'!$C$15","v":2005.3074242387668},{"$f":"IF(D218=\"a\",'13   EarthSum'!P218+'13   EarthSum'!Q218,0)+IF(AND(C218=\"E\",D218=\"c\"),'13   EarthSum'!P218+'13   EarthSum'!Q218,0)","v":0},{"$f":"IF(D218=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C218=\"E\",D218=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N218+'17a Facility Characteristics'!$O218)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M218+IF(AND(C218=\"E\",OR(D218=\"b\",D218=\"d\")),'13   EarthSum'!P218+'13   EarthSum'!Q218,0)","v":0},{"$f":"SUM('14   Revegetation'!L218)+IF(AND(C218=\"E\",OR(D218=\"b\",D218=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q218+'17a Facility Characteristics'!$R218)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C218=\"F\",C218=\"G\",C218=\"Gb\",C218=\"H\",C218=\"I\"),'15   Other'!N218,0)","v":0},{"$f":"IF(OR(C218=\"F\",C218=\"G\",C218=\"Gb\",C218=\"H\",C218=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T218+'17a Facility Characteristics'!$U218)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N218-T218","v":0},{"$f":"'15   Other'!O218","v":0},{"$f":"('17a Facility Characteristics'!$W218+'17a Facility Characteristics'!$X218)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K218+'17a Facility Characteristics'!$L218+'17a Facility Characteristics'!$N218+'17a Facility Characteristics'!$O218+'17a Facility Characteristics'!$Q218+'17a Facility Characteristics'!$R218+'17a Facility Characteristics'!$T218+'17a Facility Characteristics'!$U218+'17a Facility Characteristics'!$W218+'17a Facility Characteristics'!$X218","v":6684.3580807958897},1256.9308162459365]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"VLOOKUP(B219,Quantities[],Quantities!$E$2)/43560","v":100},{"$f":"IF(AND(C219=\"A\",D219=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D219=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C219=\"A\",D219=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D219=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K219+'17a Facility Characteristics'!$L219)*'16   Sum'!$C$15","v":0},{"$f":"IF(D219=\"a\",'13   EarthSum'!P219+'13   EarthSum'!Q219,0)+IF(AND(C219=\"E\",D219=\"c\"),'13   EarthSum'!P219+'13   EarthSum'!Q219,0)","v":0},{"$f":"IF(D219=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C219=\"E\",D219=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N219+'17a Facility Characteristics'!$O219)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M219+IF(AND(C219=\"E\",OR(D219=\"b\",D219=\"d\")),'13   EarthSum'!P219+'13   EarthSum'!Q219,0)","v":0},{"$f":"SUM('14   Revegetation'!L219)+IF(AND(C219=\"E\",OR(D219=\"b\",D219=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q219+'17a Facility Characteristics'!$R219)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C219=\"F\",C219=\"G\",C219=\"Gb\",C219=\"H\",C219=\"I\"),'15   Other'!N219,0)","v":0},{"$f":"IF(OR(C219=\"F\",C219=\"G\",C219=\"Gb\",C219=\"H\",C219=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T219+'17a Facility Characteristics'!$U219)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N219-T219","v":0},{"$f":"'15   Other'!O219","v":0},{"$f":"('17a Facility Characteristics'!$W219+'17a Facility Characteristics'!$X219)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K219+'17a Facility Characteristics'!$L219+'17a Facility Characteristics'!$N219+'17a Facility Characteristics'!$O219+'17a Facility Characteristics'!$Q219+'17a Facility Characteristics'!$R219+'17a Facility Characteristics'!$T219+'17a Facility Characteristics'!$U219+'17a Facility Characteristics'!$W219+'17a Facility Characteristics'!$X219","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"VLOOKUP(B220,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C220=\"A\",D220=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D220=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C220=\"A\",D220=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D220=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K220+'17a Facility Characteristics'!$L220)*'16   Sum'!$C$15","v":0},{"$f":"IF(D220=\"a\",'13   EarthSum'!P220+'13   EarthSum'!Q220,0)+IF(AND(C220=\"E\",D220=\"c\"),'13   EarthSum'!P220+'13   EarthSum'!Q220,0)","v":0},{"$f":"IF(D220=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C220=\"E\",D220=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N220+'17a Facility Characteristics'!$O220)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M220+IF(AND(C220=\"E\",OR(D220=\"b\",D220=\"d\")),'13   EarthSum'!P220+'13   EarthSum'!Q220,0)","v":0},{"$f":"SUM('14   Revegetation'!L220)+IF(AND(C220=\"E\",OR(D220=\"b\",D220=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q220+'17a Facility Characteristics'!$R220)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C220=\"F\",C220=\"G\",C220=\"Gb\",C220=\"H\",C220=\"I\"),'15   Other'!N220,0)","v":0},{"$f":"IF(OR(C220=\"F\",C220=\"G\",C220=\"Gb\",C220=\"H\",C220=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T220+'17a Facility Characteristics'!$U220)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N220-T220","v":0},{"$f":"'15   Other'!O220","v":0},{"$f":"('17a Facility Characteristics'!$W220+'17a Facility Characteristics'!$X220)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K220+'17a Facility Characteristics'!$L220+'17a Facility Characteristics'!$N220+'17a Facility Characteristics'!$O220+'17a Facility Characteristics'!$Q220+'17a Facility Characteristics'!$R220+'17a Facility Characteristics'!$T220+'17a Facility Characteristics'!$U220+'17a Facility Characteristics'!$W220+'17a Facility Characteristics'!$X220","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"VLOOKUP(B221,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C221=\"A\",D221=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D221=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C221=\"A\",D221=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D221=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K221+'17a Facility Characteristics'!$L221)*'16   Sum'!$C$15","v":0},{"$f":"IF(D221=\"a\",'13   EarthSum'!P221+'13   EarthSum'!Q221,0)+IF(AND(C221=\"E\",D221=\"c\"),'13   EarthSum'!P221+'13   EarthSum'!Q221,0)","v":0},{"$f":"IF(D221=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C221=\"E\",D221=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N221+'17a Facility Characteristics'!$O221)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M221+IF(AND(C221=\"E\",OR(D221=\"b\",D221=\"d\")),'13   EarthSum'!P221+'13   EarthSum'!Q221,0)","v":0},{"$f":"SUM('14   Revegetation'!L221)+IF(AND(C221=\"E\",OR(D221=\"b\",D221=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q221+'17a Facility Characteristics'!$R221)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C221=\"F\",C221=\"G\",C221=\"Gb\",C221=\"H\",C221=\"I\"),'15   Other'!N221,0)","v":0},{"$f":"IF(OR(C221=\"F\",C221=\"G\",C221=\"Gb\",C221=\"H\",C221=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T221+'17a Facility Characteristics'!$U221)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N221-T221","v":0},{"$f":"'15   Other'!O221","v":0},{"$f":"('17a Facility Characteristics'!$W221+'17a Facility Characteristics'!$X221)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K221+'17a Facility Characteristics'!$L221+'17a Facility Characteristics'!$N221+'17a Facility Characteristics'!$O221+'17a Facility Characteristics'!$Q221+'17a Facility Characteristics'!$R221+'17a Facility Characteristics'!$T221+'17a Facility Characteristics'!$U221+'17a Facility Characteristics'!$W221+'17a Facility Characteristics'!$X221","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"VLOOKUP(B222,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C222=\"A\",D222=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D222=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":14537.961091796424},{"$f":"IF(AND(C222=\"A\",D222=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D222=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3294.6197915443058},{"$f":"('17a Facility Characteristics'!$K222+'17a Facility Characteristics'!$L222)*'16   Sum'!$C$15","v":5349.7742650022183},{"$f":"IF(D222=\"a\",'13   EarthSum'!P222+'13   EarthSum'!Q222,0)+IF(AND(C222=\"E\",D222=\"c\"),'13   EarthSum'!P222+'13   EarthSum'!Q222,0)","v":0},{"$f":"IF(D222=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C222=\"E\",D222=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N222+'17a Facility Characteristics'!$O222)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M222+IF(AND(C222=\"E\",OR(D222=\"b\",D222=\"d\")),'13   EarthSum'!P222+'13   EarthSum'!Q222,0)","v":0},{"$f":"SUM('14   Revegetation'!L222)+IF(AND(C222=\"E\",OR(D222=\"b\",D222=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q222+'17a Facility Characteristics'!$R222)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C222=\"F\",C222=\"G\",C222=\"Gb\",C222=\"H\",C222=\"I\"),'15   Other'!N222,0)","v":0},{"$f":"IF(OR(C222=\"F\",C222=\"G\",C222=\"Gb\",C222=\"H\",C222=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T222+'17a Facility Characteristics'!$U222)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N222-T222","v":0},{"$f":"'15   Other'!O222","v":0},{"$f":"('17a Facility Characteristics'!$W222+'17a Facility Characteristics'!$X222)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K222+'17a Facility Characteristics'!$L222+'17a Facility Characteristics'!$N222+'17a Facility Characteristics'!$O222+'17a Facility Characteristics'!$Q222+'17a Facility Characteristics'!$R222+'17a Facility Characteristics'!$T222+'17a Facility Characteristics'!$U222+'17a Facility Characteristics'!$W222+'17a Facility Characteristics'!$X222","v":17832.580883340728},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"VLOOKUP(B223,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C223=\"A\",D223=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D223=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C223=\"A\",D223=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D223=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K223+'17a Facility Characteristics'!$L223)*'16   Sum'!$C$15","v":0},{"$f":"IF(D223=\"a\",'13   EarthSum'!P223+'13   EarthSum'!Q223,0)+IF(AND(C223=\"E\",D223=\"c\"),'13   EarthSum'!P223+'13   EarthSum'!Q223,0)","v":0},{"$f":"IF(D223=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C223=\"E\",D223=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N223+'17a Facility Characteristics'!$O223)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M223+IF(AND(C223=\"E\",OR(D223=\"b\",D223=\"d\")),'13   EarthSum'!P223+'13   EarthSum'!Q223,0)","v":0},{"$f":"SUM('14   Revegetation'!L223)+IF(AND(C223=\"E\",OR(D223=\"b\",D223=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q223+'17a Facility Characteristics'!$R223)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C223=\"F\",C223=\"G\",C223=\"Gb\",C223=\"H\",C223=\"I\"),'15   Other'!N223,0)","v":0},{"$f":"IF(OR(C223=\"F\",C223=\"G\",C223=\"Gb\",C223=\"H\",C223=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T223+'17a Facility Characteristics'!$U223)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N223-T223","v":0},{"$f":"'15   Other'!O223","v":0},{"$f":"('17a Facility Characteristics'!$W223+'17a Facility Characteristics'!$X223)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K223+'17a Facility Characteristics'!$L223+'17a Facility Characteristics'!$N223+'17a Facility Characteristics'!$O223+'17a Facility Characteristics'!$Q223+'17a Facility Characteristics'!$R223+'17a Facility Characteristics'!$T223+'17a Facility Characteristics'!$U223+'17a Facility Characteristics'!$W223+'17a Facility Characteristics'!$X223","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"VLOOKUP(B224,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C224=\"A\",D224=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D224=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C224=\"A\",D224=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D224=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K224+'17a Facility Characteristics'!$L224)*'16   Sum'!$C$15","v":0},{"$f":"IF(D224=\"a\",'13   EarthSum'!P224+'13   EarthSum'!Q224,0)+IF(AND(C224=\"E\",D224=\"c\"),'13   EarthSum'!P224+'13   EarthSum'!Q224,0)","v":0},{"$f":"IF(D224=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C224=\"E\",D224=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N224+'17a Facility Characteristics'!$O224)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M224+IF(AND(C224=\"E\",OR(D224=\"b\",D224=\"d\")),'13   EarthSum'!P224+'13   EarthSum'!Q224,0)","v":0},{"$f":"SUM('14   Revegetation'!L224)+IF(AND(C224=\"E\",OR(D224=\"b\",D224=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q224+'17a Facility Characteristics'!$R224)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C224=\"F\",C224=\"G\",C224=\"Gb\",C224=\"H\",C224=\"I\"),'15   Other'!N224,0)","v":0},{"$f":"IF(OR(C224=\"F\",C224=\"G\",C224=\"Gb\",C224=\"H\",C224=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T224+'17a Facility Characteristics'!$U224)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N224-T224","v":0},{"$f":"'15   Other'!O224","v":0},{"$f":"('17a Facility Characteristics'!$W224+'17a Facility Characteristics'!$X224)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K224+'17a Facility Characteristics'!$L224+'17a Facility Characteristics'!$N224+'17a Facility Characteristics'!$O224+'17a Facility Characteristics'!$Q224+'17a Facility Characteristics'!$R224+'17a Facility Characteristics'!$T224+'17a Facility Characteristics'!$U224+'17a Facility Characteristics'!$W224+'17a Facility Characteristics'!$X224","v":0},0]
[16,{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"VLOOKUP(B225,Quantities[],Quantities!$E$2)/43560","v":11.9},{"$f":"IF(AND(C225=\"A\",D225=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D225=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":11062.61088001285},{"$f":"IF(AND(C225=\"A\",D225=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D225=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2507.0294604110827},{"$f":"('17a Facility Characteristics'!$K225+'17a Facility Characteristics'!$L225)*'16   Sum'!$C$15","v":4070.8921021271794},{"$f":"IF(D225=\"a\",'13   EarthSum'!P225+'13   EarthSum'!Q225,0)+IF(AND(C225=\"E\",D225=\"c\"),'13   EarthSum'!P225+'13   EarthSum'!Q225,0)","v":0},{"$f":"IF(D225=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C225=\"E\",D225=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N225+'17a Facility Characteristics'!$O225)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M225+IF(AND(C225=\"E\",OR(D225=\"b\",D225=\"d\")),'13   EarthSum'!P225+'13   EarthSum'!Q225,0)","v":0},{"$f":"SUM('14   Revegetation'!L225)+IF(AND(C225=\"E\",OR(D225=\"b\",D225=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q225+'17a Facility Characteristics'!$R225)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C225=\"F\",C225=\"G\",C225=\"Gb\",C225=\"H\",C225=\"I\"),'15   Other'!N225,0)","v":0},{"$f":"IF(OR(C225=\"F\",C225=\"G\",C225=\"Gb\",C225=\"H\",C225=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T225+'17a Facility Characteristics'!$U225)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N225-T225","v":0},{"$f":"'15   Other'!O225","v":0},{"$f":"('17a Facility Characteristics'!$W225+'17a Facility Characteristics'!$X225)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K225+'17a Facility Characteristics'!$L225+'17a Facility Characteristics'!$N225+'17a Facility Characteristics'!$O225+'17a Facility Characteristics'!$Q225+'17a Facility Characteristics'!$R225+'17a Facility Characteristics'!$T225+'17a Facility Characteristics'!$U225+'17a Facility Characteristics'!$W225+'17a Facility Characteristics'!$X225","v":13569.640340423932},1140.3059109599942]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"VLOOKUP(B226,Quantities[],Quantities!$E$2)/43560","v":0.01},{"$f":"IF(AND(C226=\"A\",D226=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D226=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":9.25158441475795},{"$f":"IF(AND(C226=\"A\",D226=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D226=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2.0966112733101272},{"$f":"('17a Facility Characteristics'!$K226+'17a Facility Characteristics'!$L226)*'16   Sum'!$C$15","v":3.404458706420423},{"$f":"IF(D226=\"a\",'13   EarthSum'!P226+'13   EarthSum'!Q226,0)+IF(AND(C226=\"E\",D226=\"c\"),'13   EarthSum'!P226+'13   EarthSum'!Q226,0)","v":0},{"$f":"IF(D226=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C226=\"E\",D226=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N226+'17a Facility Characteristics'!$O226)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M226+IF(AND(C226=\"E\",OR(D226=\"b\",D226=\"d\")),'13   EarthSum'!P226+'13   EarthSum'!Q226,0)","v":0},{"$f":"SUM('14   Revegetation'!L226)+IF(AND(C226=\"E\",OR(D226=\"b\",D226=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q226+'17a Facility Characteristics'!$R226)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C226=\"F\",C226=\"G\",C226=\"Gb\",C226=\"H\",C226=\"I\"),'15   Other'!N226,0)","v":0},{"$f":"IF(OR(C226=\"F\",C226=\"G\",C226=\"Gb\",C226=\"H\",C226=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T226+'17a Facility Characteristics'!$U226)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N226-T226","v":0},{"$f":"'15   Other'!O226","v":0},{"$f":"('17a Facility Characteristics'!$W226+'17a Facility Characteristics'!$X226)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K226+'17a Facility Characteristics'!$L226+'17a Facility Characteristics'!$N226+'17a Facility Characteristics'!$O226+'17a Facility Characteristics'!$Q226+'17a Facility Characteristics'!$R226+'17a Facility Characteristics'!$T226+'17a Facility Characteristics'!$U226+'17a Facility Characteristics'!$W226+'17a Facility Characteristics'!$X226","v":11.348195688068078},1134.8195688068076]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"VLOOKUP(B227,Quantities[],Quantities!$E$2)/43560","v":0.62},{"$f":"IF(AND(C227=\"A\",D227=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D227=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":562.20018446428571},{"$f":"IF(AND(C227=\"A\",D227=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D227=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":127.40685181714285},{"$f":"('17a Facility Characteristics'!$K227+'17a Facility Characteristics'!$L227)*'16   Sum'!$C$15","v":206.88211088442856},{"$f":"IF(D227=\"a\",'13   EarthSum'!P227+'13   EarthSum'!Q227,0)+IF(AND(C227=\"E\",D227=\"c\"),'13   EarthSum'!P227+'13   EarthSum'!Q227,0)","v":0},{"$f":"IF(D227=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C227=\"E\",D227=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N227+'17a Facility Characteristics'!$O227)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M227+IF(AND(C227=\"E\",OR(D227=\"b\",D227=\"d\")),'13   EarthSum'!P227+'13   EarthSum'!Q227,0)","v":0},{"$f":"SUM('14   Revegetation'!L227)+IF(AND(C227=\"E\",OR(D227=\"b\",D227=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q227+'17a Facility Characteristics'!$R227)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C227=\"F\",C227=\"G\",C227=\"Gb\",C227=\"H\",C227=\"I\"),'15   Other'!N227,0)","v":0},{"$f":"IF(OR(C227=\"F\",C227=\"G\",C227=\"Gb\",C227=\"H\",C227=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T227+'17a Facility Characteristics'!$U227)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N227-T227","v":0},{"$f":"'15   Other'!O227","v":0},{"$f":"('17a Facility Characteristics'!$W227+'17a Facility Characteristics'!$X227)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K227+'17a Facility Characteristics'!$L227+'17a Facility Characteristics'!$N227+'17a Facility Characteristics'!$O227+'17a Facility Characteristics'!$Q227+'17a Facility Characteristics'!$R227+'17a Facility Characteristics'!$T227+'17a Facility Characteristics'!$U227+'17a Facility Characteristics'!$W227+'17a Facility Characteristics'!$X227","v":689.60703628142858},1112.2694133571429]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"VLOOKUP(B228,Quantities[],Quantities!$E$2)/43560","v":0.5},{"$f":"IF(AND(C228=\"A\",D228=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D228=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":453.38724553571438},{"$f":"IF(AND(C228=\"A\",D228=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D228=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":102.74746114285715},{"$f":"('17a Facility Characteristics'!$K228+'17a Facility Characteristics'!$L228)*'16   Sum'!$C$15","v":166.84041200357146},{"$f":"IF(D228=\"a\",'13   EarthSum'!P228+'13   EarthSum'!Q228,0)+IF(AND(C228=\"E\",D228=\"c\"),'13   EarthSum'!P228+'13   EarthSum'!Q228,0)","v":0},{"$f":"IF(D228=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C228=\"E\",D228=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N228+'17a Facility Characteristics'!$O228)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M228+IF(AND(C228=\"E\",OR(D228=\"b\",D228=\"d\")),'13   EarthSum'!P228+'13   EarthSum'!Q228,0)","v":0},{"$f":"SUM('14   Revegetation'!L228)+IF(AND(C228=\"E\",OR(D228=\"b\",D228=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q228+'17a Facility Characteristics'!$R228)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C228=\"F\",C228=\"G\",C228=\"Gb\",C228=\"H\",C228=\"I\"),'15   Other'!N228,0)","v":0},{"$f":"IF(OR(C228=\"F\",C228=\"G\",C228=\"Gb\",C228=\"H\",C228=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T228+'17a Facility Characteristics'!$U228)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N228-T228","v":0},{"$f":"'15   Other'!O228","v":0},{"$f":"('17a Facility Characteristics'!$W228+'17a Facility Characteristics'!$X228)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K228+'17a Facility Characteristics'!$L228+'17a Facility Characteristics'!$N228+'17a Facility Characteristics'!$O228+'17a Facility Characteristics'!$Q228+'17a Facility Characteristics'!$R228+'17a Facility Characteristics'!$T228+'17a Facility Characteristics'!$U228+'17a Facility Characteristics'!$W228+'17a Facility Characteristics'!$X228","v":556.13470667857155},1112.2694133571431]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"VLOOKUP(B229,Quantities[],Quantities!$E$2)/43560","v":0.38},{"$f":"IF(AND(C229=\"A\",D229=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D229=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":351.56020776080209},{"$f":"IF(AND(C229=\"A\",D229=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D229=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":79.671228385784829},{"$f":"('17a Facility Characteristics'!$K229+'17a Facility Characteristics'!$L229)*'16   Sum'!$C$15","v":129.36943084397606},{"$f":"IF(D229=\"a\",'13   EarthSum'!P229+'13   EarthSum'!Q229,0)+IF(AND(C229=\"E\",D229=\"c\"),'13   EarthSum'!P229+'13   EarthSum'!Q229,0)","v":0},{"$f":"IF(D229=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C229=\"E\",D229=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N229+'17a Facility Characteristics'!$O229)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M229+IF(AND(C229=\"E\",OR(D229=\"b\",D229=\"d\")),'13   EarthSum'!P229+'13   EarthSum'!Q229,0)","v":0},{"$f":"SUM('14   Revegetation'!L229)+IF(AND(C229=\"E\",OR(D229=\"b\",D229=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q229+'17a Facility Characteristics'!$R229)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C229=\"F\",C229=\"G\",C229=\"Gb\",C229=\"H\",C229=\"I\"),'15   Other'!N229,0)","v":0},{"$f":"IF(OR(C229=\"F\",C229=\"G\",C229=\"Gb\",C229=\"H\",C229=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T229+'17a Facility Characteristics'!$U229)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N229-T229","v":0},{"$f":"'15   Other'!O229","v":0},{"$f":"('17a Facility Characteristics'!$W229+'17a Facility Characteristics'!$X229)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K229+'17a Facility Characteristics'!$L229+'17a Facility Characteristics'!$N229+'17a Facility Characteristics'!$O229+'17a Facility Characteristics'!$Q229+'17a Facility Characteristics'!$R229+'17a Facility Characteristics'!$T229+'17a Facility Characteristics'!$U229+'17a Facility Characteristics'!$W229+'17a Facility Characteristics'!$X229","v":431.23143614658693},1134.8195688068076]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"VLOOKUP(B230,Quantities[],Quantities!$E$2)/43560","v":0.2},{"$f":"IF(AND(C230=\"A\",D230=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D230=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":208.29814614956749},{"$f":"IF(AND(C230=\"A\",D230=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D230=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":47.204913434085505},{"$f":"('17a Facility Characteristics'!$K230+'17a Facility Characteristics'!$L230)*'16   Sum'!$C$15","v":76.650917875095899},{"$f":"IF(D230=\"a\",'13   EarthSum'!P230+'13   EarthSum'!Q230,0)+IF(AND(C230=\"E\",D230=\"c\"),'13   EarthSum'!P230+'13   EarthSum'!Q230,0)","v":0},{"$f":"IF(D230=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C230=\"E\",D230=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N230+'17a Facility Characteristics'!$O230)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M230+IF(AND(C230=\"E\",OR(D230=\"b\",D230=\"d\")),'13   EarthSum'!P230+'13   EarthSum'!Q230,0)","v":0},{"$f":"SUM('14   Revegetation'!L230)+IF(AND(C230=\"E\",OR(D230=\"b\",D230=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q230+'17a Facility Characteristics'!$R230)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C230=\"F\",C230=\"G\",C230=\"Gb\",C230=\"H\",C230=\"I\"),'15   Other'!N230,0)","v":0},{"$f":"IF(OR(C230=\"F\",C230=\"G\",C230=\"Gb\",C230=\"H\",C230=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T230+'17a Facility Characteristics'!$U230)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N230-T230","v":0},{"$f":"'15   Other'!O230","v":0},{"$f":"('17a Facility Characteristics'!$W230+'17a Facility Characteristics'!$X230)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K230+'17a Facility Characteristics'!$L230+'17a Facility Characteristics'!$N230+'17a Facility Characteristics'!$O230+'17a Facility Characteristics'!$Q230+'17a Facility Characteristics'!$R230+'17a Facility Characteristics'!$T230+'17a Facility Characteristics'!$U230+'17a Facility Characteristics'!$W230+'17a Facility Characteristics'!$X230","v":255.503059583653},1277.5152979182649]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"VLOOKUP(B231,Quantities[],Quantities!$E$2)/43560","v":0.46000000000000008},{"$f":"IF(AND(C231=\"A\",D231=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D231=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":417.1162658928572},{"$f":"IF(AND(C231=\"A\",D231=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D231=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":94.527664251428575},{"$f":"('17a Facility Characteristics'!$K231+'17a Facility Characteristics'!$L231)*'16   Sum'!$C$15","v":153.49317904328572},{"$f":"IF(D231=\"a\",'13   EarthSum'!P231+'13   EarthSum'!Q231,0)+IF(AND(C231=\"E\",D231=\"c\"),'13   EarthSum'!P231+'13   EarthSum'!Q231,0)","v":0},{"$f":"IF(D231=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C231=\"E\",D231=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N231+'17a Facility Characteristics'!$O231)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M231+IF(AND(C231=\"E\",OR(D231=\"b\",D231=\"d\")),'13   EarthSum'!P231+'13   EarthSum'!Q231,0)","v":0},{"$f":"SUM('14   Revegetation'!L231)+IF(AND(C231=\"E\",OR(D231=\"b\",D231=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q231+'17a Facility Characteristics'!$R231)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C231=\"F\",C231=\"G\",C231=\"Gb\",C231=\"H\",C231=\"I\"),'15   Other'!N231,0)","v":0},{"$f":"IF(OR(C231=\"F\",C231=\"G\",C231=\"Gb\",C231=\"H\",C231=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T231+'17a Facility Characteristics'!$U231)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N231-T231","v":0},{"$f":"'15   Other'!O231","v":0},{"$f":"('17a Facility Characteristics'!$W231+'17a Facility Characteristics'!$X231)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K231+'17a Facility Characteristics'!$L231+'17a Facility Characteristics'!$N231+'17a Facility Characteristics'!$O231+'17a Facility Characteristics'!$Q231+'17a Facility Characteristics'!$R231+'17a Facility Characteristics'!$T231+'17a Facility Characteristics'!$U231+'17a Facility Characteristics'!$W231+'17a Facility Characteristics'!$X231","v":511.64393014428578},1112.2694133571429]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"VLOOKUP(B232,Quantities[],Quantities!$E$2)/43560","v":0.52},{"$f":"IF(AND(C232=\"A\",D232=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D232=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":483.40820652156987},{"$f":"IF(AND(C232=\"A\",D232=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D232=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":109.55086717762713},{"$f":"('17a Facility Characteristics'!$K232+'17a Facility Characteristics'!$L232)*'16   Sum'!$C$15","v":177.8877221097591},{"$f":"IF(D232=\"a\",'13   EarthSum'!P232+'13   EarthSum'!Q232,0)+IF(AND(C232=\"E\",D232=\"c\"),'13   EarthSum'!P232+'13   EarthSum'!Q232,0)","v":0},{"$f":"IF(D232=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C232=\"E\",D232=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N232+'17a Facility Characteristics'!$O232)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M232+IF(AND(C232=\"E\",OR(D232=\"b\",D232=\"d\")),'13   EarthSum'!P232+'13   EarthSum'!Q232,0)","v":0},{"$f":"SUM('14   Revegetation'!L232)+IF(AND(C232=\"E\",OR(D232=\"b\",D232=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q232+'17a Facility Characteristics'!$R232)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C232=\"F\",C232=\"G\",C232=\"Gb\",C232=\"H\",C232=\"I\"),'15   Other'!N232,0)","v":0},{"$f":"IF(OR(C232=\"F\",C232=\"G\",C232=\"Gb\",C232=\"H\",C232=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T232+'17a Facility Characteristics'!$U232)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N232-T232","v":0},{"$f":"'15   Other'!O232","v":0},{"$f":"('17a Facility Characteristics'!$W232+'17a Facility Characteristics'!$X232)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K232+'17a Facility Characteristics'!$L232+'17a Facility Characteristics'!$N232+'17a Facility Characteristics'!$O232+'17a Facility Characteristics'!$Q232+'17a Facility Characteristics'!$R232+'17a Facility Characteristics'!$T232+'17a Facility Characteristics'!$U232+'17a Facility Characteristics'!$W232+'17a Facility Characteristics'!$X232","v":592.95907369919701},1140.3059109599942]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"VLOOKUP(B233,Quantities[],Quantities!$E$2)/43560","v":0.34},{"$f":"IF(AND(C233=\"A\",D233=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D233=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":316.07459657179572},{"$f":"IF(AND(C233=\"A\",D233=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D233=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":71.629413154602361},{"$f":"('17a Facility Characteristics'!$K233+'17a Facility Characteristics'!$L233)*'16   Sum'!$C$15","v":116.31120291791943},{"$f":"IF(D233=\"a\",'13   EarthSum'!P233+'13   EarthSum'!Q233,0)+IF(AND(C233=\"E\",D233=\"c\"),'13   EarthSum'!P233+'13   EarthSum'!Q233,0)","v":0},{"$f":"IF(D233=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C233=\"E\",D233=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N233+'17a Facility Characteristics'!$O233)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M233+IF(AND(C233=\"E\",OR(D233=\"b\",D233=\"d\")),'13   EarthSum'!P233+'13   EarthSum'!Q233,0)","v":0},{"$f":"SUM('14   Revegetation'!L233)+IF(AND(C233=\"E\",OR(D233=\"b\",D233=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q233+'17a Facility Characteristics'!$R233)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C233=\"F\",C233=\"G\",C233=\"Gb\",C233=\"H\",C233=\"I\"),'15   Other'!N233,0)","v":0},{"$f":"IF(OR(C233=\"F\",C233=\"G\",C233=\"Gb\",C233=\"H\",C233=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T233+'17a Facility Characteristics'!$U233)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N233-T233","v":0},{"$f":"'15   Other'!O233","v":0},{"$f":"('17a Facility Characteristics'!$W233+'17a Facility Characteristics'!$X233)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K233+'17a Facility Characteristics'!$L233+'17a Facility Characteristics'!$N233+'17a Facility Characteristics'!$O233+'17a Facility Characteristics'!$Q233+'17a Facility Characteristics'!$R233+'17a Facility Characteristics'!$T233+'17a Facility Characteristics'!$U233+'17a Facility Characteristics'!$W233+'17a Facility Characteristics'!$X233","v":387.70400972639811},1140.3059109599944]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"VLOOKUP(B234,Quantities[],Quantities!$E$2)/43560","v":0.84000000000000008},{"$f":"IF(AND(C234=\"A\",D234=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D234=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":780.89017976561297},{"$f":"IF(AND(C234=\"A\",D234=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D234=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":176.9667854407823},{"$f":"('17a Facility Characteristics'!$K234+'17a Facility Characteristics'!$L234)*'16   Sum'!$C$15","v":287.35708956191854},{"$f":"IF(D234=\"a\",'13   EarthSum'!P234+'13   EarthSum'!Q234,0)+IF(AND(C234=\"E\",D234=\"c\"),'13   EarthSum'!P234+'13   EarthSum'!Q234,0)","v":0},{"$f":"IF(D234=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C234=\"E\",D234=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N234+'17a Facility Characteristics'!$O234)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M234+IF(AND(C234=\"E\",OR(D234=\"b\",D234=\"d\")),'13   EarthSum'!P234+'13   EarthSum'!Q234,0)","v":0},{"$f":"SUM('14   Revegetation'!L234)+IF(AND(C234=\"E\",OR(D234=\"b\",D234=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q234+'17a Facility Characteristics'!$R234)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C234=\"F\",C234=\"G\",C234=\"Gb\",C234=\"H\",C234=\"I\"),'15   Other'!N234,0)","v":0},{"$f":"IF(OR(C234=\"F\",C234=\"G\",C234=\"Gb\",C234=\"H\",C234=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T234+'17a Facility Characteristics'!$U234)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N234-T234","v":0},{"$f":"'15   Other'!O234","v":0},{"$f":"('17a Facility Characteristics'!$W234+'17a Facility Characteristics'!$X234)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K234+'17a Facility Characteristics'!$L234+'17a Facility Characteristics'!$N234+'17a Facility Characteristics'!$O234+'17a Facility Characteristics'!$Q234+'17a Facility Characteristics'!$R234+'17a Facility Characteristics'!$T234+'17a Facility Characteristics'!$U234+'17a Facility Characteristics'!$W234+'17a Facility Characteristics'!$X234","v":957.85696520639522},1140.3059109599942]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"VLOOKUP(B235,Quantities[],Quantities!$E$2)/43560","v":1.53},{"$f":"IF(AND(C235=\"A\",D235=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D235=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1415.6847984465153},{"$f":"IF(AND(C235=\"A\",D235=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D235=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":320.82512300725676},{"$f":"('17a Facility Characteristics'!$K235+'17a Facility Characteristics'!$L235)*'16   Sum'!$C$15","v":520.95297643613162},{"$f":"IF(D235=\"a\",'13   EarthSum'!P235+'13   EarthSum'!Q235,0)+IF(AND(C235=\"E\",D235=\"c\"),'13   EarthSum'!P235+'13   EarthSum'!Q235,0)","v":0},{"$f":"IF(D235=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C235=\"E\",D235=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N235+'17a Facility Characteristics'!$O235)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M235+IF(AND(C235=\"E\",OR(D235=\"b\",D235=\"d\")),'13   EarthSum'!P235+'13   EarthSum'!Q235,0)","v":0},{"$f":"SUM('14   Revegetation'!L235)+IF(AND(C235=\"E\",OR(D235=\"b\",D235=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q235+'17a Facility Characteristics'!$R235)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C235=\"F\",C235=\"G\",C235=\"Gb\",C235=\"H\",C235=\"I\"),'15   Other'!N235,0)","v":0},{"$f":"IF(OR(C235=\"F\",C235=\"G\",C235=\"Gb\",C235=\"H\",C235=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T235+'17a Facility Characteristics'!$U235)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N235-T235","v":0},{"$f":"'15   Other'!O235","v":0},{"$f":"('17a Facility Characteristics'!$W235+'17a Facility Characteristics'!$X235)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K235+'17a Facility Characteristics'!$L235+'17a Facility Characteristics'!$N235+'17a Facility Characteristics'!$O235+'17a Facility Characteristics'!$Q235+'17a Facility Characteristics'!$R235+'17a Facility Characteristics'!$T235+'17a Facility Characteristics'!$U235+'17a Facility Characteristics'!$W235+'17a Facility Characteristics'!$X235","v":1736.509921453772},1134.9738048717463]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"VLOOKUP(B236,Quantities[],Quantities!$E$2)/43560","v":50},{"$f":"IF(AND(C236=\"A\",D236=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D236=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":56016.893520276928},{"$f":"IF(AND(C236=\"A\",D236=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D236=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":12694.652633021276},{"$f":"('17a Facility Characteristics'!$K236+'17a Facility Characteristics'!$L236)*'16   Sum'!$C$15","v":20613.46384598946},{"$f":"IF(D236=\"a\",'13   EarthSum'!P236+'13   EarthSum'!Q236,0)+IF(AND(C236=\"E\",D236=\"c\"),'13   EarthSum'!P236+'13   EarthSum'!Q236,0)","v":0},{"$f":"IF(D236=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C236=\"E\",D236=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N236+'17a Facility Characteristics'!$O236)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M236+IF(AND(C236=\"E\",OR(D236=\"b\",D236=\"d\")),'13   EarthSum'!P236+'13   EarthSum'!Q236,0)","v":0},{"$f":"SUM('14   Revegetation'!L236)+IF(AND(C236=\"E\",OR(D236=\"b\",D236=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q236+'17a Facility Characteristics'!$R236)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C236=\"F\",C236=\"G\",C236=\"Gb\",C236=\"H\",C236=\"I\"),'15   Other'!N236,0)","v":0},{"$f":"IF(OR(C236=\"F\",C236=\"G\",C236=\"Gb\",C236=\"H\",C236=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T236+'17a Facility Characteristics'!$U236)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N236-T236","v":0},{"$f":"'15   Other'!O236","v":0},{"$f":"('17a Facility Characteristics'!$W236+'17a Facility Characteristics'!$X236)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K236+'17a Facility Characteristics'!$L236+'17a Facility Characteristics'!$N236+'17a Facility Characteristics'!$O236+'17a Facility Characteristics'!$Q236+'17a Facility Characteristics'!$R236+'17a Facility Characteristics'!$T236+'17a Facility Characteristics'!$U236+'17a Facility Characteristics'!$W236+'17a Facility Characteristics'!$X236","v":68711.546153298201},1374.2309230659639]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"VLOOKUP(B237,Quantities[],Quantities!$E$2)/43560","v":1.446},{"$f":"IF(AND(C237=\"A\",D237=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D237=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":1642.2020765728596},{"$f":"IF(AND(C237=\"A\",D237=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D237=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":372.1588900279238},{"$f":"('17a Facility Characteristics'!$K237+'17a Facility Characteristics'!$L237)*'16   Sum'!$C$15","v":604.30828998023492},{"$f":"IF(D237=\"a\",'13   EarthSum'!P237+'13   EarthSum'!Q237,0)+IF(AND(C237=\"E\",D237=\"c\"),'13   EarthSum'!P237+'13   EarthSum'!Q237,0)","v":0},{"$f":"IF(D237=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C237=\"E\",D237=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N237+'17a Facility Characteristics'!$O237)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M237+IF(AND(C237=\"E\",OR(D237=\"b\",D237=\"d\")),'13   EarthSum'!P237+'13   EarthSum'!Q237,0)","v":0},{"$f":"SUM('14   Revegetation'!L237)+IF(AND(C237=\"E\",OR(D237=\"b\",D237=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q237+'17a Facility Characteristics'!$R237)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C237=\"F\",C237=\"G\",C237=\"Gb\",C237=\"H\",C237=\"I\"),'15   Other'!N237,0)","v":0},{"$f":"IF(OR(C237=\"F\",C237=\"G\",C237=\"Gb\",C237=\"H\",C237=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T237+'17a Facility Characteristics'!$U237)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N237-T237","v":0},{"$f":"'15   Other'!O237","v":0},{"$f":"('17a Facility Characteristics'!$W237+'17a Facility Characteristics'!$X237)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K237+'17a Facility Characteristics'!$L237+'17a Facility Characteristics'!$N237+'17a Facility Characteristics'!$O237+'17a Facility Characteristics'!$Q237+'17a Facility Characteristics'!$R237+'17a Facility Characteristics'!$T237+'17a Facility Characteristics'!$U237+'17a Facility Characteristics'!$W237+'17a Facility Characteristics'!$X237","v":2014.3609666007833},1393.0573766257146]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B238,Quantities[],Quantities!$E$2)/43560","v":109.9},{"$f":"IF(AND(C238=\"A\",D238=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D238=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C238=\"A\",D238=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D238=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K238+'17a Facility Characteristics'!$L238)*'16   Sum'!$C$15","v":0},{"$f":"IF(D238=\"a\",'13   EarthSum'!P238+'13   EarthSum'!Q238,0)+IF(AND(C238=\"E\",D238=\"c\"),'13   EarthSum'!P238+'13   EarthSum'!Q238,0)","v":0},{"$f":"IF(D238=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C238=\"E\",D238=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N238+'17a Facility Characteristics'!$O238)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M238+IF(AND(C238=\"E\",OR(D238=\"b\",D238=\"d\")),'13   EarthSum'!P238+'13   EarthSum'!Q238,0)","v":0},{"$f":"SUM('14   Revegetation'!L238)+IF(AND(C238=\"E\",OR(D238=\"b\",D238=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q238+'17a Facility Characteristics'!$R238)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C238=\"F\",C238=\"G\",C238=\"Gb\",C238=\"H\",C238=\"I\"),'15   Other'!N238,0)","v":0},{"$f":"IF(OR(C238=\"F\",C238=\"G\",C238=\"Gb\",C238=\"H\",C238=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T238+'17a Facility Characteristics'!$U238)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N238-T238","v":0},{"$f":"'15   Other'!O238","v":0},{"$f":"('17a Facility Characteristics'!$W238+'17a Facility Characteristics'!$X238)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K238+'17a Facility Characteristics'!$L238+'17a Facility Characteristics'!$N238+'17a Facility Characteristics'!$O238+'17a Facility Characteristics'!$Q238+'17a Facility Characteristics'!$R238+'17a Facility Characteristics'!$T238+'17a Facility Characteristics'!$U238+'17a Facility Characteristics'!$W238+'17a Facility Characteristics'!$X238","v":0},0]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B239,Quantities[],Quantities!$E$2)/43560","v":255.6},{"$f":"IF(AND(C239=\"A\",D239=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D239=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C239=\"A\",D239=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D239=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K239+'17a Facility Characteristics'!$L239)*'16   Sum'!$C$15","v":0},{"$f":"IF(D239=\"a\",'13   EarthSum'!P239+'13   EarthSum'!Q239,0)+IF(AND(C239=\"E\",D239=\"c\"),'13   EarthSum'!P239+'13   EarthSum'!Q239,0)","v":0},{"$f":"IF(D239=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C239=\"E\",D239=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N239+'17a Facility Characteristics'!$O239)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M239+IF(AND(C239=\"E\",OR(D239=\"b\",D239=\"d\")),'13   EarthSum'!P239+'13   EarthSum'!Q239,0)","v":0},{"$f":"SUM('14   Revegetation'!L239)+IF(AND(C239=\"E\",OR(D239=\"b\",D239=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q239+'17a Facility Characteristics'!$R239)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C239=\"F\",C239=\"G\",C239=\"Gb\",C239=\"H\",C239=\"I\"),'15   Other'!N239,0)","v":0},{"$f":"IF(OR(C239=\"F\",C239=\"G\",C239=\"Gb\",C239=\"H\",C239=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T239+'17a Facility Characteristics'!$U239)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N239-T239","v":0},{"$f":"'15   Other'!O239","v":0},{"$f":"('17a Facility Characteristics'!$W239+'17a Facility Characteristics'!$X239)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K239+'17a Facility Characteristics'!$L239+'17a Facility Characteristics'!$N239+'17a Facility Characteristics'!$O239+'17a Facility Characteristics'!$Q239+'17a Facility Characteristics'!$R239+'17a Facility Characteristics'!$T239+'17a Facility Characteristics'!$U239+'17a Facility Characteristics'!$W239+'17a Facility Characteristics'!$X239","v":0},0]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B240,Quantities[],Quantities!$E$2)/43560","v":83.537900608356281},{"$f":"IF(AND(C240=\"A\",D240=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D240=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C240=\"A\",D240=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D240=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K240+'17a Facility Characteristics'!$L240)*'16   Sum'!$C$15","v":0},{"$f":"IF(D240=\"a\",'13   EarthSum'!P240+'13   EarthSum'!Q240,0)+IF(AND(C240=\"E\",D240=\"c\"),'13   EarthSum'!P240+'13   EarthSum'!Q240,0)","v":0},{"$f":"IF(D240=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C240=\"E\",D240=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N240+'17a Facility Characteristics'!$O240)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M240+IF(AND(C240=\"E\",OR(D240=\"b\",D240=\"d\")),'13   EarthSum'!P240+'13   EarthSum'!Q240,0)","v":0},{"$f":"SUM('14   Revegetation'!L240)+IF(AND(C240=\"E\",OR(D240=\"b\",D240=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q240+'17a Facility Characteristics'!$R240)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C240=\"F\",C240=\"G\",C240=\"Gb\",C240=\"H\",C240=\"I\"),'15   Other'!N240,0)","v":0},{"$f":"IF(OR(C240=\"F\",C240=\"G\",C240=\"Gb\",C240=\"H\",C240=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T240+'17a Facility Characteristics'!$U240)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N240-T240","v":0},{"$f":"'15   Other'!O240","v":0},{"$f":"('17a Facility Characteristics'!$W240+'17a Facility Characteristics'!$X240)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K240+'17a Facility Characteristics'!$L240+'17a Facility Characteristics'!$N240+'17a Facility Characteristics'!$O240+'17a Facility Characteristics'!$Q240+'17a Facility Characteristics'!$R240+'17a Facility Characteristics'!$T240+'17a Facility Characteristics'!$U240+'17a Facility Characteristics'!$W240+'17a Facility Characteristics'!$X240","v":0},0]
[10,{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B241,Quantities[],Quantities!$E$2)/43560","v":20.9},{"$f":"IF(AND(C241=\"A\",D241=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D241=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C241=\"A\",D241=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D241=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K241+'17a Facility Characteristics'!$L241)*'16   Sum'!$C$15","v":0},{"$f":"IF(D241=\"a\",'13   EarthSum'!P241+'13   EarthSum'!Q241,0)+IF(AND(C241=\"E\",D241=\"c\"),'13   EarthSum'!P241+'13   EarthSum'!Q241,0)","v":0},{"$f":"IF(D241=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C241=\"E\",D241=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N241+'17a Facility Characteristics'!$O241)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M241+IF(AND(C241=\"E\",OR(D241=\"b\",D241=\"d\")),'13   EarthSum'!P241+'13   EarthSum'!Q241,0)","v":0},{"$f":"SUM('14   Revegetation'!L241)+IF(AND(C241=\"E\",OR(D241=\"b\",D241=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q241+'17a Facility Characteristics'!$R241)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C241=\"F\",C241=\"G\",C241=\"Gb\",C241=\"H\",C241=\"I\"),'15   Other'!N241,0)","v":0},{"$f":"IF(OR(C241=\"F\",C241=\"G\",C241=\"Gb\",C241=\"H\",C241=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T241+'17a Facility Characteristics'!$U241)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N241-T241","v":0},{"$f":"'15   Other'!O241","v":0},{"$f":"('17a Facility Characteristics'!$W241+'17a Facility Characteristics'!$X241)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K241+'17a Facility Characteristics'!$L241+'17a Facility Characteristics'!$N241+'17a Facility Characteristics'!$O241+'17a Facility Characteristics'!$Q241+'17a Facility Characteristics'!$R241+'17a Facility Characteristics'!$T241+'17a Facility Characteristics'!$U241+'17a Facility Characteristics'!$W241+'17a Facility Characteristics'!$X241","v":0},0]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B242,Quantities[],Quantities!$E$2)/43560","v":1.3},{"$f":"IF(AND(C242=\"A\",D242=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D242=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C242=\"A\",D242=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D242=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K242+'17a Facility Characteristics'!$L242)*'16   Sum'!$C$15","v":0},{"$f":"IF(D242=\"a\",'13   EarthSum'!P242+'13   EarthSum'!Q242,0)+IF(AND(C242=\"E\",D242=\"c\"),'13   EarthSum'!P242+'13   EarthSum'!Q242,0)","v":0},{"$f":"IF(D242=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C242=\"E\",D242=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N242+'17a Facility Characteristics'!$O242)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M242+IF(AND(C242=\"E\",OR(D242=\"b\",D242=\"d\")),'13   EarthSum'!P242+'13   EarthSum'!Q242,0)","v":0},{"$f":"SUM('14   Revegetation'!L242)+IF(AND(C242=\"E\",OR(D242=\"b\",D242=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q242+'17a Facility Characteristics'!$R242)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C242=\"F\",C242=\"G\",C242=\"Gb\",C242=\"H\",C242=\"I\"),'15   Other'!N242,0)","v":0},{"$f":"IF(OR(C242=\"F\",C242=\"G\",C242=\"Gb\",C242=\"H\",C242=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T242+'17a Facility Characteristics'!$U242)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N242-T242","v":0},{"$f":"'15   Other'!O242","v":0},{"$f":"('17a Facility Characteristics'!$W242+'17a Facility Characteristics'!$X242)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K242+'17a Facility Characteristics'!$L242+'17a Facility Characteristics'!$N242+'17a Facility Characteristics'!$O242+'17a Facility Characteristics'!$Q242+'17a Facility Characteristics'!$R242+'17a Facility Characteristics'!$T242+'17a Facility Characteristics'!$U242+'17a Facility Characteristics'!$W242+'17a Facility Characteristics'!$X242","v":0},0]
[11,{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B243,Quantities[],Quantities!$E$2)/43560","v":4.4000000000000004},{"$f":"IF(AND(C243=\"A\",D243=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D243=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C243=\"A\",D243=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D243=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K243+'17a Facility Characteristics'!$L243)*'16   Sum'!$C$15","v":0},{"$f":"IF(D243=\"a\",'13   EarthSum'!P243+'13   EarthSum'!Q243,0)+IF(AND(C243=\"E\",D243=\"c\"),'13   EarthSum'!P243+'13   EarthSum'!Q243,0)","v":0},{"$f":"IF(D243=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C243=\"E\",D243=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N243+'17a Facility Characteristics'!$O243)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M243+IF(AND(C243=\"E\",OR(D243=\"b\",D243=\"d\")),'13   EarthSum'!P243+'13   EarthSum'!Q243,0)","v":0},{"$f":"SUM('14   Revegetation'!L243)+IF(AND(C243=\"E\",OR(D243=\"b\",D243=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q243+'17a Facility Characteristics'!$R243)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C243=\"F\",C243=\"G\",C243=\"Gb\",C243=\"H\",C243=\"I\"),'15   Other'!N243,0)","v":0},{"$f":"IF(OR(C243=\"F\",C243=\"G\",C243=\"Gb\",C243=\"H\",C243=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T243+'17a Facility Characteristics'!$U243)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N243-T243","v":0},{"$f":"'15   Other'!O243","v":0},{"$f":"('17a Facility Characteristics'!$W243+'17a Facility Characteristics'!$X243)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K243+'17a Facility Characteristics'!$L243+'17a Facility Characteristics'!$N243+'17a Facility Characteristics'!$O243+'17a Facility Characteristics'!$Q243+'17a Facility Characteristics'!$R243+'17a Facility Characteristics'!$T243+'17a Facility Characteristics'!$U243+'17a Facility Characteristics'!$W243+'17a Facility Characteristics'!$X243","v":0},0]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B244,Quantities[],Quantities!$E$2)/43560","v":5.5710949219467407},{"$f":"IF(AND(C244=\"A\",D244=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D244=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C244=\"A\",D244=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D244=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K244+'17a Facility Characteristics'!$L244)*'16   Sum'!$C$15","v":0},{"$f":"IF(D244=\"a\",'13   EarthSum'!P244+'13   EarthSum'!Q244,0)+IF(AND(C244=\"E\",D244=\"c\"),'13   EarthSum'!P244+'13   EarthSum'!Q244,0)","v":0},{"$f":"IF(D244=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C244=\"E\",D244=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N244+'17a Facility Characteristics'!$O244)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M244+IF(AND(C244=\"E\",OR(D244=\"b\",D244=\"d\")),'13   EarthSum'!P244+'13   EarthSum'!Q244,0)","v":0},{"$f":"SUM('14   Revegetation'!L244)+IF(AND(C244=\"E\",OR(D244=\"b\",D244=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q244+'17a Facility Characteristics'!$R244)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C244=\"F\",C244=\"G\",C244=\"Gb\",C244=\"H\",C244=\"I\"),'15   Other'!N244,0)","v":0},{"$f":"IF(OR(C244=\"F\",C244=\"G\",C244=\"Gb\",C244=\"H\",C244=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T244+'17a Facility Characteristics'!$U244)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N244-T244","v":0},{"$f":"'15   Other'!O244","v":0},{"$f":"('17a Facility Characteristics'!$W244+'17a Facility Characteristics'!$X244)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K244+'17a Facility Characteristics'!$L244+'17a Facility Characteristics'!$N244+'17a Facility Characteristics'!$O244+'17a Facility Characteristics'!$Q244+'17a Facility Characteristics'!$R244+'17a Facility Characteristics'!$T244+'17a Facility Characteristics'!$U244+'17a Facility Characteristics'!$W244+'17a Facility Characteristics'!$X244","v":0},0]
[12,{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B245,Quantities[],Quantities!$E$2)/43560","v":22.258905078053257},{"$f":"IF(AND(C245=\"A\",D245=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D245=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C245=\"A\",D245=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D245=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K245+'17a Facility Characteristics'!$L245)*'16   Sum'!$C$15","v":0},{"$f":"IF(D245=\"a\",'13   EarthSum'!P245+'13   EarthSum'!Q245,0)+IF(AND(C245=\"E\",D245=\"c\"),'13   EarthSum'!P245+'13   EarthSum'!Q245,0)","v":0},{"$f":"IF(D245=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C245=\"E\",D245=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N245+'17a Facility Characteristics'!$O245)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M245+IF(AND(C245=\"E\",OR(D245=\"b\",D245=\"d\")),'13   EarthSum'!P245+'13   EarthSum'!Q245,0)","v":0},{"$f":"SUM('14   Revegetation'!L245)+IF(AND(C245=\"E\",OR(D245=\"b\",D245=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q245+'17a Facility Characteristics'!$R245)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C245=\"F\",C245=\"G\",C245=\"Gb\",C245=\"H\",C245=\"I\"),'15   Other'!N245,0)","v":0},{"$f":"IF(OR(C245=\"F\",C245=\"G\",C245=\"Gb\",C245=\"H\",C245=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T245+'17a Facility Characteristics'!$U245)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N245-T245","v":0},{"$f":"'15   Other'!O245","v":0},{"$f":"('17a Facility Characteristics'!$W245+'17a Facility Characteristics'!$X245)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K245+'17a Facility Characteristics'!$L245+'17a Facility Characteristics'!$N245+'17a Facility Characteristics'!$O245+'17a Facility Characteristics'!$Q245+'17a Facility Characteristics'!$R245+'17a Facility Characteristics'!$T245+'17a Facility Characteristics'!$U245+'17a Facility Characteristics'!$W245+'17a Facility Characteristics'!$X245","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B246,Quantities[],Quantities!$E$2)/43560","v":108.2},{"$f":"IF(AND(C246=\"A\",D246=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D246=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C246=\"A\",D246=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D246=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K246+'17a Facility Characteristics'!$L246)*'16   Sum'!$C$15","v":0},{"$f":"IF(D246=\"a\",'13   EarthSum'!P246+'13   EarthSum'!Q246,0)+IF(AND(C246=\"E\",D246=\"c\"),'13   EarthSum'!P246+'13   EarthSum'!Q246,0)","v":0},{"$f":"IF(D246=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C246=\"E\",D246=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N246+'17a Facility Characteristics'!$O246)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M246+IF(AND(C246=\"E\",OR(D246=\"b\",D246=\"d\")),'13   EarthSum'!P246+'13   EarthSum'!Q246,0)","v":0},{"$f":"SUM('14   Revegetation'!L246)+IF(AND(C246=\"E\",OR(D246=\"b\",D246=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q246+'17a Facility Characteristics'!$R246)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C246=\"F\",C246=\"G\",C246=\"Gb\",C246=\"H\",C246=\"I\"),'15   Other'!N246,0)","v":0},{"$f":"IF(OR(C246=\"F\",C246=\"G\",C246=\"Gb\",C246=\"H\",C246=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T246+'17a Facility Characteristics'!$U246)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N246-T246","v":0},{"$f":"'15   Other'!O246","v":0},{"$f":"('17a Facility Characteristics'!$W246+'17a Facility Characteristics'!$X246)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K246+'17a Facility Characteristics'!$L246+'17a Facility Characteristics'!$N246+'17a Facility Characteristics'!$O246+'17a Facility Characteristics'!$Q246+'17a Facility Characteristics'!$R246+'17a Facility Characteristics'!$T246+'17a Facility Characteristics'!$U246+'17a Facility Characteristics'!$W246+'17a Facility Characteristics'!$X246","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B247,Quantities[],Quantities!$E$2)/43560","v":36.33},{"$f":"IF(AND(C247=\"A\",D247=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D247=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C247=\"A\",D247=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D247=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K247+'17a Facility Characteristics'!$L247)*'16   Sum'!$C$15","v":0},{"$f":"IF(D247=\"a\",'13   EarthSum'!P247+'13   EarthSum'!Q247,0)+IF(AND(C247=\"E\",D247=\"c\"),'13   EarthSum'!P247+'13   EarthSum'!Q247,0)","v":0},{"$f":"IF(D247=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C247=\"E\",D247=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N247+'17a Facility Characteristics'!$O247)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M247+IF(AND(C247=\"E\",OR(D247=\"b\",D247=\"d\")),'13   EarthSum'!P247+'13   EarthSum'!Q247,0)","v":0},{"$f":"SUM('14   Revegetation'!L247)+IF(AND(C247=\"E\",OR(D247=\"b\",D247=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q247+'17a Facility Characteristics'!$R247)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C247=\"F\",C247=\"G\",C247=\"Gb\",C247=\"H\",C247=\"I\"),'15   Other'!N247,0)","v":0},{"$f":"IF(OR(C247=\"F\",C247=\"G\",C247=\"Gb\",C247=\"H\",C247=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T247+'17a Facility Characteristics'!$U247)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N247-T247","v":0},{"$f":"'15   Other'!O247","v":0},{"$f":"('17a Facility Characteristics'!$W247+'17a Facility Characteristics'!$X247)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K247+'17a Facility Characteristics'!$L247+'17a Facility Characteristics'!$N247+'17a Facility Characteristics'!$O247+'17a Facility Characteristics'!$Q247+'17a Facility Characteristics'!$R247+'17a Facility Characteristics'!$T247+'17a Facility Characteristics'!$U247+'17a Facility Characteristics'!$W247+'17a Facility Characteristics'!$X247","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B248,Quantities[],Quantities!$E$2)/43560","v":33},{"$f":"IF(AND(C248=\"A\",D248=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D248=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C248=\"A\",D248=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D248=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K248+'17a Facility Characteristics'!$L248)*'16   Sum'!$C$15","v":0},{"$f":"IF(D248=\"a\",'13   EarthSum'!P248+'13   EarthSum'!Q248,0)+IF(AND(C248=\"E\",D248=\"c\"),'13   EarthSum'!P248+'13   EarthSum'!Q248,0)","v":0},{"$f":"IF(D248=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C248=\"E\",D248=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N248+'17a Facility Characteristics'!$O248)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M248+IF(AND(C248=\"E\",OR(D248=\"b\",D248=\"d\")),'13   EarthSum'!P248+'13   EarthSum'!Q248,0)","v":0},{"$f":"SUM('14   Revegetation'!L248)+IF(AND(C248=\"E\",OR(D248=\"b\",D248=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q248+'17a Facility Characteristics'!$R248)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C248=\"F\",C248=\"G\",C248=\"Gb\",C248=\"H\",C248=\"I\"),'15   Other'!N248,0)","v":0},{"$f":"IF(OR(C248=\"F\",C248=\"G\",C248=\"Gb\",C248=\"H\",C248=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T248+'17a Facility Characteristics'!$U248)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N248-T248","v":0},{"$f":"'15   Other'!O248","v":0},{"$f":"('17a Facility Characteristics'!$W248+'17a Facility Characteristics'!$X248)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K248+'17a Facility Characteristics'!$L248+'17a Facility Characteristics'!$N248+'17a Facility Characteristics'!$O248+'17a Facility Characteristics'!$Q248+'17a Facility Characteristics'!$R248+'17a Facility Characteristics'!$T248+'17a Facility Characteristics'!$U248+'17a Facility Characteristics'!$W248+'17a Facility Characteristics'!$X248","v":0},0]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B249,Quantities[],Quantities!$E$2)/43560","v":57.152000000000001},{"$f":"IF(AND(C249=\"A\",D249=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D249=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C249=\"A\",D249=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D249=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K249+'17a Facility Characteristics'!$L249)*'16   Sum'!$C$15","v":0},{"$f":"IF(D249=\"a\",'13   EarthSum'!P249+'13   EarthSum'!Q249,0)+IF(AND(C249=\"E\",D249=\"c\"),'13   EarthSum'!P249+'13   EarthSum'!Q249,0)","v":0},{"$f":"IF(D249=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C249=\"E\",D249=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N249+'17a Facility Characteristics'!$O249)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M249+IF(AND(C249=\"E\",OR(D249=\"b\",D249=\"d\")),'13   EarthSum'!P249+'13   EarthSum'!Q249,0)","v":0},{"$f":"SUM('14   Revegetation'!L249)+IF(AND(C249=\"E\",OR(D249=\"b\",D249=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q249+'17a Facility Characteristics'!$R249)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C249=\"F\",C249=\"G\",C249=\"Gb\",C249=\"H\",C249=\"I\"),'15   Other'!N249,0)","v":0},{"$f":"IF(OR(C249=\"F\",C249=\"G\",C249=\"Gb\",C249=\"H\",C249=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T249+'17a Facility Characteristics'!$U249)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N249-T249","v":0},{"$f":"'15   Other'!O249","v":0},{"$f":"('17a Facility Characteristics'!$W249+'17a Facility Characteristics'!$X249)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K249+'17a Facility Characteristics'!$L249+'17a Facility Characteristics'!$N249+'17a Facility Characteristics'!$O249+'17a Facility Characteristics'!$Q249+'17a Facility Characteristics'!$R249+'17a Facility Characteristics'!$T249+'17a Facility Characteristics'!$U249+'17a Facility Characteristics'!$W249+'17a Facility Characteristics'!$X249","v":0},0]
[14,{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B250,Quantities[],Quantities!$E$2)/43560","v":5.3179999999999996},{"$f":"IF(AND(C250=\"A\",D250=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D250=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C250=\"A\",D250=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D250=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K250+'17a Facility Characteristics'!$L250)*'16   Sum'!$C$15","v":0},{"$f":"IF(D250=\"a\",'13   EarthSum'!P250+'13   EarthSum'!Q250,0)+IF(AND(C250=\"E\",D250=\"c\"),'13   EarthSum'!P250+'13   EarthSum'!Q250,0)","v":0},{"$f":"IF(D250=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C250=\"E\",D250=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N250+'17a Facility Characteristics'!$O250)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M250+IF(AND(C250=\"E\",OR(D250=\"b\",D250=\"d\")),'13   EarthSum'!P250+'13   EarthSum'!Q250,0)","v":0},{"$f":"SUM('14   Revegetation'!L250)+IF(AND(C250=\"E\",OR(D250=\"b\",D250=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q250+'17a Facility Characteristics'!$R250)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C250=\"F\",C250=\"G\",C250=\"Gb\",C250=\"H\",C250=\"I\"),'15   Other'!N250,0)","v":0},{"$f":"IF(OR(C250=\"F\",C250=\"G\",C250=\"Gb\",C250=\"H\",C250=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T250+'17a Facility Characteristics'!$U250)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N250-T250","v":0},{"$f":"'15   Other'!O250","v":0},{"$f":"('17a Facility Characteristics'!$W250+'17a Facility Characteristics'!$X250)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K250+'17a Facility Characteristics'!$L250+'17a Facility Characteristics'!$N250+'17a Facility Characteristics'!$O250+'17a Facility Characteristics'!$Q250+'17a Facility Characteristics'!$R250+'17a Facility Characteristics'!$T250+'17a Facility Characteristics'!$U250+'17a Facility Characteristics'!$W250+'17a Facility Characteristics'!$X250","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B251,Quantities[],Quantities!$E$2)/43560","v":100},{"$f":"IF(AND(C251=\"A\",D251=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D251=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C251=\"A\",D251=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D251=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K251+'17a Facility Characteristics'!$L251)*'16   Sum'!$C$15","v":0},{"$f":"IF(D251=\"a\",'13   EarthSum'!P251+'13   EarthSum'!Q251,0)+IF(AND(C251=\"E\",D251=\"c\"),'13   EarthSum'!P251+'13   EarthSum'!Q251,0)","v":0},{"$f":"IF(D251=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C251=\"E\",D251=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N251+'17a Facility Characteristics'!$O251)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M251+IF(AND(C251=\"E\",OR(D251=\"b\",D251=\"d\")),'13   EarthSum'!P251+'13   EarthSum'!Q251,0)","v":0},{"$f":"SUM('14   Revegetation'!L251)+IF(AND(C251=\"E\",OR(D251=\"b\",D251=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q251+'17a Facility Characteristics'!$R251)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C251=\"F\",C251=\"G\",C251=\"Gb\",C251=\"H\",C251=\"I\"),'15   Other'!N251,0)","v":0},{"$f":"IF(OR(C251=\"F\",C251=\"G\",C251=\"Gb\",C251=\"H\",C251=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T251+'17a Facility Characteristics'!$U251)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N251-T251","v":0},{"$f":"'15   Other'!O251","v":0},{"$f":"('17a Facility Characteristics'!$W251+'17a Facility Characteristics'!$X251)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K251+'17a Facility Characteristics'!$L251+'17a Facility Characteristics'!$N251+'17a Facility Characteristics'!$O251+'17a Facility Characteristics'!$Q251+'17a Facility Characteristics'!$R251+'17a Facility Characteristics'!$T251+'17a Facility Characteristics'!$U251+'17a Facility Characteristics'!$W251+'17a Facility Characteristics'!$X251","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B252,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C252=\"A\",D252=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D252=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C252=\"A\",D252=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D252=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K252+'17a Facility Characteristics'!$L252)*'16   Sum'!$C$15","v":0},{"$f":"IF(D252=\"a\",'13   EarthSum'!P252+'13   EarthSum'!Q252,0)+IF(AND(C252=\"E\",D252=\"c\"),'13   EarthSum'!P252+'13   EarthSum'!Q252,0)","v":0},{"$f":"IF(D252=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C252=\"E\",D252=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N252+'17a Facility Characteristics'!$O252)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M252+IF(AND(C252=\"E\",OR(D252=\"b\",D252=\"d\")),'13   EarthSum'!P252+'13   EarthSum'!Q252,0)","v":0},{"$f":"SUM('14   Revegetation'!L252)+IF(AND(C252=\"E\",OR(D252=\"b\",D252=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q252+'17a Facility Characteristics'!$R252)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C252=\"F\",C252=\"G\",C252=\"Gb\",C252=\"H\",C252=\"I\"),'15   Other'!N252,0)","v":0},{"$f":"IF(OR(C252=\"F\",C252=\"G\",C252=\"Gb\",C252=\"H\",C252=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T252+'17a Facility Characteristics'!$U252)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N252-T252","v":0},{"$f":"'15   Other'!O252","v":0},{"$f":"('17a Facility Characteristics'!$W252+'17a Facility Characteristics'!$X252)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K252+'17a Facility Characteristics'!$L252+'17a Facility Characteristics'!$N252+'17a Facility Characteristics'!$O252+'17a Facility Characteristics'!$Q252+'17a Facility Characteristics'!$R252+'17a Facility Characteristics'!$T252+'17a Facility Characteristics'!$U252+'17a Facility Characteristics'!$W252+'17a Facility Characteristics'!$X252","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B253,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C253=\"A\",D253=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D253=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C253=\"A\",D253=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D253=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K253+'17a Facility Characteristics'!$L253)*'16   Sum'!$C$15","v":0},{"$f":"IF(D253=\"a\",'13   EarthSum'!P253+'13   EarthSum'!Q253,0)+IF(AND(C253=\"E\",D253=\"c\"),'13   EarthSum'!P253+'13   EarthSum'!Q253,0)","v":0},{"$f":"IF(D253=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C253=\"E\",D253=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N253+'17a Facility Characteristics'!$O253)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M253+IF(AND(C253=\"E\",OR(D253=\"b\",D253=\"d\")),'13   EarthSum'!P253+'13   EarthSum'!Q253,0)","v":0},{"$f":"SUM('14   Revegetation'!L253)+IF(AND(C253=\"E\",OR(D253=\"b\",D253=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q253+'17a Facility Characteristics'!$R253)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C253=\"F\",C253=\"G\",C253=\"Gb\",C253=\"H\",C253=\"I\"),'15   Other'!N253,0)","v":0},{"$f":"IF(OR(C253=\"F\",C253=\"G\",C253=\"Gb\",C253=\"H\",C253=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T253+'17a Facility Characteristics'!$U253)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N253-T253","v":0},{"$f":"'15   Other'!O253","v":0},{"$f":"('17a Facility Characteristics'!$W253+'17a Facility Characteristics'!$X253)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K253+'17a Facility Characteristics'!$L253+'17a Facility Characteristics'!$N253+'17a Facility Characteristics'!$O253+'17a Facility Characteristics'!$Q253+'17a Facility Characteristics'!$R253+'17a Facility Characteristics'!$T253+'17a Facility Characteristics'!$U253+'17a Facility Characteristics'!$W253+'17a Facility Characteristics'!$X253","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B254,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C254=\"A\",D254=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D254=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C254=\"A\",D254=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D254=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K254+'17a Facility Characteristics'!$L254)*'16   Sum'!$C$15","v":0},{"$f":"IF(D254=\"a\",'13   EarthSum'!P254+'13   EarthSum'!Q254,0)+IF(AND(C254=\"E\",D254=\"c\"),'13   EarthSum'!P254+'13   EarthSum'!Q254,0)","v":0},{"$f":"IF(D254=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C254=\"E\",D254=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N254+'17a Facility Characteristics'!$O254)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M254+IF(AND(C254=\"E\",OR(D254=\"b\",D254=\"d\")),'13   EarthSum'!P254+'13   EarthSum'!Q254,0)","v":0},{"$f":"SUM('14   Revegetation'!L254)+IF(AND(C254=\"E\",OR(D254=\"b\",D254=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q254+'17a Facility Characteristics'!$R254)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C254=\"F\",C254=\"G\",C254=\"Gb\",C254=\"H\",C254=\"I\"),'15   Other'!N254,0)","v":0},{"$f":"IF(OR(C254=\"F\",C254=\"G\",C254=\"Gb\",C254=\"H\",C254=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T254+'17a Facility Characteristics'!$U254)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N254-T254","v":0},{"$f":"'15   Other'!O254","v":0},{"$f":"('17a Facility Characteristics'!$W254+'17a Facility Characteristics'!$X254)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K254+'17a Facility Characteristics'!$L254+'17a Facility Characteristics'!$N254+'17a Facility Characteristics'!$O254+'17a Facility Characteristics'!$Q254+'17a Facility Characteristics'!$R254+'17a Facility Characteristics'!$T254+'17a Facility Characteristics'!$U254+'17a Facility Characteristics'!$W254+'17a Facility Characteristics'!$X254","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B255,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C255=\"A\",D255=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D255=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C255=\"A\",D255=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D255=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K255+'17a Facility Characteristics'!$L255)*'16   Sum'!$C$15","v":0},{"$f":"IF(D255=\"a\",'13   EarthSum'!P255+'13   EarthSum'!Q255,0)+IF(AND(C255=\"E\",D255=\"c\"),'13   EarthSum'!P255+'13   EarthSum'!Q255,0)","v":0},{"$f":"IF(D255=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C255=\"E\",D255=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N255+'17a Facility Characteristics'!$O255)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M255+IF(AND(C255=\"E\",OR(D255=\"b\",D255=\"d\")),'13   EarthSum'!P255+'13   EarthSum'!Q255,0)","v":0},{"$f":"SUM('14   Revegetation'!L255)+IF(AND(C255=\"E\",OR(D255=\"b\",D255=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q255+'17a Facility Characteristics'!$R255)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C255=\"F\",C255=\"G\",C255=\"Gb\",C255=\"H\",C255=\"I\"),'15   Other'!N255,0)","v":0},{"$f":"IF(OR(C255=\"F\",C255=\"G\",C255=\"Gb\",C255=\"H\",C255=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T255+'17a Facility Characteristics'!$U255)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N255-T255","v":0},{"$f":"'15   Other'!O255","v":0},{"$f":"('17a Facility Characteristics'!$W255+'17a Facility Characteristics'!$X255)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K255+'17a Facility Characteristics'!$L255+'17a Facility Characteristics'!$N255+'17a Facility Characteristics'!$O255+'17a Facility Characteristics'!$Q255+'17a Facility Characteristics'!$R255+'17a Facility Characteristics'!$T255+'17a Facility Characteristics'!$U255+'17a Facility Characteristics'!$W255+'17a Facility Characteristics'!$X255","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B256,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C256=\"A\",D256=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D256=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C256=\"A\",D256=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D256=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K256+'17a Facility Characteristics'!$L256)*'16   Sum'!$C$15","v":0},{"$f":"IF(D256=\"a\",'13   EarthSum'!P256+'13   EarthSum'!Q256,0)+IF(AND(C256=\"E\",D256=\"c\"),'13   EarthSum'!P256+'13   EarthSum'!Q256,0)","v":0},{"$f":"IF(D256=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C256=\"E\",D256=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N256+'17a Facility Characteristics'!$O256)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M256+IF(AND(C256=\"E\",OR(D256=\"b\",D256=\"d\")),'13   EarthSum'!P256+'13   EarthSum'!Q256,0)","v":0},{"$f":"SUM('14   Revegetation'!L256)+IF(AND(C256=\"E\",OR(D256=\"b\",D256=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q256+'17a Facility Characteristics'!$R256)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C256=\"F\",C256=\"G\",C256=\"Gb\",C256=\"H\",C256=\"I\"),'15   Other'!N256,0)","v":0},{"$f":"IF(OR(C256=\"F\",C256=\"G\",C256=\"Gb\",C256=\"H\",C256=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T256+'17a Facility Characteristics'!$U256)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N256-T256","v":0},{"$f":"'15   Other'!O256","v":0},{"$f":"('17a Facility Characteristics'!$W256+'17a Facility Characteristics'!$X256)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K256+'17a Facility Characteristics'!$L256+'17a Facility Characteristics'!$N256+'17a Facility Characteristics'!$O256+'17a Facility Characteristics'!$Q256+'17a Facility Characteristics'!$R256+'17a Facility Characteristics'!$T256+'17a Facility Characteristics'!$U256+'17a Facility Characteristics'!$W256+'17a Facility Characteristics'!$X256","v":0},0]
[16,{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B257,Quantities[],Quantities!$E$2)/43560","v":11.9},{"$f":"IF(AND(C257=\"A\",D257=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D257=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C257=\"A\",D257=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D257=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K257+'17a Facility Characteristics'!$L257)*'16   Sum'!$C$15","v":0},{"$f":"IF(D257=\"a\",'13   EarthSum'!P257+'13   EarthSum'!Q257,0)+IF(AND(C257=\"E\",D257=\"c\"),'13   EarthSum'!P257+'13   EarthSum'!Q257,0)","v":0},{"$f":"IF(D257=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C257=\"E\",D257=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N257+'17a Facility Characteristics'!$O257)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M257+IF(AND(C257=\"E\",OR(D257=\"b\",D257=\"d\")),'13   EarthSum'!P257+'13   EarthSum'!Q257,0)","v":0},{"$f":"SUM('14   Revegetation'!L257)+IF(AND(C257=\"E\",OR(D257=\"b\",D257=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q257+'17a Facility Characteristics'!$R257)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C257=\"F\",C257=\"G\",C257=\"Gb\",C257=\"H\",C257=\"I\"),'15   Other'!N257,0)","v":0},{"$f":"IF(OR(C257=\"F\",C257=\"G\",C257=\"Gb\",C257=\"H\",C257=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T257+'17a Facility Characteristics'!$U257)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N257-T257","v":0},{"$f":"'15   Other'!O257","v":0},{"$f":"('17a Facility Characteristics'!$W257+'17a Facility Characteristics'!$X257)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K257+'17a Facility Characteristics'!$L257+'17a Facility Characteristics'!$N257+'17a Facility Characteristics'!$O257+'17a Facility Characteristics'!$Q257+'17a Facility Characteristics'!$R257+'17a Facility Characteristics'!$T257+'17a Facility Characteristics'!$U257+'17a Facility Characteristics'!$W257+'17a Facility Characteristics'!$X257","v":0},0]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B258,Quantities[],Quantities!$E$2)/43560","v":0.01},{"$f":"IF(AND(C258=\"A\",D258=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D258=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C258=\"A\",D258=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D258=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K258+'17a Facility Characteristics'!$L258)*'16   Sum'!$C$15","v":0},{"$f":"IF(D258=\"a\",'13   EarthSum'!P258+'13   EarthSum'!Q258,0)+IF(AND(C258=\"E\",D258=\"c\"),'13   EarthSum'!P258+'13   EarthSum'!Q258,0)","v":0},{"$f":"IF(D258=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C258=\"E\",D258=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N258+'17a Facility Characteristics'!$O258)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M258+IF(AND(C258=\"E\",OR(D258=\"b\",D258=\"d\")),'13   EarthSum'!P258+'13   EarthSum'!Q258,0)","v":0},{"$f":"SUM('14   Revegetation'!L258)+IF(AND(C258=\"E\",OR(D258=\"b\",D258=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q258+'17a Facility Characteristics'!$R258)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C258=\"F\",C258=\"G\",C258=\"Gb\",C258=\"H\",C258=\"I\"),'15   Other'!N258,0)","v":0},{"$f":"IF(OR(C258=\"F\",C258=\"G\",C258=\"Gb\",C258=\"H\",C258=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T258+'17a Facility Characteristics'!$U258)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N258-T258","v":0},{"$f":"'15   Other'!O258","v":0},{"$f":"('17a Facility Characteristics'!$W258+'17a Facility Characteristics'!$X258)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K258+'17a Facility Characteristics'!$L258+'17a Facility Characteristics'!$N258+'17a Facility Characteristics'!$O258+'17a Facility Characteristics'!$Q258+'17a Facility Characteristics'!$R258+'17a Facility Characteristics'!$T258+'17a Facility Characteristics'!$U258+'17a Facility Characteristics'!$W258+'17a Facility Characteristics'!$X258","v":0},0]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B259,Quantities[],Quantities!$E$2)/43560","v":0.62},{"$f":"IF(AND(C259=\"A\",D259=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D259=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C259=\"A\",D259=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D259=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K259+'17a Facility Characteristics'!$L259)*'16   Sum'!$C$15","v":0},{"$f":"IF(D259=\"a\",'13   EarthSum'!P259+'13   EarthSum'!Q259,0)+IF(AND(C259=\"E\",D259=\"c\"),'13   EarthSum'!P259+'13   EarthSum'!Q259,0)","v":0},{"$f":"IF(D259=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C259=\"E\",D259=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N259+'17a Facility Characteristics'!$O259)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M259+IF(AND(C259=\"E\",OR(D259=\"b\",D259=\"d\")),'13   EarthSum'!P259+'13   EarthSum'!Q259,0)","v":0},{"$f":"SUM('14   Revegetation'!L259)+IF(AND(C259=\"E\",OR(D259=\"b\",D259=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q259+'17a Facility Characteristics'!$R259)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C259=\"F\",C259=\"G\",C259=\"Gb\",C259=\"H\",C259=\"I\"),'15   Other'!N259,0)","v":0},{"$f":"IF(OR(C259=\"F\",C259=\"G\",C259=\"Gb\",C259=\"H\",C259=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T259+'17a Facility Characteristics'!$U259)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N259-T259","v":0},{"$f":"'15   Other'!O259","v":0},{"$f":"('17a Facility Characteristics'!$W259+'17a Facility Characteristics'!$X259)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K259+'17a Facility Characteristics'!$L259+'17a Facility Characteristics'!$N259+'17a Facility Characteristics'!$O259+'17a Facility Characteristics'!$Q259+'17a Facility Characteristics'!$R259+'17a Facility Characteristics'!$T259+'17a Facility Characteristics'!$U259+'17a Facility Characteristics'!$W259+'17a Facility Characteristics'!$X259","v":0},0]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B260,Quantities[],Quantities!$E$2)/43560","v":0.5},{"$f":"IF(AND(C260=\"A\",D260=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D260=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C260=\"A\",D260=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D260=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K260+'17a Facility Characteristics'!$L260)*'16   Sum'!$C$15","v":0},{"$f":"IF(D260=\"a\",'13   EarthSum'!P260+'13   EarthSum'!Q260,0)+IF(AND(C260=\"E\",D260=\"c\"),'13   EarthSum'!P260+'13   EarthSum'!Q260,0)","v":0},{"$f":"IF(D260=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C260=\"E\",D260=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N260+'17a Facility Characteristics'!$O260)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M260+IF(AND(C260=\"E\",OR(D260=\"b\",D260=\"d\")),'13   EarthSum'!P260+'13   EarthSum'!Q260,0)","v":0},{"$f":"SUM('14   Revegetation'!L260)+IF(AND(C260=\"E\",OR(D260=\"b\",D260=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q260+'17a Facility Characteristics'!$R260)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C260=\"F\",C260=\"G\",C260=\"Gb\",C260=\"H\",C260=\"I\"),'15   Other'!N260,0)","v":0},{"$f":"IF(OR(C260=\"F\",C260=\"G\",C260=\"Gb\",C260=\"H\",C260=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T260+'17a Facility Characteristics'!$U260)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N260-T260","v":0},{"$f":"'15   Other'!O260","v":0},{"$f":"('17a Facility Characteristics'!$W260+'17a Facility Characteristics'!$X260)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K260+'17a Facility Characteristics'!$L260+'17a Facility Characteristics'!$N260+'17a Facility Characteristics'!$O260+'17a Facility Characteristics'!$Q260+'17a Facility Characteristics'!$R260+'17a Facility Characteristics'!$T260+'17a Facility Characteristics'!$U260+'17a Facility Characteristics'!$W260+'17a Facility Characteristics'!$X260","v":0},0]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B261,Quantities[],Quantities!$E$2)/43560","v":0.38},{"$f":"IF(AND(C261=\"A\",D261=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D261=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C261=\"A\",D261=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D261=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K261+'17a Facility Characteristics'!$L261)*'16   Sum'!$C$15","v":0},{"$f":"IF(D261=\"a\",'13   EarthSum'!P261+'13   EarthSum'!Q261,0)+IF(AND(C261=\"E\",D261=\"c\"),'13   EarthSum'!P261+'13   EarthSum'!Q261,0)","v":0},{"$f":"IF(D261=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C261=\"E\",D261=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N261+'17a Facility Characteristics'!$O261)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M261+IF(AND(C261=\"E\",OR(D261=\"b\",D261=\"d\")),'13   EarthSum'!P261+'13   EarthSum'!Q261,0)","v":0},{"$f":"SUM('14   Revegetation'!L261)+IF(AND(C261=\"E\",OR(D261=\"b\",D261=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q261+'17a Facility Characteristics'!$R261)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C261=\"F\",C261=\"G\",C261=\"Gb\",C261=\"H\",C261=\"I\"),'15   Other'!N261,0)","v":0},{"$f":"IF(OR(C261=\"F\",C261=\"G\",C261=\"Gb\",C261=\"H\",C261=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T261+'17a Facility Characteristics'!$U261)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N261-T261","v":0},{"$f":"'15   Other'!O261","v":0},{"$f":"('17a Facility Characteristics'!$W261+'17a Facility Characteristics'!$X261)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K261+'17a Facility Characteristics'!$L261+'17a Facility Characteristics'!$N261+'17a Facility Characteristics'!$O261+'17a Facility Characteristics'!$Q261+'17a Facility Characteristics'!$R261+'17a Facility Characteristics'!$T261+'17a Facility Characteristics'!$U261+'17a Facility Characteristics'!$W261+'17a Facility Characteristics'!$X261","v":0},0]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B262,Quantities[],Quantities!$E$2)/43560","v":0.2},{"$f":"IF(AND(C262=\"A\",D262=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D262=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C262=\"A\",D262=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D262=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K262+'17a Facility Characteristics'!$L262)*'16   Sum'!$C$15","v":0},{"$f":"IF(D262=\"a\",'13   EarthSum'!P262+'13   EarthSum'!Q262,0)+IF(AND(C262=\"E\",D262=\"c\"),'13   EarthSum'!P262+'13   EarthSum'!Q262,0)","v":0},{"$f":"IF(D262=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C262=\"E\",D262=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N262+'17a Facility Characteristics'!$O262)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M262+IF(AND(C262=\"E\",OR(D262=\"b\",D262=\"d\")),'13   EarthSum'!P262+'13   EarthSum'!Q262,0)","v":0},{"$f":"SUM('14   Revegetation'!L262)+IF(AND(C262=\"E\",OR(D262=\"b\",D262=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q262+'17a Facility Characteristics'!$R262)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C262=\"F\",C262=\"G\",C262=\"Gb\",C262=\"H\",C262=\"I\"),'15   Other'!N262,0)","v":0},{"$f":"IF(OR(C262=\"F\",C262=\"G\",C262=\"Gb\",C262=\"H\",C262=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T262+'17a Facility Characteristics'!$U262)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N262-T262","v":0},{"$f":"'15   Other'!O262","v":0},{"$f":"('17a Facility Characteristics'!$W262+'17a Facility Characteristics'!$X262)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K262+'17a Facility Characteristics'!$L262+'17a Facility Characteristics'!$N262+'17a Facility Characteristics'!$O262+'17a Facility Characteristics'!$Q262+'17a Facility Characteristics'!$R262+'17a Facility Characteristics'!$T262+'17a Facility Characteristics'!$U262+'17a Facility Characteristics'!$W262+'17a Facility Characteristics'!$X262","v":0},0]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B263,Quantities[],Quantities!$E$2)/43560","v":0.46000000000000008},{"$f":"IF(AND(C263=\"A\",D263=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D263=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C263=\"A\",D263=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D263=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K263+'17a Facility Characteristics'!$L263)*'16   Sum'!$C$15","v":0},{"$f":"IF(D263=\"a\",'13   EarthSum'!P263+'13   EarthSum'!Q263,0)+IF(AND(C263=\"E\",D263=\"c\"),'13   EarthSum'!P263+'13   EarthSum'!Q263,0)","v":0},{"$f":"IF(D263=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C263=\"E\",D263=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N263+'17a Facility Characteristics'!$O263)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M263+IF(AND(C263=\"E\",OR(D263=\"b\",D263=\"d\")),'13   EarthSum'!P263+'13   EarthSum'!Q263,0)","v":0},{"$f":"SUM('14   Revegetation'!L263)+IF(AND(C263=\"E\",OR(D263=\"b\",D263=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q263+'17a Facility Characteristics'!$R263)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C263=\"F\",C263=\"G\",C263=\"Gb\",C263=\"H\",C263=\"I\"),'15   Other'!N263,0)","v":0},{"$f":"IF(OR(C263=\"F\",C263=\"G\",C263=\"Gb\",C263=\"H\",C263=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T263+'17a Facility Characteristics'!$U263)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N263-T263","v":0},{"$f":"'15   Other'!O263","v":0},{"$f":"('17a Facility Characteristics'!$W263+'17a Facility Characteristics'!$X263)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K263+'17a Facility Characteristics'!$L263+'17a Facility Characteristics'!$N263+'17a Facility Characteristics'!$O263+'17a Facility Characteristics'!$Q263+'17a Facility Characteristics'!$R263+'17a Facility Characteristics'!$T263+'17a Facility Characteristics'!$U263+'17a Facility Characteristics'!$W263+'17a Facility Characteristics'!$X263","v":0},0]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B264,Quantities[],Quantities!$E$2)/43560","v":0.52},{"$f":"IF(AND(C264=\"A\",D264=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D264=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C264=\"A\",D264=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D264=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K264+'17a Facility Characteristics'!$L264)*'16   Sum'!$C$15","v":0},{"$f":"IF(D264=\"a\",'13   EarthSum'!P264+'13   EarthSum'!Q264,0)+IF(AND(C264=\"E\",D264=\"c\"),'13   EarthSum'!P264+'13   EarthSum'!Q264,0)","v":0},{"$f":"IF(D264=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C264=\"E\",D264=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N264+'17a Facility Characteristics'!$O264)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M264+IF(AND(C264=\"E\",OR(D264=\"b\",D264=\"d\")),'13   EarthSum'!P264+'13   EarthSum'!Q264,0)","v":0},{"$f":"SUM('14   Revegetation'!L264)+IF(AND(C264=\"E\",OR(D264=\"b\",D264=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q264+'17a Facility Characteristics'!$R264)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C264=\"F\",C264=\"G\",C264=\"Gb\",C264=\"H\",C264=\"I\"),'15   Other'!N264,0)","v":0},{"$f":"IF(OR(C264=\"F\",C264=\"G\",C264=\"Gb\",C264=\"H\",C264=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T264+'17a Facility Characteristics'!$U264)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N264-T264","v":0},{"$f":"'15   Other'!O264","v":0},{"$f":"('17a Facility Characteristics'!$W264+'17a Facility Characteristics'!$X264)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K264+'17a Facility Characteristics'!$L264+'17a Facility Characteristics'!$N264+'17a Facility Characteristics'!$O264+'17a Facility Characteristics'!$Q264+'17a Facility Characteristics'!$R264+'17a Facility Characteristics'!$T264+'17a Facility Characteristics'!$U264+'17a Facility Characteristics'!$W264+'17a Facility Characteristics'!$X264","v":0},0]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B265,Quantities[],Quantities!$E$2)/43560","v":0.34},{"$f":"IF(AND(C265=\"A\",D265=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D265=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C265=\"A\",D265=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D265=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K265+'17a Facility Characteristics'!$L265)*'16   Sum'!$C$15","v":0},{"$f":"IF(D265=\"a\",'13   EarthSum'!P265+'13   EarthSum'!Q265,0)+IF(AND(C265=\"E\",D265=\"c\"),'13   EarthSum'!P265+'13   EarthSum'!Q265,0)","v":0},{"$f":"IF(D265=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C265=\"E\",D265=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N265+'17a Facility Characteristics'!$O265)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M265+IF(AND(C265=\"E\",OR(D265=\"b\",D265=\"d\")),'13   EarthSum'!P265+'13   EarthSum'!Q265,0)","v":0},{"$f":"SUM('14   Revegetation'!L265)+IF(AND(C265=\"E\",OR(D265=\"b\",D265=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q265+'17a Facility Characteristics'!$R265)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C265=\"F\",C265=\"G\",C265=\"Gb\",C265=\"H\",C265=\"I\"),'15   Other'!N265,0)","v":0},{"$f":"IF(OR(C265=\"F\",C265=\"G\",C265=\"Gb\",C265=\"H\",C265=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T265+'17a Facility Characteristics'!$U265)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N265-T265","v":0},{"$f":"'15   Other'!O265","v":0},{"$f":"('17a Facility Characteristics'!$W265+'17a Facility Characteristics'!$X265)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K265+'17a Facility Characteristics'!$L265+'17a Facility Characteristics'!$N265+'17a Facility Characteristics'!$O265+'17a Facility Characteristics'!$Q265+'17a Facility Characteristics'!$R265+'17a Facility Characteristics'!$T265+'17a Facility Characteristics'!$U265+'17a Facility Characteristics'!$W265+'17a Facility Characteristics'!$X265","v":0},0]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B266,Quantities[],Quantities!$E$2)/43560","v":0.84000000000000008},{"$f":"IF(AND(C266=\"A\",D266=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D266=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C266=\"A\",D266=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D266=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K266+'17a Facility Characteristics'!$L266)*'16   Sum'!$C$15","v":0},{"$f":"IF(D266=\"a\",'13   EarthSum'!P266+'13   EarthSum'!Q266,0)+IF(AND(C266=\"E\",D266=\"c\"),'13   EarthSum'!P266+'13   EarthSum'!Q266,0)","v":0},{"$f":"IF(D266=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C266=\"E\",D266=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N266+'17a Facility Characteristics'!$O266)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M266+IF(AND(C266=\"E\",OR(D266=\"b\",D266=\"d\")),'13   EarthSum'!P266+'13   EarthSum'!Q266,0)","v":0},{"$f":"SUM('14   Revegetation'!L266)+IF(AND(C266=\"E\",OR(D266=\"b\",D266=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q266+'17a Facility Characteristics'!$R266)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C266=\"F\",C266=\"G\",C266=\"Gb\",C266=\"H\",C266=\"I\"),'15   Other'!N266,0)","v":0},{"$f":"IF(OR(C266=\"F\",C266=\"G\",C266=\"Gb\",C266=\"H\",C266=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T266+'17a Facility Characteristics'!$U266)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N266-T266","v":0},{"$f":"'15   Other'!O266","v":0},{"$f":"('17a Facility Characteristics'!$W266+'17a Facility Characteristics'!$X266)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K266+'17a Facility Characteristics'!$L266+'17a Facility Characteristics'!$N266+'17a Facility Characteristics'!$O266+'17a Facility Characteristics'!$Q266+'17a Facility Characteristics'!$R266+'17a Facility Characteristics'!$T266+'17a Facility Characteristics'!$U266+'17a Facility Characteristics'!$W266+'17a Facility Characteristics'!$X266","v":0},0]
[20,{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B267,Quantities[],Quantities!$E$2)/43560","v":1.53},{"$f":"IF(AND(C267=\"A\",D267=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D267=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C267=\"A\",D267=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D267=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K267+'17a Facility Characteristics'!$L267)*'16   Sum'!$C$15","v":0},{"$f":"IF(D267=\"a\",'13   EarthSum'!P267+'13   EarthSum'!Q267,0)+IF(AND(C267=\"E\",D267=\"c\"),'13   EarthSum'!P267+'13   EarthSum'!Q267,0)","v":0},{"$f":"IF(D267=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C267=\"E\",D267=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N267+'17a Facility Characteristics'!$O267)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M267+IF(AND(C267=\"E\",OR(D267=\"b\",D267=\"d\")),'13   EarthSum'!P267+'13   EarthSum'!Q267,0)","v":0},{"$f":"SUM('14   Revegetation'!L267)+IF(AND(C267=\"E\",OR(D267=\"b\",D267=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q267+'17a Facility Characteristics'!$R267)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C267=\"F\",C267=\"G\",C267=\"Gb\",C267=\"H\",C267=\"I\"),'15   Other'!N267,0)","v":0},{"$f":"IF(OR(C267=\"F\",C267=\"G\",C267=\"Gb\",C267=\"H\",C267=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T267+'17a Facility Characteristics'!$U267)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N267-T267","v":0},{"$f":"'15   Other'!O267","v":0},{"$f":"('17a Facility Characteristics'!$W267+'17a Facility Characteristics'!$X267)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K267+'17a Facility Characteristics'!$L267+'17a Facility Characteristics'!$N267+'17a Facility Characteristics'!$O267+'17a Facility Characteristics'!$Q267+'17a Facility Characteristics'!$R267+'17a Facility Characteristics'!$T267+'17a Facility Characteristics'!$U267+'17a Facility Characteristics'!$W267+'17a Facility Characteristics'!$X267","v":0},0]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B268,Quantities[],Quantities!$E$2)/43560","v":50},{"$f":"IF(AND(C268=\"A\",D268=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D268=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C268=\"A\",D268=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D268=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K268+'17a Facility Characteristics'!$L268)*'16   Sum'!$C$15","v":0},{"$f":"IF(D268=\"a\",'13   EarthSum'!P268+'13   EarthSum'!Q268,0)+IF(AND(C268=\"E\",D268=\"c\"),'13   EarthSum'!P268+'13   EarthSum'!Q268,0)","v":0},{"$f":"IF(D268=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C268=\"E\",D268=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N268+'17a Facility Characteristics'!$O268)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M268+IF(AND(C268=\"E\",OR(D268=\"b\",D268=\"d\")),'13   EarthSum'!P268+'13   EarthSum'!Q268,0)","v":0},{"$f":"SUM('14   Revegetation'!L268)+IF(AND(C268=\"E\",OR(D268=\"b\",D268=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q268+'17a Facility Characteristics'!$R268)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C268=\"F\",C268=\"G\",C268=\"Gb\",C268=\"H\",C268=\"I\"),'15   Other'!N268,0)","v":0},{"$f":"IF(OR(C268=\"F\",C268=\"G\",C268=\"Gb\",C268=\"H\",C268=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T268+'17a Facility Characteristics'!$U268)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N268-T268","v":0},{"$f":"'15   Other'!O268","v":0},{"$f":"('17a Facility Characteristics'!$W268+'17a Facility Characteristics'!$X268)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K268+'17a Facility Characteristics'!$L268+'17a Facility Characteristics'!$N268+'17a Facility Characteristics'!$O268+'17a Facility Characteristics'!$Q268+'17a Facility Characteristics'!$R268+'17a Facility Characteristics'!$T268+'17a Facility Characteristics'!$U268+'17a Facility Characteristics'!$W268+'17a Facility Characteristics'!$X268","v":0},0]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B269,Quantities[],Quantities!$E$2)/43560","v":1.446},{"$f":"IF(AND(C269=\"A\",D269=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D269=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C269=\"A\",D269=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D269=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K269+'17a Facility Characteristics'!$L269)*'16   Sum'!$C$15","v":0},{"$f":"IF(D269=\"a\",'13   EarthSum'!P269+'13   EarthSum'!Q269,0)+IF(AND(C269=\"E\",D269=\"c\"),'13   EarthSum'!P269+'13   EarthSum'!Q269,0)","v":0},{"$f":"IF(D269=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C269=\"E\",D269=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N269+'17a Facility Characteristics'!$O269)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M269+IF(AND(C269=\"E\",OR(D269=\"b\",D269=\"d\")),'13   EarthSum'!P269+'13   EarthSum'!Q269,0)","v":0},{"$f":"SUM('14   Revegetation'!L269)+IF(AND(C269=\"E\",OR(D269=\"b\",D269=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q269+'17a Facility Characteristics'!$R269)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C269=\"F\",C269=\"G\",C269=\"Gb\",C269=\"H\",C269=\"I\"),'15   Other'!N269,0)","v":0},{"$f":"IF(OR(C269=\"F\",C269=\"G\",C269=\"Gb\",C269=\"H\",C269=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T269+'17a Facility Characteristics'!$U269)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N269-T269","v":0},{"$f":"'15   Other'!O269","v":0},{"$f":"('17a Facility Characteristics'!$W269+'17a Facility Characteristics'!$X269)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K269+'17a Facility Characteristics'!$L269+'17a Facility Characteristics'!$N269+'17a Facility Characteristics'!$O269+'17a Facility Characteristics'!$Q269+'17a Facility Characteristics'!$R269+'17a Facility Characteristics'!$T269+'17a Facility Characteristics'!$U269+'17a Facility Characteristics'!$W269+'17a Facility Characteristics'!$X269","v":0},0]
[30,{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B270,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C270=\"A\",D270=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D270=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C270=\"A\",D270=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D270=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K270+'17a Facility Characteristics'!$L270)*'16   Sum'!$C$15","v":0},{"$f":"IF(D270=\"a\",'13   EarthSum'!P270+'13   EarthSum'!Q270,0)+IF(AND(C270=\"E\",D270=\"c\"),'13   EarthSum'!P270+'13   EarthSum'!Q270,0)","v":0},{"$f":"IF(D270=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C270=\"E\",D270=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N270+'17a Facility Characteristics'!$O270)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M270+IF(AND(C270=\"E\",OR(D270=\"b\",D270=\"d\")),'13   EarthSum'!P270+'13   EarthSum'!Q270,0)","v":0},{"$f":"SUM('14   Revegetation'!L270)+IF(AND(C270=\"E\",OR(D270=\"b\",D270=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q270+'17a Facility Characteristics'!$R270)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C270=\"F\",C270=\"G\",C270=\"Gb\",C270=\"H\",C270=\"I\"),'15   Other'!N270,0)","v":0},{"$f":"IF(OR(C270=\"F\",C270=\"G\",C270=\"Gb\",C270=\"H\",C270=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T270+'17a Facility Characteristics'!$U270)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N270-T270","v":7328.9719999999988},{"$f":"'15   Other'!O270","v":0},{"$f":"('17a Facility Characteristics'!$W270+'17a Facility Characteristics'!$X270)*'16   Sum'!$C$15","v":2198.6915999999997},{"$f":"'17a Facility Characteristics'!$K270+'17a Facility Characteristics'!$L270+'17a Facility Characteristics'!$N270+'17a Facility Characteristics'!$O270+'17a Facility Characteristics'!$Q270+'17a Facility Characteristics'!$R270+'17a Facility Characteristics'!$T270+'17a Facility Characteristics'!$U270+'17a Facility Characteristics'!$W270+'17a Facility Characteristics'!$X270","v":7328.9719999999988},0]
[17,{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B271,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C271=\"A\",D271=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D271=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C271=\"A\",D271=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D271=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K271+'17a Facility Characteristics'!$L271)*'16   Sum'!$C$15","v":0},{"$f":"IF(D271=\"a\",'13   EarthSum'!P271+'13   EarthSum'!Q271,0)+IF(AND(C271=\"E\",D271=\"c\"),'13   EarthSum'!P271+'13   EarthSum'!Q271,0)","v":0},{"$f":"IF(D271=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C271=\"E\",D271=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N271+'17a Facility Characteristics'!$O271)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M271+IF(AND(C271=\"E\",OR(D271=\"b\",D271=\"d\")),'13   EarthSum'!P271+'13   EarthSum'!Q271,0)","v":0},{"$f":"SUM('14   Revegetation'!L271)+IF(AND(C271=\"E\",OR(D271=\"b\",D271=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q271+'17a Facility Characteristics'!$R271)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C271=\"F\",C271=\"G\",C271=\"Gb\",C271=\"H\",C271=\"I\"),'15   Other'!N271,0)","v":0},{"$f":"IF(OR(C271=\"F\",C271=\"G\",C271=\"Gb\",C271=\"H\",C271=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T271+'17a Facility Characteristics'!$U271)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N271-T271","v":17620.806},{"$f":"'15   Other'!O271","v":0},{"$f":"('17a Facility Characteristics'!$W271+'17a Facility Characteristics'!$X271)*'16   Sum'!$C$15","v":5286.2417999999998},{"$f":"'17a Facility Characteristics'!$K271+'17a Facility Characteristics'!$L271+'17a Facility Characteristics'!$N271+'17a Facility Characteristics'!$O271+'17a Facility Characteristics'!$Q271+'17a Facility Characteristics'!$R271+'17a Facility Characteristics'!$T271+'17a Facility Characteristics'!$U271+'17a Facility Characteristics'!$W271+'17a Facility Characteristics'!$X271","v":17620.806},0]
[18,{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B272,Quantities[],Quantities!$E$2)/43560","v":2.2956841138659321E-6},{"$f":"IF(AND(C272=\"A\",D272=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D272=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C272=\"A\",D272=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D272=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K272+'17a Facility Characteristics'!$L272)*'16   Sum'!$C$15","v":0},{"$f":"IF(D272=\"a\",'13   EarthSum'!P272+'13   EarthSum'!Q272,0)+IF(AND(C272=\"E\",D272=\"c\"),'13   EarthSum'!P272+'13   EarthSum'!Q272,0)","v":0},{"$f":"IF(D272=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C272=\"E\",D272=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N272+'17a Facility Characteristics'!$O272)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M272+IF(AND(C272=\"E\",OR(D272=\"b\",D272=\"d\")),'13   EarthSum'!P272+'13   EarthSum'!Q272,0)","v":0},{"$f":"SUM('14   Revegetation'!L272)+IF(AND(C272=\"E\",OR(D272=\"b\",D272=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q272+'17a Facility Characteristics'!$R272)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C272=\"F\",C272=\"G\",C272=\"Gb\",C272=\"H\",C272=\"I\"),'15   Other'!N272,0)","v":0},{"$f":"IF(OR(C272=\"F\",C272=\"G\",C272=\"Gb\",C272=\"H\",C272=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T272+'17a Facility Characteristics'!$U272)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N272-T272","v":17528.343000000001},{"$f":"'15   Other'!O272","v":0},{"$f":"('17a Facility Characteristics'!$W272+'17a Facility Characteristics'!$X272)*'16   Sum'!$C$15","v":5258.5029000000004},{"$f":"'17a Facility Characteristics'!$K272+'17a Facility Characteristics'!$L272+'17a Facility Characteristics'!$N272+'17a Facility Characteristics'!$O272+'17a Facility Characteristics'!$Q272+'17a Facility Characteristics'!$R272+'17a Facility Characteristics'!$T272+'17a Facility Characteristics'!$U272+'17a Facility Characteristics'!$W272+'17a Facility Characteristics'!$X272","v":17528.343000000001},7635346210.8000002]
[{"$f":"VALUE(LEFT(TEXT(B273,\"0\"),2))","v":17},{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B273,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C273=\"A\",D273=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D273=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C273=\"A\",D273=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D273=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K273+'17a Facility Characteristics'!$L273)*'16   Sum'!$C$15","v":0},{"$f":"IF(D273=\"a\",'13   EarthSum'!P273+'13   EarthSum'!Q273,0)+IF(AND(C273=\"E\",D273=\"c\"),'13   EarthSum'!P273+'13   EarthSum'!Q273,0)","v":0},{"$f":"IF(D273=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C273=\"E\",D273=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N273+'17a Facility Characteristics'!$O273)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M273+IF(AND(C273=\"E\",OR(D273=\"b\",D273=\"d\")),'13   EarthSum'!P273+'13   EarthSum'!Q273,0)","v":0},{"$f":"SUM('14   Revegetation'!L273)+IF(AND(C273=\"E\",OR(D273=\"b\",D273=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q273+'17a Facility Characteristics'!$R273)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C273=\"F\",C273=\"G\",C273=\"Gb\",C273=\"H\",C273=\"I\"),'15   Other'!N273,0)","v":0},{"$f":"IF(OR(C273=\"F\",C273=\"G\",C273=\"Gb\",C273=\"H\",C273=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T273+'17a Facility Characteristics'!$U273)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N273-T273","v":75742.3},{"$f":"'15   Other'!O273","v":0},{"$f":"('17a Facility Characteristics'!$W273+'17a Facility Characteristics'!$X273)*'16   Sum'!$C$15","v":22722.69},{"$f":"'17a Facility Characteristics'!$K273+'17a Facility Characteristics'!$L273+'17a Facility Characteristics'!$N273+'17a Facility Characteristics'!$O273+'17a Facility Characteristics'!$Q273+'17a Facility Characteristics'!$R273+'17a Facility Characteristics'!$T273+'17a Facility Characteristics'!$U273+'17a Facility Characteristics'!$W273+'17a Facility Characteristics'!$X273","v":75742.3},{"$f":"IF(J273>0,Z273/J273,0)","v":0}]
[18,{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"VLOOKUP(B274,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C274=\"A\",D274=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D274=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C274=\"A\",D274=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D274=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K274+'17a Facility Characteristics'!$L274)*'16   Sum'!$C$15","v":0},{"$f":"IF(D274=\"a\",'13   EarthSum'!P274+'13   EarthSum'!Q274,0)+IF(AND(C274=\"E\",D274=\"c\"),'13   EarthSum'!P274+'13   EarthSum'!Q274,0)","v":0},{"$f":"IF(D274=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C274=\"E\",D274=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N274+'17a Facility Characteristics'!$O274)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M274+IF(AND(C274=\"E\",OR(D274=\"b\",D274=\"d\")),'13   EarthSum'!P274+'13   EarthSum'!Q274,0)","v":0},{"$f":"SUM('14   Revegetation'!L274)+IF(AND(C274=\"E\",OR(D274=\"b\",D274=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q274+'17a Facility Characteristics'!$R274)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C274=\"F\",C274=\"G\",C274=\"Gb\",C274=\"H\",C274=\"I\"),'15   Other'!N274,0)","v":0},{"$f":"IF(OR(C274=\"F\",C274=\"G\",C274=\"Gb\",C274=\"H\",C274=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T274+'17a Facility Characteristics'!$U274)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N274-T274","v":56541.65},{"$f":"'15   Other'!O274","v":0},{"$f":"('17a Facility Characteristics'!$W274+'17a Facility Characteristics'!$X274)*'16   Sum'!$C$15","v":16962.494999999999},{"$f":"'17a Facility Characteristics'!$K274+'17a Facility Characteristics'!$L274+'17a Facility Characteristics'!$N274+'17a Facility Characteristics'!$O274+'17a Facility Characteristics'!$Q274+'17a Facility Characteristics'!$R274+'17a Facility Characteristics'!$T274+'17a Facility Characteristics'!$U274+'17a Facility Characteristics'!$W274+'17a Facility Characteristics'!$X274","v":56541.65},0]
[50,{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"VLOOKUP(B275,Quantities[],Quantities!$E$2)/43560","v":19.100000000000001},{"$f":"IF(AND(C275=\"A\",D275=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D275=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C275=\"A\",D275=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D275=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K275+'17a Facility Characteristics'!$L275)*'16   Sum'!$C$15","v":0},{"$f":"IF(D275=\"a\",'13   EarthSum'!P275+'13   EarthSum'!Q275,0)+IF(AND(C275=\"E\",D275=\"c\"),'13   EarthSum'!P275+'13   EarthSum'!Q275,0)","v":1878.501467761017},{"$f":"IF(D275=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C275=\"E\",D275=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":456.03719856610161},{"$f":"('17a Facility Characteristics'!$N275+'17a Facility Characteristics'!$O275)*'16   Sum'!$C$15","v":700.36159989813564},{"$f":"'14   Revegetation'!M275+IF(AND(C275=\"E\",OR(D275=\"b\",D275=\"d\")),'13   EarthSum'!P275+'13   EarthSum'!Q275,0)","v":0},{"$f":"SUM('14   Revegetation'!L275)+IF(AND(C275=\"E\",OR(D275=\"b\",D275=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q275+'17a Facility Characteristics'!$R275)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C275=\"F\",C275=\"G\",C275=\"Gb\",C275=\"H\",C275=\"I\"),'15   Other'!N275,0)","v":0},{"$f":"IF(OR(C275=\"F\",C275=\"G\",C275=\"Gb\",C275=\"H\",C275=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T275+'17a Facility Characteristics'!$U275)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N275-T275","v":0},{"$f":"'15   Other'!O275","v":0},{"$f":"('17a Facility Characteristics'!$W275+'17a Facility Characteristics'!$X275)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K275+'17a Facility Characteristics'!$L275+'17a Facility Characteristics'!$N275+'17a Facility Characteristics'!$O275+'17a Facility Characteristics'!$Q275+'17a Facility Characteristics'!$R275+'17a Facility Characteristics'!$T275+'17a Facility Characteristics'!$U275+'17a Facility Characteristics'!$W275+'17a Facility Characteristics'!$X275","v":2334.5386663271188},122.22715530508475]
[50,{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"VLOOKUP(B276,Quantities[],Quantities!$E$2)/43560","v":19.100000000000001},{"$f":"IF(AND(C276=\"A\",D276=\"d\"),EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)\n+IF(D276=\"b\",EarthSum[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]+EarthSum[Direct Labor Cost ($)],0)","v":0},{"$f":"IF(AND(C276=\"A\",D276=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D276=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K276+'17a Facility Characteristics'!$L276)*'16   Sum'!$C$15","v":0},{"$f":"IF(D276=\"a\",'13   EarthSum'!P276+'13   EarthSum'!Q276,0)+IF(AND(C276=\"E\",D276=\"c\"),'13   EarthSum'!P276+'13   EarthSum'!Q276,0)","v":0},{"$f":"IF(D276=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C276=\"E\",D276=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N276+'17a Facility Characteristics'!$O276)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M276+IF(AND(C276=\"E\",OR(D276=\"b\",D276=\"d\")),'13   EarthSum'!P276+'13   EarthSum'!Q276,0)","v":15664.2956409375},{"$f":"SUM('14   Revegetation'!L276)+IF(AND(C276=\"E\",OR(D276=\"b\",D276=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":73.499283000000005},{"$f":"('17a Facility Characteristics'!$Q276+'17a Facility Characteristics'!$R276)*'16   Sum'!$C$15","v":4721.3384771812498},{"$f":"IF(OR(C276=\"F\",C276=\"G\",C276=\"Gb\",C276=\"H\",C276=\"I\"),'15   Other'!N276,0)","v":0},{"$f":"IF(OR(C276=\"F\",C276=\"G\",C276=\"Gb\",C276=\"H\",C276=\"I\"),'15   Other'!$M$15:$M$277,0)","v":0},{"$f":"('17a Facility Characteristics'!$T276+'17a Facility Characteristics'!$U276)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N276-T276","v":0},{"$f":"'15   Other'!O276","v":0},{"$f":"('17a Facility Characteristics'!$W276+'17a Facility Characteristics'!$X276)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K276+'17a Facility Characteristics'!$L276+'17a Facility Characteristics'!$N276+'17a Facility Characteristics'!$O276+'17a Facility Characteristics'!$Q276+'17a Facility Characteristics'!$R276+'17a Facility Characteristics'!$T276+'17a Facility Characteristics'!$U276+'17a Facility Characteristics'!$W276+'17a Facility Characteristics'!$X276","v":15737.794923937499},823.96832062499993]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K15:K278)","v":6020830.6284616608},1665734.3351729682,2305969.4890903882,1387265.5913824572,331595.85059255606,515658.43259250384,840306.54748394981,3942.8474893480338,253274.81849198937,2768079.9654641361,122696.63230671381,867232.97933125484,174762.071,0,52428.621299999999,13315214.469353795]

{"sheet":"17b Facility Characteristics","index":21,"n_rows":52,"n_cols":30,"rows_kept":52,"cut":false,"hidden":false,"merged":[[3,0,4,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1","v":"Continental Mine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2","v":"Stockpile Spreadsheet Worksheet #17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #17"]
["Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,43553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":43553}]
["Facilities are categorized in this listing to meet the MMD reporting requirement"]
[]
[null,null,1000,1100,1200,1300,1400,1500,1600,1700,1800,2000,3000,5099]
[null,"Facility",{"$f":"VLOOKUP(C6,Quantities[],Quantities!$B$2)","v":"South Waste Rock Disposal Facility"},{"$f":"VLOOKUP(D6,Quantities[],Quantities!$B$2)","v":"No. 3  Shaft Stockpile"},{"$f":"VLOOKUP(E6,Quantities[],Quantities!$B$2)","v":"Low Grade Ore Waste Rock Facility"},{"$f":"VLOOKUP(F6,Quantities[],Quantities!$B$2)","v":"Main Tailings Impoundment"},{"$f":"VLOOKUP(G6,Quantities[],Quantities!$B$2)","v":"Magnetite Tailings Impoundment"},{"$f":"VLOOKUP(H6,Quantities[],Quantities!$B$2)","v":"Cobre Haul Road"},{"$f":"VLOOKUP(I6,Quantities[],Quantities!$B$2)","v":"Pearson Barnes Mine Area"},{"$f":"VLOOKUP(J6,Quantities[],Quantities!$B$2)","v":"Hanover Mountain Deposit"},{"$f":"VLOOKUP(K6,Quantities[],Quantities!$B$2)","v":"Continental Pit"},{"$f":"VLOOKUP(L6,Quantities[],Quantities!$B$2)","v":"Containments"},{"$f":"VLOOKUP(M6,Quantities[],Quantities!$B$2)","v":"Miscellaneous"},{"$f":"VLOOKUP(N6,Quantities[],Quantities!$B$2)","v":"North Overburden Stockpile"},"Total"]
[]
[null,"Reclaimed Acres6",{"$f":"VLOOKUP(C6,Quantities[],Quantities!$E$2)/43560","v":469.9379006083563},{"$f":"VLOOKUP(D6,Quantities[],Quantities!$E$2)/43560","v":5.7000000000000011},{"$f":"VLOOKUP(E6,Quantities[],Quantities!$E$2)/43560","v":27.829999999999995},{"$f":"VLOOKUP(F6,Quantities[],Quantities!$E$2)/43560","v":177.53},{"$f":"VLOOKUP(G6,Quantities[],Quantities!$E$2)/43560","v":62.470000000000006},{"$f":"VLOOKUP(H6,Quantities[],Quantities!$E$2)/43560","v":100},{"$f":"VLOOKUP(I6,Quantities[],Quantities!$E$2)/43560","v":11.9},{"$f":"VLOOKUP(J6,Quantities[],Quantities!$E$2)/43560","v":93.3},{"$f":"VLOOKUP(K6,Quantities[],Quantities!$E$2)/43560","v":17.600000000000001},{"$f":"VLOOKUP(L6,Quantities[],Quantities!$E$2)/43560","v":5.4},{"$f":"VLOOKUP(M6,Quantities[],Quantities!$E$2)/43560","v":133.446},{"$f":"VLOOKUP(N6,Quantities[],Quantities!$E$2)/43560","v":19.100000000000001},{"$f":"SUM(C9:N9)","v":1124.2139006083562}]
[]
[null,"Item","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost"]
["Direct Costs","Cover Material Excav, Haul, Grade1",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, C6, '17a Facility Characteristics'!$K$15:$K$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$278))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, C6, '17a Facility Characteristics'!$L$15:$L$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$278))","v":4078517.7686901991},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, D6, '17a Facility Characteristics'!$K$15:$K$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$278))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, D6, '17a Facility Characteristics'!$L$15:$L$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$278))","v":39935.104168215694},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, E6, '17a Facility Characteristics'!$K$15:$K$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$278))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, E6, '17a Facility Characteristics'!$L$15:$L$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$278))","v":196678.33815115324},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, F6, '17a Facility Characteristics'!$K$15:$K$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$278))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, F6, '17a Facility Characteristics'!$L$15:$L$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$278))","v":1587776.3292143259},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, G6, '17a Facility Characteristics'!$K$15:$K$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$278))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, G6, '17a Facility Characteristics'!$L$15:$L$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$278))","v":494976.93259662698},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, H6, '17a Facility Characteristics'!$K$15:$K$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$278))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, H6, '17a Facility Characteristics'!$L$15:$L$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$278))","v":17832.580883340728},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, I6, '17a Facility Characteristics'!$K$15:$K$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$278))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, I6, '17a Facility Characteristics'!$L$15:$L$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$278))","v":103427.36044745301},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, J6, '17a Facility Characteristics'!$K$15:$K$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$278))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, J6, '17a Facility Characteristics'!$L$15:$L$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$278))","v":680322.37123828952},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, K6, '17a Facility Characteristics'!$K$15:$K$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$278))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, K6, '17a Facility Characteristics'!$L$15:$L$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$278))","v":0},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, L6, '17a Facility Characteristics'!$K$15:$K$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$278))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, L6, '17a Facility Characteristics'!$L$15:$L$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$278))","v":41235.309892421246},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, M6, '17a Facility Characteristics'!$K$15:$K$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$278))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, M6, '17a Facility Characteristics'!$L$15:$L$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$278))","v":445862.86835260165},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, N6, '17a Facility Characteristics'!$K$15:$K$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$278))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, N6, '17a Facility Characteristics'!$L$15:$L$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$278))","v":0},{"$f":"SUM(C12:N12)","v":7686564.9636346279}]
[null,"Top/Outslope Adjustment Grading2",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, C6, '17a Facility Characteristics'!$N$15:$N$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$278))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, C6, '17a Facility Characteristics'!$O$15:$O$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$278))","v":1155237.4679846505},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, D6, '17a Facility Characteristics'!$N$15:$N$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$278))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, D6, '17a Facility Characteristics'!$O$15:$O$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$278))","v":3749.145960970654},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, E6, '17a Facility Characteristics'!$N$15:$N$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$278))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, E6, '17a Facility Characteristics'!$O$15:$O$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$278))","v":46381.964928727626},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, F6, '17a Facility Characteristics'!$N$15:$N$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$278))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, F6, '17a Facility Characteristics'!$O$15:$O$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$278))","v":149317.86276361492},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, G6, '17a Facility Characteristics'!$N$15:$N$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$278))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, G6, '17a Facility Characteristics'!$O$15:$O$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$278))","v":75660.254581752495},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, H6, '17a Facility Characteristics'!$N$15:$N$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$278))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, H6, '17a Facility Characteristics'!$O$15:$O$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$278))","v":285823.67693513114},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, I6, '17a Facility Characteristics'!$N$15:$N$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$278))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, I6, '17a Facility Characteristics'!$O$15:$O$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$278))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, J6, '17a Facility Characteristics'!$N$15:$N$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$278))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, J6, '17a Facility Characteristics'!$O$15:$O$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$278))","v":0},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, K6, '17a Facility Characteristics'!$N$15:$N$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$278))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, K6, '17a Facility Characteristics'!$O$15:$O$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$278))","v":0},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, L6, '17a Facility Characteristics'!$N$15:$N$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$278))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, L6, '17a Facility Characteristics'!$O$15:$O$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$278))","v":356.53015383864408},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, M6, '17a Facility Characteristics'!$N$15:$N$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$278))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, M6, '17a Facility Characteristics'!$O$15:$O$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$278))","v":0},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, N6, '17a Facility Characteristics'!$N$15:$N$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$278))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, N6, '17a Facility Characteristics'!$O$15:$O$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$278))","v":2334.5386663271188},{"$f":"SUM(C13:N13)","v":1718861.4419750129}]
[null,"Scarify, Seed & Mulch, Reveg3",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, C6, '17a Facility Characteristics'!$Q$15:$Q$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$278))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, C6, '17a Facility Characteristics'!$R$15:$R$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$278))","v":387213.94276230549},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, D6, '17a Facility Characteristics'!$Q$15:$Q$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$278))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, D6, '17a Facility Characteristics'!$R$15:$R$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$278))","v":4696.6194275625003},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, E6, '17a Facility Characteristics'!$Q$15:$Q$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$278))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, E6, '17a Facility Characteristics'!$R$15:$R$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$278))","v":22931.038362993746},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, F6, '17a Facility Characteristics'!$Q$15:$Q$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$278))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, F6, '17a Facility Characteristics'!$R$15:$R$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$278))","v":146279.09596055621},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, G6, '17a Facility Characteristics'!$Q$15:$Q$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$278))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, G6, '17a Facility Characteristics'!$R$15:$R$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$278))","v":51473.300989443742},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, H6, '17a Facility Characteristics'!$Q$15:$Q$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$278))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, H6, '17a Facility Characteristics'!$R$15:$R$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$278))","v":82396.832062499991},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, I6, '17a Facility Characteristics'!$Q$15:$Q$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$278))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, I6, '17a Facility Characteristics'!$R$15:$R$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$278))","v":9805.2230154374993},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, J6, '17a Facility Characteristics'!$Q$15:$Q$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$278))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, J6, '17a Facility Characteristics'!$R$15:$R$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$278))","v":76876.244314312484},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, K6, '17a Facility Characteristics'!$Q$15:$Q$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$278))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, K6, '17a Facility Characteristics'!$R$15:$R$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$278))","v":0},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, L6, '17a Facility Characteristics'!$Q$15:$Q$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$278))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, L6, '17a Facility Characteristics'!$R$15:$R$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$278))","v":4449.4289313750005},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, M6, '17a Facility Characteristics'!$Q$15:$Q$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$278))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, M6, '17a Facility Characteristics'!$R$15:$R$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$278))","v":42389.874222873746},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, N6, '17a Facility Characteristics'!$Q$15:$Q$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$278))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, N6, '17a Facility Characteristics'!$R$15:$R$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$278))","v":15737.794923937499},{"$f":"SUM(C14:N14)","v":844249.39497329795}]
[null,"Channels & Benches4",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, C6, '17a Facility Characteristics'!$T$15:$T$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$278))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, C6, '17a Facility Characteristics'!$U$15:$U$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$278))","v":2383466.0476379879},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, D6, '17a Facility Characteristics'!$T$15:$T$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$278))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, D6, '17a Facility Characteristics'!$U$15:$U$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$278))","v":0},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, E6, '17a Facility Characteristics'!$T$15:$T$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$278))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, E6, '17a Facility Characteristics'!$U$15:$U$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$278))","v":0},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, F6, '17a Facility Characteristics'!$T$15:$T$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$278))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, F6, '17a Facility Characteristics'!$U$15:$U$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$278))","v":349633.78542720486},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, G6, '17a Facility Characteristics'!$T$15:$T$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$278))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, G6, '17a Facility Characteristics'!$U$15:$U$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$278))","v":157676.76470565636},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, H6, '17a Facility Characteristics'!$T$15:$T$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$278))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, H6, '17a Facility Characteristics'!$U$15:$U$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$278))","v":0},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, I6, '17a Facility Characteristics'!$T$15:$T$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$278))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, I6, '17a Facility Characteristics'!$U$15:$U$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$278))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, J6, '17a Facility Characteristics'!$T$15:$T$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$278))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, J6, '17a Facility Characteristics'!$U$15:$U$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$278))","v":0},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, K6, '17a Facility Characteristics'!$T$15:$T$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$278))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, K6, '17a Facility Characteristics'!$U$15:$U$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$278))","v":0},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, L6, '17a Facility Characteristics'!$T$15:$T$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$278))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, L6, '17a Facility Characteristics'!$U$15:$U$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$278))","v":0},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, M6, '17a Facility Characteristics'!$T$15:$T$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$278))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, M6, '17a Facility Characteristics'!$U$15:$U$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$278))","v":0},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, N6, '17a Facility Characteristics'!$T$15:$T$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$278))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, N6, '17a Facility Characteristics'!$U$15:$U$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$278))","v":0},{"$f":"SUM(C15:N15)","v":2890776.5977708492}]
[null,"Demolition",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'16   Sum'!D9","v":1524735.2285186499}]
[null,"Other5",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, C6, '17a Facility Characteristics'!$W$15:$W$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$278))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, C6, '17a Facility Characteristics'!$X$15:$X$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$278))","v":0},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, D6, '17a Facility Characteristics'!$W$15:$W$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$278))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, D6, '17a Facility Characteristics'!$X$15:$X$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$278))","v":0},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, E6, '17a Facility Characteristics'!$W$15:$W$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$278))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, E6, '17a Facility Characteristics'!$X$15:$X$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$278))","v":0},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, F6, '17a Facility Characteristics'!$W$15:$W$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$278))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, F6, '17a Facility Characteristics'!$X$15:$X$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$278))","v":0},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, G6, '17a Facility Characteristics'!$W$15:$W$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$278))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, G6, '17a Facility Characteristics'!$X$15:$X$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$278))","v":0},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, H6, '17a Facility Characteristics'!$W$15:$W$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$278))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, H6, '17a Facility Characteristics'!$X$15:$X$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$278))","v":0},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, I6, '17a Facility Characteristics'!$W$15:$W$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$278))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, I6, '17a Facility Characteristics'!$X$15:$X$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$278))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, J6, '17a Facility Characteristics'!$W$15:$W$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$278))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, J6, '17a Facility Characteristics'!$X$15:$X$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$278))","v":93363.106},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, K6, '17a Facility Characteristics'!$W$15:$W$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$278))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, K6, '17a Facility Characteristics'!$X$15:$X$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$278))","v":74069.993000000002},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, L6, '17a Facility Characteristics'!$W$15:$W$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$278))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, L6, '17a Facility Characteristics'!$X$15:$X$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$278))","v":0},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, M6, '17a Facility Characteristics'!$W$15:$W$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$278))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, M6, '17a Facility Characteristics'!$X$15:$X$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$278))","v":7328.9719999999988},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, N6, '17a Facility Characteristics'!$W$15:$W$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$278))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$278, N6, '17a Facility Characteristics'!$X$15:$X$278),\nSUMIF('17a Facility Characteristics'!$A$15:$A$278, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$278))","v":0},{"$f":"SUM(C17:N17)","v":174762.071}]
[null,"Capital Cost Totals",{"$f":"SUM(C12:C17)","v":8004435.2270751428},{"$f":"SUM(D12:D17)","v":48380.869556748847},{"$f":"SUM(E12:E17)","v":265991.34144287463},2233007.0733657018,779787.25287347962,386053.08988097188,113232.58346289051,{"$f":"SUM(J12:J17)","v":850561.72155260202},74069.993000000002,46041.268977634885,495581.71457547543,18072.333590264618,{"$f":"SUM(O12:O17)","v":14839949.697872439}]
[null,"Capital Cost/Acre",{"$f":"C18/C9","v":17032.963752685264},{"$f":"D18/D9","v":8487.8718520612001},{"$f":"E18/E9","v":9557.7197787594214},12578.195647866287,12482.587688065945,3860.5308988097186,9515.3431481420594,{"$f":"J18/J9","v":9116.4171656227445},4208.5223295454543,8526.1609217842379,3713.724761892267,946.19547593008463,{"$f":"O18/O9","v":13200.290167059811}]
[]
["Indirect Costs","Cover Material Excav, Haul, Grade1",{"$f":"C12*'16   Sum'!$C$15","v":1223555.3306070596},{"$f":"D12*'16   Sum'!$C$15","v":11980.531250464708},{"$f":"E12*'16   Sum'!$C$15","v":59003.501445345966},{"$f":"F12*'16   Sum'!$C$15","v":476332.89876429772},{"$f":"G12*'16   Sum'!$C$15","v":148493.07977898809},{"$f":"H12*'16   Sum'!$C$15","v":5349.7742650022183},{"$f":"I12*'16   Sum'!$C$15","v":31028.208134235902},{"$f":"J12*'16   Sum'!$C$15","v":204096.71137148686},{"$f":"K12*'16   Sum'!$C$15","v":0},{"$f":"L12*'16   Sum'!$C$15","v":12370.592967726374},{"$f":"M12*'16   Sum'!$C$15","v":133758.8605057805},{"$f":"N12*'16   Sum'!$C$15","v":0},{"$f":"SUM(C21:N21)","v":2305969.4890903882}]
[null,"Top/Outslope Adjustment Grading2",{"$f":"C13*'16   Sum'!$C$15","v":346571.24039539514},{"$f":"D13*'16   Sum'!$C$15","v":1124.7437882911961},{"$f":"E13*'16   Sum'!$C$15","v":13914.589478618287},{"$f":"F13*'16   Sum'!$C$15","v":44795.358829084471},{"$f":"G13*'16   Sum'!$C$15","v":22698.076374525746},{"$f":"H13*'16   Sum'!$C$15","v":85747.103080539338},{"$f":"I13*'16   Sum'!$C$15","v":0},{"$f":"J13*'16   Sum'!$C$15","v":0},{"$f":"K13*'16   Sum'!$C$15","v":0},{"$f":"L13*'16   Sum'!$C$15","v":106.95904615159323},{"$f":"M13*'16   Sum'!$C$15","v":0},{"$f":"N13*'16   Sum'!$C$15","v":700.36159989813564},{"$f":"SUM(C22:N22)","v":515658.4325925039}]
[null,"Scarify, Seed & Mulch, Reveg3",{"$f":"C14*'16   Sum'!$C$15","v":116164.18282869164},{"$f":"D14*'16   Sum'!$C$15","v":1408.9858282687501},{"$f":"E14*'16   Sum'!$C$15","v":6879.311508898124},{"$f":"F14*'16   Sum'!$C$15","v":43883.72878816686},{"$f":"G14*'16   Sum'!$C$15","v":15441.990296833123},{"$f":"H14*'16   Sum'!$C$15","v":24719.049618749996},{"$f":"I14*'16   Sum'!$C$15","v":2941.5669046312496},{"$f":"J14*'16   Sum'!$C$15","v":23062.873294293746},{"$f":"K14*'16   Sum'!$C$15","v":0},{"$f":"L14*'16   Sum'!$C$15","v":1334.8286794125002},{"$f":"M14*'16   Sum'!$C$15","v":12716.962266862123},{"$f":"N14*'16   Sum'!$C$15","v":4721.3384771812498},{"$f":"SUM(C23:N23)","v":253274.81849198934}]
[null,"Channels & Benches4",{"$f":"C15*'16   Sum'!$C$15","v":715039.81429139629},{"$f":"D15*'16   Sum'!$C$15","v":0},{"$f":"E15*'16   Sum'!$C$15","v":0},{"$f":"F15*'16   Sum'!$C$15","v":104890.13562816146},{"$f":"G15*'16   Sum'!$C$15","v":47303.029411696909},{"$f":"H15*'16   Sum'!$C$15","v":0},{"$f":"I15*'16   Sum'!$C$15","v":0},{"$f":"J15*'16   Sum'!$C$15","v":0},{"$f":"K15*'16   Sum'!$C$15","v":0},{"$f":"L15*'16   Sum'!$C$15","v":0},{"$f":"M15*'16   Sum'!$C$15","v":0},{"$f":"N15*'16   Sum'!$C$15","v":0},{"$f":"SUM(C24:N24)","v":867232.97933125473}]
[null,"Demolition",{"$f":"C16*'16   Sum'!$C$15","v":0},{"$f":"D16*'16   Sum'!$C$15","v":0},{"$f":"E16*'16   Sum'!$C$15","v":0},{"$f":"F16*'16   Sum'!$C$15","v":0},{"$f":"G16*'16   Sum'!$C$15","v":0},{"$f":"H16*'16   Sum'!$C$15","v":0},{"$f":"I16*'16   Sum'!$C$15","v":0},{"$f":"J16*'16   Sum'!$C$15","v":0},{"$f":"K16*'16   Sum'!$C$15","v":0},{"$f":"L16*'16   Sum'!$C$15","v":0},{"$f":"M16*'16   Sum'!$C$15","v":0},{"$f":"N16*'16   Sum'!$C$15","v":0},{"$f":"'16   Sum'!D9*'16   Sum'!C15","v":457420.56855559495}]
[null,"Other5",{"$f":"C17*'16   Sum'!$C$15","v":0},{"$f":"D17*'16   Sum'!$C$15","v":0},{"$f":"E17*'16   Sum'!$C$15","v":0},{"$f":"F17*'16   Sum'!$C$15","v":0},{"$f":"G17*'16   Sum'!$C$15","v":0},{"$f":"H17*'16   Sum'!$C$15","v":0},{"$f":"I17*'16   Sum'!$C$15","v":0},{"$f":"J17*'16   Sum'!$C$15","v":28008.931799999998},{"$f":"K17*'16   Sum'!$C$15","v":22220.997899999998},{"$f":"L17*'16   Sum'!$C$15","v":0},{"$f":"M17*'16   Sum'!$C$15","v":2198.6915999999997},{"$f":"N17*'16   Sum'!$C$15","v":0},{"$f":"SUM(C26:N26)","v":52428.621299999992}]
[null,"Indirect Cost Totals",{"$f":"SUM(C21:C26)","v":2401330.5681225425},{"$f":"SUM(D21:D26)","v":14514.260867024655},{"$f":"SUM(E21:E26)","v":79797.402432862378},669902.12200971053,233936.17586204389,115815.92696429155,33969.775038867148,{"$f":"SUM(J21:J26)","v":255168.51646578059},22220.997899999998,13812.380693290466,148674.51437264262,5421.7000770793857,{"$f":"SUM(O21:O26)","v":4451984.9093617313}]
[null,"Indirect Cost/Acre",{"$f":"C27/C9","v":5109.8891258055783},{"$f":"D27/D9","v":2546.3615556183599},{"$f":"E27/E9","v":2867.3159336278259},3773.4586943598856,3744.7763064197834,1158.1592696429154,2854.6029444426176,{"$f":"J27/J9","v":2734.9251496868233},1262.5566988636363,2557.8482765352715,1114.11742856768,283.85864277902539,{"$f":"O27/O9","v":3960.0870501179425}]
[]
[]
[]
[null,"Total Cost",{"$f":"C27+C18","v":10405765.795197684},{"$f":"D27+D18","v":62895.130423773502},345788.74387573701,2902909.1953754122,1013723.4287355235,501869.01684526342,147202.35850175767,{"$f":"J27+J18","v":1105730.2380183826},96290.990900000004,59853.649670925355,644256.22894811805,23494.033667344003,{"$f":"O27+O18","v":19291934.607234173}]
[null,"Total Cost Cover",{"$f":"C12+C21","v":5302073.099297259},51915.635418680402,255681.83959649919,2064109.2279786235,643470.01237561507,23182.355148342947,134455.56858168892,{"$f":"J12+J21","v":884419.08260977641},0,53605.902860147617,579621.72885838221,0,9992534.4527250156]
[null,"Total Cost Top/Outslope Adjustment",{"$f":"C13+C22","v":1501808.7083800456},4873.8897492618498,{"$f":"E13+E22","v":60296.554407345917},194113.22159269938,98358.330956278238,371570.78001567046,0,{"$f":"J13+J22","v":0},0,463.4891999902373,0,3034.9002662252542,2234519.8745675166]
[null,"Total Cost Earthwork",{"$f":"SUM(C33:C34)","v":6803881.8076773044},{"$f":"SUM(D33:D34)","v":56789.525167942251},315978.39400384511,2258222.4495713226,741828.34333189332,394753.13516401342,134455.56858168892,{"$f":"SUM(J33:J34)","v":884419.08260977641},0,54069.392060137856,579621.72885838221,3034.9002662252542,{"$f":"SUM(O33:O34)","v":12227054.327292532}]
[null,"Capital Cost Re-Veg",{"$f":"C14+C23","v":503378.12559099717},{"$f":"D14+D23","v":6105.6052558312504},29810.349871891871,190162.82474872307,66915.291286276857,107115.88168124999,12746.78992006875,{"$f":"J14+J23","v":99939.117608606233},0,5784.2576107875011,55106.83648973587,20459.13340111875,{"$f":"O14+O23","v":1097524.2134652874}]
[null,"Capital Cost Other5",{"$f":"C17+C26","v":0},{"$f":"D17+D26","v":0},0,0,0,0,0,{"$f":"J17+J26","v":121372.03779999999},96290.990900000004,0,9527.663599999998,0,{"$f":"O17+O26","v":227190.6923}]
[]
[null,"Total Cost/Acre",{"$f":"C32/C9","v":22142.852878490838},{"$f":"D32/D9","v":11034.23340767956},12425.035712387247,16351.654342226171,16227.363994485728,5018.6901684526347,12369.946092584678,{"$f":"J32/J9","v":11851.342315309566},5471.0790284090908,11084.009198319509,4827.8421904599472,1230.0541187091101,{"$f":"O32/$O$9","v":17160.377217177756}]
[null,"Total Cost/Acre Cover",{"$f":"(C12+C21)/C$9","v":11282.497309609378},{"$f":"(D12+D21)/D$9","v":9108.0062138035773},9187.2741500718384,11626.819286760679,10300.464420931887,231.82355148342947,11298.787275772178,{"$f":"(J12+J21)/J$9","v":9479.3042080361884},0,9927.0190481754835,4343.4927150936128,0,{"$f":"O33/$O$9","v":8888.4637054546856}]
[null,"Total Cost/Acre Top/Outslope Adjustment",{"$f":"(C13+C22)/C$9","v":3195.7599215468363},{"$f":"(D13+D22)/D$9","v":855.06837706348222},2166.602745502908,1093.4108127792451,1574.4890500444731,3715.7078001567047,0,{"$f":"(J13+J22)/J$9","v":0},0,85.831333331525414,0,158.89530189661016,{"$f":"O34/$O$9","v":1987.6287540639112}]
[null,"Total Cost/Acre Earthwork",{"$f":"(C12+C13+C21+C22)/C9","v":14478.257231156213},{"$f":"(D12+D13+D21+D22)/D9","v":9963.0745908670597},{"$f":"(E12+E13+E21+E22)/E9","v":11353.876895574746},12720.230099539924,11874.953470976361,3947.5313516401343,11298.787275772178,{"$f":"(J12+J13+J21+J22)/J9","v":9479.3042080361884},0,10012.850381507009,4343.4927150936128,158.89530189661016,{"$f":"O35/$O$9","v":10876.092459518597}]
[null,"Capital Cost/Acre Re-Veg",{"$f":"(C14+C23)/C$9","v":1071.1588168124999},{"$f":"(D14+D23)/D$9","v":1071.1588168124999},1071.1588168125002,1071.1588168124997,1071.1588168124997,1071.1588168124999,1071.1588168124999,{"$f":"(J14+J23)/J$9","v":1071.1588168124999},0,1071.1588168125002,412.952328955052,1071.1588168124999,{"$f":"O36/$O$9","v":976.25924467876973}]
[null,"Capital Cost/Acre Other5",{"$f":"(C17+C26)/C$9","v":0},{"$f":"(D17+D26)/D$9","v":0},0,0,0,0,0,{"$f":"(J17+J26)/J$9","v":1300.8792904608788},5471.0790284090908,0,71.397146411282449,0,{"$f":"O37/$O$9","v":202.08849239193557}]
[]
[]
[null,"1 Cover Material includes dozer assist, load, haul, grade cover, and water truck and motor grader for road maintenance and dust control during reclamation "]
[null,"2 Top/Outslope Adjustment Grading includes rough grading and ripping before placing cover"]
[null,"3 Revegetation includes scarifying, discing, drill seeding, mulching, crimping"]
[null,"4 Channels & Benches includes bench channels, downdrains, benches"]
[null,"5 Other includes fence and berm construction, plug and abandon wells"]
[null,"6 Total area does not include previously reclaimed acres"]

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

{"sheet":"18 Truck Optimization","index":23,"n_rows":276,"n_cols":54,"rows_kept":276,"cut":false,"hidden":false,"merged":[[4,4,5,7],[12,41,12,50],[12,19,12,28],[12,29,12,38]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$1","v":"Continental Mine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,"Truck Optimization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$2","v":"Stockpile Spreadsheet Worksheet #18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #18"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$3","v":43553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[null,null,null,null,"Notes and Assumptions"]
[null,null,null,null,"This sheet calculates the most efficient number of trucks (up to 10) per loader or shovel for loading cover material at borrow stockpiles. See the calculation sheet for more information. "]
[]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productivity for X Trucks (cy/hr)",null,null,null,null,null,null,null,null,null,"Task Time for X Trucks (hr)",null,null,null,null,null,null,null,null,null,null,null,"Cost of Using X Trucks per Loader ($)"]
[{"$f":"'3   Material'!A14","v":"Item"},{"$f":"'3   Material'!B14","v":"Activity"},{"$f":"'3   Material'!C14","v":"Material"},{"$f":"'3   Material'!D14","v":"Eq"},"ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loading Method","Work Hour (min/hr)","Loader/\nShovel/\nExcavator/\nCycles per Truck","Loader/Shovel/\nExcavator\n Cycle Time (min)","Loader/Shovel/\nExcavator\n Time Per Truck (min)","Truck Cycle Time Per Truck (min)","Max Number Trucks Per Loader/Shovel/\nExcavator","Loader/\nShovel/\nExcavator\n Cost ($/hr)","Loader Net Bucket Capacity (cy)","Haul Volume (cy)","Max Trucks Round Up ","Max Trucks Round Down",9,8,7,6,5,4,3,2,"Max Trucks Round Up","Max Trucks Round Down",{"$f":"V14","v":9},{"$f":"W14","v":8},7,6,5,4,3,{"$f":"AC14","v":2},"Loader/Shovel Task Time (hr)","Truck Cost ($/hr)","Max Trucks Round Up","Max Trucks Round Down",{"$f":"AF14","v":9},{"$f":"AG14","v":8},7,6,5,4,3,{"$f":"AM14","v":2},"Lowest Cost ($)","Optimum Number of Trucks Per Loader/Shovel/Excavator","Optimum Number of Trucks Per Loader/Shovel/Excavator Within Max"]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J15","v":"--"},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B15=\"D\",'9   Trucks'!AN15/'9   Trucks'!T15,0)","v":0},{"$f":"IF(B15=\"D\",L15*M15,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$277","v":0},{"$f":"IF(N15>0,O15/N15,0)","v":0},{"$f":"IF(OR(LEFT(J15,2)=\"Ld\",LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ex\"),VLOOKUP(J15,Equipment[],Equipment!$M$2)\n+VLOOKUP(J15,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J15,2)=\"Ld\",LEFT(J15,2)=\"Sh\"),VLOOKUP(J15,Equipment[],Equipment!$BA$2),\nIF(LEFT(J15,2)=\"Ex\",VLOOKUP(J15,Equipment[],Equipment!$BC$2)*VLOOKUP(J15,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},{"$f":"IF(O15>0,K15*L15*R15*ROUNDUP(P15,0)/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*ROUNDDOWN(P15,0)/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$V$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$W$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$X$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$Y$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$Z$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$AA$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$AB$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$AC$14/O15,0)","v":0},{"$f":"IF(T15>0,S15/T15,0)","v":0},{"$f":"IF(U15>0,S15/U15,0)","v":0},{"$f":"IF(V15>0,S15/V15,0)","v":0},{"$f":"IF(W15>0,S15/W15,0)","v":0},{"$f":"IF(X15>0,S15/X15,0)","v":0},{"$f":"IF(Y15>0,S15/Y15,0)","v":0},{"$f":"IF(Z15>0,S15/Z15,0)","v":0},{"$f":"IF(AA15>0,S15/AA15,0)","v":0},{"$f":"IF(AB15>0,S15/AB15,0)","v":0},{"$f":"IF(AC15>0,S15/AC15,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",VLOOKUP(D15,Equipment[],Equipment!$M$2)\n+VLOOKUP(D15,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD15,AN15)*(Q15+ROUNDUP(P15,0)*AO15)","v":0},{"$f":"MAX(AE15,AN15)*(Q15+ROUNDDOWN(P15,0)*AO15)","v":0},{"$f":"MAX(AF15,AN15)*(Q15+$AR$14*AO15)","v":0},{"$f":"MAX(AG15,AN15)*(Q15+$AS$14*AO15)","v":0},{"$f":"MAX(AH15,AN15)*(Q15+$AT$14*AO15)","v":0},{"$f":"MAX(AI15,AN15)*(Q15+$AU$14*AO15)","v":0},{"$f":"MAX(AJ15,AN15)*(Q15+$AV$14*AO15)","v":0},{"$f":"MAX(AK15,AN15)*(Q15+$AW$14*AO15)","v":0},{"$f":"MAX(AL15,AN15)*(Q15+$AX$14*AO15)","v":0},{"$f":"MAX(AM15,AN15)*(Q15+$AY$14*AO15)","v":0},{"$f":"MIN(AP15:AY15)","v":0},{"$f":"IF(B15=\"D\",IF(AP15<AQ15,ROUNDUP(P15,0),\nIF(AQ15<AR15,ROUNDDOWN(P15,0),\nIF(AR15<AS15,9,\nIF(AS15<AT15,8,\nIF(AT15<AU15,7,\nIF(AU15<AV15,6,\nIF(AV15<AW15,5,\nIF(AW15<AX15,4,\nIF(AX15<AY15,3,2))))))))),\n0)","v":0},{"$f":"IF(BA15>ROUNDUP(P15,0),\nIF(AP15>AQ15,ROUNDDOWN(P15,0),ROUNDUP(P15,0)),BA15)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J16","v":"--"},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B16=\"D\",'9   Trucks'!AN16/'9   Trucks'!T16,0)","v":0},{"$f":"IF(B16=\"D\",L16*M16,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$277","v":0},{"$f":"IF(N16>0,O16/N16,0)","v":0},{"$f":"IF(OR(LEFT(J16,2)=\"Ld\",LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ex\"),VLOOKUP(J16,Equipment[],Equipment!$M$2)\n+VLOOKUP(J16,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J16,2)=\"Ld\",LEFT(J16,2)=\"Sh\"),VLOOKUP(J16,Equipment[],Equipment!$BA$2),\nIF(LEFT(J16,2)=\"Ex\",VLOOKUP(J16,Equipment[],Equipment!$BC$2)*VLOOKUP(J16,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},{"$f":"IF(O16>0,K16*L16*R16*ROUNDUP(P16,0)/O16,0)","v":0},{"$f":"IF(O16>0,K16*L16*R16*ROUNDDOWN(P16,0)/O16,0)","v":0},{"$f":"IF(O16>0,K16*L16*R16*$V$14/O16,0)","v":0},{"$f":"IF(O16>0,K16*L16*R16*$W$14/O16,0)","v":0},{"$f":"IF(O16>0,K16*L16*R16*$X$14/O16,0)","v":0},{"$f":"IF(O16>0,K16*L16*R16*$Y$14/O16,0)","v":0},{"$f":"IF(O16>0,K16*L16*R16*$Z$14/O16,0)","v":0},{"$f":"IF(O16>0,K16*L16*R16*$AA$14/O16,0)","v":0},{"$f":"IF(O16>0,K16*L16*R16*$AB$14/O16,0)","v":0},{"$f":"IF(O16>0,K16*L16*R16*$AC$14/O16,0)","v":0},{"$f":"IF(T16>0,S16/T16,0)","v":0},{"$f":"IF(U16>0,S16/U16,0)","v":0},{"$f":"IF(V16>0,S16/V16,0)","v":0},{"$f":"IF(W16>0,S16/W16,0)","v":0},{"$f":"IF(X16>0,S16/X16,0)","v":0},{"$f":"IF(Y16>0,S16/Y16,0)","v":0},{"$f":"IF(Z16>0,S16/Z16,0)","v":0},{"$f":"IF(AA16>0,S16/AA16,0)","v":0},{"$f":"IF(AB16>0,S16/AB16,0)","v":0},{"$f":"IF(AC16>0,S16/AC16,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",VLOOKUP(D16,Equipment[],Equipment!$M$2)\n+VLOOKUP(D16,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD16,AN16)*(Q16+ROUNDUP(P16,0)*AO16)","v":0},{"$f":"MAX(AE16,AN16)*(Q16+ROUNDDOWN(P16,0)*AO16)","v":0},{"$f":"MAX(AF16,AN16)*(Q16+$AR$14*AO16)","v":0},{"$f":"MAX(AG16,AN16)*(Q16+$AS$14*AO16)","v":0},{"$f":"MAX(AH16,AN16)*(Q16+$AT$14*AO16)","v":0},{"$f":"MAX(AI16,AN16)*(Q16+$AU$14*AO16)","v":0},{"$f":"MAX(AJ16,AN16)*(Q16+$AV$14*AO16)","v":0},{"$f":"MAX(AK16,AN16)*(Q16+$AW$14*AO16)","v":0},{"$f":"MAX(AL16,AN16)*(Q16+$AX$14*AO16)","v":0},{"$f":"MAX(AM16,AN16)*(Q16+$AY$14*AO16)","v":0},{"$f":"MIN(AP16:AY16)","v":0},{"$f":"IF(B16=\"D\",IF(AP16<AQ16,ROUNDUP(P16,0),\nIF(AQ16<AR16,ROUNDDOWN(P16,0),\nIF(AR16<AS16,9,\nIF(AS16<AT16,8,\nIF(AT16<AU16,7,\nIF(AU16<AV16,6,\nIF(AV16<AW16,5,\nIF(AW16<AX16,4,\nIF(AX16<AY16,3,2))))))))),\n0)","v":0},{"$f":"IF(BA16>ROUNDUP(P16,0),\nIF(AP16>AQ16,ROUNDDOWN(P16,0),ROUNDUP(P16,0)),BA16)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J17","v":"--"},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B17=\"D\",'9   Trucks'!AN17/'9   Trucks'!T17,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J17,2)=\"Ld\",LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ex\"),VLOOKUP(J17,Equipment[],Equipment!$M$2)\n+VLOOKUP(J17,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J17,2)=\"Ld\",LEFT(J17,2)=\"Sh\"),VLOOKUP(J17,Equipment[],Equipment!$BA$2),\nIF(LEFT(J17,2)=\"Ex\",VLOOKUP(J17,Equipment[],Equipment!$BC$2)*VLOOKUP(J17,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",VLOOKUP(D17,Equipment[],Equipment!$M$2)\n+VLOOKUP(D17,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J18","v":"--"},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B18=\"D\",'9   Trucks'!AN18/'9   Trucks'!T18,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J18,2)=\"Ld\",LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ex\"),VLOOKUP(J18,Equipment[],Equipment!$M$2)\n+VLOOKUP(J18,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J18,2)=\"Ld\",LEFT(J18,2)=\"Sh\"),VLOOKUP(J18,Equipment[],Equipment!$BA$2),\nIF(LEFT(J18,2)=\"Ex\",VLOOKUP(J18,Equipment[],Equipment!$BC$2)*VLOOKUP(J18,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",VLOOKUP(D18,Equipment[],Equipment!$M$2)\n+VLOOKUP(D18,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J19","v":"--"},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B19=\"D\",'9   Trucks'!AN19/'9   Trucks'!T19,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J19,2)=\"Ld\",LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ex\"),VLOOKUP(J19,Equipment[],Equipment!$M$2)\n+VLOOKUP(J19,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J19,2)=\"Ld\",LEFT(J19,2)=\"Sh\"),VLOOKUP(J19,Equipment[],Equipment!$BA$2),\nIF(LEFT(J19,2)=\"Ex\",VLOOKUP(J19,Equipment[],Equipment!$BC$2)*VLOOKUP(J19,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",VLOOKUP(D19,Equipment[],Equipment!$M$2)\n+VLOOKUP(D19,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J20","v":"--"},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B20=\"D\",'9   Trucks'!AN20/'9   Trucks'!T20,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J20,2)=\"Ld\",LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ex\"),VLOOKUP(J20,Equipment[],Equipment!$M$2)\n+VLOOKUP(J20,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J20,2)=\"Ld\",LEFT(J20,2)=\"Sh\"),VLOOKUP(J20,Equipment[],Equipment!$BA$2),\nIF(LEFT(J20,2)=\"Ex\",VLOOKUP(J20,Equipment[],Equipment!$BC$2)*VLOOKUP(J20,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",VLOOKUP(D20,Equipment[],Equipment!$M$2)\n+VLOOKUP(D20,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J21","v":"--"},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B21=\"D\",'9   Trucks'!AN21/'9   Trucks'!T21,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J21,2)=\"Ld\",LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ex\"),VLOOKUP(J21,Equipment[],Equipment!$M$2)\n+VLOOKUP(J21,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J21,2)=\"Ld\",LEFT(J21,2)=\"Sh\"),VLOOKUP(J21,Equipment[],Equipment!$BA$2),\nIF(LEFT(J21,2)=\"Ex\",VLOOKUP(J21,Equipment[],Equipment!$BC$2)*VLOOKUP(J21,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",VLOOKUP(D21,Equipment[],Equipment!$M$2)\n+VLOOKUP(D21,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J22","v":"--"},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B22=\"D\",'9   Trucks'!AN22/'9   Trucks'!T22,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J22,2)=\"Ld\",LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ex\"),VLOOKUP(J22,Equipment[],Equipment!$M$2)\n+VLOOKUP(J22,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J22,2)=\"Ld\",LEFT(J22,2)=\"Sh\"),VLOOKUP(J22,Equipment[],Equipment!$BA$2),\nIF(LEFT(J22,2)=\"Ex\",VLOOKUP(J22,Equipment[],Equipment!$BC$2)*VLOOKUP(J22,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",VLOOKUP(D22,Equipment[],Equipment!$M$2)\n+VLOOKUP(D22,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J23","v":"--"},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B23=\"D\",'9   Trucks'!AN23/'9   Trucks'!T23,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J23,2)=\"Ld\",LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ex\"),VLOOKUP(J23,Equipment[],Equipment!$M$2)\n+VLOOKUP(J23,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J23,2)=\"Ld\",LEFT(J23,2)=\"Sh\"),VLOOKUP(J23,Equipment[],Equipment!$BA$2),\nIF(LEFT(J23,2)=\"Ex\",VLOOKUP(J23,Equipment[],Equipment!$BC$2)*VLOOKUP(J23,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",VLOOKUP(D23,Equipment[],Equipment!$M$2)\n+VLOOKUP(D23,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J24","v":"--"},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B24=\"D\",'9   Trucks'!AN24/'9   Trucks'!T24,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J24,2)=\"Ld\",LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ex\"),VLOOKUP(J24,Equipment[],Equipment!$M$2)\n+VLOOKUP(J24,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J24,2)=\"Ld\",LEFT(J24,2)=\"Sh\"),VLOOKUP(J24,Equipment[],Equipment!$BA$2),\nIF(LEFT(J24,2)=\"Ex\",VLOOKUP(J24,Equipment[],Equipment!$BC$2)*VLOOKUP(J24,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",VLOOKUP(D24,Equipment[],Equipment!$M$2)\n+VLOOKUP(D24,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J25","v":"--"},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B25=\"D\",'9   Trucks'!AN25/'9   Trucks'!T25,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J25,2)=\"Ld\",LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ex\"),VLOOKUP(J25,Equipment[],Equipment!$M$2)\n+VLOOKUP(J25,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J25,2)=\"Ld\",LEFT(J25,2)=\"Sh\"),VLOOKUP(J25,Equipment[],Equipment!$BA$2),\nIF(LEFT(J25,2)=\"Ex\",VLOOKUP(J25,Equipment[],Equipment!$BC$2)*VLOOKUP(J25,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",VLOOKUP(D25,Equipment[],Equipment!$M$2)\n+VLOOKUP(D25,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J26","v":"--"},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B26=\"D\",'9   Trucks'!AN26/'9   Trucks'!T26,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J26,2)=\"Ld\",LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ex\"),VLOOKUP(J26,Equipment[],Equipment!$M$2)\n+VLOOKUP(J26,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J26,2)=\"Ld\",LEFT(J26,2)=\"Sh\"),VLOOKUP(J26,Equipment[],Equipment!$BA$2),\nIF(LEFT(J26,2)=\"Ex\",VLOOKUP(J26,Equipment[],Equipment!$BC$2)*VLOOKUP(J26,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",VLOOKUP(D26,Equipment[],Equipment!$M$2)\n+VLOOKUP(D26,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J27","v":"--"},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B27=\"D\",'9   Trucks'!AN27/'9   Trucks'!T27,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J27,2)=\"Ld\",LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ex\"),VLOOKUP(J27,Equipment[],Equipment!$M$2)\n+VLOOKUP(J27,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J27,2)=\"Ld\",LEFT(J27,2)=\"Sh\"),VLOOKUP(J27,Equipment[],Equipment!$BA$2),\nIF(LEFT(J27,2)=\"Ex\",VLOOKUP(J27,Equipment[],Equipment!$BC$2)*VLOOKUP(J27,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",VLOOKUP(D27,Equipment[],Equipment!$M$2)\n+VLOOKUP(D27,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J28","v":"--"},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B28=\"D\",'9   Trucks'!AN28/'9   Trucks'!T28,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J28,2)=\"Ld\",LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ex\"),VLOOKUP(J28,Equipment[],Equipment!$M$2)\n+VLOOKUP(J28,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J28,2)=\"Ld\",LEFT(J28,2)=\"Sh\"),VLOOKUP(J28,Equipment[],Equipment!$BA$2),\nIF(LEFT(J28,2)=\"Ex\",VLOOKUP(J28,Equipment[],Equipment!$BC$2)*VLOOKUP(J28,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",VLOOKUP(D28,Equipment[],Equipment!$M$2)\n+VLOOKUP(D28,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J29","v":"--"},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B29=\"D\",'9   Trucks'!AN29/'9   Trucks'!T29,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J29,2)=\"Ld\",LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ex\"),VLOOKUP(J29,Equipment[],Equipment!$M$2)\n+VLOOKUP(J29,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J29,2)=\"Ld\",LEFT(J29,2)=\"Sh\"),VLOOKUP(J29,Equipment[],Equipment!$BA$2),\nIF(LEFT(J29,2)=\"Ex\",VLOOKUP(J29,Equipment[],Equipment!$BC$2)*VLOOKUP(J29,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",VLOOKUP(D29,Equipment[],Equipment!$M$2)\n+VLOOKUP(D29,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J30","v":"--"},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B30=\"D\",'9   Trucks'!AN30/'9   Trucks'!T30,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J30,2)=\"Ld\",LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ex\"),VLOOKUP(J30,Equipment[],Equipment!$M$2)\n+VLOOKUP(J30,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J30,2)=\"Ld\",LEFT(J30,2)=\"Sh\"),VLOOKUP(J30,Equipment[],Equipment!$BA$2),\nIF(LEFT(J30,2)=\"Ex\",VLOOKUP(J30,Equipment[],Equipment!$BC$2)*VLOOKUP(J30,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",VLOOKUP(D30,Equipment[],Equipment!$M$2)\n+VLOOKUP(D30,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J31","v":"--"},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B31=\"D\",'9   Trucks'!AN31/'9   Trucks'!T31,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J31,2)=\"Ld\",LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ex\"),VLOOKUP(J31,Equipment[],Equipment!$M$2)\n+VLOOKUP(J31,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J31,2)=\"Ld\",LEFT(J31,2)=\"Sh\"),VLOOKUP(J31,Equipment[],Equipment!$BA$2),\nIF(LEFT(J31,2)=\"Ex\",VLOOKUP(J31,Equipment[],Equipment!$BC$2)*VLOOKUP(J31,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",VLOOKUP(D31,Equipment[],Equipment!$M$2)\n+VLOOKUP(D31,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J32","v":"--"},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B32=\"D\",'9   Trucks'!AN32/'9   Trucks'!T32,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J32,2)=\"Ld\",LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ex\"),VLOOKUP(J32,Equipment[],Equipment!$M$2)\n+VLOOKUP(J32,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J32,2)=\"Ld\",LEFT(J32,2)=\"Sh\"),VLOOKUP(J32,Equipment[],Equipment!$BA$2),\nIF(LEFT(J32,2)=\"Ex\",VLOOKUP(J32,Equipment[],Equipment!$BC$2)*VLOOKUP(J32,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",VLOOKUP(D32,Equipment[],Equipment!$M$2)\n+VLOOKUP(D32,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J33","v":"Ld1"},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B33=\"D\",'9   Trucks'!AN33/'9   Trucks'!T33,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":9.2681937786342754},1.4258759659437348,{"$f":"IF(OR(LEFT(J33,2)=\"Ld\",LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ex\"),VLOOKUP(J33,Equipment[],Equipment!$M$2)\n+VLOOKUP(J33,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J33,2)=\"Ld\",LEFT(J33,2)=\"Sh\"),VLOOKUP(J33,Equipment[],Equipment!$BA$2),\nIF(LEFT(J33,2)=\"Ex\",VLOOKUP(J33,Equipment[],Equipment!$BC$2)*VLOOKUP(J33,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":71559.899999999994},1510.5424351693891,755.27121758469457,6797.4409582622511,6042.1697406775565,5286.898523092862,4531.6273055081674,3776.3560879234728,3021.0848703387783,2265.8136527540837,1510.5424351693891,47.373644284263627,94.747288568527253,10.527476507614139,11.843411071065907,13.535326938361036,15.791214761421209,18.949457713705453,23.686822142131813,31.582429522842418,47.373644284263627,{"$f":"'9   Trucks'!$P$15:$P$277","v":66.448478571428566},{"$f":"IF(LEFT(D33,2)=\"Tk\",VLOOKUP(D33,Equipment[],Equipment!$M$2)\n+VLOOKUP(D33,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},48909.228980340107,46424.879390097885,163361.893152039,147011.51255608199,130661.13196012501,114310.75136416804,97960.370768211054,81609.990172254067,65259.609576297094,48909.228980340107,46424.879390097885,1,1]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J34","v":"--"},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B34=\"D\",'9   Trucks'!AN34/'9   Trucks'!T34,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J34,2)=\"Ld\",LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ex\"),VLOOKUP(J34,Equipment[],Equipment!$M$2)\n+VLOOKUP(J34,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J34,2)=\"Ld\",LEFT(J34,2)=\"Sh\"),VLOOKUP(J34,Equipment[],Equipment!$BA$2),\nIF(LEFT(J34,2)=\"Ex\",VLOOKUP(J34,Equipment[],Equipment!$BC$2)*VLOOKUP(J34,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",VLOOKUP(D34,Equipment[],Equipment!$M$2)\n+VLOOKUP(D34,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J35","v":"--"},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B35=\"D\",'9   Trucks'!AN35/'9   Trucks'!T35,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J35,2)=\"Ld\",LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ex\"),VLOOKUP(J35,Equipment[],Equipment!$M$2)\n+VLOOKUP(J35,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J35,2)=\"Ld\",LEFT(J35,2)=\"Sh\"),VLOOKUP(J35,Equipment[],Equipment!$BA$2),\nIF(LEFT(J35,2)=\"Ex\",VLOOKUP(J35,Equipment[],Equipment!$BC$2)*VLOOKUP(J35,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",VLOOKUP(D35,Equipment[],Equipment!$M$2)\n+VLOOKUP(D35,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J36","v":"--"},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B36=\"D\",'9   Trucks'!AN36/'9   Trucks'!T36,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J36,2)=\"Ld\",LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ex\"),VLOOKUP(J36,Equipment[],Equipment!$M$2)\n+VLOOKUP(J36,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J36,2)=\"Ld\",LEFT(J36,2)=\"Sh\"),VLOOKUP(J36,Equipment[],Equipment!$BA$2),\nIF(LEFT(J36,2)=\"Ex\",VLOOKUP(J36,Equipment[],Equipment!$BC$2)*VLOOKUP(J36,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",VLOOKUP(D36,Equipment[],Equipment!$M$2)\n+VLOOKUP(D36,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"'9   Trucks'!J37","v":"--"},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B37=\"D\",'9   Trucks'!AN37/'9   Trucks'!T37,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J37,2)=\"Ld\",LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ex\"),VLOOKUP(J37,Equipment[],Equipment!$M$2)\n+VLOOKUP(J37,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J37,2)=\"Ld\",LEFT(J37,2)=\"Sh\"),VLOOKUP(J37,Equipment[],Equipment!$BA$2),\nIF(LEFT(J37,2)=\"Ex\",VLOOKUP(J37,Equipment[],Equipment!$BC$2)*VLOOKUP(J37,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",VLOOKUP(D37,Equipment[],Equipment!$M$2)\n+VLOOKUP(D37,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J38","v":"--"},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B38=\"D\",'9   Trucks'!AN38/'9   Trucks'!T38,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J38,2)=\"Ld\",LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ex\"),VLOOKUP(J38,Equipment[],Equipment!$M$2)\n+VLOOKUP(J38,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J38,2)=\"Ld\",LEFT(J38,2)=\"Sh\"),VLOOKUP(J38,Equipment[],Equipment!$BA$2),\nIF(LEFT(J38,2)=\"Ex\",VLOOKUP(J38,Equipment[],Equipment!$BC$2)*VLOOKUP(J38,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",VLOOKUP(D38,Equipment[],Equipment!$M$2)\n+VLOOKUP(D38,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J39","v":"--"},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B39=\"D\",'9   Trucks'!AN39/'9   Trucks'!T39,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J39,2)=\"Ld\",LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ex\"),VLOOKUP(J39,Equipment[],Equipment!$M$2)\n+VLOOKUP(J39,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J39,2)=\"Ld\",LEFT(J39,2)=\"Sh\"),VLOOKUP(J39,Equipment[],Equipment!$BA$2),\nIF(LEFT(J39,2)=\"Ex\",VLOOKUP(J39,Equipment[],Equipment!$BC$2)*VLOOKUP(J39,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",VLOOKUP(D39,Equipment[],Equipment!$M$2)\n+VLOOKUP(D39,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J40","v":"--"},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B40=\"D\",'9   Trucks'!AN40/'9   Trucks'!T40,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J40,2)=\"Ld\",LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ex\"),VLOOKUP(J40,Equipment[],Equipment!$M$2)\n+VLOOKUP(J40,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J40,2)=\"Ld\",LEFT(J40,2)=\"Sh\"),VLOOKUP(J40,Equipment[],Equipment!$BA$2),\nIF(LEFT(J40,2)=\"Ex\",VLOOKUP(J40,Equipment[],Equipment!$BC$2)*VLOOKUP(J40,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",VLOOKUP(D40,Equipment[],Equipment!$M$2)\n+VLOOKUP(D40,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"'9   Trucks'!J41","v":"Ld1"},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":1},{"$f":"IF(B41=\"D\",'9   Trucks'!AN41/'9   Trucks'!T41,0)","v":0.65},0.65,{"$f":"'9   Trucks'!$L$15:$L$277","v":6.5022522858847882},10.003465055207366,{"$f":"IF(OR(LEFT(J41,2)=\"Ld\",LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ex\"),VLOOKUP(J41,Equipment[],Equipment!$M$2)\n+VLOOKUP(J41,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J41,2)=\"Ld\",LEFT(J41,2)=\"Sh\"),VLOOKUP(J41,Equipment[],Equipment!$BA$2),\nIF(LEFT(J41,2)=\"Ex\",VLOOKUP(J41,Equipment[],Equipment!$BC$2)*VLOOKUP(J41,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":41383.899999999994},1184.2050510275194,1076.550046388654,968.89504174978856,861.24003711092314,753.58503247205772,645.93002783319241,538.27502319432699,430.62001855546157,322.96501391659621,215.31000927773079,34.946566022574991,38.441222624832491,42.712469583147211,48.051528281040618,54.916032321189277,64.068704374720824,76.882445249664983,96.103056562081235,128.13740874944165,192.20611312416247,{"$f":"'9   Trucks'!$P$15:$P$277","v":38.427907142857137},{"$f":"IF(LEFT(D41,2)=\"Tk\",VLOOKUP(D41,Equipment[],Equipment!$M$2)\n+VLOOKUP(D41,Equipment[],Equipment!$BT$2),0)","v":97.383636363636356},50538.283039815731,46812.248788427307,47854.114158841141,49156.445871858436,50830.872360023539,53063.441010910319,56189.037122151836,60877.431289014094,68691.421567117883,84319.402123325417,46812.248788427307,10,10]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J42","v":"--"},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B42=\"D\",'9   Trucks'!AN42/'9   Trucks'!T42,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J42,2)=\"Ld\",LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ex\"),VLOOKUP(J42,Equipment[],Equipment!$M$2)\n+VLOOKUP(J42,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J42,2)=\"Ld\",LEFT(J42,2)=\"Sh\"),VLOOKUP(J42,Equipment[],Equipment!$BA$2),\nIF(LEFT(J42,2)=\"Ex\",VLOOKUP(J42,Equipment[],Equipment!$BC$2)*VLOOKUP(J42,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",VLOOKUP(D42,Equipment[],Equipment!$M$2)\n+VLOOKUP(D42,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J43","v":"--"},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B43=\"D\",'9   Trucks'!AN43/'9   Trucks'!T43,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J43,2)=\"Ld\",LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ex\"),VLOOKUP(J43,Equipment[],Equipment!$M$2)\n+VLOOKUP(J43,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J43,2)=\"Ld\",LEFT(J43,2)=\"Sh\"),VLOOKUP(J43,Equipment[],Equipment!$BA$2),\nIF(LEFT(J43,2)=\"Ex\",VLOOKUP(J43,Equipment[],Equipment!$BC$2)*VLOOKUP(J43,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",VLOOKUP(D43,Equipment[],Equipment!$M$2)\n+VLOOKUP(D43,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"'9   Trucks'!J44","v":"Ld1"},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":1},{"$f":"IF(B44=\"D\",'9   Trucks'!AN44/'9   Trucks'!T44,0)","v":0.65},0.65,{"$f":"'9   Trucks'!$L$15:$L$277","v":6.5022522858847882},10.003465055207366,{"$f":"IF(OR(LEFT(J44,2)=\"Ld\",LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ex\"),VLOOKUP(J44,Equipment[],Equipment!$M$2)\n+VLOOKUP(J44,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J44,2)=\"Ld\",LEFT(J44,2)=\"Sh\"),VLOOKUP(J44,Equipment[],Equipment!$BA$2),\nIF(LEFT(J44,2)=\"Ex\",VLOOKUP(J44,Equipment[],Equipment!$BC$2)*VLOOKUP(J44,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":77570.95},1184.2050510275194,1076.550046388654,968.89504174978856,861.24003711092314,753.58503247205772,645.93002783319241,538.27502319432699,430.62001855546157,322.96501391659621,215.31000927773079,65.504660643604495,72.055126707964945,80.061251897738828,90.068908384956174,102.93589529709278,120.09187784660823,144.11025341592989,180.13781676991235,240.18375569321645,360.2756335398247,{"$f":"'9   Trucks'!$P$15:$P$277","v":72.030167857142857},{"$f":"IF(LEFT(D44,2)=\"Tk\",VLOOKUP(D44,Equipment[],Equipment!$M$2)\n+VLOOKUP(D44,Equipment[],Equipment!$BT$2),0)","v":97.383636363636356},94730.139662221176,87745.973921130091,89698.870737406556,92139.991757752112,95278.575926767866,99463.354818788808,105322.0452676182,114110.08094086222,128756.80706293565,158050.25930708245,87745.973921130091,10,10]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"'9   Trucks'!J45","v":"--"},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B45=\"D\",'9   Trucks'!AN45/'9   Trucks'!T45,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J45,2)=\"Ld\",LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ex\"),VLOOKUP(J45,Equipment[],Equipment!$M$2)\n+VLOOKUP(J45,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J45,2)=\"Ld\",LEFT(J45,2)=\"Sh\"),VLOOKUP(J45,Equipment[],Equipment!$BA$2),\nIF(LEFT(J45,2)=\"Ex\",VLOOKUP(J45,Equipment[],Equipment!$BC$2)*VLOOKUP(J45,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",VLOOKUP(D45,Equipment[],Equipment!$M$2)\n+VLOOKUP(D45,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"'9   Trucks'!J46","v":"Ex1"},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":21},{"$f":"IF(B46=\"D\",'9   Trucks'!AN46/'9   Trucks'!T46,0)","v":0.16},3.36,{"$f":"'9   Trucks'!$L$15:$L$277","v":13.264504571769573},3.9477692177885633,{"$f":"IF(OR(LEFT(J46,2)=\"Ld\",LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ex\"),VLOOKUP(J46,Equipment[],Equipment!$M$2)\n+VLOOKUP(J46,Equipment[],Equipment!$BT$2),0)","v":80.080397727272725},{"$f":"IF(OR(LEFT(J46,2)=\"Ld\",LEFT(J46,2)=\"Sh\"),VLOOKUP(J46,Equipment[],Equipment!$BA$2),\nIF(LEFT(J46,2)=\"Ex\",VLOOKUP(J46,Equipment[],Equipment!$BC$2)*VLOOKUP(J46,Equipment[],Equipment!$BE$2),\n0))","v":0.875},{"$f":"'9   Trucks'!$K$15:$K$277","v":6590.65},277.05520248539,207.79140186404248,623.3742055921274,554.11040497078,484.84660434943248,415.58280372808497,346.31900310673745,277.05520248539,207.79140186404248,138.527601242695,23.788219607056632,31.717626142742176,10.572542047580727,11.894109803528316,13.593268346889504,15.858813071371088,19.030575685645307,23.788219607056632,31.717626142742176,47.576439214113265,{"$f":"'9   Trucks'!$P$15:$P$277","v":20.085790476190475},{"$f":"IF(LEFT(D46,2)=\"Tk\",VLOOKUP(D46,Equipment[],Equipment!$M$2)\n+VLOOKUP(D46,Equipment[],Equipment!$BT$2),0)","v":97.383636363636356},11171.303399164513,11806.293428283447,19212.723932285713,17256.696616476187,15300.669300666665,13344.64198485714,11388.614669047618,11171.303399164513,11806.293428283447,13076.273486521315,11171.303399164513,4,4]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"'9   Trucks'!J47","v":"--"},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B47=\"D\",'9   Trucks'!AN47/'9   Trucks'!T47,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J47,2)=\"Ld\",LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ex\"),VLOOKUP(J47,Equipment[],Equipment!$M$2)\n+VLOOKUP(J47,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J47,2)=\"Ld\",LEFT(J47,2)=\"Sh\"),VLOOKUP(J47,Equipment[],Equipment!$BA$2),\nIF(LEFT(J47,2)=\"Ex\",VLOOKUP(J47,Equipment[],Equipment!$BC$2)*VLOOKUP(J47,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",VLOOKUP(D47,Equipment[],Equipment!$M$2)\n+VLOOKUP(D47,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"'9   Trucks'!J48","v":"Ex1"},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":21},{"$f":"IF(B48=\"D\",'9   Trucks'!AN48/'9   Trucks'!T48,0)","v":0.16},3.36,{"$f":"'9   Trucks'!$L$15:$L$277","v":13.264504571769573},3.9477692177885633,{"$f":"IF(OR(LEFT(J48,2)=\"Ld\",LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ex\"),VLOOKUP(J48,Equipment[],Equipment!$M$2)\n+VLOOKUP(J48,Equipment[],Equipment!$BT$2),0)","v":80.080397727272725},{"$f":"IF(OR(LEFT(J48,2)=\"Ld\",LEFT(J48,2)=\"Sh\"),VLOOKUP(J48,Equipment[],Equipment!$BA$2),\nIF(LEFT(J48,2)=\"Ex\",VLOOKUP(J48,Equipment[],Equipment!$BC$2)*VLOOKUP(J48,Equipment[],Equipment!$BE$2),\n0))","v":0.875},{"$f":"'9   Trucks'!$K$15:$K$277","v":1075.2},277.05520248539,207.79140186404248,623.3742055921274,554.11040497078,484.84660434943248,415.58280372808497,346.31900310673745,277.05520248539,207.79140186404248,138.527601242695,3.880815051854869,5.1744200691398259,1.7248066897132754,1.9404075259274345,2.2176086010599252,2.5872100345699129,3.1046520414838956,3.880815051854869,5.1744200691398259,7.7616301037097379,{"$f":"'9   Trucks'!$P$15:$P$277","v":3.2768000000000002},{"$f":"IF(LEFT(D48,2)=\"Tk\",VLOOKUP(D48,Equipment[],Equipment!$M$2)\n+VLOOKUP(D48,Equipment[],Equipment!$BT$2),0)","v":97.383636363636356},1822.488740075969,1926.081144362144,3134.3677440000001,2815.2610443636363,2496.1543447272725,2177.0476450909091,1857.9409454545455,1822.488740075969,1926.081144362144,2133.2659529344933,1822.488740075969,4,4]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J49","v":"--"},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B49=\"D\",'9   Trucks'!AN49/'9   Trucks'!T49,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J49,2)=\"Ld\",LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ex\"),VLOOKUP(J49,Equipment[],Equipment!$M$2)\n+VLOOKUP(J49,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J49,2)=\"Ld\",LEFT(J49,2)=\"Sh\"),VLOOKUP(J49,Equipment[],Equipment!$BA$2),\nIF(LEFT(J49,2)=\"Ex\",VLOOKUP(J49,Equipment[],Equipment!$BC$2)*VLOOKUP(J49,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",VLOOKUP(D49,Equipment[],Equipment!$M$2)\n+VLOOKUP(D49,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J50","v":"--"},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B50=\"D\",'9   Trucks'!AN50/'9   Trucks'!T50,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J50,2)=\"Ld\",LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ex\"),VLOOKUP(J50,Equipment[],Equipment!$M$2)\n+VLOOKUP(J50,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J50,2)=\"Ld\",LEFT(J50,2)=\"Sh\"),VLOOKUP(J50,Equipment[],Equipment!$BA$2),\nIF(LEFT(J50,2)=\"Ex\",VLOOKUP(J50,Equipment[],Equipment!$BC$2)*VLOOKUP(J50,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",VLOOKUP(D50,Equipment[],Equipment!$M$2)\n+VLOOKUP(D50,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J51","v":"--"},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B51=\"D\",'9   Trucks'!AN51/'9   Trucks'!T51,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J51,2)=\"Ld\",LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ex\"),VLOOKUP(J51,Equipment[],Equipment!$M$2)\n+VLOOKUP(J51,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J51,2)=\"Ld\",LEFT(J51,2)=\"Sh\"),VLOOKUP(J51,Equipment[],Equipment!$BA$2),\nIF(LEFT(J51,2)=\"Ex\",VLOOKUP(J51,Equipment[],Equipment!$BC$2)*VLOOKUP(J51,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",VLOOKUP(D51,Equipment[],Equipment!$M$2)\n+VLOOKUP(D51,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J52","v":"--"},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B52=\"D\",'9   Trucks'!AN52/'9   Trucks'!T52,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J52,2)=\"Ld\",LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ex\"),VLOOKUP(J52,Equipment[],Equipment!$M$2)\n+VLOOKUP(J52,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J52,2)=\"Ld\",LEFT(J52,2)=\"Sh\"),VLOOKUP(J52,Equipment[],Equipment!$BA$2),\nIF(LEFT(J52,2)=\"Ex\",VLOOKUP(J52,Equipment[],Equipment!$BC$2)*VLOOKUP(J52,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",VLOOKUP(D52,Equipment[],Equipment!$M$2)\n+VLOOKUP(D52,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J53","v":"--"},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B53=\"D\",'9   Trucks'!AN53/'9   Trucks'!T53,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J53,2)=\"Ld\",LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ex\"),VLOOKUP(J53,Equipment[],Equipment!$M$2)\n+VLOOKUP(J53,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J53,2)=\"Ld\",LEFT(J53,2)=\"Sh\"),VLOOKUP(J53,Equipment[],Equipment!$BA$2),\nIF(LEFT(J53,2)=\"Ex\",VLOOKUP(J53,Equipment[],Equipment!$BC$2)*VLOOKUP(J53,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",VLOOKUP(D53,Equipment[],Equipment!$M$2)\n+VLOOKUP(D53,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J54","v":"--"},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B54=\"D\",'9   Trucks'!AN54/'9   Trucks'!T54,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J54,2)=\"Ld\",LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ex\"),VLOOKUP(J54,Equipment[],Equipment!$M$2)\n+VLOOKUP(J54,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J54,2)=\"Ld\",LEFT(J54,2)=\"Sh\"),VLOOKUP(J54,Equipment[],Equipment!$BA$2),\nIF(LEFT(J54,2)=\"Ex\",VLOOKUP(J54,Equipment[],Equipment!$BC$2)*VLOOKUP(J54,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",VLOOKUP(D54,Equipment[],Equipment!$M$2)\n+VLOOKUP(D54,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J55","v":"--"},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B55=\"D\",'9   Trucks'!AN55/'9   Trucks'!T55,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J55,2)=\"Ld\",LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ex\"),VLOOKUP(J55,Equipment[],Equipment!$M$2)\n+VLOOKUP(J55,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J55,2)=\"Ld\",LEFT(J55,2)=\"Sh\"),VLOOKUP(J55,Equipment[],Equipment!$BA$2),\nIF(LEFT(J55,2)=\"Ex\",VLOOKUP(J55,Equipment[],Equipment!$BC$2)*VLOOKUP(J55,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",VLOOKUP(D55,Equipment[],Equipment!$M$2)\n+VLOOKUP(D55,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J56","v":"--"},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B56=\"D\",'9   Trucks'!AN56/'9   Trucks'!T56,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J56,2)=\"Ld\",LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ex\"),VLOOKUP(J56,Equipment[],Equipment!$M$2)\n+VLOOKUP(J56,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J56,2)=\"Ld\",LEFT(J56,2)=\"Sh\"),VLOOKUP(J56,Equipment[],Equipment!$BA$2),\nIF(LEFT(J56,2)=\"Ex\",VLOOKUP(J56,Equipment[],Equipment!$BC$2)*VLOOKUP(J56,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",VLOOKUP(D56,Equipment[],Equipment!$M$2)\n+VLOOKUP(D56,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J57","v":"--"},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B57=\"D\",'9   Trucks'!AN57/'9   Trucks'!T57,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J57,2)=\"Ld\",LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ex\"),VLOOKUP(J57,Equipment[],Equipment!$M$2)\n+VLOOKUP(J57,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J57,2)=\"Ld\",LEFT(J57,2)=\"Sh\"),VLOOKUP(J57,Equipment[],Equipment!$BA$2),\nIF(LEFT(J57,2)=\"Ex\",VLOOKUP(J57,Equipment[],Equipment!$BC$2)*VLOOKUP(J57,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",VLOOKUP(D57,Equipment[],Equipment!$M$2)\n+VLOOKUP(D57,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J58","v":"--"},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B58=\"D\",'9   Trucks'!AN58/'9   Trucks'!T58,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J58,2)=\"Ld\",LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ex\"),VLOOKUP(J58,Equipment[],Equipment!$M$2)\n+VLOOKUP(J58,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J58,2)=\"Ld\",LEFT(J58,2)=\"Sh\"),VLOOKUP(J58,Equipment[],Equipment!$BA$2),\nIF(LEFT(J58,2)=\"Ex\",VLOOKUP(J58,Equipment[],Equipment!$BC$2)*VLOOKUP(J58,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",VLOOKUP(D58,Equipment[],Equipment!$M$2)\n+VLOOKUP(D58,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J59","v":"--"},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B59=\"D\",'9   Trucks'!AN59/'9   Trucks'!T59,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J59,2)=\"Ld\",LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ex\"),VLOOKUP(J59,Equipment[],Equipment!$M$2)\n+VLOOKUP(J59,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J59,2)=\"Ld\",LEFT(J59,2)=\"Sh\"),VLOOKUP(J59,Equipment[],Equipment!$BA$2),\nIF(LEFT(J59,2)=\"Ex\",VLOOKUP(J59,Equipment[],Equipment!$BC$2)*VLOOKUP(J59,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",VLOOKUP(D59,Equipment[],Equipment!$M$2)\n+VLOOKUP(D59,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J60","v":"--"},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B60=\"D\",'9   Trucks'!AN60/'9   Trucks'!T60,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J60,2)=\"Ld\",LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ex\"),VLOOKUP(J60,Equipment[],Equipment!$M$2)\n+VLOOKUP(J60,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J60,2)=\"Ld\",LEFT(J60,2)=\"Sh\"),VLOOKUP(J60,Equipment[],Equipment!$BA$2),\nIF(LEFT(J60,2)=\"Ex\",VLOOKUP(J60,Equipment[],Equipment!$BC$2)*VLOOKUP(J60,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",VLOOKUP(D60,Equipment[],Equipment!$M$2)\n+VLOOKUP(D60,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J61","v":"--"},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B61=\"D\",'9   Trucks'!AN61/'9   Trucks'!T61,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J61,2)=\"Ld\",LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ex\"),VLOOKUP(J61,Equipment[],Equipment!$M$2)\n+VLOOKUP(J61,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J61,2)=\"Ld\",LEFT(J61,2)=\"Sh\"),VLOOKUP(J61,Equipment[],Equipment!$BA$2),\nIF(LEFT(J61,2)=\"Ex\",VLOOKUP(J61,Equipment[],Equipment!$BC$2)*VLOOKUP(J61,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",VLOOKUP(D61,Equipment[],Equipment!$M$2)\n+VLOOKUP(D61,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J62","v":"--"},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B62=\"D\",'9   Trucks'!AN62/'9   Trucks'!T62,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J62,2)=\"Ld\",LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ex\"),VLOOKUP(J62,Equipment[],Equipment!$M$2)\n+VLOOKUP(J62,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J62,2)=\"Ld\",LEFT(J62,2)=\"Sh\"),VLOOKUP(J62,Equipment[],Equipment!$BA$2),\nIF(LEFT(J62,2)=\"Ex\",VLOOKUP(J62,Equipment[],Equipment!$BC$2)*VLOOKUP(J62,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",VLOOKUP(D62,Equipment[],Equipment!$M$2)\n+VLOOKUP(D62,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J63","v":"--"},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B63=\"D\",'9   Trucks'!AN63/'9   Trucks'!T63,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J63,2)=\"Ld\",LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ex\"),VLOOKUP(J63,Equipment[],Equipment!$M$2)\n+VLOOKUP(J63,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J63,2)=\"Ld\",LEFT(J63,2)=\"Sh\"),VLOOKUP(J63,Equipment[],Equipment!$BA$2),\nIF(LEFT(J63,2)=\"Ex\",VLOOKUP(J63,Equipment[],Equipment!$BC$2)*VLOOKUP(J63,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",VLOOKUP(D63,Equipment[],Equipment!$M$2)\n+VLOOKUP(D63,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J64","v":"--"},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B64=\"D\",'9   Trucks'!AN64/'9   Trucks'!T64,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J64,2)=\"Ld\",LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ex\"),VLOOKUP(J64,Equipment[],Equipment!$M$2)\n+VLOOKUP(J64,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J64,2)=\"Ld\",LEFT(J64,2)=\"Sh\"),VLOOKUP(J64,Equipment[],Equipment!$BA$2),\nIF(LEFT(J64,2)=\"Ex\",VLOOKUP(J64,Equipment[],Equipment!$BC$2)*VLOOKUP(J64,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",VLOOKUP(D64,Equipment[],Equipment!$M$2)\n+VLOOKUP(D64,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J65","v":"--"},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B65=\"D\",'9   Trucks'!AN65/'9   Trucks'!T65,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J65,2)=\"Ld\",LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ex\"),VLOOKUP(J65,Equipment[],Equipment!$M$2)\n+VLOOKUP(J65,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J65,2)=\"Ld\",LEFT(J65,2)=\"Sh\"),VLOOKUP(J65,Equipment[],Equipment!$BA$2),\nIF(LEFT(J65,2)=\"Ex\",VLOOKUP(J65,Equipment[],Equipment!$BC$2)*VLOOKUP(J65,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",VLOOKUP(D65,Equipment[],Equipment!$M$2)\n+VLOOKUP(D65,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J66","v":"--"},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B66=\"D\",'9   Trucks'!AN66/'9   Trucks'!T66,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J66,2)=\"Ld\",LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ex\"),VLOOKUP(J66,Equipment[],Equipment!$M$2)\n+VLOOKUP(J66,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J66,2)=\"Ld\",LEFT(J66,2)=\"Sh\"),VLOOKUP(J66,Equipment[],Equipment!$BA$2),\nIF(LEFT(J66,2)=\"Ex\",VLOOKUP(J66,Equipment[],Equipment!$BC$2)*VLOOKUP(J66,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",VLOOKUP(D66,Equipment[],Equipment!$M$2)\n+VLOOKUP(D66,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J67","v":"--"},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B67=\"D\",'9   Trucks'!AN67/'9   Trucks'!T67,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J67,2)=\"Ld\",LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ex\"),VLOOKUP(J67,Equipment[],Equipment!$M$2)\n+VLOOKUP(J67,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J67,2)=\"Ld\",LEFT(J67,2)=\"Sh\"),VLOOKUP(J67,Equipment[],Equipment!$BA$2),\nIF(LEFT(J67,2)=\"Ex\",VLOOKUP(J67,Equipment[],Equipment!$BC$2)*VLOOKUP(J67,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",VLOOKUP(D67,Equipment[],Equipment!$M$2)\n+VLOOKUP(D67,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J68","v":"--"},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B68=\"D\",'9   Trucks'!AN68/'9   Trucks'!T68,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J68,2)=\"Ld\",LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ex\"),VLOOKUP(J68,Equipment[],Equipment!$M$2)\n+VLOOKUP(J68,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J68,2)=\"Ld\",LEFT(J68,2)=\"Sh\"),VLOOKUP(J68,Equipment[],Equipment!$BA$2),\nIF(LEFT(J68,2)=\"Ex\",VLOOKUP(J68,Equipment[],Equipment!$BC$2)*VLOOKUP(J68,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",VLOOKUP(D68,Equipment[],Equipment!$M$2)\n+VLOOKUP(D68,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J69","v":"--"},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B69=\"D\",'9   Trucks'!AN69/'9   Trucks'!T69,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J69,2)=\"Ld\",LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ex\"),VLOOKUP(J69,Equipment[],Equipment!$M$2)\n+VLOOKUP(J69,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J69,2)=\"Ld\",LEFT(J69,2)=\"Sh\"),VLOOKUP(J69,Equipment[],Equipment!$BA$2),\nIF(LEFT(J69,2)=\"Ex\",VLOOKUP(J69,Equipment[],Equipment!$BC$2)*VLOOKUP(J69,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",VLOOKUP(D69,Equipment[],Equipment!$M$2)\n+VLOOKUP(D69,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J70","v":"--"},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B70=\"D\",'9   Trucks'!AN70/'9   Trucks'!T70,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J70,2)=\"Ld\",LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ex\"),VLOOKUP(J70,Equipment[],Equipment!$M$2)\n+VLOOKUP(J70,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J70,2)=\"Ld\",LEFT(J70,2)=\"Sh\"),VLOOKUP(J70,Equipment[],Equipment!$BA$2),\nIF(LEFT(J70,2)=\"Ex\",VLOOKUP(J70,Equipment[],Equipment!$BC$2)*VLOOKUP(J70,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",VLOOKUP(D70,Equipment[],Equipment!$M$2)\n+VLOOKUP(D70,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J71","v":"--"},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B71=\"D\",'9   Trucks'!AN71/'9   Trucks'!T71,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J71,2)=\"Ld\",LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ex\"),VLOOKUP(J71,Equipment[],Equipment!$M$2)\n+VLOOKUP(J71,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J71,2)=\"Ld\",LEFT(J71,2)=\"Sh\"),VLOOKUP(J71,Equipment[],Equipment!$BA$2),\nIF(LEFT(J71,2)=\"Ex\",VLOOKUP(J71,Equipment[],Equipment!$BC$2)*VLOOKUP(J71,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",VLOOKUP(D71,Equipment[],Equipment!$M$2)\n+VLOOKUP(D71,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J72","v":"--"},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B72=\"D\",'9   Trucks'!AN72/'9   Trucks'!T72,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J72,2)=\"Ld\",LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ex\"),VLOOKUP(J72,Equipment[],Equipment!$M$2)\n+VLOOKUP(J72,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J72,2)=\"Ld\",LEFT(J72,2)=\"Sh\"),VLOOKUP(J72,Equipment[],Equipment!$BA$2),\nIF(LEFT(J72,2)=\"Ex\",VLOOKUP(J72,Equipment[],Equipment!$BC$2)*VLOOKUP(J72,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",VLOOKUP(D72,Equipment[],Equipment!$M$2)\n+VLOOKUP(D72,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J73","v":"--"},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B73=\"D\",'9   Trucks'!AN73/'9   Trucks'!T73,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J73,2)=\"Ld\",LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ex\"),VLOOKUP(J73,Equipment[],Equipment!$M$2)\n+VLOOKUP(J73,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J73,2)=\"Ld\",LEFT(J73,2)=\"Sh\"),VLOOKUP(J73,Equipment[],Equipment!$BA$2),\nIF(LEFT(J73,2)=\"Ex\",VLOOKUP(J73,Equipment[],Equipment!$BC$2)*VLOOKUP(J73,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",VLOOKUP(D73,Equipment[],Equipment!$M$2)\n+VLOOKUP(D73,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J74","v":"--"},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B74=\"D\",'9   Trucks'!AN74/'9   Trucks'!T74,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J74,2)=\"Ld\",LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ex\"),VLOOKUP(J74,Equipment[],Equipment!$M$2)\n+VLOOKUP(J74,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J74,2)=\"Ld\",LEFT(J74,2)=\"Sh\"),VLOOKUP(J74,Equipment[],Equipment!$BA$2),\nIF(LEFT(J74,2)=\"Ex\",VLOOKUP(J74,Equipment[],Equipment!$BC$2)*VLOOKUP(J74,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",VLOOKUP(D74,Equipment[],Equipment!$M$2)\n+VLOOKUP(D74,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J75","v":"--"},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B75=\"D\",'9   Trucks'!AN75/'9   Trucks'!T75,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J75,2)=\"Ld\",LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ex\"),VLOOKUP(J75,Equipment[],Equipment!$M$2)\n+VLOOKUP(J75,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J75,2)=\"Ld\",LEFT(J75,2)=\"Sh\"),VLOOKUP(J75,Equipment[],Equipment!$BA$2),\nIF(LEFT(J75,2)=\"Ex\",VLOOKUP(J75,Equipment[],Equipment!$BC$2)*VLOOKUP(J75,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",VLOOKUP(D75,Equipment[],Equipment!$M$2)\n+VLOOKUP(D75,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J76","v":"--"},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B76=\"D\",'9   Trucks'!AN76/'9   Trucks'!T76,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J76,2)=\"Ld\",LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ex\"),VLOOKUP(J76,Equipment[],Equipment!$M$2)\n+VLOOKUP(J76,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J76,2)=\"Ld\",LEFT(J76,2)=\"Sh\"),VLOOKUP(J76,Equipment[],Equipment!$BA$2),\nIF(LEFT(J76,2)=\"Ex\",VLOOKUP(J76,Equipment[],Equipment!$BC$2)*VLOOKUP(J76,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",VLOOKUP(D76,Equipment[],Equipment!$M$2)\n+VLOOKUP(D76,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J77","v":"--"},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B77=\"D\",'9   Trucks'!AN77/'9   Trucks'!T77,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J77,2)=\"Ld\",LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ex\"),VLOOKUP(J77,Equipment[],Equipment!$M$2)\n+VLOOKUP(J77,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J77,2)=\"Ld\",LEFT(J77,2)=\"Sh\"),VLOOKUP(J77,Equipment[],Equipment!$BA$2),\nIF(LEFT(J77,2)=\"Ex\",VLOOKUP(J77,Equipment[],Equipment!$BC$2)*VLOOKUP(J77,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",VLOOKUP(D77,Equipment[],Equipment!$M$2)\n+VLOOKUP(D77,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J78","v":"--"},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B78=\"D\",'9   Trucks'!AN78/'9   Trucks'!T78,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J78,2)=\"Ld\",LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ex\"),VLOOKUP(J78,Equipment[],Equipment!$M$2)\n+VLOOKUP(J78,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J78,2)=\"Ld\",LEFT(J78,2)=\"Sh\"),VLOOKUP(J78,Equipment[],Equipment!$BA$2),\nIF(LEFT(J78,2)=\"Ex\",VLOOKUP(J78,Equipment[],Equipment!$BC$2)*VLOOKUP(J78,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",VLOOKUP(D78,Equipment[],Equipment!$M$2)\n+VLOOKUP(D78,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J79","v":"--"},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B79=\"D\",'9   Trucks'!AN79/'9   Trucks'!T79,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J79,2)=\"Ld\",LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ex\"),VLOOKUP(J79,Equipment[],Equipment!$M$2)\n+VLOOKUP(J79,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J79,2)=\"Ld\",LEFT(J79,2)=\"Sh\"),VLOOKUP(J79,Equipment[],Equipment!$BA$2),\nIF(LEFT(J79,2)=\"Ex\",VLOOKUP(J79,Equipment[],Equipment!$BC$2)*VLOOKUP(J79,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",VLOOKUP(D79,Equipment[],Equipment!$M$2)\n+VLOOKUP(D79,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'9   Trucks'!J80","v":"--"},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B80=\"D\",'9   Trucks'!AN80/'9   Trucks'!T80,0)","v":0},{"$f":"IF(B80=\"D\",L80*M80,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$277","v":0},{"$f":"IF(N80>0,O80/N80,0)","v":0},{"$f":"IF(OR(LEFT(J80,2)=\"Ld\",LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ex\"),VLOOKUP(J80,Equipment[],Equipment!$M$2)\n+VLOOKUP(J80,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J80,2)=\"Ld\",LEFT(J80,2)=\"Sh\"),VLOOKUP(J80,Equipment[],Equipment!$BA$2),\nIF(LEFT(J80,2)=\"Ex\",VLOOKUP(J80,Equipment[],Equipment!$BC$2)*VLOOKUP(J80,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},{"$f":"IF(O80>0,K80*L80*R80*ROUNDUP(P80,0)/O80,0)","v":0},{"$f":"IF(O80>0,K80*L80*R80*ROUNDDOWN(P80,0)/O80,0)","v":0},{"$f":"IF(O80>0,K80*L80*R80*$V$14/O80,0)","v":0},{"$f":"IF(O80>0,K80*L80*R80*$W$14/O80,0)","v":0},{"$f":"IF(O80>0,K80*L80*R80*$X$14/O80,0)","v":0},{"$f":"IF(O80>0,K80*L80*R80*$Y$14/O80,0)","v":0},{"$f":"IF(O80>0,K80*L80*R80*$Z$14/O80,0)","v":0},{"$f":"IF(O80>0,K80*L80*R80*$AA$14/O80,0)","v":0},{"$f":"IF(O80>0,K80*L80*R80*$AB$14/O80,0)","v":0},{"$f":"IF(O80>0,K80*L80*R80*$AC$14/O80,0)","v":0},{"$f":"IF(T80>0,S80/T80,0)","v":0},{"$f":"IF(U80>0,S80/U80,0)","v":0},{"$f":"IF(V80>0,S80/V80,0)","v":0},{"$f":"IF(W80>0,S80/W80,0)","v":0},{"$f":"IF(X80>0,S80/X80,0)","v":0},{"$f":"IF(Y80>0,S80/Y80,0)","v":0},{"$f":"IF(Z80>0,S80/Z80,0)","v":0},{"$f":"IF(AA80>0,S80/AA80,0)","v":0},{"$f":"IF(AB80>0,S80/AB80,0)","v":0},{"$f":"IF(AC80>0,S80/AC80,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",VLOOKUP(D80,Equipment[],Equipment!$M$2)\n+VLOOKUP(D80,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD80,AN80)*(Q80+ROUNDUP(P80,0)*AO80)","v":0},{"$f":"MAX(AE80,AN80)*(Q80+ROUNDDOWN(P80,0)*AO80)","v":0},{"$f":"MAX(AF80,AN80)*(Q80+$AR$14*AO80)","v":0},{"$f":"MAX(AG80,AN80)*(Q80+$AS$14*AO80)","v":0},{"$f":"MAX(AH80,AN80)*(Q80+$AT$14*AO80)","v":0},{"$f":"MAX(AI80,AN80)*(Q80+$AU$14*AO80)","v":0},{"$f":"MAX(AJ80,AN80)*(Q80+$AV$14*AO80)","v":0},{"$f":"MAX(AK80,AN80)*(Q80+$AW$14*AO80)","v":0},{"$f":"MAX(AL80,AN80)*(Q80+$AX$14*AO80)","v":0},{"$f":"MAX(AM80,AN80)*(Q80+$AY$14*AO80)","v":0},{"$f":"MIN(AP80:AY80)","v":0},{"$f":"IF(B80=\"D\",IF(AP80<AQ80,ROUNDUP(P80,0),\nIF(AQ80<AR80,ROUNDDOWN(P80,0),\nIF(AR80<AS80,9,\nIF(AS80<AT80,8,\nIF(AT80<AU80,7,\nIF(AU80<AV80,6,\nIF(AV80<AW80,5,\nIF(AW80<AX80,4,\nIF(AX80<AY80,3,2))))))))),\n0)","v":0},{"$f":"IF(BA80>ROUNDUP(P80,0),\nIF(AP80>AQ80,ROUNDDOWN(P80,0),ROUNDUP(P80,0)),BA80)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J81","v":"--"},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B81=\"D\",'9   Trucks'!AN81/'9   Trucks'!T81,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J81,2)=\"Ld\",LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ex\"),VLOOKUP(J81,Equipment[],Equipment!$M$2)\n+VLOOKUP(J81,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J81,2)=\"Ld\",LEFT(J81,2)=\"Sh\"),VLOOKUP(J81,Equipment[],Equipment!$BA$2),\nIF(LEFT(J81,2)=\"Ex\",VLOOKUP(J81,Equipment[],Equipment!$BC$2)*VLOOKUP(J81,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",VLOOKUP(D81,Equipment[],Equipment!$M$2)\n+VLOOKUP(D81,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J82","v":"--"},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B82=\"D\",'9   Trucks'!AN82/'9   Trucks'!T82,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J82,2)=\"Ld\",LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ex\"),VLOOKUP(J82,Equipment[],Equipment!$M$2)\n+VLOOKUP(J82,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J82,2)=\"Ld\",LEFT(J82,2)=\"Sh\"),VLOOKUP(J82,Equipment[],Equipment!$BA$2),\nIF(LEFT(J82,2)=\"Ex\",VLOOKUP(J82,Equipment[],Equipment!$BC$2)*VLOOKUP(J82,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",VLOOKUP(D82,Equipment[],Equipment!$M$2)\n+VLOOKUP(D82,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J83","v":"--"},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B83=\"D\",'9   Trucks'!AN83/'9   Trucks'!T83,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J83,2)=\"Ld\",LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ex\"),VLOOKUP(J83,Equipment[],Equipment!$M$2)\n+VLOOKUP(J83,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J83,2)=\"Ld\",LEFT(J83,2)=\"Sh\"),VLOOKUP(J83,Equipment[],Equipment!$BA$2),\nIF(LEFT(J83,2)=\"Ex\",VLOOKUP(J83,Equipment[],Equipment!$BC$2)*VLOOKUP(J83,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",VLOOKUP(D83,Equipment[],Equipment!$M$2)\n+VLOOKUP(D83,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J84","v":"--"},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B84=\"D\",'9   Trucks'!AN84/'9   Trucks'!T84,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J84,2)=\"Ld\",LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ex\"),VLOOKUP(J84,Equipment[],Equipment!$M$2)\n+VLOOKUP(J84,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J84,2)=\"Ld\",LEFT(J84,2)=\"Sh\"),VLOOKUP(J84,Equipment[],Equipment!$BA$2),\nIF(LEFT(J84,2)=\"Ex\",VLOOKUP(J84,Equipment[],Equipment!$BC$2)*VLOOKUP(J84,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",VLOOKUP(D84,Equipment[],Equipment!$M$2)\n+VLOOKUP(D84,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J85","v":"--"},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B85=\"D\",'9   Trucks'!AN85/'9   Trucks'!T85,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J85,2)=\"Ld\",LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ex\"),VLOOKUP(J85,Equipment[],Equipment!$M$2)\n+VLOOKUP(J85,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J85,2)=\"Ld\",LEFT(J85,2)=\"Sh\"),VLOOKUP(J85,Equipment[],Equipment!$BA$2),\nIF(LEFT(J85,2)=\"Ex\",VLOOKUP(J85,Equipment[],Equipment!$BC$2)*VLOOKUP(J85,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",VLOOKUP(D85,Equipment[],Equipment!$M$2)\n+VLOOKUP(D85,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J86","v":"--"},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B86=\"D\",'9   Trucks'!AN86/'9   Trucks'!T86,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J86,2)=\"Ld\",LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ex\"),VLOOKUP(J86,Equipment[],Equipment!$M$2)\n+VLOOKUP(J86,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J86,2)=\"Ld\",LEFT(J86,2)=\"Sh\"),VLOOKUP(J86,Equipment[],Equipment!$BA$2),\nIF(LEFT(J86,2)=\"Ex\",VLOOKUP(J86,Equipment[],Equipment!$BC$2)*VLOOKUP(J86,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",VLOOKUP(D86,Equipment[],Equipment!$M$2)\n+VLOOKUP(D86,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J87","v":"--"},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B87=\"D\",'9   Trucks'!AN87/'9   Trucks'!T87,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J87,2)=\"Ld\",LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ex\"),VLOOKUP(J87,Equipment[],Equipment!$M$2)\n+VLOOKUP(J87,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J87,2)=\"Ld\",LEFT(J87,2)=\"Sh\"),VLOOKUP(J87,Equipment[],Equipment!$BA$2),\nIF(LEFT(J87,2)=\"Ex\",VLOOKUP(J87,Equipment[],Equipment!$BC$2)*VLOOKUP(J87,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",VLOOKUP(D87,Equipment[],Equipment!$M$2)\n+VLOOKUP(D87,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J88","v":"--"},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B88=\"D\",'9   Trucks'!AN88/'9   Trucks'!T88,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J88,2)=\"Ld\",LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ex\"),VLOOKUP(J88,Equipment[],Equipment!$M$2)\n+VLOOKUP(J88,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J88,2)=\"Ld\",LEFT(J88,2)=\"Sh\"),VLOOKUP(J88,Equipment[],Equipment!$BA$2),\nIF(LEFT(J88,2)=\"Ex\",VLOOKUP(J88,Equipment[],Equipment!$BC$2)*VLOOKUP(J88,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",VLOOKUP(D88,Equipment[],Equipment!$M$2)\n+VLOOKUP(D88,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J89","v":"--"},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B89=\"D\",'9   Trucks'!AN89/'9   Trucks'!T89,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J89,2)=\"Ld\",LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ex\"),VLOOKUP(J89,Equipment[],Equipment!$M$2)\n+VLOOKUP(J89,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J89,2)=\"Ld\",LEFT(J89,2)=\"Sh\"),VLOOKUP(J89,Equipment[],Equipment!$BA$2),\nIF(LEFT(J89,2)=\"Ex\",VLOOKUP(J89,Equipment[],Equipment!$BC$2)*VLOOKUP(J89,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",VLOOKUP(D89,Equipment[],Equipment!$M$2)\n+VLOOKUP(D89,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J90","v":"--"},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B90=\"D\",'9   Trucks'!AN90/'9   Trucks'!T90,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J90,2)=\"Ld\",LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ex\"),VLOOKUP(J90,Equipment[],Equipment!$M$2)\n+VLOOKUP(J90,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J90,2)=\"Ld\",LEFT(J90,2)=\"Sh\"),VLOOKUP(J90,Equipment[],Equipment!$BA$2),\nIF(LEFT(J90,2)=\"Ex\",VLOOKUP(J90,Equipment[],Equipment!$BC$2)*VLOOKUP(J90,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",VLOOKUP(D90,Equipment[],Equipment!$M$2)\n+VLOOKUP(D90,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J91","v":"--"},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B91=\"D\",'9   Trucks'!AN91/'9   Trucks'!T91,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J91,2)=\"Ld\",LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ex\"),VLOOKUP(J91,Equipment[],Equipment!$M$2)\n+VLOOKUP(J91,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J91,2)=\"Ld\",LEFT(J91,2)=\"Sh\"),VLOOKUP(J91,Equipment[],Equipment!$BA$2),\nIF(LEFT(J91,2)=\"Ex\",VLOOKUP(J91,Equipment[],Equipment!$BC$2)*VLOOKUP(J91,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",VLOOKUP(D91,Equipment[],Equipment!$M$2)\n+VLOOKUP(D91,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J92","v":"--"},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B92=\"D\",'9   Trucks'!AN92/'9   Trucks'!T92,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J92,2)=\"Ld\",LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ex\"),VLOOKUP(J92,Equipment[],Equipment!$M$2)\n+VLOOKUP(J92,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J92,2)=\"Ld\",LEFT(J92,2)=\"Sh\"),VLOOKUP(J92,Equipment[],Equipment!$BA$2),\nIF(LEFT(J92,2)=\"Ex\",VLOOKUP(J92,Equipment[],Equipment!$BC$2)*VLOOKUP(J92,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",VLOOKUP(D92,Equipment[],Equipment!$M$2)\n+VLOOKUP(D92,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J93","v":"--"},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B93=\"D\",'9   Trucks'!AN93/'9   Trucks'!T93,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J93,2)=\"Ld\",LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ex\"),VLOOKUP(J93,Equipment[],Equipment!$M$2)\n+VLOOKUP(J93,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J93,2)=\"Ld\",LEFT(J93,2)=\"Sh\"),VLOOKUP(J93,Equipment[],Equipment!$BA$2),\nIF(LEFT(J93,2)=\"Ex\",VLOOKUP(J93,Equipment[],Equipment!$BC$2)*VLOOKUP(J93,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",VLOOKUP(D93,Equipment[],Equipment!$M$2)\n+VLOOKUP(D93,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J94","v":"--"},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B94=\"D\",'9   Trucks'!AN94/'9   Trucks'!T94,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J94,2)=\"Ld\",LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ex\"),VLOOKUP(J94,Equipment[],Equipment!$M$2)\n+VLOOKUP(J94,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J94,2)=\"Ld\",LEFT(J94,2)=\"Sh\"),VLOOKUP(J94,Equipment[],Equipment!$BA$2),\nIF(LEFT(J94,2)=\"Ex\",VLOOKUP(J94,Equipment[],Equipment!$BC$2)*VLOOKUP(J94,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",VLOOKUP(D94,Equipment[],Equipment!$M$2)\n+VLOOKUP(D94,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J95","v":"--"},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B95=\"D\",'9   Trucks'!AN95/'9   Trucks'!T95,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J95,2)=\"Ld\",LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ex\"),VLOOKUP(J95,Equipment[],Equipment!$M$2)\n+VLOOKUP(J95,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J95,2)=\"Ld\",LEFT(J95,2)=\"Sh\"),VLOOKUP(J95,Equipment[],Equipment!$BA$2),\nIF(LEFT(J95,2)=\"Ex\",VLOOKUP(J95,Equipment[],Equipment!$BC$2)*VLOOKUP(J95,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",VLOOKUP(D95,Equipment[],Equipment!$M$2)\n+VLOOKUP(D95,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J96","v":"--"},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B96=\"D\",'9   Trucks'!AN96/'9   Trucks'!T96,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J96,2)=\"Ld\",LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ex\"),VLOOKUP(J96,Equipment[],Equipment!$M$2)\n+VLOOKUP(J96,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J96,2)=\"Ld\",LEFT(J96,2)=\"Sh\"),VLOOKUP(J96,Equipment[],Equipment!$BA$2),\nIF(LEFT(J96,2)=\"Ex\",VLOOKUP(J96,Equipment[],Equipment!$BC$2)*VLOOKUP(J96,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",VLOOKUP(D96,Equipment[],Equipment!$M$2)\n+VLOOKUP(D96,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J97","v":"--"},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B97=\"D\",'9   Trucks'!AN97/'9   Trucks'!T97,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J97,2)=\"Ld\",LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ex\"),VLOOKUP(J97,Equipment[],Equipment!$M$2)\n+VLOOKUP(J97,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J97,2)=\"Ld\",LEFT(J97,2)=\"Sh\"),VLOOKUP(J97,Equipment[],Equipment!$BA$2),\nIF(LEFT(J97,2)=\"Ex\",VLOOKUP(J97,Equipment[],Equipment!$BC$2)*VLOOKUP(J97,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",VLOOKUP(D97,Equipment[],Equipment!$M$2)\n+VLOOKUP(D97,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J98","v":"--"},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B98=\"D\",'9   Trucks'!AN98/'9   Trucks'!T98,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J98,2)=\"Ld\",LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ex\"),VLOOKUP(J98,Equipment[],Equipment!$M$2)\n+VLOOKUP(J98,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J98,2)=\"Ld\",LEFT(J98,2)=\"Sh\"),VLOOKUP(J98,Equipment[],Equipment!$BA$2),\nIF(LEFT(J98,2)=\"Ex\",VLOOKUP(J98,Equipment[],Equipment!$BC$2)*VLOOKUP(J98,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",VLOOKUP(D98,Equipment[],Equipment!$M$2)\n+VLOOKUP(D98,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J99","v":"--"},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B99=\"D\",'9   Trucks'!AN99/'9   Trucks'!T99,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J99,2)=\"Ld\",LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ex\"),VLOOKUP(J99,Equipment[],Equipment!$M$2)\n+VLOOKUP(J99,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J99,2)=\"Ld\",LEFT(J99,2)=\"Sh\"),VLOOKUP(J99,Equipment[],Equipment!$BA$2),\nIF(LEFT(J99,2)=\"Ex\",VLOOKUP(J99,Equipment[],Equipment!$BC$2)*VLOOKUP(J99,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",VLOOKUP(D99,Equipment[],Equipment!$M$2)\n+VLOOKUP(D99,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J100","v":"--"},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B100=\"D\",'9   Trucks'!AN100/'9   Trucks'!T100,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J100,2)=\"Ld\",LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ex\"),VLOOKUP(J100,Equipment[],Equipment!$M$2)\n+VLOOKUP(J100,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J100,2)=\"Ld\",LEFT(J100,2)=\"Sh\"),VLOOKUP(J100,Equipment[],Equipment!$BA$2),\nIF(LEFT(J100,2)=\"Ex\",VLOOKUP(J100,Equipment[],Equipment!$BC$2)*VLOOKUP(J100,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",VLOOKUP(D100,Equipment[],Equipment!$M$2)\n+VLOOKUP(D100,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J101","v":"--"},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B101=\"D\",'9   Trucks'!AN101/'9   Trucks'!T101,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J101,2)=\"Ld\",LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ex\"),VLOOKUP(J101,Equipment[],Equipment!$M$2)\n+VLOOKUP(J101,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J101,2)=\"Ld\",LEFT(J101,2)=\"Sh\"),VLOOKUP(J101,Equipment[],Equipment!$BA$2),\nIF(LEFT(J101,2)=\"Ex\",VLOOKUP(J101,Equipment[],Equipment!$BC$2)*VLOOKUP(J101,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",VLOOKUP(D101,Equipment[],Equipment!$M$2)\n+VLOOKUP(D101,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J102","v":"--"},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B102=\"D\",'9   Trucks'!AN102/'9   Trucks'!T102,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J102,2)=\"Ld\",LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ex\"),VLOOKUP(J102,Equipment[],Equipment!$M$2)\n+VLOOKUP(J102,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J102,2)=\"Ld\",LEFT(J102,2)=\"Sh\"),VLOOKUP(J102,Equipment[],Equipment!$BA$2),\nIF(LEFT(J102,2)=\"Ex\",VLOOKUP(J102,Equipment[],Equipment!$BC$2)*VLOOKUP(J102,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",VLOOKUP(D102,Equipment[],Equipment!$M$2)\n+VLOOKUP(D102,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J103","v":"--"},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B103=\"D\",'9   Trucks'!AN103/'9   Trucks'!T103,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J103,2)=\"Ld\",LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ex\"),VLOOKUP(J103,Equipment[],Equipment!$M$2)\n+VLOOKUP(J103,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J103,2)=\"Ld\",LEFT(J103,2)=\"Sh\"),VLOOKUP(J103,Equipment[],Equipment!$BA$2),\nIF(LEFT(J103,2)=\"Ex\",VLOOKUP(J103,Equipment[],Equipment!$BC$2)*VLOOKUP(J103,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",VLOOKUP(D103,Equipment[],Equipment!$M$2)\n+VLOOKUP(D103,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J104","v":"--"},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B104=\"D\",'9   Trucks'!AN104/'9   Trucks'!T104,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J104,2)=\"Ld\",LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ex\"),VLOOKUP(J104,Equipment[],Equipment!$M$2)\n+VLOOKUP(J104,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J104,2)=\"Ld\",LEFT(J104,2)=\"Sh\"),VLOOKUP(J104,Equipment[],Equipment!$BA$2),\nIF(LEFT(J104,2)=\"Ex\",VLOOKUP(J104,Equipment[],Equipment!$BC$2)*VLOOKUP(J104,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",VLOOKUP(D104,Equipment[],Equipment!$M$2)\n+VLOOKUP(D104,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J105","v":"--"},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B105=\"D\",'9   Trucks'!AN105/'9   Trucks'!T105,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J105,2)=\"Ld\",LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ex\"),VLOOKUP(J105,Equipment[],Equipment!$M$2)\n+VLOOKUP(J105,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J105,2)=\"Ld\",LEFT(J105,2)=\"Sh\"),VLOOKUP(J105,Equipment[],Equipment!$BA$2),\nIF(LEFT(J105,2)=\"Ex\",VLOOKUP(J105,Equipment[],Equipment!$BC$2)*VLOOKUP(J105,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",VLOOKUP(D105,Equipment[],Equipment!$M$2)\n+VLOOKUP(D105,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J106","v":"--"},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B106=\"D\",'9   Trucks'!AN106/'9   Trucks'!T106,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J106,2)=\"Ld\",LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ex\"),VLOOKUP(J106,Equipment[],Equipment!$M$2)\n+VLOOKUP(J106,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J106,2)=\"Ld\",LEFT(J106,2)=\"Sh\"),VLOOKUP(J106,Equipment[],Equipment!$BA$2),\nIF(LEFT(J106,2)=\"Ex\",VLOOKUP(J106,Equipment[],Equipment!$BC$2)*VLOOKUP(J106,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",VLOOKUP(D106,Equipment[],Equipment!$M$2)\n+VLOOKUP(D106,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'9   Trucks'!J107","v":"--"},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B107=\"D\",'9   Trucks'!AN107/'9   Trucks'!T107,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J107,2)=\"Ld\",LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ex\"),VLOOKUP(J107,Equipment[],Equipment!$M$2)\n+VLOOKUP(J107,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J107,2)=\"Ld\",LEFT(J107,2)=\"Sh\"),VLOOKUP(J107,Equipment[],Equipment!$BA$2),\nIF(LEFT(J107,2)=\"Ex\",VLOOKUP(J107,Equipment[],Equipment!$BC$2)*VLOOKUP(J107,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",VLOOKUP(D107,Equipment[],Equipment!$M$2)\n+VLOOKUP(D107,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J108","v":"Ld1"},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B108=\"D\",'9   Trucks'!AN108/'9   Trucks'!T108,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":19.991528128608223},3.0756197120935727,{"$f":"IF(OR(LEFT(J108,2)=\"Ld\",LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ex\"),VLOOKUP(J108,Equipment[],Equipment!$M$2)\n+VLOOKUP(J108,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J108,2)=\"Ld\",LEFT(J108,2)=\"Sh\"),VLOOKUP(J108,Equipment[],Equipment!$BA$2),\nIF(LEFT(J108,2)=\"Ex\",VLOOKUP(J108,Equipment[],Equipment!$BC$2)*VLOOKUP(J108,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":531916},1400.593282307995,1050.4449617309963,3151.3348851929886,2801.1865646159899,2451.0382440389913,2100.8899234619926,1750.7416028849937,1400.593282307995,1050.4449617309963,700.29664115399748,379.77905985917045,506.37207981222718,168.79069327074242,189.88952992958522,217.01660563381168,253.18603990611359,303.82324788733632,379.77905985917045,506.37207981222718,759.55811971834089,{"$f":"'9   Trucks'!$P$15:$P$277","v":493.92200000000003},{"$f":"IF(LEFT(D108,2)=\"Tk\",VLOOKUP(D108,Equipment[],Equipment!$M$2)\n+VLOOKUP(D108,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},606619.9021025002,497312.27771244146,1214294.6644400004,1092759.7119725002,971224.75950500031,849689.8070375002,728154.8545700002,606619.9021025002,497312.27771244146,559070.7688099629,497312.27771244146,3,3]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J109","v":"Ld1"},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B109=\"D\",'9   Trucks'!AN109/'9   Trucks'!T109,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":19.991528128608223},3.0756197120935727,{"$f":"IF(OR(LEFT(J109,2)=\"Ld\",LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ex\"),VLOOKUP(J109,Equipment[],Equipment!$M$2)\n+VLOOKUP(J109,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J109,2)=\"Ld\",LEFT(J109,2)=\"Sh\"),VLOOKUP(J109,Equipment[],Equipment!$BA$2),\nIF(LEFT(J109,2)=\"Ex\",VLOOKUP(J109,Equipment[],Equipment!$BC$2)*VLOOKUP(J109,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":1237104},1400.593282307995,1050.4449617309963,3151.3348851929886,2801.1865646159899,2451.0382440389913,2100.8899234619926,1750.7416028849937,1400.593282307995,1050.4449617309963,700.29664115399748,883.27140764334808,1177.6952101911309,392.56507006371027,441.63570382167404,504.72651865334177,588.84760509556543,706.61712611467851,883.27140764334808,1177.6952101911309,1766.5428152866962,{"$f":"'9   Trucks'!$P$15:$P$277","v":1148.7394285714286},{"$f":"IF(LEFT(D109,2)=\"Tk\",VLOOKUP(D109,Equipment[],Equipment!$M$2)\n+VLOOKUP(D109,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},1410846.6512957145,1156624.3692747958,2824146.6445028582,2541486.6458614292,2258826.6472200006,1976166.6485785719,1693506.6499371433,1410846.6512957145,1156624.3692747958,1300259.2220912331,1156624.3692747958,3,3]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J110","v":"Ld1"},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B110=\"D\",'9   Trucks'!AN110/'9   Trucks'!T110,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":19.991528128608223},3.0756197120935727,{"$f":"IF(OR(LEFT(J110,2)=\"Ld\",LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ex\"),VLOOKUP(J110,Equipment[],Equipment!$M$2)\n+VLOOKUP(J110,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J110,2)=\"Ld\",LEFT(J110,2)=\"Sh\"),VLOOKUP(J110,Equipment[],Equipment!$BA$2),\nIF(LEFT(J110,2)=\"Ex\",VLOOKUP(J110,Equipment[],Equipment!$BC$2)*VLOOKUP(J110,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":404323.43894444441},1400.593282307995,1050.4449617309963,3151.3348851929886,2801.1865646159899,2451.0382440389913,2100.8899234619926,1750.7416028849937,1400.593282307995,1050.4449617309963,700.29664115399748,288.68012152548107,384.90682870064143,128.30227623354713,144.34006076274053,164.96006944313203,192.45341435032071,230.94409722038486,288.68012152548107,384.90682870064143,577.36024305096214,{"$f":"'9   Trucks'!$P$15:$P$277","v":375.44319330555555},{"$f":"IF(LEFT(D110,2)=\"Tk\",VLOOKUP(D110,Equipment[],Equipment!$M$2)\n+VLOOKUP(D110,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},461107.85340208811,378020.23318341415,923017.53400587908,830635.59788512078,738253.66176436259,645871.72564360441,553489.78952284623,461107.85340208811,378020.23318341415,424964.49788793462,378020.23318341415,3,3]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J111","v":"Ld1"},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B111=\"D\",'9   Trucks'!AN111/'9   Trucks'!T111,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":19.991528128608223},3.0756197120935727,{"$f":"IF(OR(LEFT(J111,2)=\"Ld\",LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ex\"),VLOOKUP(J111,Equipment[],Equipment!$M$2)\n+VLOOKUP(J111,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J111,2)=\"Ld\",LEFT(J111,2)=\"Sh\"),VLOOKUP(J111,Equipment[],Equipment!$BA$2),\nIF(LEFT(J111,2)=\"Ex\",VLOOKUP(J111,Equipment[],Equipment!$BC$2)*VLOOKUP(J111,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":101156},1400.593282307995,1050.4449617309963,3151.3348851929886,2801.1865646159899,2451.0382440389913,2100.8899234619926,1750.7416028849937,1400.593282307995,1050.4449617309963,700.29664115399748,72.223679263481912,96.298239017975874,32.099413005991963,36.111839631740956,41.270673864846806,48.149119508987937,57.77894341078553,72.223679263481912,96.298239017975874,144.44735852696382,{"$f":"'9   Trucks'!$P$15:$P$277","v":93.930571428571426},{"$f":"IF(LEFT(D111,2)=\"Tk\",VLOOKUP(D111,Equipment[],Equipment!$M$2)\n+VLOOKUP(D111,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},115362.65654178575,94575.310320200428,230925.91889714292,207813.26642607147,184700.61395500004,161587.96148392861,138475.30901285718,115362.65654178575,94575.310320200428,106320.10071090287,94575.310320200428,3,3]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J112","v":"Ld1"},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B112=\"D\",'9   Trucks'!AN112/'9   Trucks'!T112,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":11.435460970831567},1.759301687820241,{"$f":"IF(OR(LEFT(J112,2)=\"Ld\",LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ex\"),VLOOKUP(J112,Equipment[],Equipment!$M$2)\n+VLOOKUP(J112,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J112,2)=\"Ld\",LEFT(J112,2)=\"Sh\"),VLOOKUP(J112,Equipment[],Equipment!$BA$2),\nIF(LEFT(J112,2)=\"Ex\",VLOOKUP(J112,Equipment[],Equipment!$BC$2)*VLOOKUP(J112,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":6292.0000000000009},1224.2619720980031,612.13098604900154,5509.1788744410142,4897.0478883920123,4284.9169023430113,3672.7859162940094,3060.654930245008,2448.5239441960061,1836.3929581470047,1224.2619720980031,5.139422887748017,10.278845775496034,1.1420939750551147,1.2848557219370043,1.4684065393565759,1.7131409625826721,2.0557691550992065,2.5697114438740085,3.4262819251653442,5.139422887748017,{"$f":"'9   Trucks'!$P$15:$P$277","v":5.8425714285714294},{"$f":"IF(LEFT(D112,2)=\"Tk\",VLOOKUP(D112,Equipment[],Equipment!$M$2)\n+VLOOKUP(D112,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},4300.4094296428584,5036.494263914301,14363.813137142864,12926.184036071432,11488.554935000004,10050.925833928575,8613.2967328571467,7175.6676317857173,5738.0385307142878,4300.4094296428584,4300.4094296428584,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J113","v":"Ld1"},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B113=\"D\",'9   Trucks'!AN113/'9   Trucks'!T113,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":11.435460970831567},1.759301687820241,{"$f":"IF(OR(LEFT(J113,2)=\"Ld\",LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ex\"),VLOOKUP(J113,Equipment[],Equipment!$M$2)\n+VLOOKUP(J113,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J113,2)=\"Ld\",LEFT(J113,2)=\"Sh\"),VLOOKUP(J113,Equipment[],Equipment!$BA$2),\nIF(LEFT(J113,2)=\"Ex\",VLOOKUP(J113,Equipment[],Equipment!$BC$2)*VLOOKUP(J113,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":21296},1224.2619720980031,612.13098604900154,5509.1788744410142,4897.0478883920123,4284.9169023430113,3672.7859162940094,3060.654930245008,2448.5239441960061,1836.3929581470047,1224.2619720980031,17.394969773916362,34.789939547832724,3.8655488386480803,4.3487424434790904,4.9699913639761029,5.79832325797212,6.957987909566544,8.6974848869581809,11.59664651594424,17.394969773916362,{"$f":"'9   Trucks'!$P$15:$P$277","v":19.774857142857144},{"$f":"IF(LEFT(D113,2)=\"Tk\",VLOOKUP(D113,Equipment[],Equipment!$M$2)\n+VLOOKUP(D113,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},14555.23191571429,17046.595970171478,48615.982925714306,43750.161352857154,38884.339780000009,34018.518207142864,29152.696634285723,24286.875061428578,19421.053488571437,14555.23191571429,14555.23191571429,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J114","v":"Ld1"},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B114=\"D\",'9   Trucks'!AN114/'9   Trucks'!T114,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":13.114597410376312},2.017630370827125,{"$f":"IF(OR(LEFT(J114,2)=\"Ld\",LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ex\"),VLOOKUP(J114,Equipment[],Equipment!$M$2)\n+VLOOKUP(J114,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J114,2)=\"Ld\",LEFT(J114,2)=\"Sh\"),VLOOKUP(J114,Equipment[],Equipment!$BA$2),\nIF(LEFT(J114,2)=\"Ex\",VLOOKUP(J114,Equipment[],Equipment!$BC$2)*VLOOKUP(J114,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":26964.099422222222},1601.2691310969815,1067.5127540646542,4803.8073932909438,4270.051016258617,3736.2946392262897,3202.538262193963,2668.7818851616357,2135.0255081293085,1601.2691310969815,1067.5127540646542,16.839205164562141,25.258807746843214,5.6130683881873811,6.3147019367108035,7.216802213383775,8.4196025822810707,10.103523098737284,12.629403873421607,16.839205164562141,25.258807746843214,{"$f":"'9   Trucks'!$P$15:$P$277","v":25.03809232063492},{"$f":"IF(LEFT(D114,2)=\"Tk\",VLOOKUP(D114,Equipment[],Equipment!$M$2)\n+VLOOKUP(D114,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},24590.121015690078,18591.679424725524,61555.5126370219,55394.614033466591,49233.715429911288,43072.816826355986,36911.918222800683,30751.01961924538,24590.121015690078,18591.679424725524,18591.679424725524,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J115","v":"Ld1"},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B115=\"D\",'9   Trucks'!AN115/'9   Trucks'!T115,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":13.114597410376312},2.017630370827125,{"$f":"IF(OR(LEFT(J115,2)=\"Ld\",LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ex\"),VLOOKUP(J115,Equipment[],Equipment!$M$2)\n+VLOOKUP(J115,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J115,2)=\"Ld\",LEFT(J115,2)=\"Sh\"),VLOOKUP(J115,Equipment[],Equipment!$BA$2),\nIF(LEFT(J115,2)=\"Ex\",VLOOKUP(J115,Equipment[],Equipment!$BC$2)*VLOOKUP(J115,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":107733.10057777776},1601.2691310969815,1067.5127540646542,4803.8073932909438,4270.051016258617,3736.2946392262897,3202.538262193963,2668.7818851616357,2135.0255081293085,1601.2691310969815,1067.5127540646542,67.279821040434996,100.91973156065251,22.426607013478336,25.229932890163127,28.834209017329286,33.639910520217498,40.367892624260996,50.459865780326254,67.279821040434996,100.91973156065251,{"$f":"'9   Trucks'!$P$15:$P$277","v":100.03787910793649},{"$f":"IF(LEFT(D115,2)=\"Tk\",VLOOKUP(D115,Equipment[],Equipment!$M$2)\n+VLOOKUP(D115,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},98248.042299524226,74281.704647738079,245940.57936812102,221325.15652335485,196709.73367858873,172094.31083382262,147478.88798905647,122863.46514429036,98248.042299524226,74281.704647738079,74281.704647738079,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J116","v":"Ld1"},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B116=\"D\",'9   Trucks'!AN116/'9   Trucks'!T116,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":16.599011770702049},2.5536941185695459,{"$f":"IF(OR(LEFT(J116,2)=\"Ld\",LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ex\"),VLOOKUP(J116,Equipment[],Equipment!$M$2)\n+VLOOKUP(J116,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J116,2)=\"Ld\",LEFT(J116,2)=\"Sh\"),VLOOKUP(J116,Equipment[],Equipment!$BA$2),\nIF(LEFT(J116,2)=\"Ex\",VLOOKUP(J116,Equipment[],Equipment!$BC$2)*VLOOKUP(J116,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":523688},1265.1355568688662,843.42370457924403,3795.4066706065983,3373.6948183169761,2951.9829660273545,2530.2711137377323,2108.5592614481102,1686.8474091584881,1265.1355568688662,843.42370457924403,413.93825124644832,620.90737686967248,137.97941708214944,155.22684421741812,177.40210767704926,206.96912562322416,248.36295074786898,310.45368843483624,413.93825124644832,620.90737686967248,{"$f":"'9   Trucks'!$P$15:$P$277","v":486.28171428571432},{"$f":"IF(LEFT(D116,2)=\"Tk\",VLOOKUP(D116,Equipment[],Equipment!$M$2)\n+VLOOKUP(D116,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},477581.36078714306,457017.25191882387,1195511.2164914291,1075856.2405407145,956201.26459000027,836546.28863928595,716891.31268857163,597236.33673785732,477581.36078714306,457017.25191882387,457017.25191882387,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J117","v":"Ld1"},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B117=\"D\",'9   Trucks'!AN117/'9   Trucks'!T117,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":16.599011770702049},2.5536941185695459,{"$f":"IF(OR(LEFT(J117,2)=\"Ld\",LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ex\"),VLOOKUP(J117,Equipment[],Equipment!$M$2)\n+VLOOKUP(J117,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J117,2)=\"Ld\",LEFT(J117,2)=\"Sh\"),VLOOKUP(J117,Equipment[],Equipment!$BA$2),\nIF(LEFT(J117,2)=\"Ex\",VLOOKUP(J117,Equipment[],Equipment!$BC$2)*VLOOKUP(J117,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":175837.19999999998},1265.1355568688662,843.42370457924403,3795.4066706065983,3373.6948183169761,2951.9829660273545,2530.2711137377323,2108.5592614481102,1686.8474091584881,1265.1355568688662,843.42370457924403,138.98684535844237,208.48026803766359,46.328948452814132,52.120067009415898,59.565790867903871,69.493422679221183,83.392107215065423,104.2401340188318,138.98684535844237,208.48026803766359,{"$f":"'9   Trucks'!$P$15:$P$277","v":163.2774},{"$f":"IF(LEFT(D117,2)=\"Tk\",VLOOKUP(D117,Equipment[],Equipment!$M$2)\n+VLOOKUP(D117,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},160356.10755450005,153451.35639751269,401413.33174800017,361237.12771575007,321060.92368350009,280884.71965125005,240708.51561900007,200532.31158675006,160356.10755450005,153451.35639751269,153451.35639751269,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J118","v":"Ld1"},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B118=\"D\",'9   Trucks'!AN118/'9   Trucks'!T118,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":16.599011770702049},2.5536941185695459,{"$f":"IF(OR(LEFT(J118,2)=\"Ld\",LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ex\"),VLOOKUP(J118,Equipment[],Equipment!$M$2)\n+VLOOKUP(J118,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J118,2)=\"Ld\",LEFT(J118,2)=\"Sh\"),VLOOKUP(J118,Equipment[],Equipment!$BA$2),\nIF(LEFT(J118,2)=\"Ex\",VLOOKUP(J118,Equipment[],Equipment!$BC$2)*VLOOKUP(J118,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":159720},1265.1355568688662,843.42370457924403,3795.4066706065983,3373.6948183169761,2951.9829660273545,2530.2711137377323,2108.5592614481102,1686.8474091584881,1265.1355568688662,843.42370457924403,126.24734095316815,189.37101142975223,42.082446984389385,47.342752857438057,54.106003265643494,63.123670476584074,75.748404571900892,94.685505714876115,126.24734095316815,189.37101142975223,{"$f":"'9   Trucks'!$P$15:$P$277","v":148.31142857142856},{"$f":"IF(LEFT(D118,2)=\"Tk\",VLOOKUP(D118,Equipment[],Equipment!$M$2)\n+VLOOKUP(D118,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},145657.90116428575,139386.03801590746,364619.87194285728,328126.21014642861,291632.54835000006,255138.88655357147,218645.22475714289,182151.56296071433,145657.90116428575,139386.03801590746,139386.03801590746,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J119","v":"Ld1"},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B119=\"D\",'9   Trucks'!AN119/'9   Trucks'!T119,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":14.690775827304414},2.2601193580468331,{"$f":"IF(OR(LEFT(J119,2)=\"Ld\",LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ex\"),VLOOKUP(J119,Equipment[],Equipment!$M$2)\n+VLOOKUP(J119,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J119,2)=\"Ld\",LEFT(J119,2)=\"Sh\"),VLOOKUP(J119,Equipment[],Equipment!$BA$2),\nIF(LEFT(J119,2)=\"Ex\",VLOOKUP(J119,Equipment[],Equipment!$BC$2)*VLOOKUP(J119,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":276615.68000000005},1429.468412482968,952.97894165531193,4288.4052374489038,3811.9157666212477,3335.4262957935916,2858.936824965936,2382.4473541382799,1905.9578833106239,1429.468412482968,952.97894165531193,193.50947358082732,290.26421037124101,64.503157860275778,72.566052592810252,82.932631534640279,96.754736790413659,116.10568414849639,145.1321051856205,193.50947358082732,290.26421037124101,{"$f":"'9   Trucks'!$P$15:$P$277","v":256.85741714285717},{"$f":"IF(LEFT(D119,2)=\"Tk\",VLOOKUP(D119,Equipment[],Equipment!$M$2)\n+VLOOKUP(D119,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},252261.82931337153,213648.21339865669,631477.42185691465,568274.82309965731,505072.22434240015,441869.62558514299,378667.02682788583,315464.42807062867,252261.82931337153,213648.21339865669,213648.21339865669,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J120","v":"Ld1"},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B120=\"D\",'9   Trucks'!AN120/'9   Trucks'!T120,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":14.690775827304414},2.2601193580468331,{"$f":"IF(OR(LEFT(J120,2)=\"Ld\",LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ex\"),VLOOKUP(J120,Equipment[],Equipment!$M$2)\n+VLOOKUP(J120,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J120,2)=\"Ld\",LEFT(J120,2)=\"Sh\"),VLOOKUP(J120,Equipment[],Equipment!$BA$2),\nIF(LEFT(J120,2)=\"Ex\",VLOOKUP(J120,Equipment[],Equipment!$BC$2)*VLOOKUP(J120,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":25739.119999999995},1429.468412482968,952.97894165531193,4288.4052374489038,3811.9157666212477,3335.4262957935916,2858.936824965936,2382.4473541382799,1905.9578833106239,1429.468412482968,952.97894165531193,18.00607818628988,27.009117279434822,6.0020260620966273,6.7522793198587054,7.7168906512670929,9.00303909314494,10.803646911773928,13.504558639717411,18.00607818628988,27.009117279434822,{"$f":"'9   Trucks'!$P$15:$P$277","v":23.900611428571423},{"$f":"IF(LEFT(D120,2)=\"Tk\",VLOOKUP(D120,Equipment[],Equipment!$M$2)\n+VLOOKUP(D120,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},23472.991466414289,19879.990181516932,58759.044817942864,52878.035926021425,46997.0270341,41116.018142178575,35235.009250257142,29354.000358335717,23472.991466414289,19879.990181516932,19879.990181516932,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J121","v":"Ld1"},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B121=\"D\",'9   Trucks'!AN121/'9   Trucks'!T121,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":19.991528128608223},3.0756197120935727,{"$f":"IF(OR(LEFT(J121,2)=\"Ld\",LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ex\"),VLOOKUP(J121,Equipment[],Equipment!$M$2)\n+VLOOKUP(J121,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J121,2)=\"Ld\",LEFT(J121,2)=\"Sh\"),VLOOKUP(J121,Equipment[],Equipment!$BA$2),\nIF(LEFT(J121,2)=\"Ex\",VLOOKUP(J121,Equipment[],Equipment!$BC$2)*VLOOKUP(J121,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":57596},1400.593282307995,1050.4449617309963,3151.3348851929886,2801.1865646159899,2451.0382440389913,2100.8899234619926,1750.7416028849937,1400.593282307995,1050.4449617309963,700.29664115399748,41.122573360547115,54.830097814062817,18.276699271354275,20.561286680273557,23.498613348884067,27.415048907031409,32.898058688437693,41.122573360547115,54.830097814062817,82.24514672109423,{"$f":"'9   Trucks'!$P$15:$P$277","v":53.481999999999999},{"$f":"IF(LEFT(D121,2)=\"Tk\",VLOOKUP(D121,Equipment[],Equipment!$M$2)\n+VLOOKUP(D121,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},65684.957552500011,53849.100134468179,131484.13564000005,118324.30002250003,105164.46440500002,92004.628787500013,78844.793170000019,65684.957552500011,53849.100134468179,60536.325285155217,53849.100134468179,3,3]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J122","v":"Ld1"},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B122=\"D\",'9   Trucks'!AN122/'9   Trucks'!T122,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":16.067751371234422},2.4719617494206805,{"$f":"IF(OR(LEFT(J122,2)=\"Ld\",LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ex\"),VLOOKUP(J122,Equipment[],Equipment!$M$2)\n+VLOOKUP(J122,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J122,2)=\"Ld\",LEFT(J122,2)=\"Sh\"),VLOOKUP(J122,Equipment[],Equipment!$BA$2),\nIF(LEFT(J122,2)=\"Ex\",VLOOKUP(J122,Equipment[],Equipment!$BC$2)*VLOOKUP(J122,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":451572},1306.9657050827675,871.31047005517826,3920.8971152483023,3485.241880220713,3049.5866451931242,2613.931410165535,2178.2761751379458,1742.6209401103565,1306.9657050827675,871.31047005517826,345.51174391481288,518.26761587221938,115.17058130493763,129.56690396805485,148.07646167777693,172.75587195740644,207.30704634888772,259.13380793610969,345.51174391481288,518.26761587221938,{"$f":"'9   Trucks'!$P$15:$P$277","v":419.31685714285715},{"$f":"IF(LEFT(D122,2)=\"Tk\",VLOOKUP(D122,Equipment[],Equipment!$M$2)\n+VLOOKUP(D122,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},411814.61147357157,381469.52409966022,1030879.8197657147,927702.28505035734,824524.75033500022,721347.21561964299,618169.68090428587,514992.14618892869,411814.61147357157,381469.52409966022,381469.52409966022,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J123","v":"Ld1"},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B123=\"D\",'9   Trucks'!AN123/'9   Trucks'!T123,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":13.263562062684821},2.0405480096438184,{"$f":"IF(OR(LEFT(J123,2)=\"Ld\",LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ex\"),VLOOKUP(J123,Equipment[],Equipment!$M$2)\n+VLOOKUP(J123,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J123,2)=\"Ld\",LEFT(J123,2)=\"Sh\"),VLOOKUP(J123,Equipment[],Equipment!$BA$2),\nIF(LEFT(J123,2)=\"Ex\",VLOOKUP(J123,Equipment[],Equipment!$BC$2)*VLOOKUP(J123,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":48.4},1583.2850859182515,1055.5233906121678,4749.8552577547553,4222.093562448671,3694.3318671425873,3166.5701718365031,2638.8084765304193,2111.0467812243355,1583.2850859182515,1055.5233906121678,3.056935256352121E-2,4.5854028845281808E-2,1.0189784187840402E-2,1.1463507211320452E-2,1.3101151098651944E-2,1.5284676281760605E-2,1.8341611538112725E-2,2.2927014422640904E-2,3.056935256352121E-2,4.5854028845281808E-2,{"$f":"'9   Trucks'!$P$15:$P$277","v":4.4942857142857146E-2},{"$f":"IF(LEFT(D123,2)=\"Tk\",VLOOKUP(D123,Equipment[],Equipment!$M$2)\n+VLOOKUP(D123,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},44.138757928571444,33.750738085812472,110.49087028571434,99.432184892857165,88.373499500000023,77.31481410714288,66.256128714285737,55.197443321428587,44.138757928571444,33.750738085812472,33.750738085812472,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J124","v":"Ld1"},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B124=\"D\",'9   Trucks'!AN124/'9   Trucks'!T124,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":12.710331636316553},1.9554356363563927,{"$f":"IF(OR(LEFT(J124,2)=\"Ld\",LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ex\"),VLOOKUP(J124,Equipment[],Equipment!$M$2)\n+VLOOKUP(J124,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J124,2)=\"Ld\",LEFT(J124,2)=\"Sh\"),VLOOKUP(J124,Equipment[],Equipment!$BA$2),\nIF(LEFT(J124,2)=\"Ex\",VLOOKUP(J124,Equipment[],Equipment!$BC$2)*VLOOKUP(J124,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":3000.8},1101.4661458555925,550.73307292779623,4956.5976563501663,4405.8645834223698,3855.1315104945738,3304.3984375667774,2753.6653646389814,2202.9322917111849,1652.1992187833887,1101.4661458555925,2.7243687981613367,5.4487375963226734,0.60541528848029702,0.68109219954033418,0.77839108518895339,0.90812293272044564,1.0897475192645347,1.3621843990806684,1.8162458654408913,2.7243687981613367,{"$f":"'9   Trucks'!$P$15:$P$277","v":2.786457142857143},{"$f":"IF(LEFT(D124,2)=\"Tk\",VLOOKUP(D124,Equipment[],Equipment!$M$2)\n+VLOOKUP(D124,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},2050.9644972142864,2669.8071212308882,6850.4339577142882,6164.7954633571444,5479.1569690000015,4793.5184746428586,4107.8799802857156,3422.2414859285723,2736.6029915714294,2050.9644972142864,2050.9644972142864,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J125","v":"Ld1"},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B125=\"D\",'9   Trucks'!AN125/'9   Trucks'!T125,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":12.710331636316553},1.9554356363563927,{"$f":"IF(OR(LEFT(J125,2)=\"Ld\",LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ex\"),VLOOKUP(J125,Equipment[],Equipment!$M$2)\n+VLOOKUP(J125,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J125,2)=\"Ld\",LEFT(J125,2)=\"Sh\"),VLOOKUP(J125,Equipment[],Equipment!$BA$2),\nIF(LEFT(J125,2)=\"Ex\",VLOOKUP(J125,Equipment[],Equipment!$BC$2)*VLOOKUP(J125,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":2420},1101.4661458555925,550.73307292779623,4956.5976563501663,4405.8645834223698,3855.1315104945738,3304.3984375667774,2753.6653646389814,2202.9322917111849,1652.1992187833887,1101.4661458555925,2.1970716114204327,4.3941432228408654,0.48823813587120729,0.54926790285510818,0.62773474612012359,0.73235720380681091,0.878828644568173,1.0985358057102164,1.4647144076136218,2.1970716114204327,{"$f":"'9   Trucks'!$P$15:$P$277","v":2.2471428571428573},{"$f":"IF(LEFT(D125,2)=\"Tk\",VLOOKUP(D125,Equipment[],Equipment!$M$2)\n+VLOOKUP(D125,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},1654.0036267857147,2153.0702590571677,5524.5435142857168,4971.6092446428584,4418.6749750000017,3865.7407053571442,3312.8064357142866,2759.8721660714295,2206.9378964285725,1654.0036267857147,1654.0036267857147,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J126","v":"Ld1"},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B126=\"D\",'9   Trucks'!AN126/'9   Trucks'!T126,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":13.263562062684821},2.0405480096438184,{"$f":"IF(OR(LEFT(J126,2)=\"Ld\",LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ex\"),VLOOKUP(J126,Equipment[],Equipment!$M$2)\n+VLOOKUP(J126,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J126,2)=\"Ld\",LEFT(J126,2)=\"Sh\"),VLOOKUP(J126,Equipment[],Equipment!$BA$2),\nIF(LEFT(J126,2)=\"Ex\",VLOOKUP(J126,Equipment[],Equipment!$BC$2)*VLOOKUP(J126,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":1839.1999999999998},1583.2850859182515,1055.5233906121678,4749.8552577547553,4222.093562448671,3694.3318671425873,3166.5701718365031,2638.8084765304193,2111.0467812243355,1583.2850859182515,1055.5233906121678,1.1616353974138058,1.7424530961207085,0.38721179913793524,0.43561327403017713,0.49784374174877388,0.58081769870690292,0.69698123844828352,0.87122654806035427,1.1616353974138058,1.7424530961207085,{"$f":"'9   Trucks'!$P$15:$P$277","v":1.7078285714285713},{"$f":"IF(LEFT(D126,2)=\"Tk\",VLOOKUP(D126,Equipment[],Equipment!$M$2)\n+VLOOKUP(D126,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},1677.2728012857146,1282.5280472608738,4198.6530708571436,3778.4230259285719,3358.1929810000001,2937.9629360714289,2517.7328911428576,2097.5028462142859,1677.2728012857146,1282.5280472608738,1282.5280472608738,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J127","v":"Ld1"},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B127=\"D\",'9   Trucks'!AN127/'9   Trucks'!T127,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":14.931363456997998},2.2971328395381536,{"$f":"IF(OR(LEFT(J127,2)=\"Ld\",LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ex\"),VLOOKUP(J127,Equipment[],Equipment!$M$2)\n+VLOOKUP(J127,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J127,2)=\"Ld\",LEFT(J127,2)=\"Sh\"),VLOOKUP(J127,Equipment[],Equipment!$BA$2),\nIF(LEFT(J127,2)=\"Ex\",VLOOKUP(J127,Equipment[],Equipment!$BC$2)*VLOOKUP(J127,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":968},1406.4355248252809,937.62368321685392,4219.3065744758424,3750.4947328674157,3281.682891258989,2812.8710496505619,2344.0592080421347,1875.2473664337078,1406.4355248252809,937.62368321685392,0.68826475363686013,1.0323971304552901,0.22942158454562006,0.25809928261382253,0.29497060870151143,0.34413237681843006,0.41295885218211609,0.51619856522764507,0.68826475363686013,1.0323971304552901,{"$f":"'9   Trucks'!$P$15:$P$277","v":0.89885714285714291},{"$f":"IF(LEFT(D127,2)=\"Tk\",VLOOKUP(D127,Equipment[],Equipment!$M$2)\n+VLOOKUP(D127,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},882.77515857142885,759.89320956093457,2209.8174057142869,1988.6436978571435,1767.4699900000005,1546.2962821428575,1325.1225742857148,1103.9488664285718,882.77515857142885,759.89320956093457,759.89320956093457,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J128","v":"Ld1"},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B128=\"D\",'9   Trucks'!AN128/'9   Trucks'!T128,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":12.710331636316553},1.9554356363563927,{"$f":"IF(OR(LEFT(J128,2)=\"Ld\",LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ex\"),VLOOKUP(J128,Equipment[],Equipment!$M$2)\n+VLOOKUP(J128,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J128,2)=\"Ld\",LEFT(J128,2)=\"Sh\"),VLOOKUP(J128,Equipment[],Equipment!$BA$2),\nIF(LEFT(J128,2)=\"Ex\",VLOOKUP(J128,Equipment[],Equipment!$BC$2)*VLOOKUP(J128,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":2226.4},1101.4661458555925,550.73307292779623,4956.5976563501663,4405.8645834223698,3855.1315104945738,3304.3984375667774,2753.6653646389814,2202.9322917111849,1652.1992187833887,1101.4661458555925,2.0213058825067982,4.0426117650135964,0.44917908500151071,0.50532647062669955,0.57751596643051373,0.67376862750226607,0.80852235300271924,1.0106529412533991,1.3475372550045321,2.0213058825067982,{"$f":"'9   Trucks'!$P$15:$P$277","v":2.0673714285714286},{"$f":"IF(LEFT(D128,2)=\"Tk\",VLOOKUP(D128,Equipment[],Equipment!$M$2)\n+VLOOKUP(D128,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},1521.6833366428575,1980.8246383325943,5082.5800331428591,4573.88050507143,4065.1809770000009,3556.4814489285723,3047.7819208571436,2539.082392785715,2030.3828647142864,1521.6833366428575,1521.6833366428575,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J129","v":"Ld1"},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B129=\"D\",'9   Trucks'!AN129/'9   Trucks'!T129,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":19.991528128608223},3.0756197120935727,{"$f":"IF(OR(LEFT(J129,2)=\"Ld\",LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ex\"),VLOOKUP(J129,Equipment[],Equipment!$M$2)\n+VLOOKUP(J129,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J129,2)=\"Ld\",LEFT(J129,2)=\"Sh\"),VLOOKUP(J129,Equipment[],Equipment!$BA$2),\nIF(LEFT(J129,2)=\"Ex\",VLOOKUP(J129,Equipment[],Equipment!$BC$2)*VLOOKUP(J129,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":2516.7999999999997},1400.593282307995,1050.4449617309963,3151.3348851929886,2801.1865646159899,2451.0382440389913,2100.8899234619926,1750.7416028849937,1400.593282307995,1050.4449617309963,700.29664115399748,1.7969527855028991,2.3959370473371986,0.79864568244573286,0.89847639275144953,1.0268301631445136,1.1979685236685993,1.4375622284023193,1.7969527855028991,2.3959370473371986,3.5939055710057981,{"$f":"'9   Trucks'!$P$15:$P$277","v":2.3370285714285712},{"$f":"IF(LEFT(D129,2)=\"Tk\",VLOOKUP(D129,Equipment[],Equipment!$M$2)\n+VLOOKUP(D129,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},2870.2670527142864,2353.0699218423069,5745.5252548571443,5170.4736144285716,4595.4219740000008,4020.370333571429,3445.3186931428577,2870.2670527142864,2353.0699218423069,2645.2848023765305,2353.0699218423069,3,3]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J130","v":"Ld1"},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nVLOOKUP(D130,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B130=\"D\",'9   Trucks'!AN130/'9   Trucks'!T130,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":19.991528128608223},3.0756197120935727,{"$f":"IF(OR(LEFT(J130,2)=\"Ld\",LEFT(J130,2)=\"Sh\",LEFT(J130,2)=\"Ex\"),VLOOKUP(J130,Equipment[],Equipment!$M$2)\n+VLOOKUP(J130,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J130,2)=\"Ld\",LEFT(J130,2)=\"Sh\"),VLOOKUP(J130,Equipment[],Equipment!$BA$2),\nIF(LEFT(J130,2)=\"Ex\",VLOOKUP(J130,Equipment[],Equipment!$BC$2)*VLOOKUP(J130,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":1645.6000000000001},1400.593282307995,1050.4449617309963,3151.3348851929886,2801.1865646159899,2451.0382440389913,2100.8899234619926,1750.7416028849937,1400.593282307995,1050.4449617309963,700.29664115399748,1.1749306674442035,1.5665742232589377,0.52219140775297934,0.58746533372210175,0.67138895282525912,0.78328711162946885,0.9399445339553627,1.1749306674442035,1.5665742232589377,2.349861334888407,{"$f":"'9   Trucks'!$P$15:$P$277","v":1.528057142857143},{"$f":"IF(LEFT(D130,2)=\"Tk\",VLOOKUP(D130,Equipment[],Equipment!$M$2)\n+VLOOKUP(D130,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},1876.713072928572,1538.5457181276624,3756.6895897142876,3380.6942863571439,3004.6989830000011,2628.7036796428579,2252.7083762857151,1876.713072928572,1538.5457181276624,1729.609293861578,1538.5457181276624,3,3]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J131","v":"Ld1"},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nVLOOKUP(D131,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B131=\"D\",'9   Trucks'!AN131/'9   Trucks'!T131,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":19.991528128608223},3.0756197120935727,{"$f":"IF(OR(LEFT(J131,2)=\"Ld\",LEFT(J131,2)=\"Sh\",LEFT(J131,2)=\"Ex\"),VLOOKUP(J131,Equipment[],Equipment!$M$2)\n+VLOOKUP(J131,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J131,2)=\"Ld\",LEFT(J131,2)=\"Sh\"),VLOOKUP(J131,Equipment[],Equipment!$BA$2),\nIF(LEFT(J131,2)=\"Ex\",VLOOKUP(J131,Equipment[],Equipment!$BC$2)*VLOOKUP(J131,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":4065.6000000000004},1400.593282307995,1050.4449617309963,3151.3348851929886,2801.1865646159899,2451.0382440389913,2100.8899234619926,1750.7416028849937,1400.593282307995,1050.4449617309963,700.29664115399748,2.9027698842739142,3.8703598456985522,1.2901199485661841,1.4513849421369571,1.6587256481565225,1.9351799228492761,2.3222159074191318,2.9027698842739142,3.8703598456985522,5.8055397685478285,{"$f":"'9   Trucks'!$P$15:$P$277","v":3.7752000000000003},{"$f":"IF(LEFT(D131,2)=\"Tk\",VLOOKUP(D131,Equipment[],Equipment!$M$2)\n+VLOOKUP(D131,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},4636.5852390000018,3801.1129506683428,9281.2331040000045,8352.3035310000032,7423.3739580000019,6494.4443850000016,5565.5148120000022,4636.5852390000018,3801.1129506683428,4273.1523730697809,3801.1129506683428,3,3]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J132","v":"Ld1"},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nVLOOKUP(D132,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B132=\"D\",'9   Trucks'!AN132/'9   Trucks'!T132,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":13.26536474539831},2.040825345445894,{"$f":"IF(OR(LEFT(J132,2)=\"Ld\",LEFT(J132,2)=\"Sh\",LEFT(J132,2)=\"Ex\"),VLOOKUP(J132,Equipment[],Equipment!$M$2)\n+VLOOKUP(J132,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J132,2)=\"Ld\",LEFT(J132,2)=\"Sh\"),VLOOKUP(J132,Equipment[],Equipment!$BA$2),\nIF(LEFT(J132,2)=\"Ex\",VLOOKUP(J132,Equipment[],Equipment!$BC$2)*VLOOKUP(J132,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":7405.2},1583.0699270658802,1055.3799513772533,4749.20978119764,4221.5198055090132,3693.8298298203867,3166.1398541317603,2638.4498784431335,2110.7599027545066,1583.0699270658802,1055.3799513772533,4.6777466196487412,7.0166199294731122,1.5592488732162471,1.754154982368278,2.0047485512780319,2.3388733098243706,2.8066479717892445,3.5083099647365561,4.6777466196487412,7.0166199294731122,{"$f":"'9   Trucks'!$P$15:$P$277","v":6.8762571428571428},{"$f":"IF(LEFT(D132,2)=\"Tk\",VLOOKUP(D132,Equipment[],Equipment!$M$2)\n+VLOOKUP(D132,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},6753.2299630714306,5164.564760195688,16905.103153714292,15213.124288607147,13521.145423500004,11829.166558392861,10137.187693285718,8445.2088281785745,6753.2299630714306,5164.564760195688,5164.564760195688,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J133","v":"Ld1"},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nVLOOKUP(D133,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B133=\"D\",'9   Trucks'!AN133/'9   Trucks'!T133,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":16.061757866680804},2.4710396717970466,{"$f":"IF(OR(LEFT(J133,2)=\"Ld\",LEFT(J133,2)=\"Sh\",LEFT(J133,2)=\"Ex\"),VLOOKUP(J133,Equipment[],Equipment!$M$2)\n+VLOOKUP(J133,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J133,2)=\"Ld\",LEFT(J133,2)=\"Sh\"),VLOOKUP(J133,Equipment[],Equipment!$BA$2),\nIF(LEFT(J133,2)=\"Ex\",VLOOKUP(J133,Equipment[],Equipment!$BC$2)*VLOOKUP(J133,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":242000},1307.453404185808,871.63560279053877,3922.3602125574243,3486.5424111621551,3050.7246097668858,2614.9068083716161,2179.0890069763468,1743.2712055810775,1307.453404185808,871.63560279053877,185.09263827317881,277.63895740976818,61.697546091059593,69.409739352442045,79.325416402790907,92.546319136589403,111.05558296390727,138.81947870488409,185.09263827317881,277.63895740976818,{"$f":"'9   Trucks'!$P$15:$P$277","v":224.71428571428572},{"$f":"IF(LEFT(D133,2)=\"Tk\",VLOOKUP(D133,Equipment[],Equipment!$M$2)\n+VLOOKUP(D133,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},220693.78964285721,204355.42895418487,552454.35142857162,497160.92446428584,441867.49750000011,386574.07053571439,331280.64357142866,275987.21660714294,220693.78964285721,204355.42895418487,204355.42895418487,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J134","v":"Ld1"},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nVLOOKUP(D134,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$277","v":10},{"$f":"IF(B134=\"D\",'9   Trucks'!AN134/'9   Trucks'!T134,0)","v":0.65},6.5,{"$f":"'9   Trucks'!$L$15:$L$277","v":16.281797987660173},2.5048919981015652,{"$f":"IF(OR(LEFT(J134,2)=\"Ld\",LEFT(J134,2)=\"Sh\",LEFT(J134,2)=\"Ex\"),VLOOKUP(J134,Equipment[],Equipment!$M$2)\n+VLOOKUP(J134,Equipment[],Equipment!$BT$2),0)","v":243.92534090909095},{"$f":"IF(OR(LEFT(J134,2)=\"Ld\",LEFT(J134,2)=\"Sh\"),VLOOKUP(J134,Equipment[],Equipment!$BA$2),\nIF(LEFT(J134,2)=\"Ex\",VLOOKUP(J134,Equipment[],Equipment!$BC$2)*VLOOKUP(J134,Equipment[],Equipment!$BE$2),\n0))","v":14},{"$f":"'9   Trucks'!$K$15:$K$277","v":6998.6399999999994},1289.7838442606712,859.85589617378082,3869.3515327820137,3439.4235846951233,3009.4956366082329,2579.5676885213425,2149.6397404344521,1719.7117923475616,1289.7838442606712,859.85589617378082,5.4262115556360948,8.1393173334541427,1.8087371852120315,2.0348293333635357,2.3255192381297549,2.7131057778180474,3.255726933381657,4.0696586667270713,5.4262115556360948,8.1393173334541427,{"$f":"'9   Trucks'!$P$15:$P$277","v":6.4987371428571423},{"$f":"IF(LEFT(D134,2)=\"Tk\",VLOOKUP(D134,Equipment[],Equipment!$M$2)\n+VLOOKUP(D134,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},6382.4643964714296,5990.923250073165,15976.97984331429,14377.893935507145,12778.808027700001,11179.722119892858,9580.6362120857157,7981.5503042785731,6382.4643964714296,5990.923250073165,5990.923250073165,2,2]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J135","v":"--"},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nVLOOKUP(D135,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B135=\"D\",'9   Trucks'!AN135/'9   Trucks'!T135,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J135,2)=\"Ld\",LEFT(J135,2)=\"Sh\",LEFT(J135,2)=\"Ex\"),VLOOKUP(J135,Equipment[],Equipment!$M$2)\n+VLOOKUP(J135,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J135,2)=\"Ld\",LEFT(J135,2)=\"Sh\"),VLOOKUP(J135,Equipment[],Equipment!$BA$2),\nIF(LEFT(J135,2)=\"Ex\",VLOOKUP(J135,Equipment[],Equipment!$BC$2)*VLOOKUP(J135,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D135,2)=\"Tk\",VLOOKUP(D135,Equipment[],Equipment!$M$2)\n+VLOOKUP(D135,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J136","v":"--"},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nVLOOKUP(D136,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B136=\"D\",'9   Trucks'!AN136/'9   Trucks'!T136,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J136,2)=\"Ld\",LEFT(J136,2)=\"Sh\",LEFT(J136,2)=\"Ex\"),VLOOKUP(J136,Equipment[],Equipment!$M$2)\n+VLOOKUP(J136,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J136,2)=\"Ld\",LEFT(J136,2)=\"Sh\"),VLOOKUP(J136,Equipment[],Equipment!$BA$2),\nIF(LEFT(J136,2)=\"Ex\",VLOOKUP(J136,Equipment[],Equipment!$BC$2)*VLOOKUP(J136,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",VLOOKUP(D136,Equipment[],Equipment!$M$2)\n+VLOOKUP(D136,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J137","v":"--"},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nVLOOKUP(D137,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B137=\"D\",'9   Trucks'!AN137/'9   Trucks'!T137,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J137,2)=\"Ld\",LEFT(J137,2)=\"Sh\",LEFT(J137,2)=\"Ex\"),VLOOKUP(J137,Equipment[],Equipment!$M$2)\n+VLOOKUP(J137,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J137,2)=\"Ld\",LEFT(J137,2)=\"Sh\"),VLOOKUP(J137,Equipment[],Equipment!$BA$2),\nIF(LEFT(J137,2)=\"Ex\",VLOOKUP(J137,Equipment[],Equipment!$BC$2)*VLOOKUP(J137,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",VLOOKUP(D137,Equipment[],Equipment!$M$2)\n+VLOOKUP(D137,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J138","v":"--"},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nVLOOKUP(D138,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B138=\"D\",'9   Trucks'!AN138/'9   Trucks'!T138,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J138,2)=\"Ld\",LEFT(J138,2)=\"Sh\",LEFT(J138,2)=\"Ex\"),VLOOKUP(J138,Equipment[],Equipment!$M$2)\n+VLOOKUP(J138,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J138,2)=\"Ld\",LEFT(J138,2)=\"Sh\"),VLOOKUP(J138,Equipment[],Equipment!$BA$2),\nIF(LEFT(J138,2)=\"Ex\",VLOOKUP(J138,Equipment[],Equipment!$BC$2)*VLOOKUP(J138,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D138,2)=\"Tk\",VLOOKUP(D138,Equipment[],Equipment!$M$2)\n+VLOOKUP(D138,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J139","v":"--"},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nVLOOKUP(D139,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B139=\"D\",'9   Trucks'!AN139/'9   Trucks'!T139,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J139,2)=\"Ld\",LEFT(J139,2)=\"Sh\",LEFT(J139,2)=\"Ex\"),VLOOKUP(J139,Equipment[],Equipment!$M$2)\n+VLOOKUP(J139,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J139,2)=\"Ld\",LEFT(J139,2)=\"Sh\"),VLOOKUP(J139,Equipment[],Equipment!$BA$2),\nIF(LEFT(J139,2)=\"Ex\",VLOOKUP(J139,Equipment[],Equipment!$BC$2)*VLOOKUP(J139,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D139,2)=\"Tk\",VLOOKUP(D139,Equipment[],Equipment!$M$2)\n+VLOOKUP(D139,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J140","v":"--"},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nVLOOKUP(D140,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B140=\"D\",'9   Trucks'!AN140/'9   Trucks'!T140,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J140,2)=\"Ld\",LEFT(J140,2)=\"Sh\",LEFT(J140,2)=\"Ex\"),VLOOKUP(J140,Equipment[],Equipment!$M$2)\n+VLOOKUP(J140,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J140,2)=\"Ld\",LEFT(J140,2)=\"Sh\"),VLOOKUP(J140,Equipment[],Equipment!$BA$2),\nIF(LEFT(J140,2)=\"Ex\",VLOOKUP(J140,Equipment[],Equipment!$BC$2)*VLOOKUP(J140,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",VLOOKUP(D140,Equipment[],Equipment!$M$2)\n+VLOOKUP(D140,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J141","v":"--"},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nVLOOKUP(D141,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B141=\"D\",'9   Trucks'!AN141/'9   Trucks'!T141,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J141,2)=\"Ld\",LEFT(J141,2)=\"Sh\",LEFT(J141,2)=\"Ex\"),VLOOKUP(J141,Equipment[],Equipment!$M$2)\n+VLOOKUP(J141,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J141,2)=\"Ld\",LEFT(J141,2)=\"Sh\"),VLOOKUP(J141,Equipment[],Equipment!$BA$2),\nIF(LEFT(J141,2)=\"Ex\",VLOOKUP(J141,Equipment[],Equipment!$BC$2)*VLOOKUP(J141,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",VLOOKUP(D141,Equipment[],Equipment!$M$2)\n+VLOOKUP(D141,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J142","v":"--"},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nVLOOKUP(D142,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B142=\"D\",'9   Trucks'!AN142/'9   Trucks'!T142,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J142,2)=\"Ld\",LEFT(J142,2)=\"Sh\",LEFT(J142,2)=\"Ex\"),VLOOKUP(J142,Equipment[],Equipment!$M$2)\n+VLOOKUP(J142,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J142,2)=\"Ld\",LEFT(J142,2)=\"Sh\"),VLOOKUP(J142,Equipment[],Equipment!$BA$2),\nIF(LEFT(J142,2)=\"Ex\",VLOOKUP(J142,Equipment[],Equipment!$BC$2)*VLOOKUP(J142,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",VLOOKUP(D142,Equipment[],Equipment!$M$2)\n+VLOOKUP(D142,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J143","v":"--"},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nVLOOKUP(D143,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B143=\"D\",'9   Trucks'!AN143/'9   Trucks'!T143,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J143,2)=\"Ld\",LEFT(J143,2)=\"Sh\",LEFT(J143,2)=\"Ex\"),VLOOKUP(J143,Equipment[],Equipment!$M$2)\n+VLOOKUP(J143,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J143,2)=\"Ld\",LEFT(J143,2)=\"Sh\"),VLOOKUP(J143,Equipment[],Equipment!$BA$2),\nIF(LEFT(J143,2)=\"Ex\",VLOOKUP(J143,Equipment[],Equipment!$BC$2)*VLOOKUP(J143,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",VLOOKUP(D143,Equipment[],Equipment!$M$2)\n+VLOOKUP(D143,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J144","v":"--"},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nVLOOKUP(D144,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B144=\"D\",'9   Trucks'!AN144/'9   Trucks'!T144,0)","v":0},{"$f":"IF(B144=\"D\",L144*M144,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$277","v":0},{"$f":"IF(N144>0,O144/N144,0)","v":0},{"$f":"IF(OR(LEFT(J144,2)=\"Ld\",LEFT(J144,2)=\"Sh\",LEFT(J144,2)=\"Ex\"),VLOOKUP(J144,Equipment[],Equipment!$M$2)\n+VLOOKUP(J144,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J144,2)=\"Ld\",LEFT(J144,2)=\"Sh\"),VLOOKUP(J144,Equipment[],Equipment!$BA$2),\nIF(LEFT(J144,2)=\"Ex\",VLOOKUP(J144,Equipment[],Equipment!$BC$2)*VLOOKUP(J144,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},{"$f":"IF(O144>0,K144*L144*R144*ROUNDUP(P144,0)/O144,0)","v":0},{"$f":"IF(O144>0,K144*L144*R144*ROUNDDOWN(P144,0)/O144,0)","v":0},{"$f":"IF(O144>0,K144*L144*R144*$V$14/O144,0)","v":0},{"$f":"IF(O144>0,K144*L144*R144*$W$14/O144,0)","v":0},{"$f":"IF(O144>0,K144*L144*R144*$X$14/O144,0)","v":0},{"$f":"IF(O144>0,K144*L144*R144*$Y$14/O144,0)","v":0},{"$f":"IF(O144>0,K144*L144*R144*$Z$14/O144,0)","v":0},{"$f":"IF(O144>0,K144*L144*R144*$AA$14/O144,0)","v":0},{"$f":"IF(O144>0,K144*L144*R144*$AB$14/O144,0)","v":0},{"$f":"IF(O144>0,K144*L144*R144*$AC$14/O144,0)","v":0},{"$f":"IF(T144>0,S144/T144,0)","v":0},{"$f":"IF(U144>0,S144/U144,0)","v":0},{"$f":"IF(V144>0,S144/V144,0)","v":0},{"$f":"IF(W144>0,S144/W144,0)","v":0},{"$f":"IF(X144>0,S144/X144,0)","v":0},{"$f":"IF(Y144>0,S144/Y144,0)","v":0},{"$f":"IF(Z144>0,S144/Z144,0)","v":0},{"$f":"IF(AA144>0,S144/AA144,0)","v":0},{"$f":"IF(AB144>0,S144/AB144,0)","v":0},{"$f":"IF(AC144>0,S144/AC144,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",VLOOKUP(D144,Equipment[],Equipment!$M$2)\n+VLOOKUP(D144,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD144,AN144)*(Q144+ROUNDUP(P144,0)*AO144)","v":0},{"$f":"MAX(AE144,AN144)*(Q144+ROUNDDOWN(P144,0)*AO144)","v":0},{"$f":"MAX(AF144,AN144)*(Q144+$AR$14*AO144)","v":0},{"$f":"MAX(AG144,AN144)*(Q144+$AS$14*AO144)","v":0},{"$f":"MAX(AH144,AN144)*(Q144+$AT$14*AO144)","v":0},{"$f":"MAX(AI144,AN144)*(Q144+$AU$14*AO144)","v":0},{"$f":"MAX(AJ144,AN144)*(Q144+$AV$14*AO144)","v":0},{"$f":"MAX(AK144,AN144)*(Q144+$AW$14*AO144)","v":0},{"$f":"MAX(AL144,AN144)*(Q144+$AX$14*AO144)","v":0},{"$f":"MAX(AM144,AN144)*(Q144+$AY$14*AO144)","v":0},{"$f":"MIN(AP144:AY144)","v":0},{"$f":"IF(B144=\"D\",IF(AP144<AQ144,ROUNDUP(P144,0),\nIF(AQ144<AR144,ROUNDDOWN(P144,0),\nIF(AR144<AS144,9,\nIF(AS144<AT144,8,\nIF(AT144<AU144,7,\nIF(AU144<AV144,6,\nIF(AV144<AW144,5,\nIF(AW144<AX144,4,\nIF(AX144<AY144,3,2))))))))),\n0)","v":0},{"$f":"IF(BA144>ROUNDUP(P144,0),\nIF(AP144>AQ144,ROUNDDOWN(P144,0),ROUNDUP(P144,0)),BA144)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J145","v":"--"},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nVLOOKUP(D145,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B145=\"D\",'9   Trucks'!AN145/'9   Trucks'!T145,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J145,2)=\"Ld\",LEFT(J145,2)=\"Sh\",LEFT(J145,2)=\"Ex\"),VLOOKUP(J145,Equipment[],Equipment!$M$2)\n+VLOOKUP(J145,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J145,2)=\"Ld\",LEFT(J145,2)=\"Sh\"),VLOOKUP(J145,Equipment[],Equipment!$BA$2),\nIF(LEFT(J145,2)=\"Ex\",VLOOKUP(J145,Equipment[],Equipment!$BC$2)*VLOOKUP(J145,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",VLOOKUP(D145,Equipment[],Equipment!$M$2)\n+VLOOKUP(D145,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J146","v":"--"},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nVLOOKUP(D146,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B146=\"D\",'9   Trucks'!AN146/'9   Trucks'!T146,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J146,2)=\"Ld\",LEFT(J146,2)=\"Sh\",LEFT(J146,2)=\"Ex\"),VLOOKUP(J146,Equipment[],Equipment!$M$2)\n+VLOOKUP(J146,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J146,2)=\"Ld\",LEFT(J146,2)=\"Sh\"),VLOOKUP(J146,Equipment[],Equipment!$BA$2),\nIF(LEFT(J146,2)=\"Ex\",VLOOKUP(J146,Equipment[],Equipment!$BC$2)*VLOOKUP(J146,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",VLOOKUP(D146,Equipment[],Equipment!$M$2)\n+VLOOKUP(D146,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J147","v":"--"},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nVLOOKUP(D147,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B147=\"D\",'9   Trucks'!AN147/'9   Trucks'!T147,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J147,2)=\"Ld\",LEFT(J147,2)=\"Sh\",LEFT(J147,2)=\"Ex\"),VLOOKUP(J147,Equipment[],Equipment!$M$2)\n+VLOOKUP(J147,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J147,2)=\"Ld\",LEFT(J147,2)=\"Sh\"),VLOOKUP(J147,Equipment[],Equipment!$BA$2),\nIF(LEFT(J147,2)=\"Ex\",VLOOKUP(J147,Equipment[],Equipment!$BC$2)*VLOOKUP(J147,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",VLOOKUP(D147,Equipment[],Equipment!$M$2)\n+VLOOKUP(D147,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J148","v":"--"},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nVLOOKUP(D148,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B148=\"D\",'9   Trucks'!AN148/'9   Trucks'!T148,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J148,2)=\"Ld\",LEFT(J148,2)=\"Sh\",LEFT(J148,2)=\"Ex\"),VLOOKUP(J148,Equipment[],Equipment!$M$2)\n+VLOOKUP(J148,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J148,2)=\"Ld\",LEFT(J148,2)=\"Sh\"),VLOOKUP(J148,Equipment[],Equipment!$BA$2),\nIF(LEFT(J148,2)=\"Ex\",VLOOKUP(J148,Equipment[],Equipment!$BC$2)*VLOOKUP(J148,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",VLOOKUP(D148,Equipment[],Equipment!$M$2)\n+VLOOKUP(D148,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J149","v":"--"},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nVLOOKUP(D149,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B149=\"D\",'9   Trucks'!AN149/'9   Trucks'!T149,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J149,2)=\"Ld\",LEFT(J149,2)=\"Sh\",LEFT(J149,2)=\"Ex\"),VLOOKUP(J149,Equipment[],Equipment!$M$2)\n+VLOOKUP(J149,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J149,2)=\"Ld\",LEFT(J149,2)=\"Sh\"),VLOOKUP(J149,Equipment[],Equipment!$BA$2),\nIF(LEFT(J149,2)=\"Ex\",VLOOKUP(J149,Equipment[],Equipment!$BC$2)*VLOOKUP(J149,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",VLOOKUP(D149,Equipment[],Equipment!$M$2)\n+VLOOKUP(D149,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J150","v":"--"},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nVLOOKUP(D150,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B150=\"D\",'9   Trucks'!AN150/'9   Trucks'!T150,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J150,2)=\"Ld\",LEFT(J150,2)=\"Sh\",LEFT(J150,2)=\"Ex\"),VLOOKUP(J150,Equipment[],Equipment!$M$2)\n+VLOOKUP(J150,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J150,2)=\"Ld\",LEFT(J150,2)=\"Sh\"),VLOOKUP(J150,Equipment[],Equipment!$BA$2),\nIF(LEFT(J150,2)=\"Ex\",VLOOKUP(J150,Equipment[],Equipment!$BC$2)*VLOOKUP(J150,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",VLOOKUP(D150,Equipment[],Equipment!$M$2)\n+VLOOKUP(D150,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J151","v":"--"},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nVLOOKUP(D151,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B151=\"D\",'9   Trucks'!AN151/'9   Trucks'!T151,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J151,2)=\"Ld\",LEFT(J151,2)=\"Sh\",LEFT(J151,2)=\"Ex\"),VLOOKUP(J151,Equipment[],Equipment!$M$2)\n+VLOOKUP(J151,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J151,2)=\"Ld\",LEFT(J151,2)=\"Sh\"),VLOOKUP(J151,Equipment[],Equipment!$BA$2),\nIF(LEFT(J151,2)=\"Ex\",VLOOKUP(J151,Equipment[],Equipment!$BC$2)*VLOOKUP(J151,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",VLOOKUP(D151,Equipment[],Equipment!$M$2)\n+VLOOKUP(D151,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J152","v":"--"},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nVLOOKUP(D152,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B152=\"D\",'9   Trucks'!AN152/'9   Trucks'!T152,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J152,2)=\"Ld\",LEFT(J152,2)=\"Sh\",LEFT(J152,2)=\"Ex\"),VLOOKUP(J152,Equipment[],Equipment!$M$2)\n+VLOOKUP(J152,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J152,2)=\"Ld\",LEFT(J152,2)=\"Sh\"),VLOOKUP(J152,Equipment[],Equipment!$BA$2),\nIF(LEFT(J152,2)=\"Ex\",VLOOKUP(J152,Equipment[],Equipment!$BC$2)*VLOOKUP(J152,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",VLOOKUP(D152,Equipment[],Equipment!$M$2)\n+VLOOKUP(D152,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J153","v":"--"},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nVLOOKUP(D153,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B153=\"D\",'9   Trucks'!AN153/'9   Trucks'!T153,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J153,2)=\"Ld\",LEFT(J153,2)=\"Sh\",LEFT(J153,2)=\"Ex\"),VLOOKUP(J153,Equipment[],Equipment!$M$2)\n+VLOOKUP(J153,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J153,2)=\"Ld\",LEFT(J153,2)=\"Sh\"),VLOOKUP(J153,Equipment[],Equipment!$BA$2),\nIF(LEFT(J153,2)=\"Ex\",VLOOKUP(J153,Equipment[],Equipment!$BC$2)*VLOOKUP(J153,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",VLOOKUP(D153,Equipment[],Equipment!$M$2)\n+VLOOKUP(D153,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J154","v":"--"},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nVLOOKUP(D154,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B154=\"D\",'9   Trucks'!AN154/'9   Trucks'!T154,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J154,2)=\"Ld\",LEFT(J154,2)=\"Sh\",LEFT(J154,2)=\"Ex\"),VLOOKUP(J154,Equipment[],Equipment!$M$2)\n+VLOOKUP(J154,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J154,2)=\"Ld\",LEFT(J154,2)=\"Sh\"),VLOOKUP(J154,Equipment[],Equipment!$BA$2),\nIF(LEFT(J154,2)=\"Ex\",VLOOKUP(J154,Equipment[],Equipment!$BC$2)*VLOOKUP(J154,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",VLOOKUP(D154,Equipment[],Equipment!$M$2)\n+VLOOKUP(D154,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J155","v":"--"},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nVLOOKUP(D155,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B155=\"D\",'9   Trucks'!AN155/'9   Trucks'!T155,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J155,2)=\"Ld\",LEFT(J155,2)=\"Sh\",LEFT(J155,2)=\"Ex\"),VLOOKUP(J155,Equipment[],Equipment!$M$2)\n+VLOOKUP(J155,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J155,2)=\"Ld\",LEFT(J155,2)=\"Sh\"),VLOOKUP(J155,Equipment[],Equipment!$BA$2),\nIF(LEFT(J155,2)=\"Ex\",VLOOKUP(J155,Equipment[],Equipment!$BC$2)*VLOOKUP(J155,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",VLOOKUP(D155,Equipment[],Equipment!$M$2)\n+VLOOKUP(D155,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J156","v":"--"},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nVLOOKUP(D156,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B156=\"D\",'9   Trucks'!AN156/'9   Trucks'!T156,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J156,2)=\"Ld\",LEFT(J156,2)=\"Sh\",LEFT(J156,2)=\"Ex\"),VLOOKUP(J156,Equipment[],Equipment!$M$2)\n+VLOOKUP(J156,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J156,2)=\"Ld\",LEFT(J156,2)=\"Sh\"),VLOOKUP(J156,Equipment[],Equipment!$BA$2),\nIF(LEFT(J156,2)=\"Ex\",VLOOKUP(J156,Equipment[],Equipment!$BC$2)*VLOOKUP(J156,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",VLOOKUP(D156,Equipment[],Equipment!$M$2)\n+VLOOKUP(D156,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J157","v":"--"},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nVLOOKUP(D157,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B157=\"D\",'9   Trucks'!AN157/'9   Trucks'!T157,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J157,2)=\"Ld\",LEFT(J157,2)=\"Sh\",LEFT(J157,2)=\"Ex\"),VLOOKUP(J157,Equipment[],Equipment!$M$2)\n+VLOOKUP(J157,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J157,2)=\"Ld\",LEFT(J157,2)=\"Sh\"),VLOOKUP(J157,Equipment[],Equipment!$BA$2),\nIF(LEFT(J157,2)=\"Ex\",VLOOKUP(J157,Equipment[],Equipment!$BC$2)*VLOOKUP(J157,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",VLOOKUP(D157,Equipment[],Equipment!$M$2)\n+VLOOKUP(D157,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J158","v":"--"},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nVLOOKUP(D158,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B158=\"D\",'9   Trucks'!AN158/'9   Trucks'!T158,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J158,2)=\"Ld\",LEFT(J158,2)=\"Sh\",LEFT(J158,2)=\"Ex\"),VLOOKUP(J158,Equipment[],Equipment!$M$2)\n+VLOOKUP(J158,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J158,2)=\"Ld\",LEFT(J158,2)=\"Sh\"),VLOOKUP(J158,Equipment[],Equipment!$BA$2),\nIF(LEFT(J158,2)=\"Ex\",VLOOKUP(J158,Equipment[],Equipment!$BC$2)*VLOOKUP(J158,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",VLOOKUP(D158,Equipment[],Equipment!$M$2)\n+VLOOKUP(D158,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J159","v":"--"},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nVLOOKUP(D159,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B159=\"D\",'9   Trucks'!AN159/'9   Trucks'!T159,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J159,2)=\"Ld\",LEFT(J159,2)=\"Sh\",LEFT(J159,2)=\"Ex\"),VLOOKUP(J159,Equipment[],Equipment!$M$2)\n+VLOOKUP(J159,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J159,2)=\"Ld\",LEFT(J159,2)=\"Sh\"),VLOOKUP(J159,Equipment[],Equipment!$BA$2),\nIF(LEFT(J159,2)=\"Ex\",VLOOKUP(J159,Equipment[],Equipment!$BC$2)*VLOOKUP(J159,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",VLOOKUP(D159,Equipment[],Equipment!$M$2)\n+VLOOKUP(D159,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J160","v":"--"},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nVLOOKUP(D160,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B160=\"D\",'9   Trucks'!AN160/'9   Trucks'!T160,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J160,2)=\"Ld\",LEFT(J160,2)=\"Sh\",LEFT(J160,2)=\"Ex\"),VLOOKUP(J160,Equipment[],Equipment!$M$2)\n+VLOOKUP(J160,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J160,2)=\"Ld\",LEFT(J160,2)=\"Sh\"),VLOOKUP(J160,Equipment[],Equipment!$BA$2),\nIF(LEFT(J160,2)=\"Ex\",VLOOKUP(J160,Equipment[],Equipment!$BC$2)*VLOOKUP(J160,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",VLOOKUP(D160,Equipment[],Equipment!$M$2)\n+VLOOKUP(D160,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'9   Trucks'!J161","v":"--"},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nVLOOKUP(D161,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B161=\"D\",'9   Trucks'!AN161/'9   Trucks'!T161,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J161,2)=\"Ld\",LEFT(J161,2)=\"Sh\",LEFT(J161,2)=\"Ex\"),VLOOKUP(J161,Equipment[],Equipment!$M$2)\n+VLOOKUP(J161,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J161,2)=\"Ld\",LEFT(J161,2)=\"Sh\"),VLOOKUP(J161,Equipment[],Equipment!$BA$2),\nIF(LEFT(J161,2)=\"Ex\",VLOOKUP(J161,Equipment[],Equipment!$BC$2)*VLOOKUP(J161,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",VLOOKUP(D161,Equipment[],Equipment!$M$2)\n+VLOOKUP(D161,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J162","v":"--"},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nVLOOKUP(D162,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B162=\"D\",'9   Trucks'!AN162/'9   Trucks'!T162,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J162,2)=\"Ld\",LEFT(J162,2)=\"Sh\",LEFT(J162,2)=\"Ex\"),VLOOKUP(J162,Equipment[],Equipment!$M$2)\n+VLOOKUP(J162,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J162,2)=\"Ld\",LEFT(J162,2)=\"Sh\"),VLOOKUP(J162,Equipment[],Equipment!$BA$2),\nIF(LEFT(J162,2)=\"Ex\",VLOOKUP(J162,Equipment[],Equipment!$BC$2)*VLOOKUP(J162,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",VLOOKUP(D162,Equipment[],Equipment!$M$2)\n+VLOOKUP(D162,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J163","v":"--"},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nVLOOKUP(D163,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B163=\"D\",'9   Trucks'!AN163/'9   Trucks'!T163,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J163,2)=\"Ld\",LEFT(J163,2)=\"Sh\",LEFT(J163,2)=\"Ex\"),VLOOKUP(J163,Equipment[],Equipment!$M$2)\n+VLOOKUP(J163,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J163,2)=\"Ld\",LEFT(J163,2)=\"Sh\"),VLOOKUP(J163,Equipment[],Equipment!$BA$2),\nIF(LEFT(J163,2)=\"Ex\",VLOOKUP(J163,Equipment[],Equipment!$BC$2)*VLOOKUP(J163,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",VLOOKUP(D163,Equipment[],Equipment!$M$2)\n+VLOOKUP(D163,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J164","v":"--"},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nVLOOKUP(D164,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B164=\"D\",'9   Trucks'!AN164/'9   Trucks'!T164,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J164,2)=\"Ld\",LEFT(J164,2)=\"Sh\",LEFT(J164,2)=\"Ex\"),VLOOKUP(J164,Equipment[],Equipment!$M$2)\n+VLOOKUP(J164,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J164,2)=\"Ld\",LEFT(J164,2)=\"Sh\"),VLOOKUP(J164,Equipment[],Equipment!$BA$2),\nIF(LEFT(J164,2)=\"Ex\",VLOOKUP(J164,Equipment[],Equipment!$BC$2)*VLOOKUP(J164,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",VLOOKUP(D164,Equipment[],Equipment!$M$2)\n+VLOOKUP(D164,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J165","v":"--"},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nVLOOKUP(D165,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B165=\"D\",'9   Trucks'!AN165/'9   Trucks'!T165,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J165,2)=\"Ld\",LEFT(J165,2)=\"Sh\",LEFT(J165,2)=\"Ex\"),VLOOKUP(J165,Equipment[],Equipment!$M$2)\n+VLOOKUP(J165,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J165,2)=\"Ld\",LEFT(J165,2)=\"Sh\"),VLOOKUP(J165,Equipment[],Equipment!$BA$2),\nIF(LEFT(J165,2)=\"Ex\",VLOOKUP(J165,Equipment[],Equipment!$BC$2)*VLOOKUP(J165,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",VLOOKUP(D165,Equipment[],Equipment!$M$2)\n+VLOOKUP(D165,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J166","v":"--"},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nVLOOKUP(D166,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B166=\"D\",'9   Trucks'!AN166/'9   Trucks'!T166,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J166,2)=\"Ld\",LEFT(J166,2)=\"Sh\",LEFT(J166,2)=\"Ex\"),VLOOKUP(J166,Equipment[],Equipment!$M$2)\n+VLOOKUP(J166,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J166,2)=\"Ld\",LEFT(J166,2)=\"Sh\"),VLOOKUP(J166,Equipment[],Equipment!$BA$2),\nIF(LEFT(J166,2)=\"Ex\",VLOOKUP(J166,Equipment[],Equipment!$BC$2)*VLOOKUP(J166,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",VLOOKUP(D166,Equipment[],Equipment!$M$2)\n+VLOOKUP(D166,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J167","v":"--"},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nVLOOKUP(D167,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B167=\"D\",'9   Trucks'!AN167/'9   Trucks'!T167,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J167,2)=\"Ld\",LEFT(J167,2)=\"Sh\",LEFT(J167,2)=\"Ex\"),VLOOKUP(J167,Equipment[],Equipment!$M$2)\n+VLOOKUP(J167,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J167,2)=\"Ld\",LEFT(J167,2)=\"Sh\"),VLOOKUP(J167,Equipment[],Equipment!$BA$2),\nIF(LEFT(J167,2)=\"Ex\",VLOOKUP(J167,Equipment[],Equipment!$BC$2)*VLOOKUP(J167,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",VLOOKUP(D167,Equipment[],Equipment!$M$2)\n+VLOOKUP(D167,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J168","v":"--"},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nVLOOKUP(D168,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B168=\"D\",'9   Trucks'!AN168/'9   Trucks'!T168,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J168,2)=\"Ld\",LEFT(J168,2)=\"Sh\",LEFT(J168,2)=\"Ex\"),VLOOKUP(J168,Equipment[],Equipment!$M$2)\n+VLOOKUP(J168,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J168,2)=\"Ld\",LEFT(J168,2)=\"Sh\"),VLOOKUP(J168,Equipment[],Equipment!$BA$2),\nIF(LEFT(J168,2)=\"Ex\",VLOOKUP(J168,Equipment[],Equipment!$BC$2)*VLOOKUP(J168,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",VLOOKUP(D168,Equipment[],Equipment!$M$2)\n+VLOOKUP(D168,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J169","v":"--"},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nVLOOKUP(D169,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B169=\"D\",'9   Trucks'!AN169/'9   Trucks'!T169,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J169,2)=\"Ld\",LEFT(J169,2)=\"Sh\",LEFT(J169,2)=\"Ex\"),VLOOKUP(J169,Equipment[],Equipment!$M$2)\n+VLOOKUP(J169,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J169,2)=\"Ld\",LEFT(J169,2)=\"Sh\"),VLOOKUP(J169,Equipment[],Equipment!$BA$2),\nIF(LEFT(J169,2)=\"Ex\",VLOOKUP(J169,Equipment[],Equipment!$BC$2)*VLOOKUP(J169,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",VLOOKUP(D169,Equipment[],Equipment!$M$2)\n+VLOOKUP(D169,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J170","v":"--"},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nVLOOKUP(D170,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B170=\"D\",'9   Trucks'!AN170/'9   Trucks'!T170,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J170,2)=\"Ld\",LEFT(J170,2)=\"Sh\",LEFT(J170,2)=\"Ex\"),VLOOKUP(J170,Equipment[],Equipment!$M$2)\n+VLOOKUP(J170,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J170,2)=\"Ld\",LEFT(J170,2)=\"Sh\"),VLOOKUP(J170,Equipment[],Equipment!$BA$2),\nIF(LEFT(J170,2)=\"Ex\",VLOOKUP(J170,Equipment[],Equipment!$BC$2)*VLOOKUP(J170,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",VLOOKUP(D170,Equipment[],Equipment!$M$2)\n+VLOOKUP(D170,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J171","v":"--"},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nVLOOKUP(D171,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B171=\"D\",'9   Trucks'!AN171/'9   Trucks'!T171,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J171,2)=\"Ld\",LEFT(J171,2)=\"Sh\",LEFT(J171,2)=\"Ex\"),VLOOKUP(J171,Equipment[],Equipment!$M$2)\n+VLOOKUP(J171,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J171,2)=\"Ld\",LEFT(J171,2)=\"Sh\"),VLOOKUP(J171,Equipment[],Equipment!$BA$2),\nIF(LEFT(J171,2)=\"Ex\",VLOOKUP(J171,Equipment[],Equipment!$BC$2)*VLOOKUP(J171,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",VLOOKUP(D171,Equipment[],Equipment!$M$2)\n+VLOOKUP(D171,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J172","v":"--"},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nVLOOKUP(D172,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B172=\"D\",'9   Trucks'!AN172/'9   Trucks'!T172,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J172,2)=\"Ld\",LEFT(J172,2)=\"Sh\",LEFT(J172,2)=\"Ex\"),VLOOKUP(J172,Equipment[],Equipment!$M$2)\n+VLOOKUP(J172,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J172,2)=\"Ld\",LEFT(J172,2)=\"Sh\"),VLOOKUP(J172,Equipment[],Equipment!$BA$2),\nIF(LEFT(J172,2)=\"Ex\",VLOOKUP(J172,Equipment[],Equipment!$BC$2)*VLOOKUP(J172,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",VLOOKUP(D172,Equipment[],Equipment!$M$2)\n+VLOOKUP(D172,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J173","v":"--"},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nVLOOKUP(D173,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B173=\"D\",'9   Trucks'!AN173/'9   Trucks'!T173,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J173,2)=\"Ld\",LEFT(J173,2)=\"Sh\",LEFT(J173,2)=\"Ex\"),VLOOKUP(J173,Equipment[],Equipment!$M$2)\n+VLOOKUP(J173,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J173,2)=\"Ld\",LEFT(J173,2)=\"Sh\"),VLOOKUP(J173,Equipment[],Equipment!$BA$2),\nIF(LEFT(J173,2)=\"Ex\",VLOOKUP(J173,Equipment[],Equipment!$BC$2)*VLOOKUP(J173,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",VLOOKUP(D173,Equipment[],Equipment!$M$2)\n+VLOOKUP(D173,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J174","v":"--"},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nVLOOKUP(D174,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B174=\"D\",'9   Trucks'!AN174/'9   Trucks'!T174,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J174,2)=\"Ld\",LEFT(J174,2)=\"Sh\",LEFT(J174,2)=\"Ex\"),VLOOKUP(J174,Equipment[],Equipment!$M$2)\n+VLOOKUP(J174,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J174,2)=\"Ld\",LEFT(J174,2)=\"Sh\"),VLOOKUP(J174,Equipment[],Equipment!$BA$2),\nIF(LEFT(J174,2)=\"Ex\",VLOOKUP(J174,Equipment[],Equipment!$BC$2)*VLOOKUP(J174,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",VLOOKUP(D174,Equipment[],Equipment!$M$2)\n+VLOOKUP(D174,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J175","v":"--"},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nVLOOKUP(D175,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B175=\"D\",'9   Trucks'!AN175/'9   Trucks'!T175,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J175,2)=\"Ld\",LEFT(J175,2)=\"Sh\",LEFT(J175,2)=\"Ex\"),VLOOKUP(J175,Equipment[],Equipment!$M$2)\n+VLOOKUP(J175,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J175,2)=\"Ld\",LEFT(J175,2)=\"Sh\"),VLOOKUP(J175,Equipment[],Equipment!$BA$2),\nIF(LEFT(J175,2)=\"Ex\",VLOOKUP(J175,Equipment[],Equipment!$BC$2)*VLOOKUP(J175,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",VLOOKUP(D175,Equipment[],Equipment!$M$2)\n+VLOOKUP(D175,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J176","v":"--"},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nVLOOKUP(D176,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B176=\"D\",'9   Trucks'!AN176/'9   Trucks'!T176,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J176,2)=\"Ld\",LEFT(J176,2)=\"Sh\",LEFT(J176,2)=\"Ex\"),VLOOKUP(J176,Equipment[],Equipment!$M$2)\n+VLOOKUP(J176,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J176,2)=\"Ld\",LEFT(J176,2)=\"Sh\"),VLOOKUP(J176,Equipment[],Equipment!$BA$2),\nIF(LEFT(J176,2)=\"Ex\",VLOOKUP(J176,Equipment[],Equipment!$BC$2)*VLOOKUP(J176,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",VLOOKUP(D176,Equipment[],Equipment!$M$2)\n+VLOOKUP(D176,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J177","v":"--"},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nVLOOKUP(D177,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B177=\"D\",'9   Trucks'!AN177/'9   Trucks'!T177,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J177,2)=\"Ld\",LEFT(J177,2)=\"Sh\",LEFT(J177,2)=\"Ex\"),VLOOKUP(J177,Equipment[],Equipment!$M$2)\n+VLOOKUP(J177,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J177,2)=\"Ld\",LEFT(J177,2)=\"Sh\"),VLOOKUP(J177,Equipment[],Equipment!$BA$2),\nIF(LEFT(J177,2)=\"Ex\",VLOOKUP(J177,Equipment[],Equipment!$BC$2)*VLOOKUP(J177,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",VLOOKUP(D177,Equipment[],Equipment!$M$2)\n+VLOOKUP(D177,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J178","v":"--"},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nVLOOKUP(D178,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B178=\"D\",'9   Trucks'!AN178/'9   Trucks'!T178,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J178,2)=\"Ld\",LEFT(J178,2)=\"Sh\",LEFT(J178,2)=\"Ex\"),VLOOKUP(J178,Equipment[],Equipment!$M$2)\n+VLOOKUP(J178,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J178,2)=\"Ld\",LEFT(J178,2)=\"Sh\"),VLOOKUP(J178,Equipment[],Equipment!$BA$2),\nIF(LEFT(J178,2)=\"Ex\",VLOOKUP(J178,Equipment[],Equipment!$BC$2)*VLOOKUP(J178,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",VLOOKUP(D178,Equipment[],Equipment!$M$2)\n+VLOOKUP(D178,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J179","v":"--"},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nVLOOKUP(D179,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B179=\"D\",'9   Trucks'!AN179/'9   Trucks'!T179,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J179,2)=\"Ld\",LEFT(J179,2)=\"Sh\",LEFT(J179,2)=\"Ex\"),VLOOKUP(J179,Equipment[],Equipment!$M$2)\n+VLOOKUP(J179,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J179,2)=\"Ld\",LEFT(J179,2)=\"Sh\"),VLOOKUP(J179,Equipment[],Equipment!$BA$2),\nIF(LEFT(J179,2)=\"Ex\",VLOOKUP(J179,Equipment[],Equipment!$BC$2)*VLOOKUP(J179,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",VLOOKUP(D179,Equipment[],Equipment!$M$2)\n+VLOOKUP(D179,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J180","v":"--"},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nVLOOKUP(D180,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B180=\"D\",'9   Trucks'!AN180/'9   Trucks'!T180,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J180,2)=\"Ld\",LEFT(J180,2)=\"Sh\",LEFT(J180,2)=\"Ex\"),VLOOKUP(J180,Equipment[],Equipment!$M$2)\n+VLOOKUP(J180,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J180,2)=\"Ld\",LEFT(J180,2)=\"Sh\"),VLOOKUP(J180,Equipment[],Equipment!$BA$2),\nIF(LEFT(J180,2)=\"Ex\",VLOOKUP(J180,Equipment[],Equipment!$BC$2)*VLOOKUP(J180,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",VLOOKUP(D180,Equipment[],Equipment!$M$2)\n+VLOOKUP(D180,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J181","v":"--"},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nVLOOKUP(D181,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B181=\"D\",'9   Trucks'!AN181/'9   Trucks'!T181,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J181,2)=\"Ld\",LEFT(J181,2)=\"Sh\",LEFT(J181,2)=\"Ex\"),VLOOKUP(J181,Equipment[],Equipment!$M$2)\n+VLOOKUP(J181,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J181,2)=\"Ld\",LEFT(J181,2)=\"Sh\"),VLOOKUP(J181,Equipment[],Equipment!$BA$2),\nIF(LEFT(J181,2)=\"Ex\",VLOOKUP(J181,Equipment[],Equipment!$BC$2)*VLOOKUP(J181,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",VLOOKUP(D181,Equipment[],Equipment!$M$2)\n+VLOOKUP(D181,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J182","v":"--"},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nVLOOKUP(D182,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B182=\"D\",'9   Trucks'!AN182/'9   Trucks'!T182,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J182,2)=\"Ld\",LEFT(J182,2)=\"Sh\",LEFT(J182,2)=\"Ex\"),VLOOKUP(J182,Equipment[],Equipment!$M$2)\n+VLOOKUP(J182,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J182,2)=\"Ld\",LEFT(J182,2)=\"Sh\"),VLOOKUP(J182,Equipment[],Equipment!$BA$2),\nIF(LEFT(J182,2)=\"Ex\",VLOOKUP(J182,Equipment[],Equipment!$BC$2)*VLOOKUP(J182,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",VLOOKUP(D182,Equipment[],Equipment!$M$2)\n+VLOOKUP(D182,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J183","v":"--"},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nVLOOKUP(D183,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B183=\"D\",'9   Trucks'!AN183/'9   Trucks'!T183,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J183,2)=\"Ld\",LEFT(J183,2)=\"Sh\",LEFT(J183,2)=\"Ex\"),VLOOKUP(J183,Equipment[],Equipment!$M$2)\n+VLOOKUP(J183,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J183,2)=\"Ld\",LEFT(J183,2)=\"Sh\"),VLOOKUP(J183,Equipment[],Equipment!$BA$2),\nIF(LEFT(J183,2)=\"Ex\",VLOOKUP(J183,Equipment[],Equipment!$BC$2)*VLOOKUP(J183,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",VLOOKUP(D183,Equipment[],Equipment!$M$2)\n+VLOOKUP(D183,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J184","v":"--"},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nVLOOKUP(D184,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B184=\"D\",'9   Trucks'!AN184/'9   Trucks'!T184,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J184,2)=\"Ld\",LEFT(J184,2)=\"Sh\",LEFT(J184,2)=\"Ex\"),VLOOKUP(J184,Equipment[],Equipment!$M$2)\n+VLOOKUP(J184,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J184,2)=\"Ld\",LEFT(J184,2)=\"Sh\"),VLOOKUP(J184,Equipment[],Equipment!$BA$2),\nIF(LEFT(J184,2)=\"Ex\",VLOOKUP(J184,Equipment[],Equipment!$BC$2)*VLOOKUP(J184,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",VLOOKUP(D184,Equipment[],Equipment!$M$2)\n+VLOOKUP(D184,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J185","v":"--"},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nVLOOKUP(D185,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B185=\"D\",'9   Trucks'!AN185/'9   Trucks'!T185,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J185,2)=\"Ld\",LEFT(J185,2)=\"Sh\",LEFT(J185,2)=\"Ex\"),VLOOKUP(J185,Equipment[],Equipment!$M$2)\n+VLOOKUP(J185,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J185,2)=\"Ld\",LEFT(J185,2)=\"Sh\"),VLOOKUP(J185,Equipment[],Equipment!$BA$2),\nIF(LEFT(J185,2)=\"Ex\",VLOOKUP(J185,Equipment[],Equipment!$BC$2)*VLOOKUP(J185,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",VLOOKUP(D185,Equipment[],Equipment!$M$2)\n+VLOOKUP(D185,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J186","v":"--"},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nVLOOKUP(D186,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B186=\"D\",'9   Trucks'!AN186/'9   Trucks'!T186,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J186,2)=\"Ld\",LEFT(J186,2)=\"Sh\",LEFT(J186,2)=\"Ex\"),VLOOKUP(J186,Equipment[],Equipment!$M$2)\n+VLOOKUP(J186,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J186,2)=\"Ld\",LEFT(J186,2)=\"Sh\"),VLOOKUP(J186,Equipment[],Equipment!$BA$2),\nIF(LEFT(J186,2)=\"Ex\",VLOOKUP(J186,Equipment[],Equipment!$BC$2)*VLOOKUP(J186,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",VLOOKUP(D186,Equipment[],Equipment!$M$2)\n+VLOOKUP(D186,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J187","v":"--"},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nVLOOKUP(D187,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B187=\"D\",'9   Trucks'!AN187/'9   Trucks'!T187,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J187,2)=\"Ld\",LEFT(J187,2)=\"Sh\",LEFT(J187,2)=\"Ex\"),VLOOKUP(J187,Equipment[],Equipment!$M$2)\n+VLOOKUP(J187,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J187,2)=\"Ld\",LEFT(J187,2)=\"Sh\"),VLOOKUP(J187,Equipment[],Equipment!$BA$2),\nIF(LEFT(J187,2)=\"Ex\",VLOOKUP(J187,Equipment[],Equipment!$BC$2)*VLOOKUP(J187,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",VLOOKUP(D187,Equipment[],Equipment!$M$2)\n+VLOOKUP(D187,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J188","v":"--"},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nVLOOKUP(D188,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B188=\"D\",'9   Trucks'!AN188/'9   Trucks'!T188,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J188,2)=\"Ld\",LEFT(J188,2)=\"Sh\",LEFT(J188,2)=\"Ex\"),VLOOKUP(J188,Equipment[],Equipment!$M$2)\n+VLOOKUP(J188,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J188,2)=\"Ld\",LEFT(J188,2)=\"Sh\"),VLOOKUP(J188,Equipment[],Equipment!$BA$2),\nIF(LEFT(J188,2)=\"Ex\",VLOOKUP(J188,Equipment[],Equipment!$BC$2)*VLOOKUP(J188,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",VLOOKUP(D188,Equipment[],Equipment!$M$2)\n+VLOOKUP(D188,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J189","v":"--"},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nVLOOKUP(D189,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B189=\"D\",'9   Trucks'!AN189/'9   Trucks'!T189,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J189,2)=\"Ld\",LEFT(J189,2)=\"Sh\",LEFT(J189,2)=\"Ex\"),VLOOKUP(J189,Equipment[],Equipment!$M$2)\n+VLOOKUP(J189,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J189,2)=\"Ld\",LEFT(J189,2)=\"Sh\"),VLOOKUP(J189,Equipment[],Equipment!$BA$2),\nIF(LEFT(J189,2)=\"Ex\",VLOOKUP(J189,Equipment[],Equipment!$BC$2)*VLOOKUP(J189,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",VLOOKUP(D189,Equipment[],Equipment!$M$2)\n+VLOOKUP(D189,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J190","v":"--"},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nVLOOKUP(D190,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B190=\"D\",'9   Trucks'!AN190/'9   Trucks'!T190,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J190,2)=\"Ld\",LEFT(J190,2)=\"Sh\",LEFT(J190,2)=\"Ex\"),VLOOKUP(J190,Equipment[],Equipment!$M$2)\n+VLOOKUP(J190,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J190,2)=\"Ld\",LEFT(J190,2)=\"Sh\"),VLOOKUP(J190,Equipment[],Equipment!$BA$2),\nIF(LEFT(J190,2)=\"Ex\",VLOOKUP(J190,Equipment[],Equipment!$BC$2)*VLOOKUP(J190,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",VLOOKUP(D190,Equipment[],Equipment!$M$2)\n+VLOOKUP(D190,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J191","v":"--"},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nVLOOKUP(D191,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B191=\"D\",'9   Trucks'!AN191/'9   Trucks'!T191,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J191,2)=\"Ld\",LEFT(J191,2)=\"Sh\",LEFT(J191,2)=\"Ex\"),VLOOKUP(J191,Equipment[],Equipment!$M$2)\n+VLOOKUP(J191,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J191,2)=\"Ld\",LEFT(J191,2)=\"Sh\"),VLOOKUP(J191,Equipment[],Equipment!$BA$2),\nIF(LEFT(J191,2)=\"Ex\",VLOOKUP(J191,Equipment[],Equipment!$BC$2)*VLOOKUP(J191,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",VLOOKUP(D191,Equipment[],Equipment!$M$2)\n+VLOOKUP(D191,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J192","v":"--"},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nVLOOKUP(D192,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B192=\"D\",'9   Trucks'!AN192/'9   Trucks'!T192,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J192,2)=\"Ld\",LEFT(J192,2)=\"Sh\",LEFT(J192,2)=\"Ex\"),VLOOKUP(J192,Equipment[],Equipment!$M$2)\n+VLOOKUP(J192,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J192,2)=\"Ld\",LEFT(J192,2)=\"Sh\"),VLOOKUP(J192,Equipment[],Equipment!$BA$2),\nIF(LEFT(J192,2)=\"Ex\",VLOOKUP(J192,Equipment[],Equipment!$BC$2)*VLOOKUP(J192,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",VLOOKUP(D192,Equipment[],Equipment!$M$2)\n+VLOOKUP(D192,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J193","v":"--"},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nVLOOKUP(D193,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B193=\"D\",'9   Trucks'!AN193/'9   Trucks'!T193,0)","v":0},{"$f":"IF(B193=\"D\",L193*M193,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$277","v":0},{"$f":"IF(N193>0,O193/N193,0)","v":0},{"$f":"IF(OR(LEFT(J193,2)=\"Ld\",LEFT(J193,2)=\"Sh\",LEFT(J193,2)=\"Ex\"),VLOOKUP(J193,Equipment[],Equipment!$M$2)\n+VLOOKUP(J193,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J193,2)=\"Ld\",LEFT(J193,2)=\"Sh\"),VLOOKUP(J193,Equipment[],Equipment!$BA$2),\nIF(LEFT(J193,2)=\"Ex\",VLOOKUP(J193,Equipment[],Equipment!$BC$2)*VLOOKUP(J193,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},{"$f":"IF(O193>0,K193*L193*R193*ROUNDUP(P193,0)/O193,0)","v":0},{"$f":"IF(O193>0,K193*L193*R193*ROUNDDOWN(P193,0)/O193,0)","v":0},{"$f":"IF(O193>0,K193*L193*R193*$V$14/O193,0)","v":0},{"$f":"IF(O193>0,K193*L193*R193*$W$14/O193,0)","v":0},{"$f":"IF(O193>0,K193*L193*R193*$X$14/O193,0)","v":0},{"$f":"IF(O193>0,K193*L193*R193*$Y$14/O193,0)","v":0},{"$f":"IF(O193>0,K193*L193*R193*$Z$14/O193,0)","v":0},{"$f":"IF(O193>0,K193*L193*R193*$AA$14/O193,0)","v":0},{"$f":"IF(O193>0,K193*L193*R193*$AB$14/O193,0)","v":0},{"$f":"IF(O193>0,K193*L193*R193*$AC$14/O193,0)","v":0},{"$f":"IF(T193>0,S193/T193,0)","v":0},{"$f":"IF(U193>0,S193/U193,0)","v":0},{"$f":"IF(V193>0,S193/V193,0)","v":0},{"$f":"IF(W193>0,S193/W193,0)","v":0},{"$f":"IF(X193>0,S193/X193,0)","v":0},{"$f":"IF(Y193>0,S193/Y193,0)","v":0},{"$f":"IF(Z193>0,S193/Z193,0)","v":0},{"$f":"IF(AA193>0,S193/AA193,0)","v":0},{"$f":"IF(AB193>0,S193/AB193,0)","v":0},{"$f":"IF(AC193>0,S193/AC193,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",VLOOKUP(D193,Equipment[],Equipment!$M$2)\n+VLOOKUP(D193,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD193,AN193)*(Q193+ROUNDUP(P193,0)*AO193)","v":0},{"$f":"MAX(AE193,AN193)*(Q193+ROUNDDOWN(P193,0)*AO193)","v":0},{"$f":"MAX(AF193,AN193)*(Q193+$AR$14*AO193)","v":0},{"$f":"MAX(AG193,AN193)*(Q193+$AS$14*AO193)","v":0},{"$f":"MAX(AH193,AN193)*(Q193+$AT$14*AO193)","v":0},{"$f":"MAX(AI193,AN193)*(Q193+$AU$14*AO193)","v":0},{"$f":"MAX(AJ193,AN193)*(Q193+$AV$14*AO193)","v":0},{"$f":"MAX(AK193,AN193)*(Q193+$AW$14*AO193)","v":0},{"$f":"MAX(AL193,AN193)*(Q193+$AX$14*AO193)","v":0},{"$f":"MAX(AM193,AN193)*(Q193+$AY$14*AO193)","v":0},{"$f":"MIN(AP193:AY193)","v":0},{"$f":"IF(B193=\"D\",IF(AP193<AQ193,ROUNDUP(P193,0),\nIF(AQ193<AR193,ROUNDDOWN(P193,0),\nIF(AR193<AS193,9,\nIF(AS193<AT193,8,\nIF(AT193<AU193,7,\nIF(AU193<AV193,6,\nIF(AV193<AW193,5,\nIF(AW193<AX193,4,\nIF(AX193<AY193,3,2))))))))),\n0)","v":0},{"$f":"IF(BA193>ROUNDUP(P193,0),\nIF(AP193>AQ193,ROUNDDOWN(P193,0),ROUNDUP(P193,0)),BA193)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J194","v":"--"},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nVLOOKUP(D194,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B194=\"D\",'9   Trucks'!AN194/'9   Trucks'!T194,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J194,2)=\"Ld\",LEFT(J194,2)=\"Sh\",LEFT(J194,2)=\"Ex\"),VLOOKUP(J194,Equipment[],Equipment!$M$2)\n+VLOOKUP(J194,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J194,2)=\"Ld\",LEFT(J194,2)=\"Sh\"),VLOOKUP(J194,Equipment[],Equipment!$BA$2),\nIF(LEFT(J194,2)=\"Ex\",VLOOKUP(J194,Equipment[],Equipment!$BC$2)*VLOOKUP(J194,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",VLOOKUP(D194,Equipment[],Equipment!$M$2)\n+VLOOKUP(D194,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J195","v":"--"},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nVLOOKUP(D195,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B195=\"D\",'9   Trucks'!AN195/'9   Trucks'!T195,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J195,2)=\"Ld\",LEFT(J195,2)=\"Sh\",LEFT(J195,2)=\"Ex\"),VLOOKUP(J195,Equipment[],Equipment!$M$2)\n+VLOOKUP(J195,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J195,2)=\"Ld\",LEFT(J195,2)=\"Sh\"),VLOOKUP(J195,Equipment[],Equipment!$BA$2),\nIF(LEFT(J195,2)=\"Ex\",VLOOKUP(J195,Equipment[],Equipment!$BC$2)*VLOOKUP(J195,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",VLOOKUP(D195,Equipment[],Equipment!$M$2)\n+VLOOKUP(D195,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J196","v":"--"},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nVLOOKUP(D196,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B196=\"D\",'9   Trucks'!AN196/'9   Trucks'!T196,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J196,2)=\"Ld\",LEFT(J196,2)=\"Sh\",LEFT(J196,2)=\"Ex\"),VLOOKUP(J196,Equipment[],Equipment!$M$2)\n+VLOOKUP(J196,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J196,2)=\"Ld\",LEFT(J196,2)=\"Sh\"),VLOOKUP(J196,Equipment[],Equipment!$BA$2),\nIF(LEFT(J196,2)=\"Ex\",VLOOKUP(J196,Equipment[],Equipment!$BC$2)*VLOOKUP(J196,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",VLOOKUP(D196,Equipment[],Equipment!$M$2)\n+VLOOKUP(D196,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J197","v":"--"},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nVLOOKUP(D197,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B197=\"D\",'9   Trucks'!AN197/'9   Trucks'!T197,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J197,2)=\"Ld\",LEFT(J197,2)=\"Sh\",LEFT(J197,2)=\"Ex\"),VLOOKUP(J197,Equipment[],Equipment!$M$2)\n+VLOOKUP(J197,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J197,2)=\"Ld\",LEFT(J197,2)=\"Sh\"),VLOOKUP(J197,Equipment[],Equipment!$BA$2),\nIF(LEFT(J197,2)=\"Ex\",VLOOKUP(J197,Equipment[],Equipment!$BC$2)*VLOOKUP(J197,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",VLOOKUP(D197,Equipment[],Equipment!$M$2)\n+VLOOKUP(D197,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J198","v":"--"},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nVLOOKUP(D198,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B198=\"D\",'9   Trucks'!AN198/'9   Trucks'!T198,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J198,2)=\"Ld\",LEFT(J198,2)=\"Sh\",LEFT(J198,2)=\"Ex\"),VLOOKUP(J198,Equipment[],Equipment!$M$2)\n+VLOOKUP(J198,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J198,2)=\"Ld\",LEFT(J198,2)=\"Sh\"),VLOOKUP(J198,Equipment[],Equipment!$BA$2),\nIF(LEFT(J198,2)=\"Ex\",VLOOKUP(J198,Equipment[],Equipment!$BC$2)*VLOOKUP(J198,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",VLOOKUP(D198,Equipment[],Equipment!$M$2)\n+VLOOKUP(D198,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J199","v":"--"},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nVLOOKUP(D199,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B199=\"D\",'9   Trucks'!AN199/'9   Trucks'!T199,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J199,2)=\"Ld\",LEFT(J199,2)=\"Sh\",LEFT(J199,2)=\"Ex\"),VLOOKUP(J199,Equipment[],Equipment!$M$2)\n+VLOOKUP(J199,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J199,2)=\"Ld\",LEFT(J199,2)=\"Sh\"),VLOOKUP(J199,Equipment[],Equipment!$BA$2),\nIF(LEFT(J199,2)=\"Ex\",VLOOKUP(J199,Equipment[],Equipment!$BC$2)*VLOOKUP(J199,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",VLOOKUP(D199,Equipment[],Equipment!$M$2)\n+VLOOKUP(D199,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J200","v":"--"},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nVLOOKUP(D200,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B200=\"D\",'9   Trucks'!AN200/'9   Trucks'!T200,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J200,2)=\"Ld\",LEFT(J200,2)=\"Sh\",LEFT(J200,2)=\"Ex\"),VLOOKUP(J200,Equipment[],Equipment!$M$2)\n+VLOOKUP(J200,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J200,2)=\"Ld\",LEFT(J200,2)=\"Sh\"),VLOOKUP(J200,Equipment[],Equipment!$BA$2),\nIF(LEFT(J200,2)=\"Ex\",VLOOKUP(J200,Equipment[],Equipment!$BC$2)*VLOOKUP(J200,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",VLOOKUP(D200,Equipment[],Equipment!$M$2)\n+VLOOKUP(D200,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J201","v":"--"},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nVLOOKUP(D201,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B201=\"D\",'9   Trucks'!AN201/'9   Trucks'!T201,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J201,2)=\"Ld\",LEFT(J201,2)=\"Sh\",LEFT(J201,2)=\"Ex\"),VLOOKUP(J201,Equipment[],Equipment!$M$2)\n+VLOOKUP(J201,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J201,2)=\"Ld\",LEFT(J201,2)=\"Sh\"),VLOOKUP(J201,Equipment[],Equipment!$BA$2),\nIF(LEFT(J201,2)=\"Ex\",VLOOKUP(J201,Equipment[],Equipment!$BC$2)*VLOOKUP(J201,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",VLOOKUP(D201,Equipment[],Equipment!$M$2)\n+VLOOKUP(D201,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J202","v":"--"},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nVLOOKUP(D202,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B202=\"D\",'9   Trucks'!AN202/'9   Trucks'!T202,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J202,2)=\"Ld\",LEFT(J202,2)=\"Sh\",LEFT(J202,2)=\"Ex\"),VLOOKUP(J202,Equipment[],Equipment!$M$2)\n+VLOOKUP(J202,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J202,2)=\"Ld\",LEFT(J202,2)=\"Sh\"),VLOOKUP(J202,Equipment[],Equipment!$BA$2),\nIF(LEFT(J202,2)=\"Ex\",VLOOKUP(J202,Equipment[],Equipment!$BC$2)*VLOOKUP(J202,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",VLOOKUP(D202,Equipment[],Equipment!$M$2)\n+VLOOKUP(D202,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J203","v":"--"},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nVLOOKUP(D203,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B203=\"D\",'9   Trucks'!AN203/'9   Trucks'!T203,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J203,2)=\"Ld\",LEFT(J203,2)=\"Sh\",LEFT(J203,2)=\"Ex\"),VLOOKUP(J203,Equipment[],Equipment!$M$2)\n+VLOOKUP(J203,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J203,2)=\"Ld\",LEFT(J203,2)=\"Sh\"),VLOOKUP(J203,Equipment[],Equipment!$BA$2),\nIF(LEFT(J203,2)=\"Ex\",VLOOKUP(J203,Equipment[],Equipment!$BC$2)*VLOOKUP(J203,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",VLOOKUP(D203,Equipment[],Equipment!$M$2)\n+VLOOKUP(D203,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J204","v":"--"},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nVLOOKUP(D204,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B204=\"D\",'9   Trucks'!AN204/'9   Trucks'!T204,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J204,2)=\"Ld\",LEFT(J204,2)=\"Sh\",LEFT(J204,2)=\"Ex\"),VLOOKUP(J204,Equipment[],Equipment!$M$2)\n+VLOOKUP(J204,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J204,2)=\"Ld\",LEFT(J204,2)=\"Sh\"),VLOOKUP(J204,Equipment[],Equipment!$BA$2),\nIF(LEFT(J204,2)=\"Ex\",VLOOKUP(J204,Equipment[],Equipment!$BC$2)*VLOOKUP(J204,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",VLOOKUP(D204,Equipment[],Equipment!$M$2)\n+VLOOKUP(D204,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J205","v":"--"},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nVLOOKUP(D205,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B205=\"D\",'9   Trucks'!AN205/'9   Trucks'!T205,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J205,2)=\"Ld\",LEFT(J205,2)=\"Sh\",LEFT(J205,2)=\"Ex\"),VLOOKUP(J205,Equipment[],Equipment!$M$2)\n+VLOOKUP(J205,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J205,2)=\"Ld\",LEFT(J205,2)=\"Sh\"),VLOOKUP(J205,Equipment[],Equipment!$BA$2),\nIF(LEFT(J205,2)=\"Ex\",VLOOKUP(J205,Equipment[],Equipment!$BC$2)*VLOOKUP(J205,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",VLOOKUP(D205,Equipment[],Equipment!$M$2)\n+VLOOKUP(D205,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J206","v":"--"},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nVLOOKUP(D206,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B206=\"D\",'9   Trucks'!AN206/'9   Trucks'!T206,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J206,2)=\"Ld\",LEFT(J206,2)=\"Sh\",LEFT(J206,2)=\"Ex\"),VLOOKUP(J206,Equipment[],Equipment!$M$2)\n+VLOOKUP(J206,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J206,2)=\"Ld\",LEFT(J206,2)=\"Sh\"),VLOOKUP(J206,Equipment[],Equipment!$BA$2),\nIF(LEFT(J206,2)=\"Ex\",VLOOKUP(J206,Equipment[],Equipment!$BC$2)*VLOOKUP(J206,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",VLOOKUP(D206,Equipment[],Equipment!$M$2)\n+VLOOKUP(D206,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J207","v":"--"},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nVLOOKUP(D207,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B207=\"D\",'9   Trucks'!AN207/'9   Trucks'!T207,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J207,2)=\"Ld\",LEFT(J207,2)=\"Sh\",LEFT(J207,2)=\"Ex\"),VLOOKUP(J207,Equipment[],Equipment!$M$2)\n+VLOOKUP(J207,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J207,2)=\"Ld\",LEFT(J207,2)=\"Sh\"),VLOOKUP(J207,Equipment[],Equipment!$BA$2),\nIF(LEFT(J207,2)=\"Ex\",VLOOKUP(J207,Equipment[],Equipment!$BC$2)*VLOOKUP(J207,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",VLOOKUP(D207,Equipment[],Equipment!$M$2)\n+VLOOKUP(D207,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J208","v":"--"},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nVLOOKUP(D208,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B208=\"D\",'9   Trucks'!AN208/'9   Trucks'!T208,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J208,2)=\"Ld\",LEFT(J208,2)=\"Sh\",LEFT(J208,2)=\"Ex\"),VLOOKUP(J208,Equipment[],Equipment!$M$2)\n+VLOOKUP(J208,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J208,2)=\"Ld\",LEFT(J208,2)=\"Sh\"),VLOOKUP(J208,Equipment[],Equipment!$BA$2),\nIF(LEFT(J208,2)=\"Ex\",VLOOKUP(J208,Equipment[],Equipment!$BC$2)*VLOOKUP(J208,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",VLOOKUP(D208,Equipment[],Equipment!$M$2)\n+VLOOKUP(D208,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J209","v":"--"},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nVLOOKUP(D209,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B209=\"D\",'9   Trucks'!AN209/'9   Trucks'!T209,0)","v":0},{"$f":"IF(B209=\"D\",L209*M209,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$277","v":0},{"$f":"IF(N209>0,O209/N209,0)","v":0},{"$f":"IF(OR(LEFT(J209,2)=\"Ld\",LEFT(J209,2)=\"Sh\",LEFT(J209,2)=\"Ex\"),VLOOKUP(J209,Equipment[],Equipment!$M$2)\n+VLOOKUP(J209,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J209,2)=\"Ld\",LEFT(J209,2)=\"Sh\"),VLOOKUP(J209,Equipment[],Equipment!$BA$2),\nIF(LEFT(J209,2)=\"Ex\",VLOOKUP(J209,Equipment[],Equipment!$BC$2)*VLOOKUP(J209,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},{"$f":"IF(O209>0,K209*L209*R209*ROUNDUP(P209,0)/O209,0)","v":0},{"$f":"IF(O209>0,K209*L209*R209*ROUNDDOWN(P209,0)/O209,0)","v":0},{"$f":"IF(O209>0,K209*L209*R209*$V$14/O209,0)","v":0},{"$f":"IF(O209>0,K209*L209*R209*$W$14/O209,0)","v":0},{"$f":"IF(O209>0,K209*L209*R209*$X$14/O209,0)","v":0},{"$f":"IF(O209>0,K209*L209*R209*$Y$14/O209,0)","v":0},{"$f":"IF(O209>0,K209*L209*R209*$Z$14/O209,0)","v":0},{"$f":"IF(O209>0,K209*L209*R209*$AA$14/O209,0)","v":0},{"$f":"IF(O209>0,K209*L209*R209*$AB$14/O209,0)","v":0},{"$f":"IF(O209>0,K209*L209*R209*$AC$14/O209,0)","v":0},{"$f":"IF(T209>0,S209/T209,0)","v":0},{"$f":"IF(U209>0,S209/U209,0)","v":0},{"$f":"IF(V209>0,S209/V209,0)","v":0},{"$f":"IF(W209>0,S209/W209,0)","v":0},{"$f":"IF(X209>0,S209/X209,0)","v":0},{"$f":"IF(Y209>0,S209/Y209,0)","v":0},{"$f":"IF(Z209>0,S209/Z209,0)","v":0},{"$f":"IF(AA209>0,S209/AA209,0)","v":0},{"$f":"IF(AB209>0,S209/AB209,0)","v":0},{"$f":"IF(AC209>0,S209/AC209,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",VLOOKUP(D209,Equipment[],Equipment!$M$2)\n+VLOOKUP(D209,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD209,AN209)*(Q209+ROUNDUP(P209,0)*AO209)","v":0},{"$f":"MAX(AE209,AN209)*(Q209+ROUNDDOWN(P209,0)*AO209)","v":0},{"$f":"MAX(AF209,AN209)*(Q209+$AR$14*AO209)","v":0},{"$f":"MAX(AG209,AN209)*(Q209+$AS$14*AO209)","v":0},{"$f":"MAX(AH209,AN209)*(Q209+$AT$14*AO209)","v":0},{"$f":"MAX(AI209,AN209)*(Q209+$AU$14*AO209)","v":0},{"$f":"MAX(AJ209,AN209)*(Q209+$AV$14*AO209)","v":0},{"$f":"MAX(AK209,AN209)*(Q209+$AW$14*AO209)","v":0},{"$f":"MAX(AL209,AN209)*(Q209+$AX$14*AO209)","v":0},{"$f":"MAX(AM209,AN209)*(Q209+$AY$14*AO209)","v":0},{"$f":"MIN(AP209:AY209)","v":0},{"$f":"IF(B209=\"D\",IF(AP209<AQ209,ROUNDUP(P209,0),\nIF(AQ209<AR209,ROUNDDOWN(P209,0),\nIF(AR209<AS209,9,\nIF(AS209<AT209,8,\nIF(AT209<AU209,7,\nIF(AU209<AV209,6,\nIF(AV209<AW209,5,\nIF(AW209<AX209,4,\nIF(AX209<AY209,3,2))))))))),\n0)","v":0},{"$f":"IF(BA209>ROUNDUP(P209,0),\nIF(AP209>AQ209,ROUNDDOWN(P209,0),ROUNDUP(P209,0)),BA209)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J210","v":"--"},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nVLOOKUP(D210,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B210=\"D\",'9   Trucks'!AN210/'9   Trucks'!T210,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J210,2)=\"Ld\",LEFT(J210,2)=\"Sh\",LEFT(J210,2)=\"Ex\"),VLOOKUP(J210,Equipment[],Equipment!$M$2)\n+VLOOKUP(J210,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J210,2)=\"Ld\",LEFT(J210,2)=\"Sh\"),VLOOKUP(J210,Equipment[],Equipment!$BA$2),\nIF(LEFT(J210,2)=\"Ex\",VLOOKUP(J210,Equipment[],Equipment!$BC$2)*VLOOKUP(J210,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",VLOOKUP(D210,Equipment[],Equipment!$M$2)\n+VLOOKUP(D210,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J211","v":"--"},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nVLOOKUP(D211,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B211=\"D\",'9   Trucks'!AN211/'9   Trucks'!T211,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J211,2)=\"Ld\",LEFT(J211,2)=\"Sh\",LEFT(J211,2)=\"Ex\"),VLOOKUP(J211,Equipment[],Equipment!$M$2)\n+VLOOKUP(J211,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J211,2)=\"Ld\",LEFT(J211,2)=\"Sh\"),VLOOKUP(J211,Equipment[],Equipment!$BA$2),\nIF(LEFT(J211,2)=\"Ex\",VLOOKUP(J211,Equipment[],Equipment!$BC$2)*VLOOKUP(J211,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",VLOOKUP(D211,Equipment[],Equipment!$M$2)\n+VLOOKUP(D211,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J212","v":"--"},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nVLOOKUP(D212,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B212=\"D\",'9   Trucks'!AN212/'9   Trucks'!T212,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J212,2)=\"Ld\",LEFT(J212,2)=\"Sh\",LEFT(J212,2)=\"Ex\"),VLOOKUP(J212,Equipment[],Equipment!$M$2)\n+VLOOKUP(J212,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J212,2)=\"Ld\",LEFT(J212,2)=\"Sh\"),VLOOKUP(J212,Equipment[],Equipment!$BA$2),\nIF(LEFT(J212,2)=\"Ex\",VLOOKUP(J212,Equipment[],Equipment!$BC$2)*VLOOKUP(J212,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",VLOOKUP(D212,Equipment[],Equipment!$M$2)\n+VLOOKUP(D212,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J213","v":"--"},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nVLOOKUP(D213,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B213=\"D\",'9   Trucks'!AN213/'9   Trucks'!T213,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J213,2)=\"Ld\",LEFT(J213,2)=\"Sh\",LEFT(J213,2)=\"Ex\"),VLOOKUP(J213,Equipment[],Equipment!$M$2)\n+VLOOKUP(J213,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J213,2)=\"Ld\",LEFT(J213,2)=\"Sh\"),VLOOKUP(J213,Equipment[],Equipment!$BA$2),\nIF(LEFT(J213,2)=\"Ex\",VLOOKUP(J213,Equipment[],Equipment!$BC$2)*VLOOKUP(J213,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",VLOOKUP(D213,Equipment[],Equipment!$M$2)\n+VLOOKUP(D213,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J214","v":"--"},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nVLOOKUP(D214,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B214=\"D\",'9   Trucks'!AN214/'9   Trucks'!T214,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J214,2)=\"Ld\",LEFT(J214,2)=\"Sh\",LEFT(J214,2)=\"Ex\"),VLOOKUP(J214,Equipment[],Equipment!$M$2)\n+VLOOKUP(J214,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J214,2)=\"Ld\",LEFT(J214,2)=\"Sh\"),VLOOKUP(J214,Equipment[],Equipment!$BA$2),\nIF(LEFT(J214,2)=\"Ex\",VLOOKUP(J214,Equipment[],Equipment!$BC$2)*VLOOKUP(J214,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",VLOOKUP(D214,Equipment[],Equipment!$M$2)\n+VLOOKUP(D214,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J215","v":"--"},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nVLOOKUP(D215,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B215=\"D\",'9   Trucks'!AN215/'9   Trucks'!T215,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J215,2)=\"Ld\",LEFT(J215,2)=\"Sh\",LEFT(J215,2)=\"Ex\"),VLOOKUP(J215,Equipment[],Equipment!$M$2)\n+VLOOKUP(J215,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J215,2)=\"Ld\",LEFT(J215,2)=\"Sh\"),VLOOKUP(J215,Equipment[],Equipment!$BA$2),\nIF(LEFT(J215,2)=\"Ex\",VLOOKUP(J215,Equipment[],Equipment!$BC$2)*VLOOKUP(J215,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",VLOOKUP(D215,Equipment[],Equipment!$M$2)\n+VLOOKUP(D215,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J216","v":"--"},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nVLOOKUP(D216,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B216=\"D\",'9   Trucks'!AN216/'9   Trucks'!T216,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J216,2)=\"Ld\",LEFT(J216,2)=\"Sh\",LEFT(J216,2)=\"Ex\"),VLOOKUP(J216,Equipment[],Equipment!$M$2)\n+VLOOKUP(J216,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J216,2)=\"Ld\",LEFT(J216,2)=\"Sh\"),VLOOKUP(J216,Equipment[],Equipment!$BA$2),\nIF(LEFT(J216,2)=\"Ex\",VLOOKUP(J216,Equipment[],Equipment!$BC$2)*VLOOKUP(J216,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",VLOOKUP(D216,Equipment[],Equipment!$M$2)\n+VLOOKUP(D216,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J217","v":"--"},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nVLOOKUP(D217,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B217=\"D\",'9   Trucks'!AN217/'9   Trucks'!T217,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J217,2)=\"Ld\",LEFT(J217,2)=\"Sh\",LEFT(J217,2)=\"Ex\"),VLOOKUP(J217,Equipment[],Equipment!$M$2)\n+VLOOKUP(J217,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J217,2)=\"Ld\",LEFT(J217,2)=\"Sh\"),VLOOKUP(J217,Equipment[],Equipment!$BA$2),\nIF(LEFT(J217,2)=\"Ex\",VLOOKUP(J217,Equipment[],Equipment!$BC$2)*VLOOKUP(J217,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",VLOOKUP(D217,Equipment[],Equipment!$M$2)\n+VLOOKUP(D217,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J218","v":"--"},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nVLOOKUP(D218,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B218=\"D\",'9   Trucks'!AN218/'9   Trucks'!T218,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J218,2)=\"Ld\",LEFT(J218,2)=\"Sh\",LEFT(J218,2)=\"Ex\"),VLOOKUP(J218,Equipment[],Equipment!$M$2)\n+VLOOKUP(J218,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J218,2)=\"Ld\",LEFT(J218,2)=\"Sh\"),VLOOKUP(J218,Equipment[],Equipment!$BA$2),\nIF(LEFT(J218,2)=\"Ex\",VLOOKUP(J218,Equipment[],Equipment!$BC$2)*VLOOKUP(J218,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",VLOOKUP(D218,Equipment[],Equipment!$M$2)\n+VLOOKUP(D218,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J219","v":"--"},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nVLOOKUP(D219,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B219=\"D\",'9   Trucks'!AN219/'9   Trucks'!T219,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J219,2)=\"Ld\",LEFT(J219,2)=\"Sh\",LEFT(J219,2)=\"Ex\"),VLOOKUP(J219,Equipment[],Equipment!$M$2)\n+VLOOKUP(J219,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J219,2)=\"Ld\",LEFT(J219,2)=\"Sh\"),VLOOKUP(J219,Equipment[],Equipment!$BA$2),\nIF(LEFT(J219,2)=\"Ex\",VLOOKUP(J219,Equipment[],Equipment!$BC$2)*VLOOKUP(J219,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",VLOOKUP(D219,Equipment[],Equipment!$M$2)\n+VLOOKUP(D219,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J220","v":"--"},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nVLOOKUP(D220,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B220=\"D\",'9   Trucks'!AN220/'9   Trucks'!T220,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J220,2)=\"Ld\",LEFT(J220,2)=\"Sh\",LEFT(J220,2)=\"Ex\"),VLOOKUP(J220,Equipment[],Equipment!$M$2)\n+VLOOKUP(J220,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J220,2)=\"Ld\",LEFT(J220,2)=\"Sh\"),VLOOKUP(J220,Equipment[],Equipment!$BA$2),\nIF(LEFT(J220,2)=\"Ex\",VLOOKUP(J220,Equipment[],Equipment!$BC$2)*VLOOKUP(J220,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",VLOOKUP(D220,Equipment[],Equipment!$M$2)\n+VLOOKUP(D220,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J221","v":"--"},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nVLOOKUP(D221,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B221=\"D\",'9   Trucks'!AN221/'9   Trucks'!T221,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J221,2)=\"Ld\",LEFT(J221,2)=\"Sh\",LEFT(J221,2)=\"Ex\"),VLOOKUP(J221,Equipment[],Equipment!$M$2)\n+VLOOKUP(J221,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J221,2)=\"Ld\",LEFT(J221,2)=\"Sh\"),VLOOKUP(J221,Equipment[],Equipment!$BA$2),\nIF(LEFT(J221,2)=\"Ex\",VLOOKUP(J221,Equipment[],Equipment!$BC$2)*VLOOKUP(J221,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",VLOOKUP(D221,Equipment[],Equipment!$M$2)\n+VLOOKUP(D221,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J222","v":"--"},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nVLOOKUP(D222,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B222=\"D\",'9   Trucks'!AN222/'9   Trucks'!T222,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J222,2)=\"Ld\",LEFT(J222,2)=\"Sh\",LEFT(J222,2)=\"Ex\"),VLOOKUP(J222,Equipment[],Equipment!$M$2)\n+VLOOKUP(J222,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J222,2)=\"Ld\",LEFT(J222,2)=\"Sh\"),VLOOKUP(J222,Equipment[],Equipment!$BA$2),\nIF(LEFT(J222,2)=\"Ex\",VLOOKUP(J222,Equipment[],Equipment!$BC$2)*VLOOKUP(J222,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",VLOOKUP(D222,Equipment[],Equipment!$M$2)\n+VLOOKUP(D222,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J223","v":"--"},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nVLOOKUP(D223,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B223=\"D\",'9   Trucks'!AN223/'9   Trucks'!T223,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J223,2)=\"Ld\",LEFT(J223,2)=\"Sh\",LEFT(J223,2)=\"Ex\"),VLOOKUP(J223,Equipment[],Equipment!$M$2)\n+VLOOKUP(J223,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J223,2)=\"Ld\",LEFT(J223,2)=\"Sh\"),VLOOKUP(J223,Equipment[],Equipment!$BA$2),\nIF(LEFT(J223,2)=\"Ex\",VLOOKUP(J223,Equipment[],Equipment!$BC$2)*VLOOKUP(J223,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",VLOOKUP(D223,Equipment[],Equipment!$M$2)\n+VLOOKUP(D223,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J224","v":"--"},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nVLOOKUP(D224,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B224=\"D\",'9   Trucks'!AN224/'9   Trucks'!T224,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J224,2)=\"Ld\",LEFT(J224,2)=\"Sh\",LEFT(J224,2)=\"Ex\"),VLOOKUP(J224,Equipment[],Equipment!$M$2)\n+VLOOKUP(J224,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J224,2)=\"Ld\",LEFT(J224,2)=\"Sh\"),VLOOKUP(J224,Equipment[],Equipment!$BA$2),\nIF(LEFT(J224,2)=\"Ex\",VLOOKUP(J224,Equipment[],Equipment!$BC$2)*VLOOKUP(J224,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",VLOOKUP(D224,Equipment[],Equipment!$M$2)\n+VLOOKUP(D224,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J225","v":"--"},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nVLOOKUP(D225,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B225=\"D\",'9   Trucks'!AN225/'9   Trucks'!T225,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J225,2)=\"Ld\",LEFT(J225,2)=\"Sh\",LEFT(J225,2)=\"Ex\"),VLOOKUP(J225,Equipment[],Equipment!$M$2)\n+VLOOKUP(J225,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J225,2)=\"Ld\",LEFT(J225,2)=\"Sh\"),VLOOKUP(J225,Equipment[],Equipment!$BA$2),\nIF(LEFT(J225,2)=\"Ex\",VLOOKUP(J225,Equipment[],Equipment!$BC$2)*VLOOKUP(J225,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",VLOOKUP(D225,Equipment[],Equipment!$M$2)\n+VLOOKUP(D225,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J226","v":"--"},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nVLOOKUP(D226,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B226=\"D\",'9   Trucks'!AN226/'9   Trucks'!T226,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J226,2)=\"Ld\",LEFT(J226,2)=\"Sh\",LEFT(J226,2)=\"Ex\"),VLOOKUP(J226,Equipment[],Equipment!$M$2)\n+VLOOKUP(J226,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J226,2)=\"Ld\",LEFT(J226,2)=\"Sh\"),VLOOKUP(J226,Equipment[],Equipment!$BA$2),\nIF(LEFT(J226,2)=\"Ex\",VLOOKUP(J226,Equipment[],Equipment!$BC$2)*VLOOKUP(J226,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",VLOOKUP(D226,Equipment[],Equipment!$M$2)\n+VLOOKUP(D226,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J227","v":"--"},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nVLOOKUP(D227,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B227=\"D\",'9   Trucks'!AN227/'9   Trucks'!T227,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J227,2)=\"Ld\",LEFT(J227,2)=\"Sh\",LEFT(J227,2)=\"Ex\"),VLOOKUP(J227,Equipment[],Equipment!$M$2)\n+VLOOKUP(J227,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J227,2)=\"Ld\",LEFT(J227,2)=\"Sh\"),VLOOKUP(J227,Equipment[],Equipment!$BA$2),\nIF(LEFT(J227,2)=\"Ex\",VLOOKUP(J227,Equipment[],Equipment!$BC$2)*VLOOKUP(J227,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",VLOOKUP(D227,Equipment[],Equipment!$M$2)\n+VLOOKUP(D227,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J228","v":"--"},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nVLOOKUP(D228,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B228=\"D\",'9   Trucks'!AN228/'9   Trucks'!T228,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J228,2)=\"Ld\",LEFT(J228,2)=\"Sh\",LEFT(J228,2)=\"Ex\"),VLOOKUP(J228,Equipment[],Equipment!$M$2)\n+VLOOKUP(J228,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J228,2)=\"Ld\",LEFT(J228,2)=\"Sh\"),VLOOKUP(J228,Equipment[],Equipment!$BA$2),\nIF(LEFT(J228,2)=\"Ex\",VLOOKUP(J228,Equipment[],Equipment!$BC$2)*VLOOKUP(J228,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",VLOOKUP(D228,Equipment[],Equipment!$M$2)\n+VLOOKUP(D228,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J229","v":"--"},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nVLOOKUP(D229,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B229=\"D\",'9   Trucks'!AN229/'9   Trucks'!T229,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J229,2)=\"Ld\",LEFT(J229,2)=\"Sh\",LEFT(J229,2)=\"Ex\"),VLOOKUP(J229,Equipment[],Equipment!$M$2)\n+VLOOKUP(J229,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J229,2)=\"Ld\",LEFT(J229,2)=\"Sh\"),VLOOKUP(J229,Equipment[],Equipment!$BA$2),\nIF(LEFT(J229,2)=\"Ex\",VLOOKUP(J229,Equipment[],Equipment!$BC$2)*VLOOKUP(J229,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",VLOOKUP(D229,Equipment[],Equipment!$M$2)\n+VLOOKUP(D229,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J230","v":"--"},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nVLOOKUP(D230,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B230=\"D\",'9   Trucks'!AN230/'9   Trucks'!T230,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J230,2)=\"Ld\",LEFT(J230,2)=\"Sh\",LEFT(J230,2)=\"Ex\"),VLOOKUP(J230,Equipment[],Equipment!$M$2)\n+VLOOKUP(J230,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J230,2)=\"Ld\",LEFT(J230,2)=\"Sh\"),VLOOKUP(J230,Equipment[],Equipment!$BA$2),\nIF(LEFT(J230,2)=\"Ex\",VLOOKUP(J230,Equipment[],Equipment!$BC$2)*VLOOKUP(J230,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",VLOOKUP(D230,Equipment[],Equipment!$M$2)\n+VLOOKUP(D230,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J231","v":"--"},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nVLOOKUP(D231,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B231=\"D\",'9   Trucks'!AN231/'9   Trucks'!T231,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J231,2)=\"Ld\",LEFT(J231,2)=\"Sh\",LEFT(J231,2)=\"Ex\"),VLOOKUP(J231,Equipment[],Equipment!$M$2)\n+VLOOKUP(J231,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J231,2)=\"Ld\",LEFT(J231,2)=\"Sh\"),VLOOKUP(J231,Equipment[],Equipment!$BA$2),\nIF(LEFT(J231,2)=\"Ex\",VLOOKUP(J231,Equipment[],Equipment!$BC$2)*VLOOKUP(J231,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",VLOOKUP(D231,Equipment[],Equipment!$M$2)\n+VLOOKUP(D231,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J232","v":"--"},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nVLOOKUP(D232,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B232=\"D\",'9   Trucks'!AN232/'9   Trucks'!T232,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J232,2)=\"Ld\",LEFT(J232,2)=\"Sh\",LEFT(J232,2)=\"Ex\"),VLOOKUP(J232,Equipment[],Equipment!$M$2)\n+VLOOKUP(J232,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J232,2)=\"Ld\",LEFT(J232,2)=\"Sh\"),VLOOKUP(J232,Equipment[],Equipment!$BA$2),\nIF(LEFT(J232,2)=\"Ex\",VLOOKUP(J232,Equipment[],Equipment!$BC$2)*VLOOKUP(J232,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",VLOOKUP(D232,Equipment[],Equipment!$M$2)\n+VLOOKUP(D232,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J233","v":"--"},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nVLOOKUP(D233,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B233=\"D\",'9   Trucks'!AN233/'9   Trucks'!T233,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J233,2)=\"Ld\",LEFT(J233,2)=\"Sh\",LEFT(J233,2)=\"Ex\"),VLOOKUP(J233,Equipment[],Equipment!$M$2)\n+VLOOKUP(J233,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J233,2)=\"Ld\",LEFT(J233,2)=\"Sh\"),VLOOKUP(J233,Equipment[],Equipment!$BA$2),\nIF(LEFT(J233,2)=\"Ex\",VLOOKUP(J233,Equipment[],Equipment!$BC$2)*VLOOKUP(J233,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",VLOOKUP(D233,Equipment[],Equipment!$M$2)\n+VLOOKUP(D233,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J234","v":"--"},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nVLOOKUP(D234,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B234=\"D\",'9   Trucks'!AN234/'9   Trucks'!T234,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J234,2)=\"Ld\",LEFT(J234,2)=\"Sh\",LEFT(J234,2)=\"Ex\"),VLOOKUP(J234,Equipment[],Equipment!$M$2)\n+VLOOKUP(J234,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J234,2)=\"Ld\",LEFT(J234,2)=\"Sh\"),VLOOKUP(J234,Equipment[],Equipment!$BA$2),\nIF(LEFT(J234,2)=\"Ex\",VLOOKUP(J234,Equipment[],Equipment!$BC$2)*VLOOKUP(J234,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",VLOOKUP(D234,Equipment[],Equipment!$M$2)\n+VLOOKUP(D234,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J235","v":"--"},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nVLOOKUP(D235,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B235=\"D\",'9   Trucks'!AN235/'9   Trucks'!T235,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J235,2)=\"Ld\",LEFT(J235,2)=\"Sh\",LEFT(J235,2)=\"Ex\"),VLOOKUP(J235,Equipment[],Equipment!$M$2)\n+VLOOKUP(J235,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J235,2)=\"Ld\",LEFT(J235,2)=\"Sh\"),VLOOKUP(J235,Equipment[],Equipment!$BA$2),\nIF(LEFT(J235,2)=\"Ex\",VLOOKUP(J235,Equipment[],Equipment!$BC$2)*VLOOKUP(J235,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",VLOOKUP(D235,Equipment[],Equipment!$M$2)\n+VLOOKUP(D235,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J236","v":"--"},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nVLOOKUP(D236,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B236=\"D\",'9   Trucks'!AN236/'9   Trucks'!T236,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J236,2)=\"Ld\",LEFT(J236,2)=\"Sh\",LEFT(J236,2)=\"Ex\"),VLOOKUP(J236,Equipment[],Equipment!$M$2)\n+VLOOKUP(J236,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J236,2)=\"Ld\",LEFT(J236,2)=\"Sh\"),VLOOKUP(J236,Equipment[],Equipment!$BA$2),\nIF(LEFT(J236,2)=\"Ex\",VLOOKUP(J236,Equipment[],Equipment!$BC$2)*VLOOKUP(J236,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",VLOOKUP(D236,Equipment[],Equipment!$M$2)\n+VLOOKUP(D236,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J237","v":"--"},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nVLOOKUP(D237,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B237=\"D\",'9   Trucks'!AN237/'9   Trucks'!T237,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J237,2)=\"Ld\",LEFT(J237,2)=\"Sh\",LEFT(J237,2)=\"Ex\"),VLOOKUP(J237,Equipment[],Equipment!$M$2)\n+VLOOKUP(J237,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J237,2)=\"Ld\",LEFT(J237,2)=\"Sh\"),VLOOKUP(J237,Equipment[],Equipment!$BA$2),\nIF(LEFT(J237,2)=\"Ex\",VLOOKUP(J237,Equipment[],Equipment!$BC$2)*VLOOKUP(J237,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",VLOOKUP(D237,Equipment[],Equipment!$M$2)\n+VLOOKUP(D237,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J238","v":"--"},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nVLOOKUP(D238,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B238=\"D\",'9   Trucks'!AN238/'9   Trucks'!T238,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J238,2)=\"Ld\",LEFT(J238,2)=\"Sh\",LEFT(J238,2)=\"Ex\"),VLOOKUP(J238,Equipment[],Equipment!$M$2)\n+VLOOKUP(J238,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J238,2)=\"Ld\",LEFT(J238,2)=\"Sh\"),VLOOKUP(J238,Equipment[],Equipment!$BA$2),\nIF(LEFT(J238,2)=\"Ex\",VLOOKUP(J238,Equipment[],Equipment!$BC$2)*VLOOKUP(J238,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",VLOOKUP(D238,Equipment[],Equipment!$M$2)\n+VLOOKUP(D238,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J239","v":"--"},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nVLOOKUP(D239,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B239=\"D\",'9   Trucks'!AN239/'9   Trucks'!T239,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J239,2)=\"Ld\",LEFT(J239,2)=\"Sh\",LEFT(J239,2)=\"Ex\"),VLOOKUP(J239,Equipment[],Equipment!$M$2)\n+VLOOKUP(J239,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J239,2)=\"Ld\",LEFT(J239,2)=\"Sh\"),VLOOKUP(J239,Equipment[],Equipment!$BA$2),\nIF(LEFT(J239,2)=\"Ex\",VLOOKUP(J239,Equipment[],Equipment!$BC$2)*VLOOKUP(J239,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",VLOOKUP(D239,Equipment[],Equipment!$M$2)\n+VLOOKUP(D239,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J240","v":"--"},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nVLOOKUP(D240,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B240=\"D\",'9   Trucks'!AN240/'9   Trucks'!T240,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J240,2)=\"Ld\",LEFT(J240,2)=\"Sh\",LEFT(J240,2)=\"Ex\"),VLOOKUP(J240,Equipment[],Equipment!$M$2)\n+VLOOKUP(J240,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J240,2)=\"Ld\",LEFT(J240,2)=\"Sh\"),VLOOKUP(J240,Equipment[],Equipment!$BA$2),\nIF(LEFT(J240,2)=\"Ex\",VLOOKUP(J240,Equipment[],Equipment!$BC$2)*VLOOKUP(J240,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",VLOOKUP(D240,Equipment[],Equipment!$M$2)\n+VLOOKUP(D240,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J241","v":"--"},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nVLOOKUP(D241,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B241=\"D\",'9   Trucks'!AN241/'9   Trucks'!T241,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J241,2)=\"Ld\",LEFT(J241,2)=\"Sh\",LEFT(J241,2)=\"Ex\"),VLOOKUP(J241,Equipment[],Equipment!$M$2)\n+VLOOKUP(J241,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J241,2)=\"Ld\",LEFT(J241,2)=\"Sh\"),VLOOKUP(J241,Equipment[],Equipment!$BA$2),\nIF(LEFT(J241,2)=\"Ex\",VLOOKUP(J241,Equipment[],Equipment!$BC$2)*VLOOKUP(J241,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",VLOOKUP(D241,Equipment[],Equipment!$M$2)\n+VLOOKUP(D241,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J242","v":"--"},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nVLOOKUP(D242,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B242=\"D\",'9   Trucks'!AN242/'9   Trucks'!T242,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J242,2)=\"Ld\",LEFT(J242,2)=\"Sh\",LEFT(J242,2)=\"Ex\"),VLOOKUP(J242,Equipment[],Equipment!$M$2)\n+VLOOKUP(J242,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J242,2)=\"Ld\",LEFT(J242,2)=\"Sh\"),VLOOKUP(J242,Equipment[],Equipment!$BA$2),\nIF(LEFT(J242,2)=\"Ex\",VLOOKUP(J242,Equipment[],Equipment!$BC$2)*VLOOKUP(J242,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",VLOOKUP(D242,Equipment[],Equipment!$M$2)\n+VLOOKUP(D242,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J243","v":"--"},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nVLOOKUP(D243,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B243=\"D\",'9   Trucks'!AN243/'9   Trucks'!T243,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J243,2)=\"Ld\",LEFT(J243,2)=\"Sh\",LEFT(J243,2)=\"Ex\"),VLOOKUP(J243,Equipment[],Equipment!$M$2)\n+VLOOKUP(J243,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J243,2)=\"Ld\",LEFT(J243,2)=\"Sh\"),VLOOKUP(J243,Equipment[],Equipment!$BA$2),\nIF(LEFT(J243,2)=\"Ex\",VLOOKUP(J243,Equipment[],Equipment!$BC$2)*VLOOKUP(J243,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",VLOOKUP(D243,Equipment[],Equipment!$M$2)\n+VLOOKUP(D243,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J244","v":"--"},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nVLOOKUP(D244,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B244=\"D\",'9   Trucks'!AN244/'9   Trucks'!T244,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J244,2)=\"Ld\",LEFT(J244,2)=\"Sh\",LEFT(J244,2)=\"Ex\"),VLOOKUP(J244,Equipment[],Equipment!$M$2)\n+VLOOKUP(J244,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J244,2)=\"Ld\",LEFT(J244,2)=\"Sh\"),VLOOKUP(J244,Equipment[],Equipment!$BA$2),\nIF(LEFT(J244,2)=\"Ex\",VLOOKUP(J244,Equipment[],Equipment!$BC$2)*VLOOKUP(J244,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",VLOOKUP(D244,Equipment[],Equipment!$M$2)\n+VLOOKUP(D244,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J245","v":"--"},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nVLOOKUP(D245,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B245=\"D\",'9   Trucks'!AN245/'9   Trucks'!T245,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J245,2)=\"Ld\",LEFT(J245,2)=\"Sh\",LEFT(J245,2)=\"Ex\"),VLOOKUP(J245,Equipment[],Equipment!$M$2)\n+VLOOKUP(J245,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J245,2)=\"Ld\",LEFT(J245,2)=\"Sh\"),VLOOKUP(J245,Equipment[],Equipment!$BA$2),\nIF(LEFT(J245,2)=\"Ex\",VLOOKUP(J245,Equipment[],Equipment!$BC$2)*VLOOKUP(J245,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",VLOOKUP(D245,Equipment[],Equipment!$M$2)\n+VLOOKUP(D245,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J246","v":"--"},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nVLOOKUP(D246,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B246=\"D\",'9   Trucks'!AN246/'9   Trucks'!T246,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J246,2)=\"Ld\",LEFT(J246,2)=\"Sh\",LEFT(J246,2)=\"Ex\"),VLOOKUP(J246,Equipment[],Equipment!$M$2)\n+VLOOKUP(J246,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J246,2)=\"Ld\",LEFT(J246,2)=\"Sh\"),VLOOKUP(J246,Equipment[],Equipment!$BA$2),\nIF(LEFT(J246,2)=\"Ex\",VLOOKUP(J246,Equipment[],Equipment!$BC$2)*VLOOKUP(J246,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",VLOOKUP(D246,Equipment[],Equipment!$M$2)\n+VLOOKUP(D246,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J247","v":"--"},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nVLOOKUP(D247,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B247=\"D\",'9   Trucks'!AN247/'9   Trucks'!T247,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J247,2)=\"Ld\",LEFT(J247,2)=\"Sh\",LEFT(J247,2)=\"Ex\"),VLOOKUP(J247,Equipment[],Equipment!$M$2)\n+VLOOKUP(J247,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J247,2)=\"Ld\",LEFT(J247,2)=\"Sh\"),VLOOKUP(J247,Equipment[],Equipment!$BA$2),\nIF(LEFT(J247,2)=\"Ex\",VLOOKUP(J247,Equipment[],Equipment!$BC$2)*VLOOKUP(J247,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",VLOOKUP(D247,Equipment[],Equipment!$M$2)\n+VLOOKUP(D247,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J248","v":"--"},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nVLOOKUP(D248,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B248=\"D\",'9   Trucks'!AN248/'9   Trucks'!T248,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J248,2)=\"Ld\",LEFT(J248,2)=\"Sh\",LEFT(J248,2)=\"Ex\"),VLOOKUP(J248,Equipment[],Equipment!$M$2)\n+VLOOKUP(J248,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J248,2)=\"Ld\",LEFT(J248,2)=\"Sh\"),VLOOKUP(J248,Equipment[],Equipment!$BA$2),\nIF(LEFT(J248,2)=\"Ex\",VLOOKUP(J248,Equipment[],Equipment!$BC$2)*VLOOKUP(J248,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",VLOOKUP(D248,Equipment[],Equipment!$M$2)\n+VLOOKUP(D248,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J249","v":"--"},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nVLOOKUP(D249,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B249=\"D\",'9   Trucks'!AN249/'9   Trucks'!T249,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J249,2)=\"Ld\",LEFT(J249,2)=\"Sh\",LEFT(J249,2)=\"Ex\"),VLOOKUP(J249,Equipment[],Equipment!$M$2)\n+VLOOKUP(J249,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J249,2)=\"Ld\",LEFT(J249,2)=\"Sh\"),VLOOKUP(J249,Equipment[],Equipment!$BA$2),\nIF(LEFT(J249,2)=\"Ex\",VLOOKUP(J249,Equipment[],Equipment!$BC$2)*VLOOKUP(J249,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",VLOOKUP(D249,Equipment[],Equipment!$M$2)\n+VLOOKUP(D249,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J250","v":"--"},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nVLOOKUP(D250,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B250=\"D\",'9   Trucks'!AN250/'9   Trucks'!T250,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J250,2)=\"Ld\",LEFT(J250,2)=\"Sh\",LEFT(J250,2)=\"Ex\"),VLOOKUP(J250,Equipment[],Equipment!$M$2)\n+VLOOKUP(J250,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J250,2)=\"Ld\",LEFT(J250,2)=\"Sh\"),VLOOKUP(J250,Equipment[],Equipment!$BA$2),\nIF(LEFT(J250,2)=\"Ex\",VLOOKUP(J250,Equipment[],Equipment!$BC$2)*VLOOKUP(J250,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",VLOOKUP(D250,Equipment[],Equipment!$M$2)\n+VLOOKUP(D250,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J251","v":"--"},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nVLOOKUP(D251,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B251=\"D\",'9   Trucks'!AN251/'9   Trucks'!T251,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J251,2)=\"Ld\",LEFT(J251,2)=\"Sh\",LEFT(J251,2)=\"Ex\"),VLOOKUP(J251,Equipment[],Equipment!$M$2)\n+VLOOKUP(J251,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J251,2)=\"Ld\",LEFT(J251,2)=\"Sh\"),VLOOKUP(J251,Equipment[],Equipment!$BA$2),\nIF(LEFT(J251,2)=\"Ex\",VLOOKUP(J251,Equipment[],Equipment!$BC$2)*VLOOKUP(J251,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",VLOOKUP(D251,Equipment[],Equipment!$M$2)\n+VLOOKUP(D251,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J252","v":"--"},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nVLOOKUP(D252,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B252=\"D\",'9   Trucks'!AN252/'9   Trucks'!T252,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J252,2)=\"Ld\",LEFT(J252,2)=\"Sh\",LEFT(J252,2)=\"Ex\"),VLOOKUP(J252,Equipment[],Equipment!$M$2)\n+VLOOKUP(J252,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J252,2)=\"Ld\",LEFT(J252,2)=\"Sh\"),VLOOKUP(J252,Equipment[],Equipment!$BA$2),\nIF(LEFT(J252,2)=\"Ex\",VLOOKUP(J252,Equipment[],Equipment!$BC$2)*VLOOKUP(J252,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",VLOOKUP(D252,Equipment[],Equipment!$M$2)\n+VLOOKUP(D252,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J253","v":"--"},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nVLOOKUP(D253,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B253=\"D\",'9   Trucks'!AN253/'9   Trucks'!T253,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J253,2)=\"Ld\",LEFT(J253,2)=\"Sh\",LEFT(J253,2)=\"Ex\"),VLOOKUP(J253,Equipment[],Equipment!$M$2)\n+VLOOKUP(J253,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J253,2)=\"Ld\",LEFT(J253,2)=\"Sh\"),VLOOKUP(J253,Equipment[],Equipment!$BA$2),\nIF(LEFT(J253,2)=\"Ex\",VLOOKUP(J253,Equipment[],Equipment!$BC$2)*VLOOKUP(J253,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",VLOOKUP(D253,Equipment[],Equipment!$M$2)\n+VLOOKUP(D253,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J254","v":"--"},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nVLOOKUP(D254,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B254=\"D\",'9   Trucks'!AN254/'9   Trucks'!T254,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J254,2)=\"Ld\",LEFT(J254,2)=\"Sh\",LEFT(J254,2)=\"Ex\"),VLOOKUP(J254,Equipment[],Equipment!$M$2)\n+VLOOKUP(J254,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J254,2)=\"Ld\",LEFT(J254,2)=\"Sh\"),VLOOKUP(J254,Equipment[],Equipment!$BA$2),\nIF(LEFT(J254,2)=\"Ex\",VLOOKUP(J254,Equipment[],Equipment!$BC$2)*VLOOKUP(J254,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",VLOOKUP(D254,Equipment[],Equipment!$M$2)\n+VLOOKUP(D254,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J255","v":"--"},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nVLOOKUP(D255,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B255=\"D\",'9   Trucks'!AN255/'9   Trucks'!T255,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J255,2)=\"Ld\",LEFT(J255,2)=\"Sh\",LEFT(J255,2)=\"Ex\"),VLOOKUP(J255,Equipment[],Equipment!$M$2)\n+VLOOKUP(J255,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J255,2)=\"Ld\",LEFT(J255,2)=\"Sh\"),VLOOKUP(J255,Equipment[],Equipment!$BA$2),\nIF(LEFT(J255,2)=\"Ex\",VLOOKUP(J255,Equipment[],Equipment!$BC$2)*VLOOKUP(J255,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",VLOOKUP(D255,Equipment[],Equipment!$M$2)\n+VLOOKUP(D255,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J256","v":"--"},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nVLOOKUP(D256,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B256=\"D\",'9   Trucks'!AN256/'9   Trucks'!T256,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J256,2)=\"Ld\",LEFT(J256,2)=\"Sh\",LEFT(J256,2)=\"Ex\"),VLOOKUP(J256,Equipment[],Equipment!$M$2)\n+VLOOKUP(J256,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J256,2)=\"Ld\",LEFT(J256,2)=\"Sh\"),VLOOKUP(J256,Equipment[],Equipment!$BA$2),\nIF(LEFT(J256,2)=\"Ex\",VLOOKUP(J256,Equipment[],Equipment!$BC$2)*VLOOKUP(J256,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",VLOOKUP(D256,Equipment[],Equipment!$M$2)\n+VLOOKUP(D256,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J257","v":"--"},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nVLOOKUP(D257,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B257=\"D\",'9   Trucks'!AN257/'9   Trucks'!T257,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J257,2)=\"Ld\",LEFT(J257,2)=\"Sh\",LEFT(J257,2)=\"Ex\"),VLOOKUP(J257,Equipment[],Equipment!$M$2)\n+VLOOKUP(J257,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J257,2)=\"Ld\",LEFT(J257,2)=\"Sh\"),VLOOKUP(J257,Equipment[],Equipment!$BA$2),\nIF(LEFT(J257,2)=\"Ex\",VLOOKUP(J257,Equipment[],Equipment!$BC$2)*VLOOKUP(J257,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",VLOOKUP(D257,Equipment[],Equipment!$M$2)\n+VLOOKUP(D257,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J258","v":"--"},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nVLOOKUP(D258,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B258=\"D\",'9   Trucks'!AN258/'9   Trucks'!T258,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J258,2)=\"Ld\",LEFT(J258,2)=\"Sh\",LEFT(J258,2)=\"Ex\"),VLOOKUP(J258,Equipment[],Equipment!$M$2)\n+VLOOKUP(J258,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J258,2)=\"Ld\",LEFT(J258,2)=\"Sh\"),VLOOKUP(J258,Equipment[],Equipment!$BA$2),\nIF(LEFT(J258,2)=\"Ex\",VLOOKUP(J258,Equipment[],Equipment!$BC$2)*VLOOKUP(J258,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",VLOOKUP(D258,Equipment[],Equipment!$M$2)\n+VLOOKUP(D258,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J259","v":"--"},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nVLOOKUP(D259,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B259=\"D\",'9   Trucks'!AN259/'9   Trucks'!T259,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J259,2)=\"Ld\",LEFT(J259,2)=\"Sh\",LEFT(J259,2)=\"Ex\"),VLOOKUP(J259,Equipment[],Equipment!$M$2)\n+VLOOKUP(J259,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J259,2)=\"Ld\",LEFT(J259,2)=\"Sh\"),VLOOKUP(J259,Equipment[],Equipment!$BA$2),\nIF(LEFT(J259,2)=\"Ex\",VLOOKUP(J259,Equipment[],Equipment!$BC$2)*VLOOKUP(J259,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",VLOOKUP(D259,Equipment[],Equipment!$M$2)\n+VLOOKUP(D259,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J260","v":"--"},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nVLOOKUP(D260,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B260=\"D\",'9   Trucks'!AN260/'9   Trucks'!T260,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J260,2)=\"Ld\",LEFT(J260,2)=\"Sh\",LEFT(J260,2)=\"Ex\"),VLOOKUP(J260,Equipment[],Equipment!$M$2)\n+VLOOKUP(J260,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J260,2)=\"Ld\",LEFT(J260,2)=\"Sh\"),VLOOKUP(J260,Equipment[],Equipment!$BA$2),\nIF(LEFT(J260,2)=\"Ex\",VLOOKUP(J260,Equipment[],Equipment!$BC$2)*VLOOKUP(J260,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",VLOOKUP(D260,Equipment[],Equipment!$M$2)\n+VLOOKUP(D260,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J261","v":"--"},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nVLOOKUP(D261,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B261=\"D\",'9   Trucks'!AN261/'9   Trucks'!T261,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J261,2)=\"Ld\",LEFT(J261,2)=\"Sh\",LEFT(J261,2)=\"Ex\"),VLOOKUP(J261,Equipment[],Equipment!$M$2)\n+VLOOKUP(J261,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J261,2)=\"Ld\",LEFT(J261,2)=\"Sh\"),VLOOKUP(J261,Equipment[],Equipment!$BA$2),\nIF(LEFT(J261,2)=\"Ex\",VLOOKUP(J261,Equipment[],Equipment!$BC$2)*VLOOKUP(J261,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",VLOOKUP(D261,Equipment[],Equipment!$M$2)\n+VLOOKUP(D261,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J262","v":"--"},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nVLOOKUP(D262,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B262=\"D\",'9   Trucks'!AN262/'9   Trucks'!T262,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J262,2)=\"Ld\",LEFT(J262,2)=\"Sh\",LEFT(J262,2)=\"Ex\"),VLOOKUP(J262,Equipment[],Equipment!$M$2)\n+VLOOKUP(J262,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J262,2)=\"Ld\",LEFT(J262,2)=\"Sh\"),VLOOKUP(J262,Equipment[],Equipment!$BA$2),\nIF(LEFT(J262,2)=\"Ex\",VLOOKUP(J262,Equipment[],Equipment!$BC$2)*VLOOKUP(J262,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",VLOOKUP(D262,Equipment[],Equipment!$M$2)\n+VLOOKUP(D262,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J263","v":"--"},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nVLOOKUP(D263,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B263=\"D\",'9   Trucks'!AN263/'9   Trucks'!T263,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J263,2)=\"Ld\",LEFT(J263,2)=\"Sh\",LEFT(J263,2)=\"Ex\"),VLOOKUP(J263,Equipment[],Equipment!$M$2)\n+VLOOKUP(J263,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J263,2)=\"Ld\",LEFT(J263,2)=\"Sh\"),VLOOKUP(J263,Equipment[],Equipment!$BA$2),\nIF(LEFT(J263,2)=\"Ex\",VLOOKUP(J263,Equipment[],Equipment!$BC$2)*VLOOKUP(J263,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",VLOOKUP(D263,Equipment[],Equipment!$M$2)\n+VLOOKUP(D263,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J264","v":"--"},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nVLOOKUP(D264,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B264=\"D\",'9   Trucks'!AN264/'9   Trucks'!T264,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J264,2)=\"Ld\",LEFT(J264,2)=\"Sh\",LEFT(J264,2)=\"Ex\"),VLOOKUP(J264,Equipment[],Equipment!$M$2)\n+VLOOKUP(J264,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J264,2)=\"Ld\",LEFT(J264,2)=\"Sh\"),VLOOKUP(J264,Equipment[],Equipment!$BA$2),\nIF(LEFT(J264,2)=\"Ex\",VLOOKUP(J264,Equipment[],Equipment!$BC$2)*VLOOKUP(J264,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",VLOOKUP(D264,Equipment[],Equipment!$M$2)\n+VLOOKUP(D264,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J265","v":"--"},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nVLOOKUP(D265,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B265=\"D\",'9   Trucks'!AN265/'9   Trucks'!T265,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J265,2)=\"Ld\",LEFT(J265,2)=\"Sh\",LEFT(J265,2)=\"Ex\"),VLOOKUP(J265,Equipment[],Equipment!$M$2)\n+VLOOKUP(J265,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J265,2)=\"Ld\",LEFT(J265,2)=\"Sh\"),VLOOKUP(J265,Equipment[],Equipment!$BA$2),\nIF(LEFT(J265,2)=\"Ex\",VLOOKUP(J265,Equipment[],Equipment!$BC$2)*VLOOKUP(J265,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",VLOOKUP(D265,Equipment[],Equipment!$M$2)\n+VLOOKUP(D265,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J266","v":"--"},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nVLOOKUP(D266,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B266=\"D\",'9   Trucks'!AN266/'9   Trucks'!T266,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J266,2)=\"Ld\",LEFT(J266,2)=\"Sh\",LEFT(J266,2)=\"Ex\"),VLOOKUP(J266,Equipment[],Equipment!$M$2)\n+VLOOKUP(J266,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J266,2)=\"Ld\",LEFT(J266,2)=\"Sh\"),VLOOKUP(J266,Equipment[],Equipment!$BA$2),\nIF(LEFT(J266,2)=\"Ex\",VLOOKUP(J266,Equipment[],Equipment!$BC$2)*VLOOKUP(J266,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",VLOOKUP(D266,Equipment[],Equipment!$M$2)\n+VLOOKUP(D266,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J267","v":"--"},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nVLOOKUP(D267,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B267=\"D\",'9   Trucks'!AN267/'9   Trucks'!T267,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J267,2)=\"Ld\",LEFT(J267,2)=\"Sh\",LEFT(J267,2)=\"Ex\"),VLOOKUP(J267,Equipment[],Equipment!$M$2)\n+VLOOKUP(J267,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J267,2)=\"Ld\",LEFT(J267,2)=\"Sh\"),VLOOKUP(J267,Equipment[],Equipment!$BA$2),\nIF(LEFT(J267,2)=\"Ex\",VLOOKUP(J267,Equipment[],Equipment!$BC$2)*VLOOKUP(J267,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",VLOOKUP(D267,Equipment[],Equipment!$M$2)\n+VLOOKUP(D267,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J268","v":"--"},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nVLOOKUP(D268,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B268=\"D\",'9   Trucks'!AN268/'9   Trucks'!T268,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J268,2)=\"Ld\",LEFT(J268,2)=\"Sh\",LEFT(J268,2)=\"Ex\"),VLOOKUP(J268,Equipment[],Equipment!$M$2)\n+VLOOKUP(J268,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J268,2)=\"Ld\",LEFT(J268,2)=\"Sh\"),VLOOKUP(J268,Equipment[],Equipment!$BA$2),\nIF(LEFT(J268,2)=\"Ex\",VLOOKUP(J268,Equipment[],Equipment!$BC$2)*VLOOKUP(J268,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",VLOOKUP(D268,Equipment[],Equipment!$M$2)\n+VLOOKUP(D268,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J269","v":"--"},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nVLOOKUP(D269,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B269=\"D\",'9   Trucks'!AN269/'9   Trucks'!T269,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J269,2)=\"Ld\",LEFT(J269,2)=\"Sh\",LEFT(J269,2)=\"Ex\"),VLOOKUP(J269,Equipment[],Equipment!$M$2)\n+VLOOKUP(J269,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J269,2)=\"Ld\",LEFT(J269,2)=\"Sh\"),VLOOKUP(J269,Equipment[],Equipment!$BA$2),\nIF(LEFT(J269,2)=\"Ex\",VLOOKUP(J269,Equipment[],Equipment!$BC$2)*VLOOKUP(J269,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",VLOOKUP(D269,Equipment[],Equipment!$M$2)\n+VLOOKUP(D269,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J270","v":"--"},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nVLOOKUP(D270,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B270=\"D\",'9   Trucks'!AN270/'9   Trucks'!T270,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J270,2)=\"Ld\",LEFT(J270,2)=\"Sh\",LEFT(J270,2)=\"Ex\"),VLOOKUP(J270,Equipment[],Equipment!$M$2)\n+VLOOKUP(J270,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J270,2)=\"Ld\",LEFT(J270,2)=\"Sh\"),VLOOKUP(J270,Equipment[],Equipment!$BA$2),\nIF(LEFT(J270,2)=\"Ex\",VLOOKUP(J270,Equipment[],Equipment!$BC$2)*VLOOKUP(J270,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",VLOOKUP(D270,Equipment[],Equipment!$M$2)\n+VLOOKUP(D270,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J271","v":"--"},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nVLOOKUP(D271,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B271=\"D\",'9   Trucks'!AN271/'9   Trucks'!T271,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J271,2)=\"Ld\",LEFT(J271,2)=\"Sh\",LEFT(J271,2)=\"Ex\"),VLOOKUP(J271,Equipment[],Equipment!$M$2)\n+VLOOKUP(J271,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J271,2)=\"Ld\",LEFT(J271,2)=\"Sh\"),VLOOKUP(J271,Equipment[],Equipment!$BA$2),\nIF(LEFT(J271,2)=\"Ex\",VLOOKUP(J271,Equipment[],Equipment!$BC$2)*VLOOKUP(J271,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",VLOOKUP(D271,Equipment[],Equipment!$M$2)\n+VLOOKUP(D271,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J272","v":"--"},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nVLOOKUP(D272,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B272=\"D\",'9   Trucks'!AN272/'9   Trucks'!T272,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J272,2)=\"Ld\",LEFT(J272,2)=\"Sh\",LEFT(J272,2)=\"Ex\"),VLOOKUP(J272,Equipment[],Equipment!$M$2)\n+VLOOKUP(J272,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J272,2)=\"Ld\",LEFT(J272,2)=\"Sh\"),VLOOKUP(J272,Equipment[],Equipment!$BA$2),\nIF(LEFT(J272,2)=\"Ex\",VLOOKUP(J272,Equipment[],Equipment!$BC$2)*VLOOKUP(J272,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",VLOOKUP(D272,Equipment[],Equipment!$M$2)\n+VLOOKUP(D272,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J273","v":"--"},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nVLOOKUP(D273,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B273=\"D\",'9   Trucks'!AN273/'9   Trucks'!T273,0)","v":0},{"$f":"IF(B273=\"D\",L273*M273,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$277","v":0},{"$f":"IF(N273>0,O273/N273,0)","v":0},{"$f":"IF(OR(LEFT(J273,2)=\"Ld\",LEFT(J273,2)=\"Sh\",LEFT(J273,2)=\"Ex\"),VLOOKUP(J273,Equipment[],Equipment!$M$2)\n+VLOOKUP(J273,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J273,2)=\"Ld\",LEFT(J273,2)=\"Sh\"),VLOOKUP(J273,Equipment[],Equipment!$BA$2),\nIF(LEFT(J273,2)=\"Ex\",VLOOKUP(J273,Equipment[],Equipment!$BC$2)*VLOOKUP(J273,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},{"$f":"IF(O273>0,K273*L273*R273*ROUNDUP(P273,0)/O273,0)","v":0},{"$f":"IF(O273>0,K273*L273*R273*ROUNDDOWN(P273,0)/O273,0)","v":0},{"$f":"IF(O273>0,K273*L273*R273*$V$14/O273,0)","v":0},{"$f":"IF(O273>0,K273*L273*R273*$W$14/O273,0)","v":0},{"$f":"IF(O273>0,K273*L273*R273*$X$14/O273,0)","v":0},{"$f":"IF(O273>0,K273*L273*R273*$Y$14/O273,0)","v":0},{"$f":"IF(O273>0,K273*L273*R273*$Z$14/O273,0)","v":0},{"$f":"IF(O273>0,K273*L273*R273*$AA$14/O273,0)","v":0},{"$f":"IF(O273>0,K273*L273*R273*$AB$14/O273,0)","v":0},{"$f":"IF(O273>0,K273*L273*R273*$AC$14/O273,0)","v":0},{"$f":"IF(T273>0,S273/T273,0)","v":0},{"$f":"IF(U273>0,S273/U273,0)","v":0},{"$f":"IF(V273>0,S273/V273,0)","v":0},{"$f":"IF(W273>0,S273/W273,0)","v":0},{"$f":"IF(X273>0,S273/X273,0)","v":0},{"$f":"IF(Y273>0,S273/Y273,0)","v":0},{"$f":"IF(Z273>0,S273/Z273,0)","v":0},{"$f":"IF(AA273>0,S273/AA273,0)","v":0},{"$f":"IF(AB273>0,S273/AB273,0)","v":0},{"$f":"IF(AC273>0,S273/AC273,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",VLOOKUP(D273,Equipment[],Equipment!$M$2)\n+VLOOKUP(D273,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD273,AN273)*(Q273+ROUNDUP(P273,0)*AO273)","v":0},{"$f":"MAX(AE273,AN273)*(Q273+ROUNDDOWN(P273,0)*AO273)","v":0},{"$f":"MAX(AF273,AN273)*(Q273+$AR$14*AO273)","v":0},{"$f":"MAX(AG273,AN273)*(Q273+$AS$14*AO273)","v":0},{"$f":"MAX(AH273,AN273)*(Q273+$AT$14*AO273)","v":0},{"$f":"MAX(AI273,AN273)*(Q273+$AU$14*AO273)","v":0},{"$f":"MAX(AJ273,AN273)*(Q273+$AV$14*AO273)","v":0},{"$f":"MAX(AK273,AN273)*(Q273+$AW$14*AO273)","v":0},{"$f":"MAX(AL273,AN273)*(Q273+$AX$14*AO273)","v":0},{"$f":"MAX(AM273,AN273)*(Q273+$AY$14*AO273)","v":0},{"$f":"MIN(AP273:AY273)","v":0},{"$f":"IF(B273=\"D\",IF(AP273<AQ273,ROUNDUP(P273,0),\nIF(AQ273<AR273,ROUNDDOWN(P273,0),\nIF(AR273<AS273,9,\nIF(AS273<AT273,8,\nIF(AT273<AU273,7,\nIF(AU273<AV273,6,\nIF(AV273<AW273,5,\nIF(AW273<AX273,4,\nIF(AX273<AY273,3,2))))))))),\n0)","v":0},{"$f":"IF(BA273>ROUNDUP(P273,0),\nIF(AP273>AQ273,ROUNDDOWN(P273,0),ROUNDUP(P273,0)),BA273)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J274","v":"--"},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nVLOOKUP(D274,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B274=\"D\",'9   Trucks'!AN274/'9   Trucks'!T274,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J274,2)=\"Ld\",LEFT(J274,2)=\"Sh\",LEFT(J274,2)=\"Ex\"),VLOOKUP(J274,Equipment[],Equipment!$M$2)\n+VLOOKUP(J274,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J274,2)=\"Ld\",LEFT(J274,2)=\"Sh\"),VLOOKUP(J274,Equipment[],Equipment!$BA$2),\nIF(LEFT(J274,2)=\"Ex\",VLOOKUP(J274,Equipment[],Equipment!$BC$2)*VLOOKUP(J274,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",VLOOKUP(D274,Equipment[],Equipment!$M$2)\n+VLOOKUP(D274,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J275","v":"--"},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nVLOOKUP(D275,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B275=\"D\",'9   Trucks'!AN275/'9   Trucks'!T275,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J275,2)=\"Ld\",LEFT(J275,2)=\"Sh\",LEFT(J275,2)=\"Ex\"),VLOOKUP(J275,Equipment[],Equipment!$M$2)\n+VLOOKUP(J275,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J275,2)=\"Ld\",LEFT(J275,2)=\"Sh\"),VLOOKUP(J275,Equipment[],Equipment!$BA$2),\nIF(LEFT(J275,2)=\"Ex\",VLOOKUP(J275,Equipment[],Equipment!$BC$2)*VLOOKUP(J275,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",VLOOKUP(D275,Equipment[],Equipment!$M$2)\n+VLOOKUP(D275,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'9   Trucks'!J276","v":"--"},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nVLOOKUP(D276,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$277","v":0},{"$f":"IF(B276=\"D\",'9   Trucks'!AN276/'9   Trucks'!T276,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$277","v":0},0,{"$f":"IF(OR(LEFT(J276,2)=\"Ld\",LEFT(J276,2)=\"Sh\",LEFT(J276,2)=\"Ex\"),VLOOKUP(J276,Equipment[],Equipment!$M$2)\n+VLOOKUP(J276,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J276,2)=\"Ld\",LEFT(J276,2)=\"Sh\"),VLOOKUP(J276,Equipment[],Equipment!$BA$2),\nIF(LEFT(J276,2)=\"Ex\",VLOOKUP(J276,Equipment[],Equipment!$BC$2)*VLOOKUP(J276,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$277","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",VLOOKUP(D276,Equipment[],Equipment!$M$2)\n+VLOOKUP(D276,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"19 Scraper Optimization","index":24,"n_rows":276,"n_cols":40,"rows_kept":276,"cut":false,"hidden":false,"merged":[[12,15,12,24],[12,26,12,36],[4,4,5,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN1","v":"Continental Mine"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,"Scraper Optimization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN2","v":"Stockpile Spreadsheet Worksheet #19"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43553,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[null,null,null,null,"Notes and Assumptions"]
[null,null,null,null,"This sheet calculates the most efficient number of scrapers (up to 10) per dozer. The dozer assists scrapers for rough grading at waste rock stockpiles. See the calculation sheet for more information. "]
[]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[null,null,null,null,"No Scrapers used in Continental RCE"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Task Time for X Scrapers (hr)",null,null,null,null,null,null,null,null,null,null,"Cost of Using X Scrapers per Dozer ($)"]
[{"$f":"'3   Material'!A14","v":"Item"},{"$f":"'3   Material'!B14","v":"Activity"},{"$f":"'3   Material'!C14","v":"Material"},{"$f":"'3   Material'!D14","v":"Eq"},"ID","Task Description","Source Location 1","Destination Location 2","Equipment","Scraper R/T Task Time (min)","Pusher Cycle Time (min/cycle)","Max Number of Scrapers per Dozer","Dozer Type","Dozer Cost ($/hr)","Task Time for one Scraper (hr)","Max Scrapers Round Up","Max Scrapers Round Down",9,8,7,6,5,4,3,2,"Scrapers Cost ($/hr)","Max Scrapers Round Up","Max Scrapers Round Down",9,8,7,6,5,4,3,2,1,"Lowest Cost ($)","Optimum Number of Scrapers Per Dozer","Optimum Number of Scrapers Per Dozer Within Max"]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T15","v":0},{"$f":"'11 Scrapers'!U15","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(K15>0,J15/K15,1),\n0)","v":0},{"$f":"IF(AND(B15=\"A\",C15=\"a\",LEFT(D15,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M15,2)=\"Dz\",VLOOKUP(M15,Equipment[],Equipment!$M$2)\n+VLOOKUP(M15,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB15","v":0},{"$f":"IF(L15>0,O15/ROUNDUP(L15,0),0)","v":0},{"$f":"IF(L15>0,O15/ROUNDDOWN(L15,0),0)","v":0},{"$f":"O15/$R$14","v":0},{"$f":"O15/$S$14","v":0},{"$f":"O15/$T$14","v":0},{"$f":"O15/$U$14","v":0},{"$f":"O15/$V$14","v":0},{"$f":"O15/$W$14","v":0},{"$f":"O15/$X$14","v":0},{"$f":"O15/$Y$14","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$M$2)\n+VLOOKUP(D15,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P15*ROUNDUP(L15,0)*Z15)+(P15*N15)","v":0},{"$f":"(Q15*ROUNDDOWN(L15,0)*Z15)+(Q15*N15)","v":0},{"$f":"(R15*$AC$14*Z15)+(R15*N15)","v":0},{"$f":"(S15*$AD$14*Z15)+(S15*N15)","v":0},{"$f":"(T15*$AE$14*Z15)+(T15*N15)","v":0},{"$f":"(U15*$AF$14*Z15)+(U15*N15)","v":0},{"$f":"(V15*$AG$14*Z15)+(V15*N15)","v":0},{"$f":"(W15*$AH$14*Z15)+(W15*N15)","v":0},{"$f":"(X15*$AI$14*Z15)+(X15*N15)","v":0},{"$f":"(Y15*$AJ$14*Z15)+(Y15*N15)","v":0},{"$f":"(O15*$AK$14*Z15)+(O15*N15)","v":0},{"$f":"MIN(AA15:AK15)","v":0},{"$f":"IF(AND(B15=\"A\",LEFT(D15,2)=\"Sc\"),\nIF(AC15<AD15,9,\nIF(AD15<AE15,8,\nIF(AE15<AF15,7,\nIF(AF15<AG15,6,\nIF(AG15<AH15,5,\nIF(AH15<AI15,4,\nIF(AI15<AJ15,3,\nIF(AJ15<AK15,2,1)))))))),\n0)","v":0},{"$f":"IF(AM15<L15,AM15,\nIF(AA15>=AB15,ROUNDDOWN(L15,0),\nIF(AA15<AB15,ROUNDUP(L15,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T16","v":0},{"$f":"'11 Scrapers'!U16","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(K16>0,J16/K16,1),\n0)","v":0},{"$f":"IF(AND(B16=\"A\",C16=\"a\",LEFT(D16,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M16,2)=\"Dz\",VLOOKUP(M16,Equipment[],Equipment!$M$2)\n+VLOOKUP(M16,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB16","v":0},{"$f":"IF(L16>0,O16/ROUNDUP(L16,0),0)","v":0},{"$f":"IF(L16>0,O16/ROUNDDOWN(L16,0),0)","v":0},{"$f":"O16/$R$14","v":0},{"$f":"O16/$S$14","v":0},{"$f":"O16/$T$14","v":0},{"$f":"O16/$U$14","v":0},{"$f":"O16/$V$14","v":0},{"$f":"O16/$W$14","v":0},{"$f":"O16/$X$14","v":0},{"$f":"O16/$Y$14","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$M$2)\n+VLOOKUP(D16,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P16*ROUNDUP(L16,0)*Z16)+(P16*N16)","v":0},{"$f":"(Q16*ROUNDDOWN(L16,0)*Z16)+(Q16*N16)","v":0},{"$f":"(R16*$AC$14*Z16)+(R16*N16)","v":0},{"$f":"(S16*$AD$14*Z16)+(S16*N16)","v":0},{"$f":"(T16*$AE$14*Z16)+(T16*N16)","v":0},{"$f":"(U16*$AF$14*Z16)+(U16*N16)","v":0},{"$f":"(V16*$AG$14*Z16)+(V16*N16)","v":0},{"$f":"(W16*$AH$14*Z16)+(W16*N16)","v":0},{"$f":"(X16*$AI$14*Z16)+(X16*N16)","v":0},{"$f":"(Y16*$AJ$14*Z16)+(Y16*N16)","v":0},{"$f":"(O16*$AK$14*Z16)+(O16*N16)","v":0},{"$f":"MIN(AA16:AK16)","v":0},{"$f":"IF(AND(B16=\"A\",LEFT(D16,2)=\"Sc\"),\nIF(AC16<AD16,9,\nIF(AD16<AE16,8,\nIF(AE16<AF16,7,\nIF(AF16<AG16,6,\nIF(AG16<AH16,5,\nIF(AH16<AI16,4,\nIF(AI16<AJ16,3,\nIF(AJ16<AK16,2,1)))))))),\n0)","v":0},{"$f":"IF(AM16<L16,AM16,\nIF(AA16>=AB16,ROUNDDOWN(L16,0),\nIF(AA16<AB16,ROUNDUP(L16,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T17","v":0},{"$f":"'11 Scrapers'!U17","v":0},0,0,{"$f":"IF(LEFT(M17,2)=\"Dz\",VLOOKUP(M17,Equipment[],Equipment!$M$2)\n+VLOOKUP(M17,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$M$2)\n+VLOOKUP(D17,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T18","v":0},{"$f":"'11 Scrapers'!U18","v":0},0,0,{"$f":"IF(LEFT(M18,2)=\"Dz\",VLOOKUP(M18,Equipment[],Equipment!$M$2)\n+VLOOKUP(M18,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$M$2)\n+VLOOKUP(D18,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T19","v":0},{"$f":"'11 Scrapers'!U19","v":0},0,0,{"$f":"IF(LEFT(M19,2)=\"Dz\",VLOOKUP(M19,Equipment[],Equipment!$M$2)\n+VLOOKUP(M19,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB19","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$M$2)\n+VLOOKUP(D19,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T20","v":0},{"$f":"'11 Scrapers'!U20","v":0},0,0,{"$f":"IF(LEFT(M20,2)=\"Dz\",VLOOKUP(M20,Equipment[],Equipment!$M$2)\n+VLOOKUP(M20,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB20","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$M$2)\n+VLOOKUP(D20,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T21","v":0},{"$f":"'11 Scrapers'!U21","v":0},0,0,{"$f":"IF(LEFT(M21,2)=\"Dz\",VLOOKUP(M21,Equipment[],Equipment!$M$2)\n+VLOOKUP(M21,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB21","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$M$2)\n+VLOOKUP(D21,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T22","v":0},{"$f":"'11 Scrapers'!U22","v":0},0,0,{"$f":"IF(LEFT(M22,2)=\"Dz\",VLOOKUP(M22,Equipment[],Equipment!$M$2)\n+VLOOKUP(M22,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB22","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$M$2)\n+VLOOKUP(D22,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T23","v":0},{"$f":"'11 Scrapers'!U23","v":0},0,0,{"$f":"IF(LEFT(M23,2)=\"Dz\",VLOOKUP(M23,Equipment[],Equipment!$M$2)\n+VLOOKUP(M23,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB23","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$M$2)\n+VLOOKUP(D23,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T24","v":0},{"$f":"'11 Scrapers'!U24","v":0},0,0,{"$f":"IF(LEFT(M24,2)=\"Dz\",VLOOKUP(M24,Equipment[],Equipment!$M$2)\n+VLOOKUP(M24,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$M$2)\n+VLOOKUP(D24,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T25","v":0},{"$f":"'11 Scrapers'!U25","v":0},0,0,{"$f":"IF(LEFT(M25,2)=\"Dz\",VLOOKUP(M25,Equipment[],Equipment!$M$2)\n+VLOOKUP(M25,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB25","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$M$2)\n+VLOOKUP(D25,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T26","v":0},{"$f":"'11 Scrapers'!U26","v":0},0,0,{"$f":"IF(LEFT(M26,2)=\"Dz\",VLOOKUP(M26,Equipment[],Equipment!$M$2)\n+VLOOKUP(M26,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$M$2)\n+VLOOKUP(D26,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T27","v":0},{"$f":"'11 Scrapers'!U27","v":0},0,0,{"$f":"IF(LEFT(M27,2)=\"Dz\",VLOOKUP(M27,Equipment[],Equipment!$M$2)\n+VLOOKUP(M27,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB27","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$M$2)\n+VLOOKUP(D27,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T28","v":0},{"$f":"'11 Scrapers'!U28","v":0},0,0,{"$f":"IF(LEFT(M28,2)=\"Dz\",VLOOKUP(M28,Equipment[],Equipment!$M$2)\n+VLOOKUP(M28,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$M$2)\n+VLOOKUP(D28,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T29","v":0},{"$f":"'11 Scrapers'!U29","v":0},0,0,{"$f":"IF(LEFT(M29,2)=\"Dz\",VLOOKUP(M29,Equipment[],Equipment!$M$2)\n+VLOOKUP(M29,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$M$2)\n+VLOOKUP(D29,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T30","v":0},{"$f":"'11 Scrapers'!U30","v":0},0,0,{"$f":"IF(LEFT(M30,2)=\"Dz\",VLOOKUP(M30,Equipment[],Equipment!$M$2)\n+VLOOKUP(M30,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB30","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$M$2)\n+VLOOKUP(D30,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T31","v":0},{"$f":"'11 Scrapers'!U31","v":0},0,0,{"$f":"IF(LEFT(M31,2)=\"Dz\",VLOOKUP(M31,Equipment[],Equipment!$M$2)\n+VLOOKUP(M31,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$M$2)\n+VLOOKUP(D31,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T32","v":0},{"$f":"'11 Scrapers'!U32","v":0},0,0,{"$f":"IF(LEFT(M32,2)=\"Dz\",VLOOKUP(M32,Equipment[],Equipment!$M$2)\n+VLOOKUP(M32,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$M$2)\n+VLOOKUP(D32,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T33","v":0},{"$f":"'11 Scrapers'!U33","v":0},0,0,{"$f":"IF(LEFT(M33,2)=\"Dz\",VLOOKUP(M33,Equipment[],Equipment!$M$2)\n+VLOOKUP(M33,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$M$2)\n+VLOOKUP(D33,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T34","v":0},{"$f":"'11 Scrapers'!U34","v":0},0,0,{"$f":"IF(LEFT(M34,2)=\"Dz\",VLOOKUP(M34,Equipment[],Equipment!$M$2)\n+VLOOKUP(M34,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$M$2)\n+VLOOKUP(D34,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T35","v":0},{"$f":"'11 Scrapers'!U35","v":0},0,0,{"$f":"IF(LEFT(M35,2)=\"Dz\",VLOOKUP(M35,Equipment[],Equipment!$M$2)\n+VLOOKUP(M35,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB35","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$M$2)\n+VLOOKUP(D35,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T36","v":0},{"$f":"'11 Scrapers'!U36","v":0},0,0,{"$f":"IF(LEFT(M36,2)=\"Dz\",VLOOKUP(M36,Equipment[],Equipment!$M$2)\n+VLOOKUP(M36,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB36","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$M$2)\n+VLOOKUP(D36,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"'11 Scrapers'!T37","v":0},{"$f":"'11 Scrapers'!U37","v":0},0,0,{"$f":"IF(LEFT(M37,2)=\"Dz\",VLOOKUP(M37,Equipment[],Equipment!$M$2)\n+VLOOKUP(M37,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB37","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$M$2)\n+VLOOKUP(D37,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T38","v":0},{"$f":"'11 Scrapers'!U38","v":0},0,0,{"$f":"IF(LEFT(M38,2)=\"Dz\",VLOOKUP(M38,Equipment[],Equipment!$M$2)\n+VLOOKUP(M38,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB38","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$M$2)\n+VLOOKUP(D38,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T39","v":0},{"$f":"'11 Scrapers'!U39","v":0},0,0,{"$f":"IF(LEFT(M39,2)=\"Dz\",VLOOKUP(M39,Equipment[],Equipment!$M$2)\n+VLOOKUP(M39,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB39","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$M$2)\n+VLOOKUP(D39,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T40","v":0},{"$f":"'11 Scrapers'!U40","v":0},0,0,{"$f":"IF(LEFT(M40,2)=\"Dz\",VLOOKUP(M40,Equipment[],Equipment!$M$2)\n+VLOOKUP(M40,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB40","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$M$2)\n+VLOOKUP(D40,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"'11 Scrapers'!T41","v":0},{"$f":"'11 Scrapers'!U41","v":0},0,0,{"$f":"IF(LEFT(M41,2)=\"Dz\",VLOOKUP(M41,Equipment[],Equipment!$M$2)\n+VLOOKUP(M41,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB41","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$M$2)\n+VLOOKUP(D41,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T42","v":0},{"$f":"'11 Scrapers'!U42","v":0},0,0,{"$f":"IF(LEFT(M42,2)=\"Dz\",VLOOKUP(M42,Equipment[],Equipment!$M$2)\n+VLOOKUP(M42,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB42","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$M$2)\n+VLOOKUP(D42,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T43","v":0},{"$f":"'11 Scrapers'!U43","v":0},0,0,{"$f":"IF(LEFT(M43,2)=\"Dz\",VLOOKUP(M43,Equipment[],Equipment!$M$2)\n+VLOOKUP(M43,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$M$2)\n+VLOOKUP(D43,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"'11 Scrapers'!T44","v":0},{"$f":"'11 Scrapers'!U44","v":0},0,0,{"$f":"IF(LEFT(M44,2)=\"Dz\",VLOOKUP(M44,Equipment[],Equipment!$M$2)\n+VLOOKUP(M44,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB44","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$M$2)\n+VLOOKUP(D44,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"'11 Scrapers'!T45","v":0},{"$f":"'11 Scrapers'!U45","v":0},0,0,{"$f":"IF(LEFT(M45,2)=\"Dz\",VLOOKUP(M45,Equipment[],Equipment!$M$2)\n+VLOOKUP(M45,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB45","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$M$2)\n+VLOOKUP(D45,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"'11 Scrapers'!T46","v":0},{"$f":"'11 Scrapers'!U46","v":0},0,0,{"$f":"IF(LEFT(M46,2)=\"Dz\",VLOOKUP(M46,Equipment[],Equipment!$M$2)\n+VLOOKUP(M46,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB46","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$M$2)\n+VLOOKUP(D46,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 319D L"},{"$f":"'11 Scrapers'!T47","v":0},{"$f":"'11 Scrapers'!U47","v":0},0,0,{"$f":"IF(LEFT(M47,2)=\"Dz\",VLOOKUP(M47,Equipment[],Equipment!$M$2)\n+VLOOKUP(M47,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB47","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$M$2)\n+VLOOKUP(D47,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 725"},{"$f":"'11 Scrapers'!T48","v":0},{"$f":"'11 Scrapers'!U48","v":0},0,0,{"$f":"IF(LEFT(M48,2)=\"Dz\",VLOOKUP(M48,Equipment[],Equipment!$M$2)\n+VLOOKUP(M48,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB48","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$M$2)\n+VLOOKUP(D48,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T49","v":0},{"$f":"'11 Scrapers'!U49","v":0},0,0,{"$f":"IF(LEFT(M49,2)=\"Dz\",VLOOKUP(M49,Equipment[],Equipment!$M$2)\n+VLOOKUP(M49,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$M$2)\n+VLOOKUP(D49,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T50","v":0},{"$f":"'11 Scrapers'!U50","v":0},0,0,{"$f":"IF(LEFT(M50,2)=\"Dz\",VLOOKUP(M50,Equipment[],Equipment!$M$2)\n+VLOOKUP(M50,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB50","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$M$2)\n+VLOOKUP(D50,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T51","v":0},{"$f":"'11 Scrapers'!U51","v":0},0,0,{"$f":"IF(LEFT(M51,2)=\"Dz\",VLOOKUP(M51,Equipment[],Equipment!$M$2)\n+VLOOKUP(M51,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$M$2)\n+VLOOKUP(D51,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T52","v":0},{"$f":"'11 Scrapers'!U52","v":0},0,0,{"$f":"IF(LEFT(M52,2)=\"Dz\",VLOOKUP(M52,Equipment[],Equipment!$M$2)\n+VLOOKUP(M52,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$M$2)\n+VLOOKUP(D52,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T53","v":0},{"$f":"'11 Scrapers'!U53","v":0},0,0,{"$f":"IF(LEFT(M53,2)=\"Dz\",VLOOKUP(M53,Equipment[],Equipment!$M$2)\n+VLOOKUP(M53,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB53","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$M$2)\n+VLOOKUP(D53,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T54","v":0},{"$f":"'11 Scrapers'!U54","v":0},0,0,{"$f":"IF(LEFT(M54,2)=\"Dz\",VLOOKUP(M54,Equipment[],Equipment!$M$2)\n+VLOOKUP(M54,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB54","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$M$2)\n+VLOOKUP(D54,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T55","v":0},{"$f":"'11 Scrapers'!U55","v":0},0,0,{"$f":"IF(LEFT(M55,2)=\"Dz\",VLOOKUP(M55,Equipment[],Equipment!$M$2)\n+VLOOKUP(M55,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$M$2)\n+VLOOKUP(D55,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T56","v":0},{"$f":"'11 Scrapers'!U56","v":0},0,0,{"$f":"IF(LEFT(M56,2)=\"Dz\",VLOOKUP(M56,Equipment[],Equipment!$M$2)\n+VLOOKUP(M56,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB56","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$M$2)\n+VLOOKUP(D56,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T57","v":0},{"$f":"'11 Scrapers'!U57","v":0},0,0,{"$f":"IF(LEFT(M57,2)=\"Dz\",VLOOKUP(M57,Equipment[],Equipment!$M$2)\n+VLOOKUP(M57,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB57","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$M$2)\n+VLOOKUP(D57,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T58","v":0},{"$f":"'11 Scrapers'!U58","v":0},0,0,{"$f":"IF(LEFT(M58,2)=\"Dz\",VLOOKUP(M58,Equipment[],Equipment!$M$2)\n+VLOOKUP(M58,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB58","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$M$2)\n+VLOOKUP(D58,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T59","v":0},{"$f":"'11 Scrapers'!U59","v":0},0,0,{"$f":"IF(LEFT(M59,2)=\"Dz\",VLOOKUP(M59,Equipment[],Equipment!$M$2)\n+VLOOKUP(M59,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB59","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$M$2)\n+VLOOKUP(D59,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T60","v":0},{"$f":"'11 Scrapers'!U60","v":0},0,0,{"$f":"IF(LEFT(M60,2)=\"Dz\",VLOOKUP(M60,Equipment[],Equipment!$M$2)\n+VLOOKUP(M60,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB60","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$M$2)\n+VLOOKUP(D60,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T61","v":0},{"$f":"'11 Scrapers'!U61","v":0},0,0,{"$f":"IF(LEFT(M61,2)=\"Dz\",VLOOKUP(M61,Equipment[],Equipment!$M$2)\n+VLOOKUP(M61,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB61","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$M$2)\n+VLOOKUP(D61,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T62","v":0},{"$f":"'11 Scrapers'!U62","v":0},0,0,{"$f":"IF(LEFT(M62,2)=\"Dz\",VLOOKUP(M62,Equipment[],Equipment!$M$2)\n+VLOOKUP(M62,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$M$2)\n+VLOOKUP(D62,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T63","v":0},{"$f":"'11 Scrapers'!U63","v":0},0,0,{"$f":"IF(LEFT(M63,2)=\"Dz\",VLOOKUP(M63,Equipment[],Equipment!$M$2)\n+VLOOKUP(M63,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB63","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$M$2)\n+VLOOKUP(D63,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T64","v":0},{"$f":"'11 Scrapers'!U64","v":0},0,0,{"$f":"IF(LEFT(M64,2)=\"Dz\",VLOOKUP(M64,Equipment[],Equipment!$M$2)\n+VLOOKUP(M64,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB64","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$M$2)\n+VLOOKUP(D64,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T65","v":0},{"$f":"'11 Scrapers'!U65","v":0},0,0,{"$f":"IF(LEFT(M65,2)=\"Dz\",VLOOKUP(M65,Equipment[],Equipment!$M$2)\n+VLOOKUP(M65,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB65","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$M$2)\n+VLOOKUP(D65,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T66","v":0},{"$f":"'11 Scrapers'!U66","v":0},0,0,{"$f":"IF(LEFT(M66,2)=\"Dz\",VLOOKUP(M66,Equipment[],Equipment!$M$2)\n+VLOOKUP(M66,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB66","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$M$2)\n+VLOOKUP(D66,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T67","v":0},{"$f":"'11 Scrapers'!U67","v":0},0,0,{"$f":"IF(LEFT(M67,2)=\"Dz\",VLOOKUP(M67,Equipment[],Equipment!$M$2)\n+VLOOKUP(M67,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB67","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$M$2)\n+VLOOKUP(D67,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T68","v":0},{"$f":"'11 Scrapers'!U68","v":0},0,0,{"$f":"IF(LEFT(M68,2)=\"Dz\",VLOOKUP(M68,Equipment[],Equipment!$M$2)\n+VLOOKUP(M68,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB68","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$M$2)\n+VLOOKUP(D68,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T69","v":0},{"$f":"'11 Scrapers'!U69","v":0},0,0,{"$f":"IF(LEFT(M69,2)=\"Dz\",VLOOKUP(M69,Equipment[],Equipment!$M$2)\n+VLOOKUP(M69,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB69","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$M$2)\n+VLOOKUP(D69,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T70","v":0},{"$f":"'11 Scrapers'!U70","v":0},0,0,{"$f":"IF(LEFT(M70,2)=\"Dz\",VLOOKUP(M70,Equipment[],Equipment!$M$2)\n+VLOOKUP(M70,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB70","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$M$2)\n+VLOOKUP(D70,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T71","v":0},{"$f":"'11 Scrapers'!U71","v":0},0,0,{"$f":"IF(LEFT(M71,2)=\"Dz\",VLOOKUP(M71,Equipment[],Equipment!$M$2)\n+VLOOKUP(M71,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$M$2)\n+VLOOKUP(D71,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T72","v":0},{"$f":"'11 Scrapers'!U72","v":0},0,0,{"$f":"IF(LEFT(M72,2)=\"Dz\",VLOOKUP(M72,Equipment[],Equipment!$M$2)\n+VLOOKUP(M72,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB72","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$M$2)\n+VLOOKUP(D72,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T73","v":0},{"$f":"'11 Scrapers'!U73","v":0},0,0,{"$f":"IF(LEFT(M73,2)=\"Dz\",VLOOKUP(M73,Equipment[],Equipment!$M$2)\n+VLOOKUP(M73,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB73","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$M$2)\n+VLOOKUP(D73,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T74","v":0},{"$f":"'11 Scrapers'!U74","v":0},0,0,{"$f":"IF(LEFT(M74,2)=\"Dz\",VLOOKUP(M74,Equipment[],Equipment!$M$2)\n+VLOOKUP(M74,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB74","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$M$2)\n+VLOOKUP(D74,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T75","v":0},{"$f":"'11 Scrapers'!U75","v":0},0,0,{"$f":"IF(LEFT(M75,2)=\"Dz\",VLOOKUP(M75,Equipment[],Equipment!$M$2)\n+VLOOKUP(M75,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB75","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$M$2)\n+VLOOKUP(D75,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T76","v":0},{"$f":"'11 Scrapers'!U76","v":0},0,0,{"$f":"IF(LEFT(M76,2)=\"Dz\",VLOOKUP(M76,Equipment[],Equipment!$M$2)\n+VLOOKUP(M76,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB76","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$M$2)\n+VLOOKUP(D76,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T77","v":0},{"$f":"'11 Scrapers'!U77","v":0},0,0,{"$f":"IF(LEFT(M77,2)=\"Dz\",VLOOKUP(M77,Equipment[],Equipment!$M$2)\n+VLOOKUP(M77,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB77","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D77,2)=\"Sc\",VLOOKUP(D77,Equipment[],Equipment!$M$2)\n+VLOOKUP(D77,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T78","v":0},{"$f":"'11 Scrapers'!U78","v":0},0,0,{"$f":"IF(LEFT(M78,2)=\"Dz\",VLOOKUP(M78,Equipment[],Equipment!$M$2)\n+VLOOKUP(M78,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB78","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D78,2)=\"Sc\",VLOOKUP(D78,Equipment[],Equipment!$M$2)\n+VLOOKUP(D78,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T79","v":0},{"$f":"'11 Scrapers'!U79","v":0},0,0,{"$f":"IF(LEFT(M79,2)=\"Dz\",VLOOKUP(M79,Equipment[],Equipment!$M$2)\n+VLOOKUP(M79,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB79","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D79,2)=\"Sc\",VLOOKUP(D79,Equipment[],Equipment!$M$2)\n+VLOOKUP(D79,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T, U Blade"},{"$f":"'11 Scrapers'!T80","v":0},{"$f":"'11 Scrapers'!U80","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(K80>0,J80/K80,1),\n0)","v":0},{"$f":"IF(AND(B80=\"A\",C80=\"a\",LEFT(D80,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M80,2)=\"Dz\",VLOOKUP(M80,Equipment[],Equipment!$M$2)\n+VLOOKUP(M80,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB80","v":0},{"$f":"IF(L80>0,O80/ROUNDUP(L80,0),0)","v":0},{"$f":"IF(L80>0,O80/ROUNDDOWN(L80,0),0)","v":0},{"$f":"O80/$R$14","v":0},{"$f":"O80/$S$14","v":0},{"$f":"O80/$T$14","v":0},{"$f":"O80/$U$14","v":0},{"$f":"O80/$V$14","v":0},{"$f":"O80/$W$14","v":0},{"$f":"O80/$X$14","v":0},{"$f":"O80/$Y$14","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",VLOOKUP(D80,Equipment[],Equipment!$M$2)\n+VLOOKUP(D80,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P80*ROUNDUP(L80,0)*Z80)+(P80*N80)","v":0},{"$f":"(Q80*ROUNDDOWN(L80,0)*Z80)+(Q80*N80)","v":0},{"$f":"(R80*$AC$14*Z80)+(R80*N80)","v":0},{"$f":"(S80*$AD$14*Z80)+(S80*N80)","v":0},{"$f":"(T80*$AE$14*Z80)+(T80*N80)","v":0},{"$f":"(U80*$AF$14*Z80)+(U80*N80)","v":0},{"$f":"(V80*$AG$14*Z80)+(V80*N80)","v":0},{"$f":"(W80*$AH$14*Z80)+(W80*N80)","v":0},{"$f":"(X80*$AI$14*Z80)+(X80*N80)","v":0},{"$f":"(Y80*$AJ$14*Z80)+(Y80*N80)","v":0},{"$f":"(O80*$AK$14*Z80)+(O80*N80)","v":0},{"$f":"MIN(AA80:AK80)","v":0},{"$f":"IF(AND(B80=\"A\",LEFT(D80,2)=\"Sc\"),\nIF(AC80<AD80,9,\nIF(AD80<AE80,8,\nIF(AE80<AF80,7,\nIF(AF80<AG80,6,\nIF(AG80<AH80,5,\nIF(AH80<AI80,4,\nIF(AI80<AJ80,3,\nIF(AJ80<AK80,2,1)))))))),\n0)","v":0},{"$f":"IF(AM80<L80,AM80,\nIF(AA80>=AB80,ROUNDDOWN(L80,0),\nIF(AA80<AB80,ROUNDUP(L80,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T81","v":0},{"$f":"'11 Scrapers'!U81","v":0},0,0,{"$f":"IF(LEFT(M81,2)=\"Dz\",VLOOKUP(M81,Equipment[],Equipment!$M$2)\n+VLOOKUP(M81,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB81","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D81,2)=\"Sc\",VLOOKUP(D81,Equipment[],Equipment!$M$2)\n+VLOOKUP(D81,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T82","v":0},{"$f":"'11 Scrapers'!U82","v":0},0,0,{"$f":"IF(LEFT(M82,2)=\"Dz\",VLOOKUP(M82,Equipment[],Equipment!$M$2)\n+VLOOKUP(M82,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB82","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D82,2)=\"Sc\",VLOOKUP(D82,Equipment[],Equipment!$M$2)\n+VLOOKUP(D82,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T83","v":0},{"$f":"'11 Scrapers'!U83","v":0},0,0,{"$f":"IF(LEFT(M83,2)=\"Dz\",VLOOKUP(M83,Equipment[],Equipment!$M$2)\n+VLOOKUP(M83,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB83","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D83,2)=\"Sc\",VLOOKUP(D83,Equipment[],Equipment!$M$2)\n+VLOOKUP(D83,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T84","v":0},{"$f":"'11 Scrapers'!U84","v":0},0,0,{"$f":"IF(LEFT(M84,2)=\"Dz\",VLOOKUP(M84,Equipment[],Equipment!$M$2)\n+VLOOKUP(M84,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB84","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D84,2)=\"Sc\",VLOOKUP(D84,Equipment[],Equipment!$M$2)\n+VLOOKUP(D84,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T85","v":0},{"$f":"'11 Scrapers'!U85","v":0},0,0,{"$f":"IF(LEFT(M85,2)=\"Dz\",VLOOKUP(M85,Equipment[],Equipment!$M$2)\n+VLOOKUP(M85,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB85","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D85,2)=\"Sc\",VLOOKUP(D85,Equipment[],Equipment!$M$2)\n+VLOOKUP(D85,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T86","v":0},{"$f":"'11 Scrapers'!U86","v":0},0,0,{"$f":"IF(LEFT(M86,2)=\"Dz\",VLOOKUP(M86,Equipment[],Equipment!$M$2)\n+VLOOKUP(M86,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB86","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D86,2)=\"Sc\",VLOOKUP(D86,Equipment[],Equipment!$M$2)\n+VLOOKUP(D86,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T87","v":0},{"$f":"'11 Scrapers'!U87","v":0},0,0,{"$f":"IF(LEFT(M87,2)=\"Dz\",VLOOKUP(M87,Equipment[],Equipment!$M$2)\n+VLOOKUP(M87,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB87","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D87,2)=\"Sc\",VLOOKUP(D87,Equipment[],Equipment!$M$2)\n+VLOOKUP(D87,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T88","v":0},{"$f":"'11 Scrapers'!U88","v":0},0,0,{"$f":"IF(LEFT(M88,2)=\"Dz\",VLOOKUP(M88,Equipment[],Equipment!$M$2)\n+VLOOKUP(M88,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB88","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D88,2)=\"Sc\",VLOOKUP(D88,Equipment[],Equipment!$M$2)\n+VLOOKUP(D88,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T89","v":0},{"$f":"'11 Scrapers'!U89","v":0},0,0,{"$f":"IF(LEFT(M89,2)=\"Dz\",VLOOKUP(M89,Equipment[],Equipment!$M$2)\n+VLOOKUP(M89,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB89","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D89,2)=\"Sc\",VLOOKUP(D89,Equipment[],Equipment!$M$2)\n+VLOOKUP(D89,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T90","v":0},{"$f":"'11 Scrapers'!U90","v":0},0,0,{"$f":"IF(LEFT(M90,2)=\"Dz\",VLOOKUP(M90,Equipment[],Equipment!$M$2)\n+VLOOKUP(M90,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB90","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D90,2)=\"Sc\",VLOOKUP(D90,Equipment[],Equipment!$M$2)\n+VLOOKUP(D90,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T91","v":0},{"$f":"'11 Scrapers'!U91","v":0},0,0,{"$f":"IF(LEFT(M91,2)=\"Dz\",VLOOKUP(M91,Equipment[],Equipment!$M$2)\n+VLOOKUP(M91,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D91,2)=\"Sc\",VLOOKUP(D91,Equipment[],Equipment!$M$2)\n+VLOOKUP(D91,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T92","v":0},{"$f":"'11 Scrapers'!U92","v":0},0,0,{"$f":"IF(LEFT(M92,2)=\"Dz\",VLOOKUP(M92,Equipment[],Equipment!$M$2)\n+VLOOKUP(M92,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB92","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D92,2)=\"Sc\",VLOOKUP(D92,Equipment[],Equipment!$M$2)\n+VLOOKUP(D92,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T93","v":0},{"$f":"'11 Scrapers'!U93","v":0},0,0,{"$f":"IF(LEFT(M93,2)=\"Dz\",VLOOKUP(M93,Equipment[],Equipment!$M$2)\n+VLOOKUP(M93,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB93","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D93,2)=\"Sc\",VLOOKUP(D93,Equipment[],Equipment!$M$2)\n+VLOOKUP(D93,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T94","v":0},{"$f":"'11 Scrapers'!U94","v":0},0,0,{"$f":"IF(LEFT(M94,2)=\"Dz\",VLOOKUP(M94,Equipment[],Equipment!$M$2)\n+VLOOKUP(M94,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D94,2)=\"Sc\",VLOOKUP(D94,Equipment[],Equipment!$M$2)\n+VLOOKUP(D94,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T95","v":0},{"$f":"'11 Scrapers'!U95","v":0},0,0,{"$f":"IF(LEFT(M95,2)=\"Dz\",VLOOKUP(M95,Equipment[],Equipment!$M$2)\n+VLOOKUP(M95,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB95","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D95,2)=\"Sc\",VLOOKUP(D95,Equipment[],Equipment!$M$2)\n+VLOOKUP(D95,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T96","v":0},{"$f":"'11 Scrapers'!U96","v":0},0,0,{"$f":"IF(LEFT(M96,2)=\"Dz\",VLOOKUP(M96,Equipment[],Equipment!$M$2)\n+VLOOKUP(M96,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB96","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D96,2)=\"Sc\",VLOOKUP(D96,Equipment[],Equipment!$M$2)\n+VLOOKUP(D96,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T97","v":0},{"$f":"'11 Scrapers'!U97","v":0},0,0,{"$f":"IF(LEFT(M97,2)=\"Dz\",VLOOKUP(M97,Equipment[],Equipment!$M$2)\n+VLOOKUP(M97,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB97","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D97,2)=\"Sc\",VLOOKUP(D97,Equipment[],Equipment!$M$2)\n+VLOOKUP(D97,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T98","v":0},{"$f":"'11 Scrapers'!U98","v":0},0,0,{"$f":"IF(LEFT(M98,2)=\"Dz\",VLOOKUP(M98,Equipment[],Equipment!$M$2)\n+VLOOKUP(M98,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB98","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D98,2)=\"Sc\",VLOOKUP(D98,Equipment[],Equipment!$M$2)\n+VLOOKUP(D98,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T99","v":0},{"$f":"'11 Scrapers'!U99","v":0},0,0,{"$f":"IF(LEFT(M99,2)=\"Dz\",VLOOKUP(M99,Equipment[],Equipment!$M$2)\n+VLOOKUP(M99,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB99","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D99,2)=\"Sc\",VLOOKUP(D99,Equipment[],Equipment!$M$2)\n+VLOOKUP(D99,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T100","v":0},{"$f":"'11 Scrapers'!U100","v":0},0,0,{"$f":"IF(LEFT(M100,2)=\"Dz\",VLOOKUP(M100,Equipment[],Equipment!$M$2)\n+VLOOKUP(M100,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB100","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D100,2)=\"Sc\",VLOOKUP(D100,Equipment[],Equipment!$M$2)\n+VLOOKUP(D100,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T101","v":0},{"$f":"'11 Scrapers'!U101","v":0},0,0,{"$f":"IF(LEFT(M101,2)=\"Dz\",VLOOKUP(M101,Equipment[],Equipment!$M$2)\n+VLOOKUP(M101,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D101,2)=\"Sc\",VLOOKUP(D101,Equipment[],Equipment!$M$2)\n+VLOOKUP(D101,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T102","v":0},{"$f":"'11 Scrapers'!U102","v":0},0,0,{"$f":"IF(LEFT(M102,2)=\"Dz\",VLOOKUP(M102,Equipment[],Equipment!$M$2)\n+VLOOKUP(M102,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB102","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D102,2)=\"Sc\",VLOOKUP(D102,Equipment[],Equipment!$M$2)\n+VLOOKUP(D102,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T103","v":0},{"$f":"'11 Scrapers'!U103","v":0},0,0,{"$f":"IF(LEFT(M103,2)=\"Dz\",VLOOKUP(M103,Equipment[],Equipment!$M$2)\n+VLOOKUP(M103,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB103","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D103,2)=\"Sc\",VLOOKUP(D103,Equipment[],Equipment!$M$2)\n+VLOOKUP(D103,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T104","v":0},{"$f":"'11 Scrapers'!U104","v":0},0,0,{"$f":"IF(LEFT(M104,2)=\"Dz\",VLOOKUP(M104,Equipment[],Equipment!$M$2)\n+VLOOKUP(M104,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB104","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D104,2)=\"Sc\",VLOOKUP(D104,Equipment[],Equipment!$M$2)\n+VLOOKUP(D104,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T105","v":0},{"$f":"'11 Scrapers'!U105","v":0},0,0,{"$f":"IF(LEFT(M105,2)=\"Dz\",VLOOKUP(M105,Equipment[],Equipment!$M$2)\n+VLOOKUP(M105,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB105","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D105,2)=\"Sc\",VLOOKUP(D105,Equipment[],Equipment!$M$2)\n+VLOOKUP(D105,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T106","v":0},{"$f":"'11 Scrapers'!U106","v":0},0,0,{"$f":"IF(LEFT(M106,2)=\"Dz\",VLOOKUP(M106,Equipment[],Equipment!$M$2)\n+VLOOKUP(M106,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB106","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D106,2)=\"Sc\",VLOOKUP(D106,Equipment[],Equipment!$M$2)\n+VLOOKUP(D106,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 992K"},{"$f":"'11 Scrapers'!T107","v":0},{"$f":"'11 Scrapers'!U107","v":0},0,0,{"$f":"IF(LEFT(M107,2)=\"Dz\",VLOOKUP(M107,Equipment[],Equipment!$M$2)\n+VLOOKUP(M107,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB107","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D107,2)=\"Sc\",VLOOKUP(D107,Equipment[],Equipment!$M$2)\n+VLOOKUP(D107,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T108","v":0},{"$f":"'11 Scrapers'!U108","v":0},0,0,{"$f":"IF(LEFT(M108,2)=\"Dz\",VLOOKUP(M108,Equipment[],Equipment!$M$2)\n+VLOOKUP(M108,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB108","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D108,2)=\"Sc\",VLOOKUP(D108,Equipment[],Equipment!$M$2)\n+VLOOKUP(D108,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T109","v":0},{"$f":"'11 Scrapers'!U109","v":0},0,0,{"$f":"IF(LEFT(M109,2)=\"Dz\",VLOOKUP(M109,Equipment[],Equipment!$M$2)\n+VLOOKUP(M109,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB109","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D109,2)=\"Sc\",VLOOKUP(D109,Equipment[],Equipment!$M$2)\n+VLOOKUP(D109,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T110","v":0},{"$f":"'11 Scrapers'!U110","v":0},0,0,{"$f":"IF(LEFT(M110,2)=\"Dz\",VLOOKUP(M110,Equipment[],Equipment!$M$2)\n+VLOOKUP(M110,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB110","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D110,2)=\"Sc\",VLOOKUP(D110,Equipment[],Equipment!$M$2)\n+VLOOKUP(D110,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T111","v":0},{"$f":"'11 Scrapers'!U111","v":0},0,0,{"$f":"IF(LEFT(M111,2)=\"Dz\",VLOOKUP(M111,Equipment[],Equipment!$M$2)\n+VLOOKUP(M111,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB111","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D111,2)=\"Sc\",VLOOKUP(D111,Equipment[],Equipment!$M$2)\n+VLOOKUP(D111,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T112","v":0},{"$f":"'11 Scrapers'!U112","v":0},0,0,{"$f":"IF(LEFT(M112,2)=\"Dz\",VLOOKUP(M112,Equipment[],Equipment!$M$2)\n+VLOOKUP(M112,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB112","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D112,2)=\"Sc\",VLOOKUP(D112,Equipment[],Equipment!$M$2)\n+VLOOKUP(D112,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T113","v":0},{"$f":"'11 Scrapers'!U113","v":0},0,0,{"$f":"IF(LEFT(M113,2)=\"Dz\",VLOOKUP(M113,Equipment[],Equipment!$M$2)\n+VLOOKUP(M113,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D113,2)=\"Sc\",VLOOKUP(D113,Equipment[],Equipment!$M$2)\n+VLOOKUP(D113,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T114","v":0},{"$f":"'11 Scrapers'!U114","v":0},0,0,{"$f":"IF(LEFT(M114,2)=\"Dz\",VLOOKUP(M114,Equipment[],Equipment!$M$2)\n+VLOOKUP(M114,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB114","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D114,2)=\"Sc\",VLOOKUP(D114,Equipment[],Equipment!$M$2)\n+VLOOKUP(D114,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T115","v":0},{"$f":"'11 Scrapers'!U115","v":0},0,0,{"$f":"IF(LEFT(M115,2)=\"Dz\",VLOOKUP(M115,Equipment[],Equipment!$M$2)\n+VLOOKUP(M115,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB115","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D115,2)=\"Sc\",VLOOKUP(D115,Equipment[],Equipment!$M$2)\n+VLOOKUP(D115,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T116","v":0},{"$f":"'11 Scrapers'!U116","v":0},0,0,{"$f":"IF(LEFT(M116,2)=\"Dz\",VLOOKUP(M116,Equipment[],Equipment!$M$2)\n+VLOOKUP(M116,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB116","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D116,2)=\"Sc\",VLOOKUP(D116,Equipment[],Equipment!$M$2)\n+VLOOKUP(D116,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T117","v":0},{"$f":"'11 Scrapers'!U117","v":0},0,0,{"$f":"IF(LEFT(M117,2)=\"Dz\",VLOOKUP(M117,Equipment[],Equipment!$M$2)\n+VLOOKUP(M117,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB117","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D117,2)=\"Sc\",VLOOKUP(D117,Equipment[],Equipment!$M$2)\n+VLOOKUP(D117,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T118","v":0},{"$f":"'11 Scrapers'!U118","v":0},0,0,{"$f":"IF(LEFT(M118,2)=\"Dz\",VLOOKUP(M118,Equipment[],Equipment!$M$2)\n+VLOOKUP(M118,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB118","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D118,2)=\"Sc\",VLOOKUP(D118,Equipment[],Equipment!$M$2)\n+VLOOKUP(D118,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T119","v":0},{"$f":"'11 Scrapers'!U119","v":0},0,0,{"$f":"IF(LEFT(M119,2)=\"Dz\",VLOOKUP(M119,Equipment[],Equipment!$M$2)\n+VLOOKUP(M119,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB119","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D119,2)=\"Sc\",VLOOKUP(D119,Equipment[],Equipment!$M$2)\n+VLOOKUP(D119,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T120","v":0},{"$f":"'11 Scrapers'!U120","v":0},0,0,{"$f":"IF(LEFT(M120,2)=\"Dz\",VLOOKUP(M120,Equipment[],Equipment!$M$2)\n+VLOOKUP(M120,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB120","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D120,2)=\"Sc\",VLOOKUP(D120,Equipment[],Equipment!$M$2)\n+VLOOKUP(D120,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T121","v":0},{"$f":"'11 Scrapers'!U121","v":0},0,0,{"$f":"IF(LEFT(M121,2)=\"Dz\",VLOOKUP(M121,Equipment[],Equipment!$M$2)\n+VLOOKUP(M121,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB121","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D121,2)=\"Sc\",VLOOKUP(D121,Equipment[],Equipment!$M$2)\n+VLOOKUP(D121,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T122","v":0},{"$f":"'11 Scrapers'!U122","v":0},0,0,{"$f":"IF(LEFT(M122,2)=\"Dz\",VLOOKUP(M122,Equipment[],Equipment!$M$2)\n+VLOOKUP(M122,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB122","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D122,2)=\"Sc\",VLOOKUP(D122,Equipment[],Equipment!$M$2)\n+VLOOKUP(D122,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T123","v":0},{"$f":"'11 Scrapers'!U123","v":0},0,0,{"$f":"IF(LEFT(M123,2)=\"Dz\",VLOOKUP(M123,Equipment[],Equipment!$M$2)\n+VLOOKUP(M123,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB123","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D123,2)=\"Sc\",VLOOKUP(D123,Equipment[],Equipment!$M$2)\n+VLOOKUP(D123,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T124","v":0},{"$f":"'11 Scrapers'!U124","v":0},0,0,{"$f":"IF(LEFT(M124,2)=\"Dz\",VLOOKUP(M124,Equipment[],Equipment!$M$2)\n+VLOOKUP(M124,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB124","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D124,2)=\"Sc\",VLOOKUP(D124,Equipment[],Equipment!$M$2)\n+VLOOKUP(D124,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T125","v":0},{"$f":"'11 Scrapers'!U125","v":0},0,0,{"$f":"IF(LEFT(M125,2)=\"Dz\",VLOOKUP(M125,Equipment[],Equipment!$M$2)\n+VLOOKUP(M125,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB125","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D125,2)=\"Sc\",VLOOKUP(D125,Equipment[],Equipment!$M$2)\n+VLOOKUP(D125,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T126","v":0},{"$f":"'11 Scrapers'!U126","v":0},0,0,{"$f":"IF(LEFT(M126,2)=\"Dz\",VLOOKUP(M126,Equipment[],Equipment!$M$2)\n+VLOOKUP(M126,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB126","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D126,2)=\"Sc\",VLOOKUP(D126,Equipment[],Equipment!$M$2)\n+VLOOKUP(D126,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T127","v":0},{"$f":"'11 Scrapers'!U127","v":0},0,0,{"$f":"IF(LEFT(M127,2)=\"Dz\",VLOOKUP(M127,Equipment[],Equipment!$M$2)\n+VLOOKUP(M127,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB127","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D127,2)=\"Sc\",VLOOKUP(D127,Equipment[],Equipment!$M$2)\n+VLOOKUP(D127,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T128","v":0},{"$f":"'11 Scrapers'!U128","v":0},0,0,{"$f":"IF(LEFT(M128,2)=\"Dz\",VLOOKUP(M128,Equipment[],Equipment!$M$2)\n+VLOOKUP(M128,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB128","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D128,2)=\"Sc\",VLOOKUP(D128,Equipment[],Equipment!$M$2)\n+VLOOKUP(D128,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T129","v":0},{"$f":"'11 Scrapers'!U129","v":0},0,0,{"$f":"IF(LEFT(M129,2)=\"Dz\",VLOOKUP(M129,Equipment[],Equipment!$M$2)\n+VLOOKUP(M129,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB129","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D129,2)=\"Sc\",VLOOKUP(D129,Equipment[],Equipment!$M$2)\n+VLOOKUP(D129,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T130","v":0},{"$f":"'11 Scrapers'!U130","v":0},0,0,{"$f":"IF(LEFT(M130,2)=\"Dz\",VLOOKUP(M130,Equipment[],Equipment!$M$2)\n+VLOOKUP(M130,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB130","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D130,2)=\"Sc\",VLOOKUP(D130,Equipment[],Equipment!$M$2)\n+VLOOKUP(D130,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T131","v":0},{"$f":"'11 Scrapers'!U131","v":0},0,0,{"$f":"IF(LEFT(M131,2)=\"Dz\",VLOOKUP(M131,Equipment[],Equipment!$M$2)\n+VLOOKUP(M131,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB131","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D131,2)=\"Sc\",VLOOKUP(D131,Equipment[],Equipment!$M$2)\n+VLOOKUP(D131,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T132","v":0},{"$f":"'11 Scrapers'!U132","v":0},0,0,{"$f":"IF(LEFT(M132,2)=\"Dz\",VLOOKUP(M132,Equipment[],Equipment!$M$2)\n+VLOOKUP(M132,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB132","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D132,2)=\"Sc\",VLOOKUP(D132,Equipment[],Equipment!$M$2)\n+VLOOKUP(D132,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T133","v":0},{"$f":"'11 Scrapers'!U133","v":0},0,0,{"$f":"IF(LEFT(M133,2)=\"Dz\",VLOOKUP(M133,Equipment[],Equipment!$M$2)\n+VLOOKUP(M133,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB133","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D133,2)=\"Sc\",VLOOKUP(D133,Equipment[],Equipment!$M$2)\n+VLOOKUP(D133,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T134","v":0},{"$f":"'11 Scrapers'!U134","v":0},0,0,{"$f":"IF(LEFT(M134,2)=\"Dz\",VLOOKUP(M134,Equipment[],Equipment!$M$2)\n+VLOOKUP(M134,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB134","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D134,2)=\"Sc\",VLOOKUP(D134,Equipment[],Equipment!$M$2)\n+VLOOKUP(D134,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T135","v":0},{"$f":"'11 Scrapers'!U135","v":0},0,0,{"$f":"IF(LEFT(M135,2)=\"Dz\",VLOOKUP(M135,Equipment[],Equipment!$M$2)\n+VLOOKUP(M135,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB135","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D135,2)=\"Sc\",VLOOKUP(D135,Equipment[],Equipment!$M$2)\n+VLOOKUP(D135,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T136","v":0},{"$f":"'11 Scrapers'!U136","v":0},0,0,{"$f":"IF(LEFT(M136,2)=\"Dz\",VLOOKUP(M136,Equipment[],Equipment!$M$2)\n+VLOOKUP(M136,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB136","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D136,2)=\"Sc\",VLOOKUP(D136,Equipment[],Equipment!$M$2)\n+VLOOKUP(D136,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T137","v":0},{"$f":"'11 Scrapers'!U137","v":0},0,0,{"$f":"IF(LEFT(M137,2)=\"Dz\",VLOOKUP(M137,Equipment[],Equipment!$M$2)\n+VLOOKUP(M137,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB137","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D137,2)=\"Sc\",VLOOKUP(D137,Equipment[],Equipment!$M$2)\n+VLOOKUP(D137,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T138","v":0},{"$f":"'11 Scrapers'!U138","v":0},0,0,{"$f":"IF(LEFT(M138,2)=\"Dz\",VLOOKUP(M138,Equipment[],Equipment!$M$2)\n+VLOOKUP(M138,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB138","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D138,2)=\"Sc\",VLOOKUP(D138,Equipment[],Equipment!$M$2)\n+VLOOKUP(D138,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T139","v":0},{"$f":"'11 Scrapers'!U139","v":0},0,0,{"$f":"IF(LEFT(M139,2)=\"Dz\",VLOOKUP(M139,Equipment[],Equipment!$M$2)\n+VLOOKUP(M139,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB139","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D139,2)=\"Sc\",VLOOKUP(D139,Equipment[],Equipment!$M$2)\n+VLOOKUP(D139,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T140","v":0},{"$f":"'11 Scrapers'!U140","v":0},0,0,{"$f":"IF(LEFT(M140,2)=\"Dz\",VLOOKUP(M140,Equipment[],Equipment!$M$2)\n+VLOOKUP(M140,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB140","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D140,2)=\"Sc\",VLOOKUP(D140,Equipment[],Equipment!$M$2)\n+VLOOKUP(D140,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T141","v":0},{"$f":"'11 Scrapers'!U141","v":0},0,0,{"$f":"IF(LEFT(M141,2)=\"Dz\",VLOOKUP(M141,Equipment[],Equipment!$M$2)\n+VLOOKUP(M141,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB141","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D141,2)=\"Sc\",VLOOKUP(D141,Equipment[],Equipment!$M$2)\n+VLOOKUP(D141,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T142","v":0},{"$f":"'11 Scrapers'!U142","v":0},0,0,{"$f":"IF(LEFT(M142,2)=\"Dz\",VLOOKUP(M142,Equipment[],Equipment!$M$2)\n+VLOOKUP(M142,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB142","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D142,2)=\"Sc\",VLOOKUP(D142,Equipment[],Equipment!$M$2)\n+VLOOKUP(D142,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T143","v":0},{"$f":"'11 Scrapers'!U143","v":0},0,0,{"$f":"IF(LEFT(M143,2)=\"Dz\",VLOOKUP(M143,Equipment[],Equipment!$M$2)\n+VLOOKUP(M143,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB143","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D143,2)=\"Sc\",VLOOKUP(D143,Equipment[],Equipment!$M$2)\n+VLOOKUP(D143,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T144","v":0},{"$f":"'11 Scrapers'!U144","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(K144>0,J144/K144,1),\n0)","v":0},{"$f":"IF(AND(B144=\"A\",C144=\"a\",LEFT(D144,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M144,2)=\"Dz\",VLOOKUP(M144,Equipment[],Equipment!$M$2)\n+VLOOKUP(M144,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB144","v":0},{"$f":"IF(L144>0,O144/ROUNDUP(L144,0),0)","v":0},{"$f":"IF(L144>0,O144/ROUNDDOWN(L144,0),0)","v":0},{"$f":"O144/$R$14","v":0},{"$f":"O144/$S$14","v":0},{"$f":"O144/$T$14","v":0},{"$f":"O144/$U$14","v":0},{"$f":"O144/$V$14","v":0},{"$f":"O144/$W$14","v":0},{"$f":"O144/$X$14","v":0},{"$f":"O144/$Y$14","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",VLOOKUP(D144,Equipment[],Equipment!$M$2)\n+VLOOKUP(D144,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P144*ROUNDUP(L144,0)*Z144)+(P144*N144)","v":0},{"$f":"(Q144*ROUNDDOWN(L144,0)*Z144)+(Q144*N144)","v":0},{"$f":"(R144*$AC$14*Z144)+(R144*N144)","v":0},{"$f":"(S144*$AD$14*Z144)+(S144*N144)","v":0},{"$f":"(T144*$AE$14*Z144)+(T144*N144)","v":0},{"$f":"(U144*$AF$14*Z144)+(U144*N144)","v":0},{"$f":"(V144*$AG$14*Z144)+(V144*N144)","v":0},{"$f":"(W144*$AH$14*Z144)+(W144*N144)","v":0},{"$f":"(X144*$AI$14*Z144)+(X144*N144)","v":0},{"$f":"(Y144*$AJ$14*Z144)+(Y144*N144)","v":0},{"$f":"(O144*$AK$14*Z144)+(O144*N144)","v":0},{"$f":"MIN(AA144:AK144)","v":0},{"$f":"IF(AND(B144=\"A\",LEFT(D144,2)=\"Sc\"),\nIF(AC144<AD144,9,\nIF(AD144<AE144,8,\nIF(AE144<AF144,7,\nIF(AF144<AG144,6,\nIF(AG144<AH144,5,\nIF(AH144<AI144,4,\nIF(AI144<AJ144,3,\nIF(AJ144<AK144,2,1)))))))),\n0)","v":0},{"$f":"IF(AM144<L144,AM144,\nIF(AA144>=AB144,ROUNDDOWN(L144,0),\nIF(AA144<AB144,ROUNDUP(L144,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T145","v":0},{"$f":"'11 Scrapers'!U145","v":0},0,0,{"$f":"IF(LEFT(M145,2)=\"Dz\",VLOOKUP(M145,Equipment[],Equipment!$M$2)\n+VLOOKUP(M145,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB145","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D145,2)=\"Sc\",VLOOKUP(D145,Equipment[],Equipment!$M$2)\n+VLOOKUP(D145,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T146","v":0},{"$f":"'11 Scrapers'!U146","v":0},0,0,{"$f":"IF(LEFT(M146,2)=\"Dz\",VLOOKUP(M146,Equipment[],Equipment!$M$2)\n+VLOOKUP(M146,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB146","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D146,2)=\"Sc\",VLOOKUP(D146,Equipment[],Equipment!$M$2)\n+VLOOKUP(D146,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T147","v":0},{"$f":"'11 Scrapers'!U147","v":0},0,0,{"$f":"IF(LEFT(M147,2)=\"Dz\",VLOOKUP(M147,Equipment[],Equipment!$M$2)\n+VLOOKUP(M147,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB147","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D147,2)=\"Sc\",VLOOKUP(D147,Equipment[],Equipment!$M$2)\n+VLOOKUP(D147,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T148","v":0},{"$f":"'11 Scrapers'!U148","v":0},0,0,{"$f":"IF(LEFT(M148,2)=\"Dz\",VLOOKUP(M148,Equipment[],Equipment!$M$2)\n+VLOOKUP(M148,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB148","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D148,2)=\"Sc\",VLOOKUP(D148,Equipment[],Equipment!$M$2)\n+VLOOKUP(D148,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T149","v":0},{"$f":"'11 Scrapers'!U149","v":0},0,0,{"$f":"IF(LEFT(M149,2)=\"Dz\",VLOOKUP(M149,Equipment[],Equipment!$M$2)\n+VLOOKUP(M149,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB149","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D149,2)=\"Sc\",VLOOKUP(D149,Equipment[],Equipment!$M$2)\n+VLOOKUP(D149,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T150","v":0},{"$f":"'11 Scrapers'!U150","v":0},0,0,{"$f":"IF(LEFT(M150,2)=\"Dz\",VLOOKUP(M150,Equipment[],Equipment!$M$2)\n+VLOOKUP(M150,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB150","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D150,2)=\"Sc\",VLOOKUP(D150,Equipment[],Equipment!$M$2)\n+VLOOKUP(D150,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T151","v":0},{"$f":"'11 Scrapers'!U151","v":0},0,0,{"$f":"IF(LEFT(M151,2)=\"Dz\",VLOOKUP(M151,Equipment[],Equipment!$M$2)\n+VLOOKUP(M151,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB151","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D151,2)=\"Sc\",VLOOKUP(D151,Equipment[],Equipment!$M$2)\n+VLOOKUP(D151,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T152","v":0},{"$f":"'11 Scrapers'!U152","v":0},0,0,{"$f":"IF(LEFT(M152,2)=\"Dz\",VLOOKUP(M152,Equipment[],Equipment!$M$2)\n+VLOOKUP(M152,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB152","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D152,2)=\"Sc\",VLOOKUP(D152,Equipment[],Equipment!$M$2)\n+VLOOKUP(D152,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T153","v":0},{"$f":"'11 Scrapers'!U153","v":0},0,0,{"$f":"IF(LEFT(M153,2)=\"Dz\",VLOOKUP(M153,Equipment[],Equipment!$M$2)\n+VLOOKUP(M153,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB153","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D153,2)=\"Sc\",VLOOKUP(D153,Equipment[],Equipment!$M$2)\n+VLOOKUP(D153,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T154","v":0},{"$f":"'11 Scrapers'!U154","v":0},0,0,{"$f":"IF(LEFT(M154,2)=\"Dz\",VLOOKUP(M154,Equipment[],Equipment!$M$2)\n+VLOOKUP(M154,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB154","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D154,2)=\"Sc\",VLOOKUP(D154,Equipment[],Equipment!$M$2)\n+VLOOKUP(D154,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T155","v":0},{"$f":"'11 Scrapers'!U155","v":0},0,0,{"$f":"IF(LEFT(M155,2)=\"Dz\",VLOOKUP(M155,Equipment[],Equipment!$M$2)\n+VLOOKUP(M155,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB155","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D155,2)=\"Sc\",VLOOKUP(D155,Equipment[],Equipment!$M$2)\n+VLOOKUP(D155,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T156","v":0},{"$f":"'11 Scrapers'!U156","v":0},0,0,{"$f":"IF(LEFT(M156,2)=\"Dz\",VLOOKUP(M156,Equipment[],Equipment!$M$2)\n+VLOOKUP(M156,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB156","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D156,2)=\"Sc\",VLOOKUP(D156,Equipment[],Equipment!$M$2)\n+VLOOKUP(D156,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T157","v":0},{"$f":"'11 Scrapers'!U157","v":0},0,0,{"$f":"IF(LEFT(M157,2)=\"Dz\",VLOOKUP(M157,Equipment[],Equipment!$M$2)\n+VLOOKUP(M157,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB157","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D157,2)=\"Sc\",VLOOKUP(D157,Equipment[],Equipment!$M$2)\n+VLOOKUP(D157,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T158","v":0},{"$f":"'11 Scrapers'!U158","v":0},0,0,{"$f":"IF(LEFT(M158,2)=\"Dz\",VLOOKUP(M158,Equipment[],Equipment!$M$2)\n+VLOOKUP(M158,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB158","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D158,2)=\"Sc\",VLOOKUP(D158,Equipment[],Equipment!$M$2)\n+VLOOKUP(D158,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T159","v":0},{"$f":"'11 Scrapers'!U159","v":0},0,0,{"$f":"IF(LEFT(M159,2)=\"Dz\",VLOOKUP(M159,Equipment[],Equipment!$M$2)\n+VLOOKUP(M159,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB159","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D159,2)=\"Sc\",VLOOKUP(D159,Equipment[],Equipment!$M$2)\n+VLOOKUP(D159,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T160","v":0},{"$f":"'11 Scrapers'!U160","v":0},0,0,{"$f":"IF(LEFT(M160,2)=\"Dz\",VLOOKUP(M160,Equipment[],Equipment!$M$2)\n+VLOOKUP(M160,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB160","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D160,2)=\"Sc\",VLOOKUP(D160,Equipment[],Equipment!$M$2)\n+VLOOKUP(D160,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 16M "},{"$f":"'11 Scrapers'!T161","v":0},{"$f":"'11 Scrapers'!U161","v":0},0,0,{"$f":"IF(LEFT(M161,2)=\"Dz\",VLOOKUP(M161,Equipment[],Equipment!$M$2)\n+VLOOKUP(M161,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB161","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D161,2)=\"Sc\",VLOOKUP(D161,Equipment[],Equipment!$M$2)\n+VLOOKUP(D161,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T162","v":0},{"$f":"'11 Scrapers'!U162","v":0},0,0,{"$f":"IF(LEFT(M162,2)=\"Dz\",VLOOKUP(M162,Equipment[],Equipment!$M$2)\n+VLOOKUP(M162,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB162","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D162,2)=\"Sc\",VLOOKUP(D162,Equipment[],Equipment!$M$2)\n+VLOOKUP(D162,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T163","v":0},{"$f":"'11 Scrapers'!U163","v":0},0,0,{"$f":"IF(LEFT(M163,2)=\"Dz\",VLOOKUP(M163,Equipment[],Equipment!$M$2)\n+VLOOKUP(M163,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB163","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D163,2)=\"Sc\",VLOOKUP(D163,Equipment[],Equipment!$M$2)\n+VLOOKUP(D163,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T164","v":0},{"$f":"'11 Scrapers'!U164","v":0},0,0,{"$f":"IF(LEFT(M164,2)=\"Dz\",VLOOKUP(M164,Equipment[],Equipment!$M$2)\n+VLOOKUP(M164,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB164","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D164,2)=\"Sc\",VLOOKUP(D164,Equipment[],Equipment!$M$2)\n+VLOOKUP(D164,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T165","v":0},{"$f":"'11 Scrapers'!U165","v":0},0,0,{"$f":"IF(LEFT(M165,2)=\"Dz\",VLOOKUP(M165,Equipment[],Equipment!$M$2)\n+VLOOKUP(M165,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB165","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D165,2)=\"Sc\",VLOOKUP(D165,Equipment[],Equipment!$M$2)\n+VLOOKUP(D165,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T166","v":0},{"$f":"'11 Scrapers'!U166","v":0},0,0,{"$f":"IF(LEFT(M166,2)=\"Dz\",VLOOKUP(M166,Equipment[],Equipment!$M$2)\n+VLOOKUP(M166,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB166","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D166,2)=\"Sc\",VLOOKUP(D166,Equipment[],Equipment!$M$2)\n+VLOOKUP(D166,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T167","v":0},{"$f":"'11 Scrapers'!U167","v":0},0,0,{"$f":"IF(LEFT(M167,2)=\"Dz\",VLOOKUP(M167,Equipment[],Equipment!$M$2)\n+VLOOKUP(M167,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB167","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D167,2)=\"Sc\",VLOOKUP(D167,Equipment[],Equipment!$M$2)\n+VLOOKUP(D167,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T168","v":0},{"$f":"'11 Scrapers'!U168","v":0},0,0,{"$f":"IF(LEFT(M168,2)=\"Dz\",VLOOKUP(M168,Equipment[],Equipment!$M$2)\n+VLOOKUP(M168,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB168","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D168,2)=\"Sc\",VLOOKUP(D168,Equipment[],Equipment!$M$2)\n+VLOOKUP(D168,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T169","v":0},{"$f":"'11 Scrapers'!U169","v":0},0,0,{"$f":"IF(LEFT(M169,2)=\"Dz\",VLOOKUP(M169,Equipment[],Equipment!$M$2)\n+VLOOKUP(M169,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB169","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D169,2)=\"Sc\",VLOOKUP(D169,Equipment[],Equipment!$M$2)\n+VLOOKUP(D169,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T170","v":0},{"$f":"'11 Scrapers'!U170","v":0},0,0,{"$f":"IF(LEFT(M170,2)=\"Dz\",VLOOKUP(M170,Equipment[],Equipment!$M$2)\n+VLOOKUP(M170,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB170","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D170,2)=\"Sc\",VLOOKUP(D170,Equipment[],Equipment!$M$2)\n+VLOOKUP(D170,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T171","v":0},{"$f":"'11 Scrapers'!U171","v":0},0,0,{"$f":"IF(LEFT(M171,2)=\"Dz\",VLOOKUP(M171,Equipment[],Equipment!$M$2)\n+VLOOKUP(M171,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB171","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D171,2)=\"Sc\",VLOOKUP(D171,Equipment[],Equipment!$M$2)\n+VLOOKUP(D171,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T172","v":0},{"$f":"'11 Scrapers'!U172","v":0},0,0,{"$f":"IF(LEFT(M172,2)=\"Dz\",VLOOKUP(M172,Equipment[],Equipment!$M$2)\n+VLOOKUP(M172,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB172","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D172,2)=\"Sc\",VLOOKUP(D172,Equipment[],Equipment!$M$2)\n+VLOOKUP(D172,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T173","v":0},{"$f":"'11 Scrapers'!U173","v":0},0,0,{"$f":"IF(LEFT(M173,2)=\"Dz\",VLOOKUP(M173,Equipment[],Equipment!$M$2)\n+VLOOKUP(M173,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB173","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D173,2)=\"Sc\",VLOOKUP(D173,Equipment[],Equipment!$M$2)\n+VLOOKUP(D173,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T174","v":0},{"$f":"'11 Scrapers'!U174","v":0},0,0,{"$f":"IF(LEFT(M174,2)=\"Dz\",VLOOKUP(M174,Equipment[],Equipment!$M$2)\n+VLOOKUP(M174,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB174","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D174,2)=\"Sc\",VLOOKUP(D174,Equipment[],Equipment!$M$2)\n+VLOOKUP(D174,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T175","v":0},{"$f":"'11 Scrapers'!U175","v":0},0,0,{"$f":"IF(LEFT(M175,2)=\"Dz\",VLOOKUP(M175,Equipment[],Equipment!$M$2)\n+VLOOKUP(M175,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB175","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D175,2)=\"Sc\",VLOOKUP(D175,Equipment[],Equipment!$M$2)\n+VLOOKUP(D175,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T176","v":0},{"$f":"'11 Scrapers'!U176","v":0},0,0,{"$f":"IF(LEFT(M176,2)=\"Dz\",VLOOKUP(M176,Equipment[],Equipment!$M$2)\n+VLOOKUP(M176,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB176","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D176,2)=\"Sc\",VLOOKUP(D176,Equipment[],Equipment!$M$2)\n+VLOOKUP(D176,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T177","v":0},{"$f":"'11 Scrapers'!U177","v":0},0,0,{"$f":"IF(LEFT(M177,2)=\"Dz\",VLOOKUP(M177,Equipment[],Equipment!$M$2)\n+VLOOKUP(M177,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB177","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D177,2)=\"Sc\",VLOOKUP(D177,Equipment[],Equipment!$M$2)\n+VLOOKUP(D177,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T178","v":0},{"$f":"'11 Scrapers'!U178","v":0},0,0,{"$f":"IF(LEFT(M178,2)=\"Dz\",VLOOKUP(M178,Equipment[],Equipment!$M$2)\n+VLOOKUP(M178,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB178","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D178,2)=\"Sc\",VLOOKUP(D178,Equipment[],Equipment!$M$2)\n+VLOOKUP(D178,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T179","v":0},{"$f":"'11 Scrapers'!U179","v":0},0,0,{"$f":"IF(LEFT(M179,2)=\"Dz\",VLOOKUP(M179,Equipment[],Equipment!$M$2)\n+VLOOKUP(M179,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB179","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D179,2)=\"Sc\",VLOOKUP(D179,Equipment[],Equipment!$M$2)\n+VLOOKUP(D179,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T180","v":0},{"$f":"'11 Scrapers'!U180","v":0},0,0,{"$f":"IF(LEFT(M180,2)=\"Dz\",VLOOKUP(M180,Equipment[],Equipment!$M$2)\n+VLOOKUP(M180,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB180","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D180,2)=\"Sc\",VLOOKUP(D180,Equipment[],Equipment!$M$2)\n+VLOOKUP(D180,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T181","v":0},{"$f":"'11 Scrapers'!U181","v":0},0,0,{"$f":"IF(LEFT(M181,2)=\"Dz\",VLOOKUP(M181,Equipment[],Equipment!$M$2)\n+VLOOKUP(M181,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB181","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D181,2)=\"Sc\",VLOOKUP(D181,Equipment[],Equipment!$M$2)\n+VLOOKUP(D181,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T182","v":0},{"$f":"'11 Scrapers'!U182","v":0},0,0,{"$f":"IF(LEFT(M182,2)=\"Dz\",VLOOKUP(M182,Equipment[],Equipment!$M$2)\n+VLOOKUP(M182,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB182","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D182,2)=\"Sc\",VLOOKUP(D182,Equipment[],Equipment!$M$2)\n+VLOOKUP(D182,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T183","v":0},{"$f":"'11 Scrapers'!U183","v":0},0,0,{"$f":"IF(LEFT(M183,2)=\"Dz\",VLOOKUP(M183,Equipment[],Equipment!$M$2)\n+VLOOKUP(M183,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB183","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D183,2)=\"Sc\",VLOOKUP(D183,Equipment[],Equipment!$M$2)\n+VLOOKUP(D183,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T184","v":0},{"$f":"'11 Scrapers'!U184","v":0},0,0,{"$f":"IF(LEFT(M184,2)=\"Dz\",VLOOKUP(M184,Equipment[],Equipment!$M$2)\n+VLOOKUP(M184,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB184","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D184,2)=\"Sc\",VLOOKUP(D184,Equipment[],Equipment!$M$2)\n+VLOOKUP(D184,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T185","v":0},{"$f":"'11 Scrapers'!U185","v":0},0,0,{"$f":"IF(LEFT(M185,2)=\"Dz\",VLOOKUP(M185,Equipment[],Equipment!$M$2)\n+VLOOKUP(M185,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB185","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D185,2)=\"Sc\",VLOOKUP(D185,Equipment[],Equipment!$M$2)\n+VLOOKUP(D185,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T186","v":0},{"$f":"'11 Scrapers'!U186","v":0},0,0,{"$f":"IF(LEFT(M186,2)=\"Dz\",VLOOKUP(M186,Equipment[],Equipment!$M$2)\n+VLOOKUP(M186,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB186","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D186,2)=\"Sc\",VLOOKUP(D186,Equipment[],Equipment!$M$2)\n+VLOOKUP(D186,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T187","v":0},{"$f":"'11 Scrapers'!U187","v":0},0,0,{"$f":"IF(LEFT(M187,2)=\"Dz\",VLOOKUP(M187,Equipment[],Equipment!$M$2)\n+VLOOKUP(M187,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB187","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D187,2)=\"Sc\",VLOOKUP(D187,Equipment[],Equipment!$M$2)\n+VLOOKUP(D187,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T188","v":0},{"$f":"'11 Scrapers'!U188","v":0},0,0,{"$f":"IF(LEFT(M188,2)=\"Dz\",VLOOKUP(M188,Equipment[],Equipment!$M$2)\n+VLOOKUP(M188,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB188","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D188,2)=\"Sc\",VLOOKUP(D188,Equipment[],Equipment!$M$2)\n+VLOOKUP(D188,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T189","v":0},{"$f":"'11 Scrapers'!U189","v":0},0,0,{"$f":"IF(LEFT(M189,2)=\"Dz\",VLOOKUP(M189,Equipment[],Equipment!$M$2)\n+VLOOKUP(M189,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB189","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D189,2)=\"Sc\",VLOOKUP(D189,Equipment[],Equipment!$M$2)\n+VLOOKUP(D189,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T190","v":0},{"$f":"'11 Scrapers'!U190","v":0},0,0,{"$f":"IF(LEFT(M190,2)=\"Dz\",VLOOKUP(M190,Equipment[],Equipment!$M$2)\n+VLOOKUP(M190,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB190","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D190,2)=\"Sc\",VLOOKUP(D190,Equipment[],Equipment!$M$2)\n+VLOOKUP(D190,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T191","v":0},{"$f":"'11 Scrapers'!U191","v":0},0,0,{"$f":"IF(LEFT(M191,2)=\"Dz\",VLOOKUP(M191,Equipment[],Equipment!$M$2)\n+VLOOKUP(M191,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB191","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D191,2)=\"Sc\",VLOOKUP(D191,Equipment[],Equipment!$M$2)\n+VLOOKUP(D191,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T192","v":0},{"$f":"'11 Scrapers'!U192","v":0},0,0,{"$f":"IF(LEFT(M192,2)=\"Dz\",VLOOKUP(M192,Equipment[],Equipment!$M$2)\n+VLOOKUP(M192,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB192","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D192,2)=\"Sc\",VLOOKUP(D192,Equipment[],Equipment!$M$2)\n+VLOOKUP(D192,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T193","v":0},{"$f":"'11 Scrapers'!U193","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(K193>0,J193/K193,1),\n0)","v":0},{"$f":"IF(AND(B193=\"A\",C193=\"a\",LEFT(D193,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M193,2)=\"Dz\",VLOOKUP(M193,Equipment[],Equipment!$M$2)\n+VLOOKUP(M193,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB193","v":0},{"$f":"IF(L193>0,O193/ROUNDUP(L193,0),0)","v":0},{"$f":"IF(L193>0,O193/ROUNDDOWN(L193,0),0)","v":0},{"$f":"O193/$R$14","v":0},{"$f":"O193/$S$14","v":0},{"$f":"O193/$T$14","v":0},{"$f":"O193/$U$14","v":0},{"$f":"O193/$V$14","v":0},{"$f":"O193/$W$14","v":0},{"$f":"O193/$X$14","v":0},{"$f":"O193/$Y$14","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",VLOOKUP(D193,Equipment[],Equipment!$M$2)\n+VLOOKUP(D193,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P193*ROUNDUP(L193,0)*Z193)+(P193*N193)","v":0},{"$f":"(Q193*ROUNDDOWN(L193,0)*Z193)+(Q193*N193)","v":0},{"$f":"(R193*$AC$14*Z193)+(R193*N193)","v":0},{"$f":"(S193*$AD$14*Z193)+(S193*N193)","v":0},{"$f":"(T193*$AE$14*Z193)+(T193*N193)","v":0},{"$f":"(U193*$AF$14*Z193)+(U193*N193)","v":0},{"$f":"(V193*$AG$14*Z193)+(V193*N193)","v":0},{"$f":"(W193*$AH$14*Z193)+(W193*N193)","v":0},{"$f":"(X193*$AI$14*Z193)+(X193*N193)","v":0},{"$f":"(Y193*$AJ$14*Z193)+(Y193*N193)","v":0},{"$f":"(O193*$AK$14*Z193)+(O193*N193)","v":0},{"$f":"MIN(AA193:AK193)","v":0},{"$f":"IF(AND(B193=\"A\",LEFT(D193,2)=\"Sc\"),\nIF(AC193<AD193,9,\nIF(AD193<AE193,8,\nIF(AE193<AF193,7,\nIF(AF193<AG193,6,\nIF(AG193<AH193,5,\nIF(AH193<AI193,4,\nIF(AI193<AJ193,3,\nIF(AJ193<AK193,2,1)))))))),\n0)","v":0},{"$f":"IF(AM193<L193,AM193,\nIF(AA193>=AB193,ROUNDDOWN(L193,0),\nIF(AA193<AB193,ROUNDUP(L193,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T194","v":0},{"$f":"'11 Scrapers'!U194","v":0},0,0,{"$f":"IF(LEFT(M194,2)=\"Dz\",VLOOKUP(M194,Equipment[],Equipment!$M$2)\n+VLOOKUP(M194,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB194","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D194,2)=\"Sc\",VLOOKUP(D194,Equipment[],Equipment!$M$2)\n+VLOOKUP(D194,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T195","v":0},{"$f":"'11 Scrapers'!U195","v":0},0,0,{"$f":"IF(LEFT(M195,2)=\"Dz\",VLOOKUP(M195,Equipment[],Equipment!$M$2)\n+VLOOKUP(M195,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB195","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D195,2)=\"Sc\",VLOOKUP(D195,Equipment[],Equipment!$M$2)\n+VLOOKUP(D195,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T196","v":0},{"$f":"'11 Scrapers'!U196","v":0},0,0,{"$f":"IF(LEFT(M196,2)=\"Dz\",VLOOKUP(M196,Equipment[],Equipment!$M$2)\n+VLOOKUP(M196,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB196","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D196,2)=\"Sc\",VLOOKUP(D196,Equipment[],Equipment!$M$2)\n+VLOOKUP(D196,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T197","v":0},{"$f":"'11 Scrapers'!U197","v":0},0,0,{"$f":"IF(LEFT(M197,2)=\"Dz\",VLOOKUP(M197,Equipment[],Equipment!$M$2)\n+VLOOKUP(M197,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB197","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D197,2)=\"Sc\",VLOOKUP(D197,Equipment[],Equipment!$M$2)\n+VLOOKUP(D197,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T198","v":0},{"$f":"'11 Scrapers'!U198","v":0},0,0,{"$f":"IF(LEFT(M198,2)=\"Dz\",VLOOKUP(M198,Equipment[],Equipment!$M$2)\n+VLOOKUP(M198,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB198","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D198,2)=\"Sc\",VLOOKUP(D198,Equipment[],Equipment!$M$2)\n+VLOOKUP(D198,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T199","v":0},{"$f":"'11 Scrapers'!U199","v":0},0,0,{"$f":"IF(LEFT(M199,2)=\"Dz\",VLOOKUP(M199,Equipment[],Equipment!$M$2)\n+VLOOKUP(M199,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB199","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D199,2)=\"Sc\",VLOOKUP(D199,Equipment[],Equipment!$M$2)\n+VLOOKUP(D199,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T200","v":0},{"$f":"'11 Scrapers'!U200","v":0},0,0,{"$f":"IF(LEFT(M200,2)=\"Dz\",VLOOKUP(M200,Equipment[],Equipment!$M$2)\n+VLOOKUP(M200,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB200","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D200,2)=\"Sc\",VLOOKUP(D200,Equipment[],Equipment!$M$2)\n+VLOOKUP(D200,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T201","v":0},{"$f":"'11 Scrapers'!U201","v":0},0,0,{"$f":"IF(LEFT(M201,2)=\"Dz\",VLOOKUP(M201,Equipment[],Equipment!$M$2)\n+VLOOKUP(M201,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB201","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D201,2)=\"Sc\",VLOOKUP(D201,Equipment[],Equipment!$M$2)\n+VLOOKUP(D201,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T202","v":0},{"$f":"'11 Scrapers'!U202","v":0},0,0,{"$f":"IF(LEFT(M202,2)=\"Dz\",VLOOKUP(M202,Equipment[],Equipment!$M$2)\n+VLOOKUP(M202,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB202","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D202,2)=\"Sc\",VLOOKUP(D202,Equipment[],Equipment!$M$2)\n+VLOOKUP(D202,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T203","v":0},{"$f":"'11 Scrapers'!U203","v":0},0,0,{"$f":"IF(LEFT(M203,2)=\"Dz\",VLOOKUP(M203,Equipment[],Equipment!$M$2)\n+VLOOKUP(M203,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB203","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D203,2)=\"Sc\",VLOOKUP(D203,Equipment[],Equipment!$M$2)\n+VLOOKUP(D203,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T204","v":0},{"$f":"'11 Scrapers'!U204","v":0},0,0,{"$f":"IF(LEFT(M204,2)=\"Dz\",VLOOKUP(M204,Equipment[],Equipment!$M$2)\n+VLOOKUP(M204,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB204","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D204,2)=\"Sc\",VLOOKUP(D204,Equipment[],Equipment!$M$2)\n+VLOOKUP(D204,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T205","v":0},{"$f":"'11 Scrapers'!U205","v":0},0,0,{"$f":"IF(LEFT(M205,2)=\"Dz\",VLOOKUP(M205,Equipment[],Equipment!$M$2)\n+VLOOKUP(M205,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB205","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D205,2)=\"Sc\",VLOOKUP(D205,Equipment[],Equipment!$M$2)\n+VLOOKUP(D205,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T206","v":0},{"$f":"'11 Scrapers'!U206","v":0},0,0,{"$f":"IF(LEFT(M206,2)=\"Dz\",VLOOKUP(M206,Equipment[],Equipment!$M$2)\n+VLOOKUP(M206,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB206","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D206,2)=\"Sc\",VLOOKUP(D206,Equipment[],Equipment!$M$2)\n+VLOOKUP(D206,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T207","v":0},{"$f":"'11 Scrapers'!U207","v":0},0,0,{"$f":"IF(LEFT(M207,2)=\"Dz\",VLOOKUP(M207,Equipment[],Equipment!$M$2)\n+VLOOKUP(M207,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB207","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D207,2)=\"Sc\",VLOOKUP(D207,Equipment[],Equipment!$M$2)\n+VLOOKUP(D207,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T208","v":0},{"$f":"'11 Scrapers'!U208","v":0},0,0,{"$f":"IF(LEFT(M208,2)=\"Dz\",VLOOKUP(M208,Equipment[],Equipment!$M$2)\n+VLOOKUP(M208,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB208","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D208,2)=\"Sc\",VLOOKUP(D208,Equipment[],Equipment!$M$2)\n+VLOOKUP(D208,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T209","v":0},{"$f":"'11 Scrapers'!U209","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(K209>0,J209/K209,1),\n0)","v":0},{"$f":"IF(AND(B209=\"A\",C209=\"a\",LEFT(D209,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M209,2)=\"Dz\",VLOOKUP(M209,Equipment[],Equipment!$M$2)\n+VLOOKUP(M209,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB209","v":0},{"$f":"IF(L209>0,O209/ROUNDUP(L209,0),0)","v":0},{"$f":"IF(L209>0,O209/ROUNDDOWN(L209,0),0)","v":0},{"$f":"O209/$R$14","v":0},{"$f":"O209/$S$14","v":0},{"$f":"O209/$T$14","v":0},{"$f":"O209/$U$14","v":0},{"$f":"O209/$V$14","v":0},{"$f":"O209/$W$14","v":0},{"$f":"O209/$X$14","v":0},{"$f":"O209/$Y$14","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",VLOOKUP(D209,Equipment[],Equipment!$M$2)\n+VLOOKUP(D209,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P209*ROUNDUP(L209,0)*Z209)+(P209*N209)","v":0},{"$f":"(Q209*ROUNDDOWN(L209,0)*Z209)+(Q209*N209)","v":0},{"$f":"(R209*$AC$14*Z209)+(R209*N209)","v":0},{"$f":"(S209*$AD$14*Z209)+(S209*N209)","v":0},{"$f":"(T209*$AE$14*Z209)+(T209*N209)","v":0},{"$f":"(U209*$AF$14*Z209)+(U209*N209)","v":0},{"$f":"(V209*$AG$14*Z209)+(V209*N209)","v":0},{"$f":"(W209*$AH$14*Z209)+(W209*N209)","v":0},{"$f":"(X209*$AI$14*Z209)+(X209*N209)","v":0},{"$f":"(Y209*$AJ$14*Z209)+(Y209*N209)","v":0},{"$f":"(O209*$AK$14*Z209)+(O209*N209)","v":0},{"$f":"MIN(AA209:AK209)","v":0},{"$f":"IF(AND(B209=\"A\",LEFT(D209,2)=\"Sc\"),\nIF(AC209<AD209,9,\nIF(AD209<AE209,8,\nIF(AE209<AF209,7,\nIF(AF209<AG209,6,\nIF(AG209<AH209,5,\nIF(AH209<AI209,4,\nIF(AI209<AJ209,3,\nIF(AJ209<AK209,2,1)))))))),\n0)","v":0},{"$f":"IF(AM209<L209,AM209,\nIF(AA209>=AB209,ROUNDDOWN(L209,0),\nIF(AA209<AB209,ROUNDUP(L209,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T210","v":0},{"$f":"'11 Scrapers'!U210","v":0},0,0,{"$f":"IF(LEFT(M210,2)=\"Dz\",VLOOKUP(M210,Equipment[],Equipment!$M$2)\n+VLOOKUP(M210,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB210","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D210,2)=\"Sc\",VLOOKUP(D210,Equipment[],Equipment!$M$2)\n+VLOOKUP(D210,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T211","v":0},{"$f":"'11 Scrapers'!U211","v":0},0,0,{"$f":"IF(LEFT(M211,2)=\"Dz\",VLOOKUP(M211,Equipment[],Equipment!$M$2)\n+VLOOKUP(M211,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB211","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D211,2)=\"Sc\",VLOOKUP(D211,Equipment[],Equipment!$M$2)\n+VLOOKUP(D211,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T212","v":0},{"$f":"'11 Scrapers'!U212","v":0},0,0,{"$f":"IF(LEFT(M212,2)=\"Dz\",VLOOKUP(M212,Equipment[],Equipment!$M$2)\n+VLOOKUP(M212,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB212","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D212,2)=\"Sc\",VLOOKUP(D212,Equipment[],Equipment!$M$2)\n+VLOOKUP(D212,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T213","v":0},{"$f":"'11 Scrapers'!U213","v":0},0,0,{"$f":"IF(LEFT(M213,2)=\"Dz\",VLOOKUP(M213,Equipment[],Equipment!$M$2)\n+VLOOKUP(M213,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB213","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D213,2)=\"Sc\",VLOOKUP(D213,Equipment[],Equipment!$M$2)\n+VLOOKUP(D213,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T214","v":0},{"$f":"'11 Scrapers'!U214","v":0},0,0,{"$f":"IF(LEFT(M214,2)=\"Dz\",VLOOKUP(M214,Equipment[],Equipment!$M$2)\n+VLOOKUP(M214,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB214","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D214,2)=\"Sc\",VLOOKUP(D214,Equipment[],Equipment!$M$2)\n+VLOOKUP(D214,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T215","v":0},{"$f":"'11 Scrapers'!U215","v":0},0,0,{"$f":"IF(LEFT(M215,2)=\"Dz\",VLOOKUP(M215,Equipment[],Equipment!$M$2)\n+VLOOKUP(M215,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB215","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D215,2)=\"Sc\",VLOOKUP(D215,Equipment[],Equipment!$M$2)\n+VLOOKUP(D215,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T216","v":0},{"$f":"'11 Scrapers'!U216","v":0},0,0,{"$f":"IF(LEFT(M216,2)=\"Dz\",VLOOKUP(M216,Equipment[],Equipment!$M$2)\n+VLOOKUP(M216,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB216","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D216,2)=\"Sc\",VLOOKUP(D216,Equipment[],Equipment!$M$2)\n+VLOOKUP(D216,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T217","v":0},{"$f":"'11 Scrapers'!U217","v":0},0,0,{"$f":"IF(LEFT(M217,2)=\"Dz\",VLOOKUP(M217,Equipment[],Equipment!$M$2)\n+VLOOKUP(M217,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB217","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D217,2)=\"Sc\",VLOOKUP(D217,Equipment[],Equipment!$M$2)\n+VLOOKUP(D217,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T218","v":0},{"$f":"'11 Scrapers'!U218","v":0},0,0,{"$f":"IF(LEFT(M218,2)=\"Dz\",VLOOKUP(M218,Equipment[],Equipment!$M$2)\n+VLOOKUP(M218,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB218","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D218,2)=\"Sc\",VLOOKUP(D218,Equipment[],Equipment!$M$2)\n+VLOOKUP(D218,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T219","v":0},{"$f":"'11 Scrapers'!U219","v":0},0,0,{"$f":"IF(LEFT(M219,2)=\"Dz\",VLOOKUP(M219,Equipment[],Equipment!$M$2)\n+VLOOKUP(M219,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB219","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D219,2)=\"Sc\",VLOOKUP(D219,Equipment[],Equipment!$M$2)\n+VLOOKUP(D219,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T220","v":0},{"$f":"'11 Scrapers'!U220","v":0},0,0,{"$f":"IF(LEFT(M220,2)=\"Dz\",VLOOKUP(M220,Equipment[],Equipment!$M$2)\n+VLOOKUP(M220,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB220","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D220,2)=\"Sc\",VLOOKUP(D220,Equipment[],Equipment!$M$2)\n+VLOOKUP(D220,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T221","v":0},{"$f":"'11 Scrapers'!U221","v":0},0,0,{"$f":"IF(LEFT(M221,2)=\"Dz\",VLOOKUP(M221,Equipment[],Equipment!$M$2)\n+VLOOKUP(M221,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB221","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D221,2)=\"Sc\",VLOOKUP(D221,Equipment[],Equipment!$M$2)\n+VLOOKUP(D221,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T222","v":0},{"$f":"'11 Scrapers'!U222","v":0},0,0,{"$f":"IF(LEFT(M222,2)=\"Dz\",VLOOKUP(M222,Equipment[],Equipment!$M$2)\n+VLOOKUP(M222,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB222","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D222,2)=\"Sc\",VLOOKUP(D222,Equipment[],Equipment!$M$2)\n+VLOOKUP(D222,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T223","v":0},{"$f":"'11 Scrapers'!U223","v":0},0,0,{"$f":"IF(LEFT(M223,2)=\"Dz\",VLOOKUP(M223,Equipment[],Equipment!$M$2)\n+VLOOKUP(M223,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB223","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D223,2)=\"Sc\",VLOOKUP(D223,Equipment[],Equipment!$M$2)\n+VLOOKUP(D223,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T224","v":0},{"$f":"'11 Scrapers'!U224","v":0},0,0,{"$f":"IF(LEFT(M224,2)=\"Dz\",VLOOKUP(M224,Equipment[],Equipment!$M$2)\n+VLOOKUP(M224,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB224","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D224,2)=\"Sc\",VLOOKUP(D224,Equipment[],Equipment!$M$2)\n+VLOOKUP(D224,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T225","v":0},{"$f":"'11 Scrapers'!U225","v":0},0,0,{"$f":"IF(LEFT(M225,2)=\"Dz\",VLOOKUP(M225,Equipment[],Equipment!$M$2)\n+VLOOKUP(M225,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB225","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D225,2)=\"Sc\",VLOOKUP(D225,Equipment[],Equipment!$M$2)\n+VLOOKUP(D225,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T226","v":0},{"$f":"'11 Scrapers'!U226","v":0},0,0,{"$f":"IF(LEFT(M226,2)=\"Dz\",VLOOKUP(M226,Equipment[],Equipment!$M$2)\n+VLOOKUP(M226,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB226","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D226,2)=\"Sc\",VLOOKUP(D226,Equipment[],Equipment!$M$2)\n+VLOOKUP(D226,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T227","v":0},{"$f":"'11 Scrapers'!U227","v":0},0,0,{"$f":"IF(LEFT(M227,2)=\"Dz\",VLOOKUP(M227,Equipment[],Equipment!$M$2)\n+VLOOKUP(M227,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB227","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D227,2)=\"Sc\",VLOOKUP(D227,Equipment[],Equipment!$M$2)\n+VLOOKUP(D227,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T228","v":0},{"$f":"'11 Scrapers'!U228","v":0},0,0,{"$f":"IF(LEFT(M228,2)=\"Dz\",VLOOKUP(M228,Equipment[],Equipment!$M$2)\n+VLOOKUP(M228,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB228","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D228,2)=\"Sc\",VLOOKUP(D228,Equipment[],Equipment!$M$2)\n+VLOOKUP(D228,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T229","v":0},{"$f":"'11 Scrapers'!U229","v":0},0,0,{"$f":"IF(LEFT(M229,2)=\"Dz\",VLOOKUP(M229,Equipment[],Equipment!$M$2)\n+VLOOKUP(M229,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB229","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D229,2)=\"Sc\",VLOOKUP(D229,Equipment[],Equipment!$M$2)\n+VLOOKUP(D229,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T230","v":0},{"$f":"'11 Scrapers'!U230","v":0},0,0,{"$f":"IF(LEFT(M230,2)=\"Dz\",VLOOKUP(M230,Equipment[],Equipment!$M$2)\n+VLOOKUP(M230,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB230","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D230,2)=\"Sc\",VLOOKUP(D230,Equipment[],Equipment!$M$2)\n+VLOOKUP(D230,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T231","v":0},{"$f":"'11 Scrapers'!U231","v":0},0,0,{"$f":"IF(LEFT(M231,2)=\"Dz\",VLOOKUP(M231,Equipment[],Equipment!$M$2)\n+VLOOKUP(M231,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB231","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D231,2)=\"Sc\",VLOOKUP(D231,Equipment[],Equipment!$M$2)\n+VLOOKUP(D231,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T232","v":0},{"$f":"'11 Scrapers'!U232","v":0},0,0,{"$f":"IF(LEFT(M232,2)=\"Dz\",VLOOKUP(M232,Equipment[],Equipment!$M$2)\n+VLOOKUP(M232,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB232","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D232,2)=\"Sc\",VLOOKUP(D232,Equipment[],Equipment!$M$2)\n+VLOOKUP(D232,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T233","v":0},{"$f":"'11 Scrapers'!U233","v":0},0,0,{"$f":"IF(LEFT(M233,2)=\"Dz\",VLOOKUP(M233,Equipment[],Equipment!$M$2)\n+VLOOKUP(M233,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB233","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D233,2)=\"Sc\",VLOOKUP(D233,Equipment[],Equipment!$M$2)\n+VLOOKUP(D233,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T234","v":0},{"$f":"'11 Scrapers'!U234","v":0},0,0,{"$f":"IF(LEFT(M234,2)=\"Dz\",VLOOKUP(M234,Equipment[],Equipment!$M$2)\n+VLOOKUP(M234,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB234","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D234,2)=\"Sc\",VLOOKUP(D234,Equipment[],Equipment!$M$2)\n+VLOOKUP(D234,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T235","v":0},{"$f":"'11 Scrapers'!U235","v":0},0,0,{"$f":"IF(LEFT(M235,2)=\"Dz\",VLOOKUP(M235,Equipment[],Equipment!$M$2)\n+VLOOKUP(M235,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB235","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D235,2)=\"Sc\",VLOOKUP(D235,Equipment[],Equipment!$M$2)\n+VLOOKUP(D235,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T236","v":0},{"$f":"'11 Scrapers'!U236","v":0},0,0,{"$f":"IF(LEFT(M236,2)=\"Dz\",VLOOKUP(M236,Equipment[],Equipment!$M$2)\n+VLOOKUP(M236,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB236","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D236,2)=\"Sc\",VLOOKUP(D236,Equipment[],Equipment!$M$2)\n+VLOOKUP(D236,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T237","v":0},{"$f":"'11 Scrapers'!U237","v":0},0,0,{"$f":"IF(LEFT(M237,2)=\"Dz\",VLOOKUP(M237,Equipment[],Equipment!$M$2)\n+VLOOKUP(M237,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB237","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D237,2)=\"Sc\",VLOOKUP(D237,Equipment[],Equipment!$M$2)\n+VLOOKUP(D237,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T238","v":0},{"$f":"'11 Scrapers'!U238","v":0},0,0,{"$f":"IF(LEFT(M238,2)=\"Dz\",VLOOKUP(M238,Equipment[],Equipment!$M$2)\n+VLOOKUP(M238,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB238","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D238,2)=\"Sc\",VLOOKUP(D238,Equipment[],Equipment!$M$2)\n+VLOOKUP(D238,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T239","v":0},{"$f":"'11 Scrapers'!U239","v":0},0,0,{"$f":"IF(LEFT(M239,2)=\"Dz\",VLOOKUP(M239,Equipment[],Equipment!$M$2)\n+VLOOKUP(M239,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB239","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D239,2)=\"Sc\",VLOOKUP(D239,Equipment[],Equipment!$M$2)\n+VLOOKUP(D239,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T240","v":0},{"$f":"'11 Scrapers'!U240","v":0},0,0,{"$f":"IF(LEFT(M240,2)=\"Dz\",VLOOKUP(M240,Equipment[],Equipment!$M$2)\n+VLOOKUP(M240,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB240","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D240,2)=\"Sc\",VLOOKUP(D240,Equipment[],Equipment!$M$2)\n+VLOOKUP(D240,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T241","v":0},{"$f":"'11 Scrapers'!U241","v":0},0,0,{"$f":"IF(LEFT(M241,2)=\"Dz\",VLOOKUP(M241,Equipment[],Equipment!$M$2)\n+VLOOKUP(M241,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB241","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D241,2)=\"Sc\",VLOOKUP(D241,Equipment[],Equipment!$M$2)\n+VLOOKUP(D241,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T242","v":0},{"$f":"'11 Scrapers'!U242","v":0},0,0,{"$f":"IF(LEFT(M242,2)=\"Dz\",VLOOKUP(M242,Equipment[],Equipment!$M$2)\n+VLOOKUP(M242,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB242","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D242,2)=\"Sc\",VLOOKUP(D242,Equipment[],Equipment!$M$2)\n+VLOOKUP(D242,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T243","v":0},{"$f":"'11 Scrapers'!U243","v":0},0,0,{"$f":"IF(LEFT(M243,2)=\"Dz\",VLOOKUP(M243,Equipment[],Equipment!$M$2)\n+VLOOKUP(M243,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB243","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D243,2)=\"Sc\",VLOOKUP(D243,Equipment[],Equipment!$M$2)\n+VLOOKUP(D243,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T244","v":0},{"$f":"'11 Scrapers'!U244","v":0},0,0,{"$f":"IF(LEFT(M244,2)=\"Dz\",VLOOKUP(M244,Equipment[],Equipment!$M$2)\n+VLOOKUP(M244,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB244","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D244,2)=\"Sc\",VLOOKUP(D244,Equipment[],Equipment!$M$2)\n+VLOOKUP(D244,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T245","v":0},{"$f":"'11 Scrapers'!U245","v":0},0,0,{"$f":"IF(LEFT(M245,2)=\"Dz\",VLOOKUP(M245,Equipment[],Equipment!$M$2)\n+VLOOKUP(M245,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB245","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D245,2)=\"Sc\",VLOOKUP(D245,Equipment[],Equipment!$M$2)\n+VLOOKUP(D245,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T246","v":0},{"$f":"'11 Scrapers'!U246","v":0},0,0,{"$f":"IF(LEFT(M246,2)=\"Dz\",VLOOKUP(M246,Equipment[],Equipment!$M$2)\n+VLOOKUP(M246,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB246","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D246,2)=\"Sc\",VLOOKUP(D246,Equipment[],Equipment!$M$2)\n+VLOOKUP(D246,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T247","v":0},{"$f":"'11 Scrapers'!U247","v":0},0,0,{"$f":"IF(LEFT(M247,2)=\"Dz\",VLOOKUP(M247,Equipment[],Equipment!$M$2)\n+VLOOKUP(M247,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB247","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D247,2)=\"Sc\",VLOOKUP(D247,Equipment[],Equipment!$M$2)\n+VLOOKUP(D247,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T248","v":0},{"$f":"'11 Scrapers'!U248","v":0},0,0,{"$f":"IF(LEFT(M248,2)=\"Dz\",VLOOKUP(M248,Equipment[],Equipment!$M$2)\n+VLOOKUP(M248,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB248","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D248,2)=\"Sc\",VLOOKUP(D248,Equipment[],Equipment!$M$2)\n+VLOOKUP(D248,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T249","v":0},{"$f":"'11 Scrapers'!U249","v":0},0,0,{"$f":"IF(LEFT(M249,2)=\"Dz\",VLOOKUP(M249,Equipment[],Equipment!$M$2)\n+VLOOKUP(M249,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB249","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D249,2)=\"Sc\",VLOOKUP(D249,Equipment[],Equipment!$M$2)\n+VLOOKUP(D249,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T250","v":0},{"$f":"'11 Scrapers'!U250","v":0},0,0,{"$f":"IF(LEFT(M250,2)=\"Dz\",VLOOKUP(M250,Equipment[],Equipment!$M$2)\n+VLOOKUP(M250,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB250","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D250,2)=\"Sc\",VLOOKUP(D250,Equipment[],Equipment!$M$2)\n+VLOOKUP(D250,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T251","v":0},{"$f":"'11 Scrapers'!U251","v":0},0,0,{"$f":"IF(LEFT(M251,2)=\"Dz\",VLOOKUP(M251,Equipment[],Equipment!$M$2)\n+VLOOKUP(M251,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB251","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D251,2)=\"Sc\",VLOOKUP(D251,Equipment[],Equipment!$M$2)\n+VLOOKUP(D251,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T252","v":0},{"$f":"'11 Scrapers'!U252","v":0},0,0,{"$f":"IF(LEFT(M252,2)=\"Dz\",VLOOKUP(M252,Equipment[],Equipment!$M$2)\n+VLOOKUP(M252,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB252","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D252,2)=\"Sc\",VLOOKUP(D252,Equipment[],Equipment!$M$2)\n+VLOOKUP(D252,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T253","v":0},{"$f":"'11 Scrapers'!U253","v":0},0,0,{"$f":"IF(LEFT(M253,2)=\"Dz\",VLOOKUP(M253,Equipment[],Equipment!$M$2)\n+VLOOKUP(M253,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB253","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D253,2)=\"Sc\",VLOOKUP(D253,Equipment[],Equipment!$M$2)\n+VLOOKUP(D253,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T254","v":0},{"$f":"'11 Scrapers'!U254","v":0},0,0,{"$f":"IF(LEFT(M254,2)=\"Dz\",VLOOKUP(M254,Equipment[],Equipment!$M$2)\n+VLOOKUP(M254,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB254","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D254,2)=\"Sc\",VLOOKUP(D254,Equipment[],Equipment!$M$2)\n+VLOOKUP(D254,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T255","v":0},{"$f":"'11 Scrapers'!U255","v":0},0,0,{"$f":"IF(LEFT(M255,2)=\"Dz\",VLOOKUP(M255,Equipment[],Equipment!$M$2)\n+VLOOKUP(M255,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB255","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D255,2)=\"Sc\",VLOOKUP(D255,Equipment[],Equipment!$M$2)\n+VLOOKUP(D255,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T256","v":0},{"$f":"'11 Scrapers'!U256","v":0},0,0,{"$f":"IF(LEFT(M256,2)=\"Dz\",VLOOKUP(M256,Equipment[],Equipment!$M$2)\n+VLOOKUP(M256,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB256","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D256,2)=\"Sc\",VLOOKUP(D256,Equipment[],Equipment!$M$2)\n+VLOOKUP(D256,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T257","v":0},{"$f":"'11 Scrapers'!U257","v":0},0,0,{"$f":"IF(LEFT(M257,2)=\"Dz\",VLOOKUP(M257,Equipment[],Equipment!$M$2)\n+VLOOKUP(M257,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D257,2)=\"Sc\",VLOOKUP(D257,Equipment[],Equipment!$M$2)\n+VLOOKUP(D257,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T258","v":0},{"$f":"'11 Scrapers'!U258","v":0},0,0,{"$f":"IF(LEFT(M258,2)=\"Dz\",VLOOKUP(M258,Equipment[],Equipment!$M$2)\n+VLOOKUP(M258,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D258,2)=\"Sc\",VLOOKUP(D258,Equipment[],Equipment!$M$2)\n+VLOOKUP(D258,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T259","v":0},{"$f":"'11 Scrapers'!U259","v":0},0,0,{"$f":"IF(LEFT(M259,2)=\"Dz\",VLOOKUP(M259,Equipment[],Equipment!$M$2)\n+VLOOKUP(M259,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D259,2)=\"Sc\",VLOOKUP(D259,Equipment[],Equipment!$M$2)\n+VLOOKUP(D259,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T260","v":0},{"$f":"'11 Scrapers'!U260","v":0},0,0,{"$f":"IF(LEFT(M260,2)=\"Dz\",VLOOKUP(M260,Equipment[],Equipment!$M$2)\n+VLOOKUP(M260,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB260","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D260,2)=\"Sc\",VLOOKUP(D260,Equipment[],Equipment!$M$2)\n+VLOOKUP(D260,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T261","v":0},{"$f":"'11 Scrapers'!U261","v":0},0,0,{"$f":"IF(LEFT(M261,2)=\"Dz\",VLOOKUP(M261,Equipment[],Equipment!$M$2)\n+VLOOKUP(M261,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB261","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D261,2)=\"Sc\",VLOOKUP(D261,Equipment[],Equipment!$M$2)\n+VLOOKUP(D261,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T262","v":0},{"$f":"'11 Scrapers'!U262","v":0},0,0,{"$f":"IF(LEFT(M262,2)=\"Dz\",VLOOKUP(M262,Equipment[],Equipment!$M$2)\n+VLOOKUP(M262,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB262","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D262,2)=\"Sc\",VLOOKUP(D262,Equipment[],Equipment!$M$2)\n+VLOOKUP(D262,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T263","v":0},{"$f":"'11 Scrapers'!U263","v":0},0,0,{"$f":"IF(LEFT(M263,2)=\"Dz\",VLOOKUP(M263,Equipment[],Equipment!$M$2)\n+VLOOKUP(M263,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB263","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D263,2)=\"Sc\",VLOOKUP(D263,Equipment[],Equipment!$M$2)\n+VLOOKUP(D263,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T264","v":0},{"$f":"'11 Scrapers'!U264","v":0},0,0,{"$f":"IF(LEFT(M264,2)=\"Dz\",VLOOKUP(M264,Equipment[],Equipment!$M$2)\n+VLOOKUP(M264,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB264","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D264,2)=\"Sc\",VLOOKUP(D264,Equipment[],Equipment!$M$2)\n+VLOOKUP(D264,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T265","v":0},{"$f":"'11 Scrapers'!U265","v":0},0,0,{"$f":"IF(LEFT(M265,2)=\"Dz\",VLOOKUP(M265,Equipment[],Equipment!$M$2)\n+VLOOKUP(M265,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB265","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D265,2)=\"Sc\",VLOOKUP(D265,Equipment[],Equipment!$M$2)\n+VLOOKUP(D265,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T266","v":0},{"$f":"'11 Scrapers'!U266","v":0},0,0,{"$f":"IF(LEFT(M266,2)=\"Dz\",VLOOKUP(M266,Equipment[],Equipment!$M$2)\n+VLOOKUP(M266,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB266","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D266,2)=\"Sc\",VLOOKUP(D266,Equipment[],Equipment!$M$2)\n+VLOOKUP(D266,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T267","v":0},{"$f":"'11 Scrapers'!U267","v":0},0,0,{"$f":"IF(LEFT(M267,2)=\"Dz\",VLOOKUP(M267,Equipment[],Equipment!$M$2)\n+VLOOKUP(M267,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB267","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D267,2)=\"Sc\",VLOOKUP(D267,Equipment[],Equipment!$M$2)\n+VLOOKUP(D267,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T268","v":0},{"$f":"'11 Scrapers'!U268","v":0},0,0,{"$f":"IF(LEFT(M268,2)=\"Dz\",VLOOKUP(M268,Equipment[],Equipment!$M$2)\n+VLOOKUP(M268,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB268","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D268,2)=\"Sc\",VLOOKUP(D268,Equipment[],Equipment!$M$2)\n+VLOOKUP(D268,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T269","v":0},{"$f":"'11 Scrapers'!U269","v":0},0,0,{"$f":"IF(LEFT(M269,2)=\"Dz\",VLOOKUP(M269,Equipment[],Equipment!$M$2)\n+VLOOKUP(M269,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D269,2)=\"Sc\",VLOOKUP(D269,Equipment[],Equipment!$M$2)\n+VLOOKUP(D269,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T270","v":0},{"$f":"'11 Scrapers'!U270","v":0},0,0,{"$f":"IF(LEFT(M270,2)=\"Dz\",VLOOKUP(M270,Equipment[],Equipment!$M$2)\n+VLOOKUP(M270,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D270,2)=\"Sc\",VLOOKUP(D270,Equipment[],Equipment!$M$2)\n+VLOOKUP(D270,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T271","v":0},{"$f":"'11 Scrapers'!U271","v":0},0,0,{"$f":"IF(LEFT(M271,2)=\"Dz\",VLOOKUP(M271,Equipment[],Equipment!$M$2)\n+VLOOKUP(M271,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB271","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D271,2)=\"Sc\",VLOOKUP(D271,Equipment[],Equipment!$M$2)\n+VLOOKUP(D271,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T272","v":0},{"$f":"'11 Scrapers'!U272","v":0},0,0,{"$f":"IF(LEFT(M272,2)=\"Dz\",VLOOKUP(M272,Equipment[],Equipment!$M$2)\n+VLOOKUP(M272,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB272","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D272,2)=\"Sc\",VLOOKUP(D272,Equipment[],Equipment!$M$2)\n+VLOOKUP(D272,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T273","v":0},{"$f":"'11 Scrapers'!U273","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(K273>0,J273/K273,1),\n0)","v":0},{"$f":"IF(AND(B273=\"A\",C273=\"a\",LEFT(D273,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$277,CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M273,2)=\"Dz\",VLOOKUP(M273,Equipment[],Equipment!$M$2)\n+VLOOKUP(M273,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB273","v":0},{"$f":"IF(L273>0,O273/ROUNDUP(L273,0),0)","v":0},{"$f":"IF(L273>0,O273/ROUNDDOWN(L273,0),0)","v":0},{"$f":"O273/$R$14","v":0},{"$f":"O273/$S$14","v":0},{"$f":"O273/$T$14","v":0},{"$f":"O273/$U$14","v":0},{"$f":"O273/$V$14","v":0},{"$f":"O273/$W$14","v":0},{"$f":"O273/$X$14","v":0},{"$f":"O273/$Y$14","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",VLOOKUP(D273,Equipment[],Equipment!$M$2)\n+VLOOKUP(D273,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P273*ROUNDUP(L273,0)*Z273)+(P273*N273)","v":0},{"$f":"(Q273*ROUNDDOWN(L273,0)*Z273)+(Q273*N273)","v":0},{"$f":"(R273*$AC$14*Z273)+(R273*N273)","v":0},{"$f":"(S273*$AD$14*Z273)+(S273*N273)","v":0},{"$f":"(T273*$AE$14*Z273)+(T273*N273)","v":0},{"$f":"(U273*$AF$14*Z273)+(U273*N273)","v":0},{"$f":"(V273*$AG$14*Z273)+(V273*N273)","v":0},{"$f":"(W273*$AH$14*Z273)+(W273*N273)","v":0},{"$f":"(X273*$AI$14*Z273)+(X273*N273)","v":0},{"$f":"(Y273*$AJ$14*Z273)+(Y273*N273)","v":0},{"$f":"(O273*$AK$14*Z273)+(O273*N273)","v":0},{"$f":"MIN(AA273:AK273)","v":0},{"$f":"IF(AND(B273=\"A\",LEFT(D273,2)=\"Sc\"),\nIF(AC273<AD273,9,\nIF(AD273<AE273,8,\nIF(AE273<AF273,7,\nIF(AF273<AG273,6,\nIF(AG273<AH273,5,\nIF(AH273<AI273,4,\nIF(AI273<AJ273,3,\nIF(AJ273<AK273,2,1)))))))),\n0)","v":0},{"$f":"IF(AM273<L273,AM273,\nIF(AA273>=AB273,ROUNDDOWN(L273,0),\nIF(AA273<AB273,ROUNDUP(L273,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T274","v":0},{"$f":"'11 Scrapers'!U274","v":0},0,0,{"$f":"IF(LEFT(M274,2)=\"Dz\",VLOOKUP(M274,Equipment[],Equipment!$M$2)\n+VLOOKUP(M274,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB274","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D274,2)=\"Sc\",VLOOKUP(D274,Equipment[],Equipment!$M$2)\n+VLOOKUP(D274,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T275","v":0},{"$f":"'11 Scrapers'!U275","v":0},0,0,{"$f":"IF(LEFT(M275,2)=\"Dz\",VLOOKUP(M275,Equipment[],Equipment!$M$2)\n+VLOOKUP(M275,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB275","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D275,2)=\"Sc\",VLOOKUP(D275,Equipment[],Equipment!$M$2)\n+VLOOKUP(D275,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"'3   Material'!$K$15:$K$277","v":"-"},{"$f":"'11 Scrapers'!T276","v":0},{"$f":"'11 Scrapers'!U276","v":0},0,0,{"$f":"IF(LEFT(M276,2)=\"Dz\",VLOOKUP(M276,Equipment[],Equipment!$M$2)\n+VLOOKUP(M276,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB276","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D276,2)=\"Sc\",VLOOKUP(D276,Equipment[],Equipment!$M$2)\n+VLOOKUP(D276,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"1 Full SiteVeg Maint","index":25,"n_rows":280,"n_cols":20,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,"Vegetation Maintenance Costs - Full site",null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Worksheet #1"]
[null,null,null,null,null,"Based on observations of previously reclaimed areas, the annual vegetation failure is conservatively estimated to be 2% failure every year for a total of 12 years, starting the year reclamation is completed.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[null,null,null,null,null,"Vegetation maintenance begins at each facility sub-area/location the year that reclamation is completed for that facility sub-area/location."]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[null,null,null,null,null,"Assumptions/Inputs: "]
[null,null,null,null,null,"Year 0 =",2023]
[null,null,null,null,null,"Year 99 =",{"$f":"G7+100","v":2123}]
[null,null,null,null,null,"No. Years Veg Maint =",12]
[null,null,null,null,null,"% loss per year =",0.02]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Total Area (ac)","Approx. Year Reclamation Start","Approx. Year Veg Maintenance Start","Approx. Year Veg Maintenance Complete","Number of Years of Veg Maintenance","% Loss Per Year","Veg Maint Area (ac)","Fuel Unit Cost ($/ac)","Veg Maint Unit Cost ($/ac)","Fuel Cost ($)","Veg Maint Cost ($)","Maint. Description"]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Blackman's Seep (Pond #2) -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B15=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A15,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J15+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K15+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I15*N15*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P15*O15","v":0},{"$f":"Q15*O15","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Decant Pond #4-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B16=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A16,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J16+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K16+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I16*N16*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P16*O16","v":0},{"$f":"Q16*O16","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Grape Gulch Pond #3-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B17=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A17,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J17+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K17+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I17*N17*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Magnetite Seepage Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B18=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A18,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J18+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K18+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I18*N18*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"K"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-K-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Perforate Liner-Upper Creek Containment Pond 1 -Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B19=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A19,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J19+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K19+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I19*N19*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B20=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A20,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J20+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K20+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I20*N20*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B21=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A21,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J21+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K21+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I21*N21*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B22=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A22,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J22+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K22+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I22*N22*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B23=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A23,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J23+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K23+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I23*N23*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B24=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A24,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J24+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K24+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I24*N24*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B25=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A25,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J25+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K25+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I25*N25*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B26=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A26,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J26+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K26+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I26*N26*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B27=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A27,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J27+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K27+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I27*N27*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B28=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A28,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J28+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K28+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I28*N28*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B29=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A29,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J29+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K29+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I29*N29*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B30=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A30,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J30+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K30+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I30*N30*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B31=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A31,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J31+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K31+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I31*N31*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B32=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A32,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J32+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K32+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I32*N32*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1304},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1304-D-a-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Reclaim Pond Outlet Channel-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B33=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A33,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J33+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K33+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I33*N33*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B34=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A34,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J34+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K34+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I34*N34*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B35=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A35,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J35+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K35+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I35*N35*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-A-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pushdown-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B36=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A36,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J36+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K36+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I36*N36*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-A-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B37=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A37,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J37+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K37+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I37*N37*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback Ex Only 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B38=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A38,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J38+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K38+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I38*N38*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B39=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A39,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J39+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K39+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I39*N39*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B40=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A40,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J40+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K40+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I40*N40*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1504},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1504-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2.5:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B41=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A41,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J41+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K41+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I41*N41*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-C-a-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B42=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A42,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J42+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K42+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I42*N42*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-B-a-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist Grading-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B43=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A43,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J43+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K43+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I43*N43*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Outslope-pullback LdTk 2:1-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B44=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A44,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J44+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K44+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I44*N44*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B45=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A45,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J45+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K45+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I45*N45*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - earth-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B46=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A46,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J46+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K46+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I46*N46*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-C-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B47=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A47,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J47+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K47+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I47*N47*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"a"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk3"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-D-a-Tk3"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Crossings - concrete-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B48=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A48,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J48+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K48+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I48*N48*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B49=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A49,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J49+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K49+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I49*N49*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B50=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A50,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J50+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K50+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I50*N50*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B51=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A51,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J51+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K51+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I51*N51*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B52=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A52,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J52+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K52+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I52*N52*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B53=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A53,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J53+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K53+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I53*N53*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(B54=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A54,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J54+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K54+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I54*N54*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(B55=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A55,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J55+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K55+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I55*N55*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(B56=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A56,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J56+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K56+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I56*N56*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(B57=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A57,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J57+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K57+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I57*N57*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(B58=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A58,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J58+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K58+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I58*N58*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(B59=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A59,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J59+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K59+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I59*N59*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(B60=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A60,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J60+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K60+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I60*N60*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(B61=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A61,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J61+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K61+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I61*N61*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(B62=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A62,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J62+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K62+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I62*N62*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(B63=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A63,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J63+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K63+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I63*N63*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(B64=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A64,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J64+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K64+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I64*N64*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(B65=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A65,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J65+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K65+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I65*N65*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(B66=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A66,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J66+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K66+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I66*N66*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(B67=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A67,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J67+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K67+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I67*N67*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"IF(B68=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A68,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J68+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K68+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I68*N68*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(B69=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A69,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J69+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K69+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I69*N69*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(B70=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A70,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J70+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K70+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I70*N70*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(B71=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A71,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J71+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K71+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I71*N71*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(B72=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A72,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J72+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K72+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I72*N72*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(B73=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A73,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J73+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K73+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I73*N73*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(B74=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A74,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J74+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K74+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I74*N74*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(B75=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A75,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J75+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K75+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I75*N75*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(B76=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A76,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J76+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K76+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I76*N76*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(B77=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A77,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J77+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K77+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I77*N77*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(B78=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A78,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J78+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K78+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I78*N78*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(B79=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A79,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J79+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K79+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I79*N79*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"B"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Dz1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-B-b-Dz1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(B80=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A80,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J80+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K80+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I80*N80*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P80*O80","v":0},{"$f":"Q80*O80","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(B81=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A81,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J81+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K81+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I81*N81*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(B82=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A82,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J82+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K82+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I82*N82*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(B83=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A83,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J83+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K83+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I83*N83*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(B84=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A84,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J84+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K84+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I84*N84*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(B85=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A85,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J85+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K85+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I85*N85*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(B86=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A86,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J86+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K86+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I86*N86*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(B87=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A87,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J87+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K87+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I87*N87*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(B88=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A88,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J88+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K88+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I88*N88*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(B89=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A89,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J89+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K89+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I89*N89*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(B90=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A90,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J90+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K90+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I90*N90*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(B91=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A91,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J91+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K91+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I91*N91*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(B92=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A92,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J92+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K92+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I92*N92*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(B93=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A93,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J93+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K93+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I93*N93*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(B94=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A94,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J94+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K94+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I94*N94*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"IF(B95=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A95,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J95+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K95+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I95*N95*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(B96=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A96,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J96+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K96+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I96*N96*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(B97=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A97,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J97+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K97+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I97*N97*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(B98=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A98,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J98+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K98+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I98*N98*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(B99=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A99,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J99+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K99+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I99*N99*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(B100=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A100,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J100+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K100+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I100*N100*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(B101=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A101,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J101+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K101+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I101*N101*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(B102=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A102,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J102+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K102+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I102*N102*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(B103=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A103,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J103+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K103+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I103*N103*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(B104=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A104,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J104+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K104+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I104*N104*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(B105=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A105,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J105+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K105+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I105*N105*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(B106=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A106,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J106+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K106+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I106*N106*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"C"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Ld1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-C-b-Ld1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(B107=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A107,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J107+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K107+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I107*N107*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(B108=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A108,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J108+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K108+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I108*N108*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(B109=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A109,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J109+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K109+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I109*N109*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(B110=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A110,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J110+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K110+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I110*N110*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(B111=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A111,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J111+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K111+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I111*N111*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(B112=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A112,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J112+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K112+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I112*N112*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(B113=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A113,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J113+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K113+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I113*N113*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(B114=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A114,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J114+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K114+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I114*N114*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(B115=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A115,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J115+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K115+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I115*N115*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(B116=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A116,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J116+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K116+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I116*N116*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(B117=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A117,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J117+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K117+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I117*N117*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(B118=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A118,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J118+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K118+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I118*N118*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(B119=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A119,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J119+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K119+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I119*N119*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(B120=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A120,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J120+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K120+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I120*N120*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(B121=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A121,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J121+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K121+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I121*N121*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Hanover Mountain Deposit"},{"$f":"IF(B122=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A122,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J122+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K122+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I122*N122*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(B123=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A123,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J123+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K123+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I123*N123*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(B124=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A124,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J124+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K124+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I124*N124*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(B125=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A125,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J125+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K125+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I125*N125*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(B126=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A126,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J126+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K126+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I126*N126*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(B127=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A127,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J127+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K127+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I127*N127*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(B128=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A128,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J128+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K128+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I128*N128*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(B129=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A129,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J129+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K129+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I129*N129*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(B130=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A130,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J130+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K130+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I130*N130*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(B131=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A131,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J131+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K131+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I131*N131*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(B132=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A132,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J132+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K132+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I132*N132*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(B133=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A133,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J133+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K133+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I133*N133*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"D"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(B134=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A134,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J134+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K134+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I134*N134*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B135=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A135,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J135+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K135+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I135*N135*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B136=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A136,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J136+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K136+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I136*N136*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B137=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A137,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J137+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K137+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I137*N137*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B138=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A138,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J138+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K138+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I138*N138*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B139=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A139,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J139+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K139+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I139*N139*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B140=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A140,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J140+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K140+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I140*N140*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B141=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A141,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J141+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K141+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I141*N141*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B142=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A142,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J142+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K142+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I142*N142*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B143=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A143,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J143+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K143+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I143*N143*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B144=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A144,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J144+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K144+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I144*N144*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P144*O144","v":0},{"$f":"Q144*O144","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B145=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A145,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J145+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K145+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I145*N145*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B146=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A146,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J146+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K146+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I146*N146*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B147=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A147,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J147+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K147+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I147*N147*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B148=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A148,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J148+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K148+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I148*N148*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B149=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A149,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J149+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K149+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I149*N149*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B150=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A150,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J150+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K150+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I150*N150*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B151=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A151,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J151+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K151+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I151*N151*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B152=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A152,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J152+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K152+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I152*N152*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B153=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A153,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J153+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K153+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I153*N153*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B154=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A154,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J154+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K154+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I154*N154*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B155=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A155,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J155+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K155+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I155*N155*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B156=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A156,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J156+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K156+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I156*N156*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B157=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A157,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J157+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K157+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I157*N157*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B158=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A158,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J158+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K158+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I158*N158*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B159=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A159,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J159+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K159+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I159*N159*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B160=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A160,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J160+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K160+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I160*N160*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"A"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B161=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A161,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J161+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K161+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I161*N161*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-F-e-U3a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B162=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A162,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J162+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K162+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I162*N162*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U3b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-F-e-U3b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B163=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A163,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J163+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K163+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I163*N163*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"F"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U4"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-F-e-U4"},{"$f":"'3   Material'!$F$15:$F$277","v":"Grade Benches-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B164=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A164,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J164+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K164+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I164*N164*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-H-e-U6a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B165=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A165,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J165+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K165+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I165*N165*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-H-e-U6b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B166=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A166,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J166+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K166+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I166*N166*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"H"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U6c"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-H-e-U6c"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Bench Channels-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B167=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A167,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J167+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K167+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I167*N167*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-I-e-U7a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B168=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A168,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J168+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K168+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I168*N168*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"I"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-I-e-U7b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Top Channels-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B169=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A169,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J169+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K169+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I169*N169*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B170=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A170,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J170+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K170+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I170*N170*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B171=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A171,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J171+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K171+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I171*N171*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B172=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A172,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J172+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K172+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I172*N172*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B173=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A173,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J173+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K173+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I173*N173*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B174=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A174,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J174+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K174+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I174*N174*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5b"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-Gb-e-U5b"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B175=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A175,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J175+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K175+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I175*N175*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"G"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-G-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrains-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B176=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A176,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J176+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K176+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I176*N176*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U5a"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-Gb-e-U5a"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Downdrain Dissipators-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B177=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A177,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J177+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K177+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I177*N177*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B178=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A178,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J178+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K178+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I178*N178*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-3:1  Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B179=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A179,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J179+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K179+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I179*N179*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-2.5:1 Interbench Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B180=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A180,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J180+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K180+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I180*N180*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Laydown Yard N of SWRDF-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B181=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A181,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J181+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K181+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I181*N181*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B182=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A182,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J182+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K182+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I182*N182*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B183=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A183,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J183+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K183+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I183*N183*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B184=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A184,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J184+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K184+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I184*N184*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B185=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A185,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J185+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K185+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I185*N185*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B186=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A186,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J186+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K186+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I186*N186*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B187=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A187,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J187+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K187+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I187*N187*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Reclaim Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B188=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A188,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J188+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K188+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I188*N188*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B189=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A189,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J189+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K189+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I189*N189*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Outslope-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B190=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A190,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J190+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K190+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I190*N190*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B191=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A191,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J191+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K191+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I191*N191*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B192=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A192,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J192+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K192+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I192*N192*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1700},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"1700-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Top-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":" Hanover Mountain Deposit"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B193=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A193,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J193+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K193+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I193*N193*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P193*O193","v":0},{"$f":"Q193*O193","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Blackman's Seep (Pond #2) -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B194=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A194,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J194+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K194+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I194*N194*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Decant Pond #4-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B195=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A195,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J195+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K195+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I195*N195*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-East WRF Containment-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B196=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A196,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J196+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K196+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I196*N196*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Grape Gulch Pond #3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B197=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A197,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J197+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K197+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I197*N197*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Magnetite Seepage Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B198=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A198,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J198+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K198+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I198*N198*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-North Tailings Decant Pond-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B199=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A199,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J199+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K199+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I199*N199*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 1-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B200=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A200,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J200+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K200+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I200*N200*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 2-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B201=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A201,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J201+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K201+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I201*N201*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-SWRF Dam 3-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B202=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A202,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J202+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K202+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I202*N202*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Upper Creek Containment Pond 1 -Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B203=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A203,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J203+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K203+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I203*N203*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Unplanned Future Disturbance Areas-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B204=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A204,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J204+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K204+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I204*N204*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"d"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-J-d-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Tailings Pipeline Corridor-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B205=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A205,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J205+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K205+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I205*N205*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-1"},{"$f":"IF(B206=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A206,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J206+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K206+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I206*N206*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-2"},{"$f":"IF(B207=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A207,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J207+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K207+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I207*N207*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-3"},{"$f":"IF(B208=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A208,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J208+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K208+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I208*N208*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"SWRDF-4"},{"$f":"IF(B209=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A209,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J209+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K209+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I209*N209*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P209*O209","v":0},{"$f":"Q209*O209","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-1"},{"$f":"IF(B210=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A210,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J210+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K210+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I210*N210*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"N3SS-2"},{"$f":"IF(B211=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A211,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J211+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K211+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I211*N211*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-1"},{"$f":"IF(B212=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A212,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J212+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K212+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I212*N212*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"LGWRF-2"},{"$f":"IF(B213=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A213,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J213+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K213+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I213*N213*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-1"},{"$f":"IF(B214=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A214,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J214+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K214+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I214*N214*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-2"},{"$f":"IF(B215=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A215,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J215+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K215+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I215*N215*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MTI-3"},{"$f":"IF(B216=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A216,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J216+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K216+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I216*N216*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-1"},{"$f":"IF(B217=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A217,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J217+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K217+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I217*N217*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"MGTI-2"},{"$f":"IF(B218=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A218,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J218+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K218+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I218*N218*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-1"},{"$f":"IF(B219=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A219,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J219+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K219+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I219*N219*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-2"},{"$f":"IF(B220=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A220,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J220+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K220+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I220*N220*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-3"},{"$f":"IF(B221=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A221,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J221+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K221+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I221*N221*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-5"},{"$f":"IF(B222=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A222,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J222+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K222+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I222*N222*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-6"},{"$f":"IF(B223=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A223,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J223+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K223+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I223*N223*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"CHR-7"},{"$f":"IF(B224=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A224,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J224+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K224+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I224*N224*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"PB-1"},{"$f":"IF(B225=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A225,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J225+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K225+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I225*N225*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-02"},{"$f":"IF(B226=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A226,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J226+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K226+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I226*N226*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-03"},{"$f":"IF(B227=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A227,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J227+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K227+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I227*N227*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-04"},{"$f":"IF(B228=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A228,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J228+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K228+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I228*N228*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-05"},{"$f":"IF(B229=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A229,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J229+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K229+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I229*N229*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-06"},{"$f":"IF(B230=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A230,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J230+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K230+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I230*N230*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-07"},{"$f":"IF(B231=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A231,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J231+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K231+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I231*N231*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-08"},{"$f":"IF(B232=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A232,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J232+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K232+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I232*N232*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-09"},{"$f":"IF(B233=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A233,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J233+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K233+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I233*N233*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-10"},{"$f":"IF(B234=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A234,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J234+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K234+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I234*N234*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Cntmnt-11"},{"$f":"IF(B235=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A235,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J235+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K235+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I235*N235*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-1"},{"$f":"IF(B236=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A236,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J236+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K236+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I236*N236*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"P"},{"$f":"'3   Material'!$C$15:$C$277","v":"b"},{"$f":"'3   Material'!$D$15:$D$277","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Road Maintenance"},{"$f":"'3   Material'!$G$15:$G$277","v":" North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":"Misc-4"},{"$f":"IF(B237=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A237,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J237+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K237+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I237*N237*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B238=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":109.9},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A238,Quantities[],Quantities!$AN$2)),0)","v":2024},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J238+3,0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K238+$G$9-1,0)","v":2038},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I238*N238*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":26.375999999999998},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},101.49827687999999,21631.490147924997,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-3:1  Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B239=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":255.6},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A239,Quantities[],Quantities!$AN$2)),0)","v":2025},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J239+3,0)","v":2028},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K239+$G$9-1,0)","v":2039},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I239*N239*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":61.344000000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},236.05968672000003,50309.452973699998,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-2.5:1 Interbench Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B240=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":83.537900608356281},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A240,Quantities[],Quantities!$AN$2)),0)","v":2024},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J240+3,0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K240+$G$9-1,0)","v":2038},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I240*N240*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":20.04909614600551},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},77.151528352328185,16442.668553120991,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Laydown Yard N of SWRDF-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"South Waste Rock Disposal Facility SWRDF-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B241=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":20.9},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A241,Quantities[],Quantities!$AN$2)),0)","v":2024},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J241+3,0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K241+$G$9-1,0)","v":2038},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I241*N241*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":5.016},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},19.302220080000001,4113.7228761750002,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1101},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1101-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B242=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":1.3},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A242,Quantities[],Quantities!$AN$2)),0)","v":2026},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J242+3,0)","v":2029},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K242+$G$9-1,0)","v":2040},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I242*N242*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0.31200000000000006},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1.2006165600000003,255.87749947500004,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1102},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1102-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"No. 3  Shaft Stockpile N3SS-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B243=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":4.4000000000000004},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A243,Quantities[],Quantities!$AN$2)),0)","v":2026},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J243+3,0)","v":2029},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K243+$G$9-1,0)","v":2040},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I243*N243*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":1.056},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},4.0636252800000001,866.04692130000001,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1201},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1201-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B244=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":5.5710949219467407},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A244,Quantities[],Quantities!$AN$2)),0)","v":2026},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J244+3,0)","v":2029},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K244+$G$9-1,0)","v":2040},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I244*N244*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":1.3370627812672178},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},5.1451914004778194,1096.5521830504633,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1202},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1202-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Low Grade Ore Waste Rock Facility LGWRF-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B245=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":22.258905078053257},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A245,Quantities[],Quantities!$AN$2)),0)","v":2026},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J245+3,0)","v":2029},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K245+$G$9-1,0)","v":2040},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I245*N245*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":5.3421372187327814},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},20.557238495522178,4381.194594172036,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1301},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1301-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B246=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":108.2},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A246,Quantities[],Quantities!$AN$2)),0)","v":2026},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J246+3,0)","v":2029},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K246+$G$9-1,0)","v":2040},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I246*N246*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":25.968000000000004},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},99.928239840000018,21296.881110150003,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1302},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1302-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B247=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":36.33},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A247,Quantities[],Quantities!$AN$2)),0)","v":2026},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J247+3,0)","v":2029},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K247+$G$9-1,0)","v":2040},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I247*N247*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":8.7192000000000007},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},33.552615096000004,7150.7919660975003,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1303},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1303-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Reclaim Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Main Tailings Impoundment MTI-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B248=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":33},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A248,Quantities[],Quantities!$AN$2)),0)","v":2026},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J248+3,0)","v":2029},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K248+$G$9-1,0)","v":2040},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I248*N248*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":7.92},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},30.477189600000003,6495.3519097499993,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1401},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1401-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B249=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":57.152000000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A249,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J249+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K249+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I249*N249*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":13.716480000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},52.782798182400008,11249.162192304,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1402},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1402-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Magnetite Tailings Impoundment MGTI-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B250=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":5.3179999999999996},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A250,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J250+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K250+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I250*N250*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":1.2763199999999999},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},4.9114452815999998,1046.7358016984999,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1501},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1501-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B251=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":100},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A251,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J251+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K251+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I251*N251*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":24},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},92.355119999999999,19682.884575,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1502},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1502-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pushdown-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B252=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A252,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J252+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K252+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I252*N252*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1503},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1503-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback Ex Only 2.5:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-3"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B253=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A253,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J253+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K253+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I253*N253*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1505},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1505-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Outslope-pullback LdTk 2:1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B254=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A254,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J254+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K254+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I254*N254*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1506},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1506-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - earth-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-6"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B255=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A255,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J255+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K255+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I255*N255*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1507},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1507-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Crossings - concrete-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Cobre Haul Road CHR-7"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B256=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A256,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J256+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K256+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I256*N256*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1601},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"1601-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Top-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Pearson Barnes Mine Area PB-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B257=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":11.9},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A257,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J257+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K257+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I257*N257*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":2.8560000000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},10.990259280000002,2342.2632644250002,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Blackman's Seep (Pond #2) -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-02"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B258=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0.01},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A258,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J258+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K258+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I258*N258*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":2.4000000000000002E-3},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},9.2355120000000013E-3,1.9682884575000001,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2002},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2002-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Decant Pond #4-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-03"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B259=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0.62},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A259,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J259+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K259+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I259*N259*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0.14879999999999999},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0.57260174399999997,122.03388436499999,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2003},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2003-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-East WRF Containment-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-04"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B260=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0.5},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A260,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J260+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K260+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I260*N260*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0.12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0.46177560000000001,98.414422874999985,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Grape Gulch Pond #3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-05"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B261=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0.38},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A261,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J261+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K261+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I261*N261*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":9.1200000000000003E-2},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0.35094945600000005,74.794961384999993,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2005},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2005-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Magnetite Seepage Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-06"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B262=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0.2},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A262,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J262+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K262+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I262*N262*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":4.8000000000000001E-2},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0.18471024000000003,39.365769149999998,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2006},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2006-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-North Tailings Decant Pond-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-07"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B263=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0.46000000000000008},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A263,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J263+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K263+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I263*N263*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0.11040000000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0.42483355200000011,90.541269045000021,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2007},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2007-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-08"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B264=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0.52},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A264,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J264+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K264+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I264*N264*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0.12480000000000002},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0.48024662400000012,102.35099979000002,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2008},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2008-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-09"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B265=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0.34},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A265,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J265+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K265+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I265*N265*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":8.1600000000000006E-2},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0.31400740800000004,66.921807555000001,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2009},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2009-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-SWRF Dam 3-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-10"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B266=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0.84000000000000008},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A266,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J266+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K266+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I266*N266*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0.20160000000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0.77578300800000022,165.33623043000003,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":2010},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"2010-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Upper Creek Containment Pond 1 -Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Containments Cntmnt-11"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B267=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":1.53},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A267,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J267+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K267+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I267*N267*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0.36720000000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1.4130333360000003,301.1481339975,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3001},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3001-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Unplanned Future Disturbance Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B268=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":50},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A268,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J268+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K268+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I268*N268*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},46.17756,9841.4422875,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3004},{"$f":"'3   Material'!$B$15:$B$277","v":"M"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U24"},{"$f":"'3   Material'!$E$15:$E$277","v":"3004-M-e-U24"},{"$f":"'3   Material'!$F$15:$F$277","v":"Post-Closure O&M-Tailings Pipeline Corridor-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-4"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B269=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":1.446},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A269,Quantities[],Quantities!$AN$2)),0)","v":2027},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J269+3,0)","v":2030},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K269+$G$9-1,0)","v":2041},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0.02},{"$f":"I269*N269*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0.34704000000000002},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1.3354550352000001,284.61451095450002,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":3005},{"$f":"'3   Material'!$B$15:$B$277","v":"N"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U17"},{"$f":"'3   Material'!$E$15:$E$277","v":"3005-N-e-U17"},{"$f":"'3   Material'!$F$15:$F$277","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Miscellaneous Misc-5"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B270=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A270,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J270+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K270+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I270*N270*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1701},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1701-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Hanover Mountain Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B271=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A271,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J271+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K271+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I271*N271*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1801},{"$f":"'3   Material'!$B$15:$B$277","v":"R"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U26"},{"$f":"'3   Material'!$E$15:$E$277","v":"1801-R-e-U26"},{"$f":"'3   Material'!$F$15:$F$277","v":"Construct Berms-Continental Pit Perimeter 1-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-1"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B272=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A272,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J272+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K272+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I272*N272*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1702},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1702-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Hanover Mountain Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Hanover Mountain Deposit HMM-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B273=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A273,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J273+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K273+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I273*N273*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P273*O273","v":0},{"$f":"Q273*O273","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":1802},{"$f":"'3   Material'!$B$15:$B$277","v":"S"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U27"},{"$f":"'3   Material'!$E$15:$E$277","v":"1802-S-e-U27"},{"$f":"'3   Material'!$F$15:$F$277","v":"Fencing-Continental Pit Perimeter 2-Final Grade"},{"$f":"'3   Material'!$G$15:$G$277","v":"Continental Pit CP-2"},{"$f":"'3   Material'!$H$15:$H$277","v":"-"},{"$f":"IF(B274=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A274,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J274+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K274+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I274*N274*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"E"},{"$f":"'3   Material'!$C$15:$C$277","v":"c"},{"$f":"'3   Material'!$D$15:$D$277","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$277","v":"Rip-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"IF(B275=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A275,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J275+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K275+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I275*N275*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$277","v":5099},{"$f":"'3   Material'!$B$15:$B$277","v":"J"},{"$f":"'3   Material'!$C$15:$C$277","v":"e"},{"$f":"'3   Material'!$D$15:$D$277","v":"U2"},{"$f":"'3   Material'!$E$15:$E$277","v":"5099-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$277","v":"Revegetate-Cover Material"},{"$f":"'3   Material'!$G$15:$G$277","v":"North Overburden Stockpile"},{"$f":"'3   Material'!$H$15:$H$277","v":5099},{"$f":"IF(B276=\"M\",'4   Earthwork'!$I$15:$I$277,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A276,Quantities[],Quantities!$AN$2)),0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",J276+3,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",K276+$G$9-1,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Year Reclamation Start]]<$G$7,\nVegMaint[[#This Row],[Approx. Year Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Year Veg Maintenance Start]]+1,\n$G$9),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$10,0)","v":0},{"$f":"I276*N276*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"}]
[]
[]
[]
[null,null,null,null,null,null,null,"TOTAL O&M AREA",{"$f":"SUM(I15:I277)","v":912.21390060835643},"AC",null,null,null,"TOTAL VEG MAINT AREA",{"$f":"SUM(O15:O277)","v":218.93133614600546},"AC","TOTAL",{"$f":"SUM(R15:R277)","v":842.4762425635281},{"$f":"SUM(S15:S277)","v":179550.00913384798}]

{"sheet":"2 Full Site O&M","index":26,"n_rows":138,"n_cols":27,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Worksheet #2"]
["Operations & Maintenance -Full Site",null,null,"Reclamation begins",{"$f":"'1 Full SiteVeg Maint'!$G$7","v":2023},"(Year 0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2019-03-29"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Reclaimed Acres"]
["EROSION CONTROL [1]",null,null,null,null,null,null,"ROAD MAINTENANCE [2]",null,null,null,null,null,null,"GROUNDWATER MONITORING [3]",null,null,null,null,null,null,null,-10,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W5,VegMaint[Total Area (ac)])","v":0}]
[null,"Years 0-12","Years 13-39","Years 40-99",null,null,null,null,"Years 0-19","Years 20-39","Years 40-99",null,null,null,null,"Years 0-19","Years 20-39","Years 40-99",null,null,null,null,-9,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W6,VegMaint[Total Area (ac)])","v":0}]
["Equipment Base:",{"$f":"E134","v":2923.3627272727272},{"$f":"B7","v":2923.3627272727272},{"$f":"B7","v":2923.3627272727272},"$/day",null,null,"Equipment Base:",{"$f":"$K$132","v":4945.9595454545452},{"$f":"I7","v":4945.9595454545452},{"$f":"I7","v":4945.9595454545452},"$/month",null,null,"Equipment Base:",{"$f":"$R$136","v":2625.44},{"$f":"$R$137","v":2625.44},{"$f":"$R$138","v":2625.44},"$/day",null,null,null,-8,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W7,VegMaint[Total Area (ac)])","v":0}]
["Fuel Base",{"$f":"F134","v":382.26239999999996},{"$f":"B8","v":382.26239999999996},{"$f":"B8","v":382.26239999999996},null,null,null,"Fuel Base",{"$f":"$L$132","v":1240.3200000000002},{"$f":"I8","v":1240.3200000000002},{"$f":"I8","v":1240.3200000000002},null,null,null,"Aqueous Chemistry Base:",{"$f":"$S$136","v":962.5},{"$f":"$S$137","v":962.5},{"$f":"$S$138","v":962.5},"$/day",null,null,null,-7,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W8,VegMaint[Total Area (ac)])","v":0}]
["Time:",12,4,1,"day/yr",null,null,"Time:",4,2,1,"month/yr",null,null,"Time:",4,2,1,"day/yr",null,null,null,-6,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W9,VegMaint[Total Area (ac)])","v":0}]
["Equiment Annual:",{"$f":"B7*B9","v":35080.352727272722},{"$f":"C7*C9","v":11693.450909090909},2923.3627272727272,"$/yr",null,null,"Equipment Annual:",{"$f":"I7*I9","v":19783.838181818181},{"$f":"J7*J9","v":9891.9190909090903},{"$f":"K7*K9","v":4945.9595454545452},"$/yr",null,null,"Equipment Annual:",{"$f":"P7*P9","v":10501.76},{"$f":"Q7*Q9","v":5250.88},2625.44,"$/yr",null,null,null,-5,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W10,VegMaint[Total Area (ac)])","v":0}]
["Fuel Annual:",{"$f":"B8*B9","v":4587.148799999999},{"$f":"C8*C9","v":1529.0495999999998},382.26239999999996,"$/yr",null,null,"Fuel Annual:",{"$f":"I8*I9","v":4961.2800000000007},{"$f":"J8*J9","v":2480.6400000000003},1240.3200000000002,"$/yr",null,null,"Aqueous Chemistry Annual:",{"$f":"P8*P9","v":3850},{"$f":"Q8*Q9","v":1925},962.5,"$/yr",null,null,null,-4,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W11,VegMaint[Total Area (ac)])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W12,VegMaint[Total Area (ac)])","v":0},null,"Estimate:"]
[null,"Annual Current Equipment Cost","Annual Current Fuel. Cost",null,null,null,null,null,"Annual Current Euipment Cost","Annual Current Fuel. Cost",null,null,null,null,null,"Annual Current Cost",null,null,null,"Total Cumulative Reclaimed Area\n(acres)","Percent Reclaimed",null,-2,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W13,VegMaint[Total Area (ac)])","v":0},null,"Total Reclaimed Area per Year \n(acres)","Percent Reclaimed"]
["Year","($)","($)","Notes",null,null,null,"Year","($)","($)","Notes",null,null,null,"Year","($)","Notes",null,null,null,null,null,-1,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W14,VegMaint[Total Area (ac)])","v":0}]
[0,{"$f":"$B$10*U15","v":0},{"$f":"$B$11*U15","v":0},"Weighted based on total reclaimed area",null,null,null,0,{"$f":"$I$10*U15","v":0},{"$f":"$I$11*U15","v":0},"Weighted based on total reclaimed area",null,null,null,0,{"$f":"$P$10+$P$11*U15","v":10501.76},"Weighted based on total reclaimed area",null,null,{"$f":"Z15","v":0},{"$f":"T15/$T$29","v":0},null,0,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W15,VegMaint[Total Area (ac)])","v":0},null,{"$f":"$Z$28*AA15","v":0},0]
[1,8242.6382136358607,{"$f":"$B$11*U16","v":1077.8172125139113},"Weighted based on total reclaimed area",null,null,null,1,4648.5000272835196,1165.7247700578232,"Weighted based on total reclaimed area",null,null,null,1,{"$f":"$P$10+$P$11*U16","v":11406.373399107209},"Weighted based on total reclaimed area",null,null,{"$f":"X16+T15","v":214.33790060835631},{"$f":"T16/$T$29","v":0.23496451924862596},null,1,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W16,VegMaint[Total Area (ac)])","v":214.33790060835631},null,{"$f":"$Z$28*AA16","v":0},0]
[2,18072.063254310106,2363.1245647676697,"Weighted based on total reclaimed area",null,null,null,2,10191.880846080925,2555.8627269057738,"Weighted based on total reclaimed area",null,null,null,2,12485.133544445633,"Weighted based on total reclaimed area",null,null,{"$f":"X17+T16","v":469.9379006083563},0.5151619595962682,null,2,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W17,VegMaint[Total Area (ac)])","v":255.6},null,60.814260040557095,{"$f":"100%/15","v":6.6666666666666666E-2}]
[3,26188.645605971717,3424.4585622898853,"Weighted based on total reclaimed area",null,null,null,3,14769.290688081634,3703.7598989414882,"Weighted based on total reclaimed area",null,null,null,3,13375.912559606539,"Weighted based on total reclaimed area",null,null,680.9979006083563,0.7465331323653347,null,3,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W18,VegMaint[Total Area (ac)])","v":211.06},null,152.1468879737333,0.16678860941744736]
[4,35080.352727272722,4587.148799999999,"Weighted based on total reclaimed area",null,null,null,4,19783.838181818181,4961.2800000000007,"Weighted based on total reclaimed area",null,null,null,4,14351.76,"Weighted based on total reclaimed area",null,null,912.21390060835631,1,null,4,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W19,VegMaint[Total Area (ac)])","v":231.21600000000001},null,228.1535892371956,0.25010974847570261]
[5,35080.352727272722,4587.148799999999,null,null,null,null,5,19783.838181818181,4961.2800000000007,null,null,null,null,5,14351.76,null,null,null,912.21390060835631,1,null,5,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W20,VegMaint[Total Area (ac)])","v":0},null,304.16029050065788,0.33343088753395783]
[6,35080.352727272722,4587.148799999999,null,null,null,null,6,19783.838181818181,4961.2800000000007,null,null,null,null,6,14351.76,null,null,null,912.21390060835631,1,null,6,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W21,VegMaint[Total Area (ac)])","v":0},null,380.16699176412021,0.41675202659221311]
[7,35080.352727272722,4587.148799999999,null,null,null,null,7,19783.838181818181,4961.2800000000007,null,null,null,null,7,14351.76,null,null,null,912.21390060835631,1,null,7,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W22,VegMaint[Total Area (ac)])","v":0},null,456.17369302758249,0.50007316565046833]
[8,35080.352727272722,4587.148799999999,null,null,null,null,8,19783.838181818181,4961.2800000000007,null,null,null,null,8,14351.76,null,null,null,912.21390060835631,1,null,8,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W23,VegMaint[Total Area (ac)])","v":0},null,532.18039429104488,0.58339430470872367]
[9,35080.352727272722,4587.148799999999,null,null,null,null,9,19783.838181818181,4961.2800000000007,null,null,null,null,9,14351.76,null,null,null,912.21390060835631,1,null,9,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W24,VegMaint[Total Area (ac)])","v":0},null,608.1870955545071,0.66671544376697889]
[10,35080.352727272722,4587.148799999999,null,null,null,null,10,19783.838181818181,4961.2800000000007,null,null,null,null,10,14351.76,null,null,null,912.21390060835631,1,null,10,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W25,VegMaint[Total Area (ac)])","v":0},null,684.19379681796954,0.75003658282523422]
[11,35080.352727272722,4587.148799999999,null,null,null,null,11,19783.838181818181,4961.2800000000007,null,null,null,null,11,14351.76,null,null,null,912.21390060835631,1,null,11,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W26,VegMaint[Total Area (ac)])","v":0},null,760.20049808143176,0.83335772188348944]
[12,{"$f":"$B$10*U27","v":35080.352727272722},{"$f":"$B$11*U27","v":4587.148799999999},null,null,null,null,12,19783.838181818181,4961.2800000000007,null,null,null,null,12,14351.76,null,null,null,912.21390060835631,1,null,12,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W27,VegMaint[Total Area (ac)])","v":0},null,836.20719934489421,0.91667886094174478]
[13,35080.352727272722,{"$f":"$C$11*U28","v":1529.0495999999998},null,null,null,null,13,19783.838181818181,4961.2800000000007,null,null,null,null,13,14351.76,null,null,null,912.21390060835631,1,null,13,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W28,VegMaint[Total Area (ac)])","v":0},null,{"$f":"'1 Full SiteVeg Maint'!I280","v":912.21390060835643},1]
[14,35080.352727272722,{"$f":"$C$11","v":1529.0495999999998},null,null,null,null,14,19783.838181818181,{"$f":"$I$11*U29","v":4961.2800000000007},null,null,null,null,14,14351.76,null,null,null,912.21390060835631,1,null,14,{"$f":"SUMIF(VegMaint[Approx. Year Reclamation Start],'1 Full SiteVeg Maint'!$G$7+'2 Full Site O&M'!W29,VegMaint[Total Area (ac)])","v":0}]
[15,{"$f":"$B$10","v":35080.352727272722},{"$f":"$C$11","v":1529.0495999999998},null,null,null,null,15,{"$f":"$I$10","v":19783.838181818181},{"$f":"$I$11","v":4961.2800000000007},null,null,null,null,15,{"$f":"$P$10+$P$11","v":14351.76},null,null,null,null,null,null,"Total",{"$f":"SUM(X5:X29)","v":912.21390060835631}]
[16,35080.352727272722,{"$f":"$C$11","v":1529.0495999999998},null,null,null,null,16,19783.838181818181,4961.2800000000007,null,null,null,null,16,{"$f":"$P$10+$P$11","v":14351.76}]
[17,35080.352727272722,1529.0495999999998,null,null,null,null,17,19783.838181818181,4961.2800000000007,null,null,null,null,17,14351.76]
[18,35080.352727272722,1529.0495999999998,null,null,null,null,18,19783.838181818181,4961.2800000000007,null,null,null,null,18,14351.76]
[19,35080.352727272722,1529.0495999999998,null,null,null,null,19,19783.838181818181,4961.2800000000007,null,null,null,null,19,14351.76]
[20,{"$f":"$C$10","v":11693.450909090909},{"$f":"$C$11","v":1529.0495999999998},null,null,null,null,20,{"$f":"$J$10","v":9891.9190909090903},{"$f":"$J$11","v":2480.6400000000003},null,null,null,null,20,{"$f":"$Q$10+$Q$11","v":7175.88}]
[21,{"$f":"$C$10","v":11693.450909090909},{"$f":"$C$11","v":1529.0495999999998},null,null,null,null,21,{"$f":"$J$10","v":9891.9190909090903},{"$f":"$J$11","v":2480.6400000000003},null,null,null,null,21,{"$f":"$Q$10+$Q$11","v":7175.88}]
[22,11693.450909090909,1529.0495999999998,null,null,null,null,22,9891.9190909090903,2480.6400000000003,null,null,null,null,22,7175.88]
[23,11693.450909090909,1529.0495999999998,null,null,null,null,23,9891.9190909090903,2480.6400000000003,null,null,null,null,23,7175.88]
[24,11693.450909090909,1529.0495999999998,null,null,null,null,24,9891.9190909090903,2480.6400000000003,null,null,null,null,24,7175.88]
[25,11693.450909090909,1529.0495999999998,null,null,null,null,25,9891.9190909090903,2480.6400000000003,null,null,null,null,25,7175.88]
[26,11693.450909090909,1529.0495999999998,null,null,null,null,26,9891.9190909090903,2480.6400000000003,null,null,null,null,26,7175.88]
[27,11693.450909090909,1529.0495999999998,null,null,null,null,27,9891.9190909090903,2480.6400000000003,null,null,null,null,27,7175.88]
[28,11693.450909090909,1529.0495999999998,null,null,null,null,28,9891.9190909090903,2480.6400000000003,null,null,null,null,28,7175.88]
[29,11693.450909090909,1529.0495999999998,null,null,null,null,29,9891.9190909090903,2480.6400000000003,null,null,null,null,29,7175.88]
[30,11693.450909090909,1529.0495999999998,null,null,null,null,30,9891.9190909090903,2480.6400000000003,null,null,null,null,30,7175.88]
[31,11693.450909090909,1529.0495999999998,null,null,null,null,31,9891.9190909090903,2480.6400000000003,null,null,null,null,31,7175.88]
[32,11693.450909090909,1529.0495999999998,null,null,null,null,32,9891.9190909090903,2480.6400000000003,null,null,null,null,32,7175.88]
[33,11693.450909090909,1529.0495999999998,null,null,null,null,33,9891.9190909090903,2480.6400000000003,null,null,null,null,33,7175.88]
[34,11693.450909090909,1529.0495999999998,null,null,null,null,34,9891.9190909090903,2480.6400000000003,null,null,null,null,34,7175.88]
[35,11693.450909090909,1529.0495999999998,null,null,null,null,35,9891.9190909090903,2480.6400000000003,null,null,null,null,35,7175.88]
[36,11693.450909090909,1529.0495999999998,null,null,null,null,36,9891.9190909090903,2480.6400000000003,null,null,null,null,36,7175.88]
[37,11693.450909090909,1529.0495999999998,null,null,null,null,37,9891.9190909090903,2480.6400000000003,null,null,null,null,37,7175.88]
[38,11693.450909090909,1529.0495999999998,null,null,null,null,38,9891.9190909090903,2480.6400000000003,null,null,null,null,38,7175.88]
[39,11693.450909090909,1529.0495999999998,null,null,null,null,39,9891.9190909090903,2480.6400000000003,null,null,null,null,39,7175.88]
[40,{"$f":"$D$10","v":2923.3627272727272},{"$f":"$D$11","v":382.26239999999996},null,null,null,null,40,{"$f":"$K$10","v":4945.9595454545452},{"$f":"$K$11","v":1240.3200000000002},null,null,null,null,40,{"$f":"$R$10+$R$11","v":3587.94}]
[41,{"$f":"$D$10","v":2923.3627272727272},{"$f":"$D$11","v":382.26239999999996},null,null,null,null,41,{"$f":"$K$10","v":4945.9595454545452},{"$f":"$K$11","v":1240.3200000000002},null,null,null,null,41,{"$f":"$R$10+$R$11","v":3587.94}]
[42,2923.3627272727272,382.26239999999996,null,null,null,null,42,4945.9595454545452,1240.3200000000002,null,null,null,null,42,3587.94]
[43,2923.3627272727272,382.26239999999996,null,null,null,null,43,4945.9595454545452,1240.3200000000002,null,null,null,null,43,3587.94]
[44,2923.3627272727272,382.26239999999996,null,null,null,null,44,4945.9595454545452,1240.3200000000002,null,null,null,null,44,3587.94]
[45,2923.3627272727272,382.26239999999996,null,null,null,null,45,4945.9595454545452,1240.3200000000002,null,null,null,null,45,3587.94]
[46,2923.3627272727272,382.26239999999996,null,null,null,null,46,4945.9595454545452,1240.3200000000002,null,null,null,null,46,3587.94]
[47,2923.3627272727272,382.26239999999996,null,null,null,null,47,4945.9595454545452,1240.3200000000002,null,null,null,null,47,3587.94]
[48,2923.3627272727272,382.26239999999996,null,null,null,null,48,4945.9595454545452,1240.3200000000002,null,null,null,null,48,3587.94]
[49,2923.3627272727272,382.26239999999996,null,null,null,null,49,4945.9595454545452,1240.3200000000002,null,null,null,null,49,3587.94]
[50,2923.3627272727272,382.26239999999996,null,null,null,null,50,4945.9595454545452,1240.3200000000002,null,null,null,null,50,3587.94]
[51,2923.3627272727272,382.26239999999996,null,null,null,null,51,4945.9595454545452,1240.3200000000002,null,null,null,null,51,3587.94]
[52,2923.3627272727272,382.26239999999996,null,null,null,null,52,4945.9595454545452,1240.3200000000002,null,null,null,null,52,3587.94]
[53,2923.3627272727272,382.26239999999996,null,null,null,null,53,4945.9595454545452,1240.3200000000002,null,null,null,null,53,3587.94]
[54,2923.3627272727272,382.26239999999996,null,null,null,null,54,4945.9595454545452,1240.3200000000002,null,null,null,null,54,3587.94]
[55,2923.3627272727272,382.26239999999996,null,null,null,null,55,4945.9595454545452,1240.3200000000002,null,null,null,null,55,3587.94]
[56,2923.3627272727272,382.26239999999996,null,null,null,null,56,4945.9595454545452,1240.3200000000002,null,null,null,null,56,3587.94]
[57,2923.3627272727272,382.26239999999996,null,null,null,null,57,4945.9595454545452,1240.3200000000002,null,null,null,null,57,3587.94]
[58,2923.3627272727272,382.26239999999996,null,null,null,null,58,4945.9595454545452,1240.3200000000002,null,null,null,null,58,3587.94]
[59,2923.3627272727272,382.26239999999996,null,null,null,null,59,4945.9595454545452,1240.3200000000002,null,null,null,null,59,3587.94]
[60,2923.3627272727272,382.26239999999996,null,null,null,null,60,4945.9595454545452,1240.3200000000002,null,null,null,null,60,3587.94]
[61,2923.3627272727272,382.26239999999996,null,null,null,null,61,4945.9595454545452,1240.3200000000002,null,null,null,null,61,3587.94]
[62,2923.3627272727272,382.26239999999996,null,null,null,null,62,4945.9595454545452,1240.3200000000002,null,null,null,null,62,3587.94]
[63,2923.3627272727272,382.26239999999996,null,null,null,null,63,4945.9595454545452,1240.3200000000002,null,null,null,null,63,3587.94]
[64,2923.3627272727272,382.26239999999996,null,null,null,null,64,4945.9595454545452,1240.3200000000002,null,null,null,null,64,3587.94]
[65,2923.3627272727272,382.26239999999996,null,null,null,null,65,4945.9595454545452,1240.3200000000002,null,null,null,null,65,3587.94]
[66,2923.3627272727272,382.26239999999996,null,null,null,null,66,4945.9595454545452,1240.3200000000002,null,null,null,null,66,3587.94]
[67,2923.3627272727272,382.26239999999996,null,null,null,null,67,4945.9595454545452,1240.3200000000002,null,null,null,null,67,3587.94]
[68,2923.3627272727272,382.26239999999996,null,null,null,null,68,4945.9595454545452,1240.3200000000002,null,null,null,null,68,3587.94]
[69,2923.3627272727272,382.26239999999996,null,null,null,null,69,4945.9595454545452,1240.3200000000002,null,null,null,null,69,3587.94]
[70,2923.3627272727272,382.26239999999996,null,null,null,null,70,4945.9595454545452,1240.3200000000002,null,null,null,null,70,3587.94]
[71,2923.3627272727272,382.26239999999996,null,null,null,null,71,4945.9595454545452,1240.3200000000002,null,null,null,null,71,3587.94]
[72,2923.3627272727272,382.26239999999996,null,null,null,null,72,4945.9595454545452,1240.3200000000002,null,null,null,null,72,3587.94]
[73,2923.3627272727272,382.26239999999996,null,null,null,null,73,4945.9595454545452,1240.3200000000002,null,null,null,null,73,3587.94]
[74,2923.3627272727272,382.26239999999996,null,null,null,null,74,4945.9595454545452,1240.3200000000002,null,null,null,null,74,3587.94]
[75,2923.3627272727272,382.26239999999996,null,null,null,null,75,4945.9595454545452,1240.3200000000002,null,null,null,null,75,3587.94]
[76,2923.3627272727272,382.26239999999996,null,null,null,null,76,4945.9595454545452,1240.3200000000002,null,null,null,null,76,3587.94]
[77,2923.3627272727272,382.26239999999996,null,null,null,null,77,4945.9595454545452,1240.3200000000002,null,null,null,null,77,3587.94]
[78,2923.3627272727272,382.26239999999996,null,null,null,null,78,4945.9595454545452,1240.3200000000002,null,null,null,null,78,3587.94]
[79,2923.3627272727272,382.26239999999996,null,null,null,null,79,4945.9595454545452,1240.3200000000002,null,null,null,null,79,3587.94]
[80,2923.3627272727272,382.26239999999996,null,null,null,null,80,4945.9595454545452,1240.3200000000002,null,null,null,null,80,3587.94]
[81,2923.3627272727272,382.26239999999996,null,null,null,null,81,4945.9595454545452,1240.3200000000002,null,null,null,null,81,3587.94]
[82,2923.3627272727272,382.26239999999996,null,null,null,null,82,4945.9595454545452,1240.3200000000002,null,null,null,null,82,3587.94]
[83,2923.3627272727272,382.26239999999996,null,null,null,null,83,4945.9595454545452,1240.3200000000002,null,null,null,null,83,3587.94]
[84,2923.3627272727272,382.26239999999996,null,null,null,null,84,4945.9595454545452,1240.3200000000002,null,null,null,null,84,3587.94]
[85,2923.3627272727272,382.26239999999996,null,null,null,null,85,4945.9595454545452,1240.3200000000002,null,null,null,null,85,3587.94]
[86,2923.3627272727272,382.26239999999996,null,null,null,null,86,4945.9595454545452,1240.3200000000002,null,null,null,null,86,3587.94]
[87,2923.3627272727272,382.26239999999996,null,null,null,null,87,4945.9595454545452,1240.3200000000002,null,null,null,null,87,3587.94]
[88,2923.3627272727272,382.26239999999996,null,null,null,null,88,4945.9595454545452,1240.3200000000002,null,null,null,null,88,3587.94]
[89,2923.3627272727272,382.26239999999996,null,null,null,null,89,4945.9595454545452,1240.3200000000002,null,null,null,null,89,3587.94]
[90,2923.3627272727272,382.26239999999996,null,null,null,null,90,4945.9595454545452,1240.3200000000002,null,null,null,null,90,3587.94]
[91,2923.3627272727272,382.26239999999996,null,null,null,null,91,4945.9595454545452,1240.3200000000002,null,null,null,null,91,3587.94]
[92,2923.3627272727272,382.26239999999996,null,null,null,null,92,4945.9595454545452,1240.3200000000002,null,null,null,null,92,3587.94]
[93,2923.3627272727272,382.26239999999996,null,null,null,null,93,4945.9595454545452,1240.3200000000002,null,null,null,null,93,3587.94]
[94,2923.3627272727272,382.26239999999996,null,null,null,null,94,4945.9595454545452,1240.3200000000002,null,null,null,null,94,3587.94]
[95,2923.3627272727272,382.26239999999996,null,null,null,null,95,4945.9595454545452,1240.3200000000002,null,null,null,null,95,3587.94]
[96,2923.3627272727272,382.26239999999996,null,null,null,null,96,4945.9595454545452,1240.3200000000002,null,null,null,null,96,3587.94]
[97,2923.3627272727272,382.26239999999996,null,null,null,null,97,4945.9595454545452,1240.3200000000002,null,null,null,null,97,3587.94]
[98,2923.3627272727272,382.26239999999996,null,null,null,null,98,4945.9595454545452,1240.3200000000002,null,null,null,null,98,3587.94]
[99,2923.3627272727272,382.26239999999996,null,null,null,null,99,4945.9595454545452,1240.3200000000002,null,null,null,null,99,3587.94]
["Capital Cost",{"$f":"SUM(B15:B114)","v":1023059.7725284602},{"$f":"SUM(C15:C114)","v":112369.82273957181},null,null,null,null,"Capital Cost",{"$f":"SUM(I15:I114)","v":840747.03701599408},{"$f":"SUM(J15:J114)","v":210837.82739590551},null,null,null,null,"Capital Cost",{"$f":"SUM(P15:P114)","v":636191.33950315788}]
[]
["Total Capital Cost Erosion Control, Road Maintenance, and Groundwater Monitoring",{"$f":"B115+I115+P115","v":2499998.1490476122},{"$f":"C115+J115","v":323207.65013547731}]
[]
["[1] Erosion Control",null,null,null,null,null,null,"[2] Road Maintenance Crew",null,null,null,null,null,null,"[3] Groundwater Monitoring"]
["Equipment - EquipmentWatch ",null,null,null,null,null,null,"Equipment - EquipmentWatch ",null,null,null,null,null,null,"Equipment - EquipmentWatch "]
["Labor -2019 NM Department of Labor Type H (Heavy Engineering) labor rates.  ",null,null,null,null,null,null,"Labor -2019 NM Department of Labor Type H (Heavy Engineering) labor rates.  ",null,null,null,null,null,null,"Labor -2019 NM Department of Labor Type H (Heavy Engineering) labor rates.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aqueous Chemistry Sample Numbers - From the CCP in consultation with NMED and the DP-1340 requirements"]
[]
[null,"#","$/hour","$/day",null,null,null,null,"Equipment","Fuel","Labor","Equipment Subtotal","Fuel Subtotal",null,null,"#","$/hour","$/day"]
["Labor Foreman (outside)",1,{"$f":"Equipment!$C$58","v":23.84},{"$f":"8*B125*C125","v":190.72},null,null,null,null,"Cost","Cost","Rate","24 hrs/month","24 hrs/month",null,"Labor Foreman (outside)",1,{"$f":"Equipment!$C$58","v":23.84},{"$f":"8*P125*Q125","v":190.72}]
["Laborers",2,{"$f":"Equipment!$C$57","v":23.09},{"$f":"8*B126*C126","v":369.44},null,null,null,null,"($/hr)","($/hr)","($/hr)","($/month)","($/month)",null,"Laborers",1,{"$f":"Equipment!$C$57","v":23.09},{"$f":"8*P126*Q126","v":184.72}]
["Equipment Operators (med)",1,{"$f":"Equipment!$C$55","v":27.520000000000003},220.16000000000003,null,null,null,"Cat 14M Motor Grader",{"$f":"Equipment!M19","v":86.711704545454538},{"$f":"Equipment!E19","v":19.398599999999998},{"$f":"Equipment!$BT$19","v":27.410000000000004},{"$f":"24*(I127+K127)","v":2738.9209090909089},{"$f":"24*(K127)","v":657.84000000000015}]
["Truck Drivers (heavy)",2,{"$f":"Equipment!$C$59","v":24.27},388.32,null,null,null,"6,000-gal Water Truck",{"$f":"Equipment!M29","v":67.689943181818194},{"$f":"Equipment!E29","v":26.324999999999999},{"$f":"Equipment!$BT$29","v":24.27},{"$f":"24*(I128+K128)","v":2207.0386363636367},{"$f":"24*(K128)","v":582.48},null,null,null,"$/year","$/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental Equipment",1,{"$f":"8000*P129","v":8000},{"$f":"Q129/$P$9","v":2000}]
[null,null,"equipment $/hr","fuel $/hr","equipment $/day","fuel $/day",null,null,null,null,null,null,null,null,"Misc. Field Equipment",1,{"$f":"25*40*P130","v":1000},{"$f":"Q130/$P$9","v":250}]
[{"$f":"Equipment!B17","v":"Cat 966H"},1,{"$f":"(Equipment!M17)","v":73.113068181818178},{"$f":"(Equipment!E17)","v":19.609200000000001},{"$f":"C131*8*B131","v":584.90454545454543},{"$f":"D131*8*B131","v":156.87360000000001},null,null,null,null,"Equipment Cost","Fuel Cost",null,null,"Aqueous Chemistry Years 0-19",7,{"$f":"P131*550","v":3850},{"$f":"Q131/$P$9","v":962.5}]
[{"$f":"Equipment!B27","v":"Cat 725"},2,{"$f":"(Equipment!M27)","v":73.11363636363636},{"$f":"(Equipment!E27)","v":14.086799999999998},{"$f":"C132*8*B132","v":1169.8181818181818},{"$f":"D132*8*B132","v":225.38879999999997},null,null,null,"Total Direct Cost",{"$f":"L127+L128","v":4945.9595454545452},{"$f":"M127+M128","v":1240.3200000000002},"$/month",null,"Aqueous Chemistry Years 20-39",{"$f":"P131/2","v":3.5},{"$f":"P132*550","v":1925},{"$f":"Q132/$Q$9","v":962.5}]
[null,null,null,null,"Equipment Cost","Fuel Cost",null,null,null,null,null,null,null,null,"Aqueous Chemistry Years 40-99",{"$f":"P131/4","v":1.75},{"$f":"P133*550","v":962.5},{"$f":"Q133/$R$9","v":962.5}]
[null,null,null,"Total Direct Cost",{"$f":"D125+D126+D127+D128+E131+E132","v":2923.3627272727272},{"$f":"F131+F132","v":382.26239999999996},"$/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment & Fuel Cost","Aqueous Chemistry Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 0-19",{"$f":"R125+R126+R129+R130","v":2625.44},{"$f":"R131","v":962.5},"$/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 20-39",{"$f":"R125+R126+R129+R130","v":2625.44},{"$f":"R132","v":962.5},"$/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 40-99",{"$f":"R125+R126+R129+R130","v":2625.44},962.5,"$/day"]

{"sheet":"3 Full Site O&M Summ","index":27,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[[22,0,23,4]]}
[null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,"O&M Worksheet #3"]
[null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[]
["Continental Mine"]
["Operations and Maintenance Summary"]
[null,null,null,"Current Value"]
["DIRECT COSTS","Facility and Structure Removal",null,0]
[null,"Earthmoving",null,0]
[null,"Vegetation",null,{"$f":"'1 Full SiteVeg Maint'!S280+'1 Full SiteVeg Maint'!R280","v":180392.48537641153}]
[null,"Other",null,{"$f":"'2 Full Site O&M'!B117+'2 Full Site O&M'!C117","v":2823205.7991830893}]
[null,"Subtotal, Direct Costs",null,{"$f":"SUM(D8:D11)","v":3003598.2845595009}]
[]
["INDIRECT COSTS","Subtotal, Indirect Costs",0.17499999999999999,{"$f":"C14*D$12","v":525629.69979791262}]
[]
[]
["TOTAL COST",null,null,{"$f":"D12+D14","v":3529227.9843574134}]
[]
[]
[]
["Notes:"]
["Indirect costs are based on 2019 agreement between FMI and agencies."]
["Indirect costs include but are not limited to mobilization and demobilization, engineering redesign fee, contingencies, contractor profit and overhead, project management fee, and state procurement cost."]

{"sheet":"1 BuildingDemo","index":28,"n_rows":44,"n_cols":11,"rows_kept":44,"cut":false,"hidden":false,"merged":[[38,5,38,10],[5,7,5,10],[7,3,7,6],[35,5,35,10],[36,5,36,10],[37,5,37,10]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,null,null,null,null,"Demolition Worksheet #1"]
[null,"Building Demolition",null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[]
[]
[null,null,null,null,null,null,null,"Building Demolition"]
[null,null,null,null,null,null,null,null,null,"Unit","Item"]
[null,"Continental Name","Description","Dimensions",null,null,null,"Demo",null,"Cost","Cost"]
[null,null,null,"L","W","H2","Diameter","Quantity","Unit","($/unit)","($)"]
[null,"Building Name"]
[null,"Mill Building #23","Wash Shop",197,140,70,null,{"$f":"IF(\nG11>0,PI()/4 * G11^2 *F11,\nD11*E11*F11) * 1.2","v":2316720},"cf",{"$f":"$C$37","v":0.25},{"$f":"H11*J11","v":579180}]
[null,"Thickener MCC",null,18,18,12,null,{"$f":"IF(\nG12>0,PI()/4 * G12^2 *F12,\nD12*E12*F12)","v":3888},"cf",0.25,{"$f":"H12*J12","v":972}]
[null,"Thickener MCC",null,12,22,15,null,3960,"cf",0.25,990]
[null,"No. 2 Mill Stacker",null,820,20,15,null,246000,"cf",0.25,61500]
[null,"Stacker Hoist",null,28,23,18,null,11592,"cf",0.25,2898]
[null,"No. 2 Mill Secondary Crusher Building",null,36,38,50,null,68400,"cf",0.25,17100]
[null,"Concentrate Storage Tank",null,null,null,50,30,35342.917352885175,"cf",0.25,8835.7293382212938]
[null,"Mill Building #1 and Concentrator",null,160,140,70,null,1568000,"cf",0.25,392000]
[null,"Ore Bin (large)",null,null,null,90,30,63617.251235193311,"cf",0.25,15904.312808798328]
[null,"Ore Bin (large)",null,null,null,90,30,63617.251235193311,"cf",0.25,15904.312808798328]
[null,"Ore Bin (small)",null,null,null,70,30,49480.084294039239,"cf",0.25,12370.02107350981]
[null,"Primary Crusher3",null,70,50,60,null,{"$f":"IF(\nG22>0,PI()/4 * G22^2 *F22,\nD22*E22*F22) * 1.2","v":252000},"cf",0.25,63000]
[null,"Scale House (Guard Shack)",null,10,10,10,null,1000,"cf",0.25,250]
[null,"Small Truck Shop ",null,102,40,20,null,81600,"cf",0.25,20400]
[null,"Substation No. 2",null,66,50,30,null,99000,"cf",0.25,24750]
[null,"Thickener Tank (100-ft diam.)",null,null,null,14,100,109955.74287564275,"cf",0.25,27488.935718910689]
[null,"Thickener Tank (60-ft diam.)",null,null,null,20,60,56548.667764616272,"cf",0.25,14137.166941154068]
[null,"Water Tank (on Hanover Mountain)",null,null,null,30,25,14726.215563702155,"cf",0.25,3681.5538909255388]
[null,"Water Tank (on Hanover Mountain)",null,null,null,50,35,48105.637508093707,"cf",0.25,12026.409377023427]
[null,"Magnetic Separator",null,15,20,14,null,4200,"cf",0.25,1050]
[null,"Pump House and Shed for Thickener",null,10,10,14,null,1400,"cf",0.25,350]
[]
[null,null,null,null,null,null,null,null,null,"Demolition Total Direct Cost",{"$f":"SUM(K11:K31)","v":1274788.4419573415}]
[]
[]
[null,"ID","Unit Cost ($/unit)1","Units","RS Means Line Item","Description"]
[null,"Structure Demolition ",{"$f":"'Unit Rates'!$C$24","v":0.25},"$/cf","024116.13 0100",{"$f":"'Unit Rates'!G24","v":"Building demolition, large urban projects, mixture of types, excludes foundation demolition, dump fees"}]
[null,"Concrete Slab Demolition",{"$f":"'Unit Rates'!$C$25","v":0.62},"$/sf floor","024116.17-0400","Building footing and foundation demolition 6\" thick plain concrete"]
[null,"Storage Tank Demolition",{"$f":"'Unit Rates'!$C$26","v":1005.97},"$/each","130505.75-0530","Selective Demolition- Storage Tanks, steel tank, single wall, above ground, not incl fdn, pumps or piping, 5,000 thru 10,000 gallon.  "]
[]
[]
[null,"1. RS Means Online 2019"]
[null,"2. 24' eave height assumed"]
[null,"3. Increased volume by 20% for large equipment"]

{"sheet":"2 BuildingCover","index":29,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[35,2,36,7],[4,0,4,1],[4,2,4,5],[4,6,4,8],[6,2,6,5],[33,2,33,3]]}
[null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,null,null,"Demolition Worksheet #2"]
["Building Demolition - Cover",null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[null,null,null,null,null,"Soil Cover Depth ft:",3]
[]
[null,null,null,null,null,null,null,"Unit","Item"]
[null,"Description","Dimensions",null,null,null,null,"Cost","Cost"]
[null,null,"L","W","H","Diameter","Quantity (cy)","($/cy)","($)"]
[{"$f":"'1 BuildingDemo'!B8","v":"Continental Name"}]
["Mill Building #2",null,{"$f":"'1 BuildingDemo'!D11","v":197},{"$f":"'1 BuildingDemo'!E11","v":140},{"$f":"'1 BuildingDemo'!F11","v":70},{"$f":"'1 BuildingDemo'!G11","v":0},{"$f":"IF(F10=0,C10*D10*$G$4/27, PI()*F10)","v":3064.4444444444443},{"$f":"$B$36","v":1.8818194656618961},{"$f":"H10*G10","v":5766.7312069950103}]
["Thickener MCC",null,{"$f":"'1 BuildingDemo'!D12","v":18},{"$f":"'1 BuildingDemo'!E12","v":18},{"$f":"'1 BuildingDemo'!F12","v":12},{"$f":"'1 BuildingDemo'!G12","v":0},{"$f":"IF(F11=0,C11*D11*$G$4/27, PI()*F11)","v":36},1.8818194656618961,{"$f":"H11*G11","v":67.745500763828261}]
["Thickener MCC",null,{"$f":"'1 BuildingDemo'!D13","v":12},{"$f":"'1 BuildingDemo'!E13","v":22},{"$f":"'1 BuildingDemo'!F13","v":15},{"$f":"'1 BuildingDemo'!G13","v":0},29.333333333333332,1.8818194656618961,55.200037659415614]
["No. 2 Mill Stacker",null,{"$f":"'1 BuildingDemo'!D14","v":820},{"$f":"'1 BuildingDemo'!E14","v":20},{"$f":"'1 BuildingDemo'!F14","v":15},{"$f":"'1 BuildingDemo'!G14","v":0},1822.2222222222222,1.8818194656618961,3429.0932485394551]
["Stacker Hoist",null,{"$f":"'1 BuildingDemo'!D15","v":28},{"$f":"'1 BuildingDemo'!E15","v":23},{"$f":"'1 BuildingDemo'!F15","v":18},{"$f":"'1 BuildingDemo'!G15","v":0},71.555555555555557,1.8818194656618961,134.65463732069568]
["No. 2 Mill Secondary Crusher Building",null,{"$f":"'1 BuildingDemo'!D16","v":36},{"$f":"'1 BuildingDemo'!E16","v":38},{"$f":"'1 BuildingDemo'!F16","v":50},{"$f":"'1 BuildingDemo'!G16","v":0},152,1.8818194656618961,286.03655878060817]
["Concentrate Storage Tank",null,{"$f":"'1 BuildingDemo'!D17","v":0},{"$f":"'1 BuildingDemo'!E17","v":0},{"$f":"'1 BuildingDemo'!F17","v":50},{"$f":"'1 BuildingDemo'!G17","v":30},94.247779607693786,1.8818194656618961,177.35730626117046]
["Mill Building #1 and Concentrator",null,{"$f":"'1 BuildingDemo'!D18","v":160},{"$f":"'1 BuildingDemo'!E18","v":140},{"$f":"'1 BuildingDemo'!F18","v":70},{"$f":"'1 BuildingDemo'!G18","v":0},2488.8888888888887,1.8818194656618961,4683.6395589807189]
["Ore Bin (large)",null,{"$f":"'1 BuildingDemo'!D19","v":0},{"$f":"'1 BuildingDemo'!E19","v":0},{"$f":"'1 BuildingDemo'!F19","v":90},{"$f":"'1 BuildingDemo'!G19","v":30},94.247779607693786,1.8818194656618961,177.35730626117046]
["Ore Bin (large)",null,{"$f":"'1 BuildingDemo'!D20","v":0},{"$f":"'1 BuildingDemo'!E20","v":0},{"$f":"'1 BuildingDemo'!F20","v":90},{"$f":"'1 BuildingDemo'!G20","v":30},94.247779607693786,1.8818194656618961,177.35730626117046]
["Ore Bin (small)",null,{"$f":"'1 BuildingDemo'!D21","v":0},{"$f":"'1 BuildingDemo'!E21","v":0},{"$f":"'1 BuildingDemo'!F21","v":70},{"$f":"'1 BuildingDemo'!G21","v":30},94.247779607693786,1.8818194656618961,177.35730626117046]
["Primary Crusher",null,{"$f":"'1 BuildingDemo'!D22","v":70},{"$f":"'1 BuildingDemo'!E22","v":50},{"$f":"'1 BuildingDemo'!F22","v":60},{"$f":"'1 BuildingDemo'!G22","v":0},388.88888888888891,1.8818194656618961,731.81868109073741]
["Scale House (Guard Shack)",null,{"$f":"'1 BuildingDemo'!D23","v":10},{"$f":"'1 BuildingDemo'!E23","v":10},{"$f":"'1 BuildingDemo'!F23","v":10},{"$f":"'1 BuildingDemo'!G23","v":0},11.111111111111111,1.8818194656618961,20.909105174021068]
["Small Truck Shop ",null,{"$f":"'1 BuildingDemo'!D24","v":102},{"$f":"'1 BuildingDemo'!E24","v":40},{"$f":"'1 BuildingDemo'!F24","v":20},{"$f":"'1 BuildingDemo'!G24","v":0},453.33333333333331,1.8818194656618961,853.09149110005956]
["Substation No. 2",null,{"$f":"'1 BuildingDemo'!D25","v":66},{"$f":"'1 BuildingDemo'!E25","v":50},{"$f":"'1 BuildingDemo'!F25","v":30},{"$f":"'1 BuildingDemo'!G25","v":0},366.66666666666669,1.8818194656618961,690.00047074269526]
["Thickener Tank (100-ft diam.)",null,{"$f":"'1 BuildingDemo'!D26","v":0},{"$f":"'1 BuildingDemo'!E26","v":0},{"$f":"'1 BuildingDemo'!F26","v":14},{"$f":"'1 BuildingDemo'!G26","v":100},314.15926535897933,1.8818194656618961,591.19102087056831]
["Thickener Tank (60-ft diam.)",null,{"$f":"'1 BuildingDemo'!D27","v":0},{"$f":"'1 BuildingDemo'!E27","v":0},{"$f":"'1 BuildingDemo'!F27","v":20},{"$f":"'1 BuildingDemo'!G27","v":60},188.49555921538757,1.8818194656618961,354.71461252234093]
["Water Tank (on Hanover Mountain)",null,{"$f":"'1 BuildingDemo'!D28","v":0},{"$f":"'1 BuildingDemo'!E28","v":0},{"$f":"'1 BuildingDemo'!F28","v":30},{"$f":"'1 BuildingDemo'!G28","v":25},78.539816339744831,1.8818194656618961,147.79775521764208]
["Water Tank (on Hanover Mountain)",null,{"$f":"'1 BuildingDemo'!D29","v":0},{"$f":"'1 BuildingDemo'!E29","v":0},{"$f":"'1 BuildingDemo'!F29","v":50},{"$f":"'1 BuildingDemo'!G29","v":35},109.95574287564276,1.8818194656618961,206.91685730469888]
["Magnetic Separator",null,{"$f":"'1 BuildingDemo'!D30","v":15},{"$f":"'1 BuildingDemo'!E30","v":20},{"$f":"'1 BuildingDemo'!F30","v":14},{"$f":"'1 BuildingDemo'!G30","v":0},33.333333333333336,1.8818194656618961,62.727315522063208]
["Pump House and Shed for Thickener",null,{"$f":"'1 BuildingDemo'!D31","v":10},{"$f":"'1 BuildingDemo'!E31","v":10},{"$f":"'1 BuildingDemo'!F31","v":14},{"$f":"'1 BuildingDemo'!G31","v":0},11.111111111111111,1.8818194656618961,20.909105174021068]
[]
[null,null,null,null,null,null,null,"Cover Total Direct Cost:",{"$f":"SUM(I9:I31)","v":18812.606388803262}]
[]
["Item","Unit Cost","Description"]
[null,"$/cy"]
["Load and Haul cover material",{"$f":"'17b Facility Characteristics'!D40/(43560*3/27)","v":1.8818194656618961},"Cost to excavate, haul, and grade cover material per cubic yard of cover material at the existing No. 3 Waste Stockpile"]

{"sheet":"3 BuildingVeg","index":30,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":false,"merged":[[4,0,4,1],[4,2,4,5],[4,6,4,7],[6,2,6,5],[6,6,6,7]]}
[null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,null,"Demolition Worksheet #3"]
["Building Demolition - Vegetation",null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[]
[]
[]
["Chino Tag Number","Description","Dimensions"]
[null,null,"L","W","H","Diameter","Area","Unit"]
[{"$f":"'1 BuildingDemo'!B10","v":"Building Name"}]
[{"$f":"'1 BuildingDemo'!B11","v":"Mill Building #23"},{"$f":"'1 BuildingDemo'!C11","v":"Wash Shop"},{"$f":"'1 BuildingDemo'!D11","v":197},{"$f":"'1 BuildingDemo'!E11","v":140},{"$f":"'1 BuildingDemo'!F11","v":70},{"$f":"'1 BuildingDemo'!G11","v":0},{"$f":"IF(F10>0,\nPI()/4*F10^2/43560,\nC10*D10/43560)","v":0.63314967860422411},"acre"]
[{"$f":"'1 BuildingDemo'!B12","v":"Thickener MCC"},{"$f":"'1 BuildingDemo'!C12","v":0},{"$f":"'1 BuildingDemo'!D12","v":18},{"$f":"'1 BuildingDemo'!E12","v":18},{"$f":"'1 BuildingDemo'!F12","v":12},{"$f":"'1 BuildingDemo'!G12","v":0},{"$f":"IF(F11>0,\nPI()/4*F11^2/43560,\nC11*D11/43560)","v":7.4380165289256199E-3},"acre"]
[{"$f":"'1 BuildingDemo'!B13","v":"Thickener MCC"},{"$f":"'1 BuildingDemo'!C13","v":0},{"$f":"'1 BuildingDemo'!D13","v":12},{"$f":"'1 BuildingDemo'!E13","v":22},{"$f":"'1 BuildingDemo'!F13","v":15},{"$f":"'1 BuildingDemo'!G13","v":0},6.0606060606060606E-3,"acre"]
[{"$f":"'1 BuildingDemo'!B14","v":"No. 2 Mill Stacker"},{"$f":"'1 BuildingDemo'!C14","v":0},{"$f":"'1 BuildingDemo'!D14","v":820},{"$f":"'1 BuildingDemo'!E14","v":20},{"$f":"'1 BuildingDemo'!F14","v":15},{"$f":"'1 BuildingDemo'!G14","v":0},0.37649219467401285,"acre"]
[{"$f":"'1 BuildingDemo'!B15","v":"Stacker Hoist"},{"$f":"'1 BuildingDemo'!C15","v":0},{"$f":"'1 BuildingDemo'!D15","v":28},{"$f":"'1 BuildingDemo'!E15","v":23},{"$f":"'1 BuildingDemo'!F15","v":18},{"$f":"'1 BuildingDemo'!G15","v":0},1.4784205693296602E-2,"acre"]
[{"$f":"'1 BuildingDemo'!B16","v":"No. 2 Mill Secondary Crusher Building"},{"$f":"'1 BuildingDemo'!C16","v":0},{"$f":"'1 BuildingDemo'!D16","v":36},{"$f":"'1 BuildingDemo'!E16","v":38},{"$f":"'1 BuildingDemo'!F16","v":50},{"$f":"'1 BuildingDemo'!G16","v":0},3.1404958677685953E-2,"acre"]
[{"$f":"'1 BuildingDemo'!B17","v":"Concentrate Storage Tank"},{"$f":"'1 BuildingDemo'!C17","v":0},{"$f":"'1 BuildingDemo'!D17","v":0},{"$f":"'1 BuildingDemo'!E17","v":0},{"$f":"'1 BuildingDemo'!F17","v":50},{"$f":"'1 BuildingDemo'!G17","v":30},1.6227234780939015E-2,"acre"]
[{"$f":"'1 BuildingDemo'!B18","v":"Mill Building #1 and Concentrator"},{"$f":"'1 BuildingDemo'!C18","v":0},{"$f":"'1 BuildingDemo'!D18","v":160},{"$f":"'1 BuildingDemo'!E18","v":140},{"$f":"'1 BuildingDemo'!F18","v":70},{"$f":"'1 BuildingDemo'!G18","v":0},0.51423324150596883,"acre"]
[{"$f":"'1 BuildingDemo'!B19","v":"Ore Bin (large)"},{"$f":"'1 BuildingDemo'!C19","v":0},{"$f":"'1 BuildingDemo'!D19","v":0},{"$f":"'1 BuildingDemo'!E19","v":0},{"$f":"'1 BuildingDemo'!F19","v":90},{"$f":"'1 BuildingDemo'!G19","v":30},1.6227234780939015E-2,"acre"]
[{"$f":"'1 BuildingDemo'!B20","v":"Ore Bin (large)"},{"$f":"'1 BuildingDemo'!C20","v":0},{"$f":"'1 BuildingDemo'!D20","v":0},{"$f":"'1 BuildingDemo'!E20","v":0},{"$f":"'1 BuildingDemo'!F20","v":90},{"$f":"'1 BuildingDemo'!G20","v":30},1.6227234780939015E-2,"acre"]
[{"$f":"'1 BuildingDemo'!B21","v":"Ore Bin (small)"},{"$f":"'1 BuildingDemo'!C21","v":0},{"$f":"'1 BuildingDemo'!D21","v":0},{"$f":"'1 BuildingDemo'!E21","v":0},{"$f":"'1 BuildingDemo'!F21","v":70},{"$f":"'1 BuildingDemo'!G21","v":30},1.6227234780939015E-2,"acre"]
[{"$f":"'1 BuildingDemo'!B22","v":"Primary Crusher3"},{"$f":"'1 BuildingDemo'!C22","v":0},{"$f":"'1 BuildingDemo'!D22","v":70},{"$f":"'1 BuildingDemo'!E22","v":50},{"$f":"'1 BuildingDemo'!F22","v":60},{"$f":"'1 BuildingDemo'!G22","v":0},8.0348943985307619E-2,"acre"]
[{"$f":"'1 BuildingDemo'!B23","v":"Scale House (Guard Shack)"},{"$f":"'1 BuildingDemo'!C23","v":0},{"$f":"'1 BuildingDemo'!D23","v":10},{"$f":"'1 BuildingDemo'!E23","v":10},{"$f":"'1 BuildingDemo'!F23","v":10},{"$f":"'1 BuildingDemo'!G23","v":0},2.295684113865932E-3,"acre"]
[{"$f":"'1 BuildingDemo'!B24","v":"Small Truck Shop "},{"$f":"'1 BuildingDemo'!C24","v":0},{"$f":"'1 BuildingDemo'!D24","v":102},{"$f":"'1 BuildingDemo'!E24","v":40},{"$f":"'1 BuildingDemo'!F24","v":20},{"$f":"'1 BuildingDemo'!G24","v":0},9.366391184573003E-2,"acre"]
[{"$f":"'1 BuildingDemo'!B25","v":"Substation No. 2"},{"$f":"'1 BuildingDemo'!C25","v":0},{"$f":"'1 BuildingDemo'!D25","v":66},{"$f":"'1 BuildingDemo'!E25","v":50},{"$f":"'1 BuildingDemo'!F25","v":30},{"$f":"'1 BuildingDemo'!G25","v":0},7.575757575757576E-2,"acre"]
[{"$f":"'1 BuildingDemo'!B26","v":"Thickener Tank (100-ft diam.)"},{"$f":"'1 BuildingDemo'!C26","v":0},{"$f":"'1 BuildingDemo'!D26","v":0},{"$f":"'1 BuildingDemo'!E26","v":0},{"$f":"'1 BuildingDemo'!F26","v":14},{"$f":"'1 BuildingDemo'!G26","v":100},0.18030260867710016,"acre"]
[{"$f":"'1 BuildingDemo'!B27","v":"Thickener Tank (60-ft diam.)"},{"$f":"'1 BuildingDemo'!C27","v":0},{"$f":"'1 BuildingDemo'!D27","v":0},{"$f":"'1 BuildingDemo'!E27","v":0},{"$f":"'1 BuildingDemo'!F27","v":20},{"$f":"'1 BuildingDemo'!G27","v":60},6.490893912375606E-2,"acre"]
[{"$f":"'1 BuildingDemo'!B28","v":"Water Tank (on Hanover Mountain)"},{"$f":"'1 BuildingDemo'!C28","v":0},{"$f":"'1 BuildingDemo'!D28","v":0},{"$f":"'1 BuildingDemo'!E28","v":0},{"$f":"'1 BuildingDemo'!F28","v":30},{"$f":"'1 BuildingDemo'!G28","v":25},1.126891304231876E-2,"acre"]
[{"$f":"'1 BuildingDemo'!B29","v":"Water Tank (on Hanover Mountain)"},{"$f":"'1 BuildingDemo'!C29","v":0},{"$f":"'1 BuildingDemo'!D29","v":0},{"$f":"'1 BuildingDemo'!E29","v":0},{"$f":"'1 BuildingDemo'!F29","v":50},{"$f":"'1 BuildingDemo'!G29","v":35},2.2087069562944768E-2,"acre"]
[{"$f":"'1 BuildingDemo'!B30","v":"Magnetic Separator"},{"$f":"'1 BuildingDemo'!C30","v":0},{"$f":"'1 BuildingDemo'!D30","v":15},{"$f":"'1 BuildingDemo'!E30","v":20},{"$f":"'1 BuildingDemo'!F30","v":14},{"$f":"'1 BuildingDemo'!G30","v":0},6.8870523415977963E-3,"acre"]
[{"$f":"'1 BuildingDemo'!B31","v":"Pump House and Shed for Thickener"},{"$f":"'1 BuildingDemo'!C31","v":0},{"$f":"'1 BuildingDemo'!D31","v":10},{"$f":"'1 BuildingDemo'!E31","v":10},{"$f":"'1 BuildingDemo'!F31","v":14},{"$f":"'1 BuildingDemo'!G31","v":0},2.295684113865932E-3,"acre"]
[]
[null,null,null,null,null,"Revegetation Area:",{"$f":"SUM(G9:G30)","v":2.1882882234325383},"acres"]
[null,null,null,null,null,"Revegetation unit cost:",{"$f":"'Unit Rates'!C12+'Unit Rates'!D12","v":823.96832062499993},"$/acre"]
[null,null,null,null,null,"Revegetation Total Direct Cost:",{"$f":"G32*G33","v":1803.0801725051731}]
["Data Sources:"]
["See \"Revegetation_UC\""]

{"sheet":"4 BuildingWaste ","index":31,"n_rows":19,"n_cols":14,"rows_kept":19,"cut":false,"hidden":false,"merged":[[5,5,6,5],[5,7,5,9],[5,10,5,12],[5,13,6,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Worksheet #4"]
["Building Demolition - Removal of Waste Requiring Special Handling",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[]
[]
["Amount",null,null,null,null,"Disposal Site",null,"Solid Pickup",null,null,"Transportation (Per Mile Per Load)",null,null,"Total Cost"]
["CY","Drums","Tons","Loads","Origin",null,"Miles","Min cost","Max cost","Ave cost","Min cost","Max cost","Ave cost","Cost"]
[750,{"$f":"A8/25*80","v":2400},{"$f":"A8/25*18","v":540},{"$f":"B8/80","v":30},"Fierro, NM","Phoenix, AZ",337,{"$f":"B16*$C8","v":87620.4},{"$f":"C16*$C8","v":274390.2},181005.3,{"$f":"$G8*B17","v":1135.69},{"$f":"$G8*C17","v":2086.0300000000002},1610.8600000000001,{"$f":"(J8+M8*D8)","v":229331.09999999998}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"SUM(N8:N9)","v":229331.09999999998}]
[]
[]
["Item","Min. Base Cost","Max. Base Cost","Ave. Base Cost","Units","Means Line Item"]
[null,"\n$/unit","\n$/unit","\n$/unit"]
["Cleanup & Disposal of Wastes Requiring Special Handling",162.26,508.13,{"$f":"AVERAGE(B16:C16)","v":335.19499999999999},"$/ton","02 81 20.10 "]
["Transport of Wastes Requiring Special Handling (Truckload = 80 drums or 25 cy or 18 tons)",3.37,6.19,{"$f":"AVERAGE(B17:C17)","v":4.78},"$/mile","02 81 20.10"]
[]
["R.S. Means Online Heavy Construction Cost Data, 2019 (cost includes location adjustment)"]

{"sheet":"5 BuildingSum","index":32,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[23,0,24,4]]}
[null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,"Demolition Worksheet #5"]
[null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[]
["Continental Mine"]
["Facility Demolition Summary"]
[]
[null,null,null,"Current Value"]
["DIRECT COSTS","Facility and Structure Removal",null,{"$f":"'1 BuildingDemo'!K33","v":1274788.4419573415}]
[null,"Cover",null,{"$f":"'2 BuildingCover'!I32","v":18812.606388803262}]
[null,"Ripping & Revegetation",null,{"$f":"'3 BuildingVeg'!G34","v":1803.0801725051731}]
[null,"Special Waste Removal",null,{"$f":"'4 BuildingWaste '!N11","v":229331.09999999998}]
[null,"Subtotal, Direct Costs",null,{"$f":"SUM(D9:D12)","v":1524735.2285186499}]
[]
["INDIRECT COSTS","Subtotal, Indirect Costs",0.3,{"$f":"C15*$D$13","v":457420.56855559495}]
[]
[]
["TOTAL COST",null,null,{"$f":"D13+D15","v":1982155.7970742448}]
[]
[]
[]
["Notes:"]
["Indirect costs are based on 2019 agreement between FMI and agencies."]
["Indirect costs include but are not limited to mobilization and demobilization, engineering redesign fee, contingencies, contractor profit and overhead, project management fee, and state procurement cost."]

{"sheet":"CashFlow","index":33,"n_rows":114,"n_cols":7,"rows_kept":114,"cut":false,"hidden":false,"merged":[[118,0,119,0],[10,1,10,4]]}
[null,null,null,null,null,null,{"$f":"'Summary for QA'!AB1","v":"Continental Mine"}]
[null,null,null,null,null,null,"Earthwork Cash Flow"]
[null,"Component","Current Cost",null,null,null,{"$f":"'Summary for QA'!AB3","v":"2019-03-29"}]
[null,"Earthwork & Demo",{"$f":"'16   Sum'!D18","v":19291934.607234173}]
[null,"Other O&M",{"$f":"'3 Full Site O&M Summ'!D11*(1+'3 Full Site O&M Summ'!C14)","v":3317266.81404013}]
[null,"Veg O&M",{"$f":"'3 Full Site O&M Summ'!D10*(1+'3 Full Site O&M Summ'!C14)","v":211961.17031728354}]
[]
[null,"Total",{"$f":"SUM(C4:C6)","v":22821162.591591589}]
[]
[]
[null,"Earthwork"]
[null,"Earthwork","Vegetation Maint.","O&M","Total Earthwork"]
["Year","Current Cost","Current Cost","Current Cost","Current Cost"]
[1,300000,0,{"$f":"('2 Full Site O&M'!B15+'2 Full Site O&M'!I15+'2 Full Site O&M'!P15+'2 Full Site O&M'!C15+'2 Full Site O&M'!J15)*(1+'3 Full Site O&M Summ'!$C$14)","v":12339.568000000001},{"$f":"D14+C14+B14","v":312339.56800000003}]
[{"$f":"A14+1","v":2},{"$f":"($C$4-$B$14-$B$19)*('2 Full Site O&M'!U16-'2 Full Site O&M'!U15)","v":4391941.4288155315},0,{"$f":"('2 Full Site O&M'!B16+'2 Full Site O&M'!I16+'2 Full Site O&M'!P16+'2 Full Site O&M'!C16+'2 Full Site O&M'!J16)*(1+'3 Full Site O&M Summ'!$C$14)","v":31185.738006553031},{"$f":"D15+C15+B15","v":4423127.1668220842}]
[{"$f":"A15+1","v":3},{"$f":"($C$4-$B$14-$B$19)*('2 Full Site O&M'!U17-'2 Full Site O&M'!U16)","v":5237432.2320925267},0,{"$f":"('2 Full Site O&M'!B17+'2 Full Site O&M'!I17+'2 Full Site O&M'!P17+'2 Full Site O&M'!C17+'2 Full Site O&M'!J17)*(1+'3 Full Site O&M Summ'!$C$14)","v":53659.976300399387},5291092.2083929265]
[4,{"$f":"($C$4-$B$14-$B$19)*('2 Full Site O&M'!U18-'2 Full Site O&M'!U17)","v":4324774.8313984703},0,{"$f":"('2 Full Site O&M'!B18+'2 Full Site O&M'!I18+'2 Full Site O&M'!P18+'2 Full Site O&M'!C18+'2 Full Site O&M'!J18)*(1+'3 Full Site O&M Summ'!$C$14)","v":72217.929094997249},4396992.7604934676]
[5,{"$f":"($C$4-$B$14-$B$19)*('2 Full Site O&M'!U19-'2 Full Site O&M'!U18)","v":4737786.1149276439},{"$f":"C6/12","v":17663.430859773627},{"$f":"('2 Full Site O&M'!B19+'2 Full Site O&M'!I19+'2 Full Site O&M'!P19+'2 Full Site O&M'!C19+'2 Full Site O&M'!J19)*(1+'3 Full Site O&M Summ'!$C$14)","v":92548.1461581818},4847997.6919455994]
[6,300000,{"$f":"C18","v":17663.430859773627},{"$f":"('2 Full Site O&M'!B20+'2 Full Site O&M'!I20+'2 Full Site O&M'!P20+'2 Full Site O&M'!C20+'2 Full Site O&M'!J20)*(1+'3 Full Site O&M Summ'!$C$14)","v":92548.1461581818},410211.57701795542]
[7,0,{"$f":"C19","v":17663.430859773627},{"$f":"('2 Full Site O&M'!B21+'2 Full Site O&M'!I21+'2 Full Site O&M'!P21+'2 Full Site O&M'!C21+'2 Full Site O&M'!J21)*(1+'3 Full Site O&M Summ'!$C$14)","v":92548.1461581818},110211.57701795542]
[8,0,17663.430859773627,{"$f":"('2 Full Site O&M'!B22+'2 Full Site O&M'!I22+'2 Full Site O&M'!P22+'2 Full Site O&M'!C22+'2 Full Site O&M'!J22)*(1+'3 Full Site O&M Summ'!$C$14)","v":92548.1461581818},110211.57701795542]
[9,0,17663.430859773627,{"$f":"('2 Full Site O&M'!B23+'2 Full Site O&M'!I23+'2 Full Site O&M'!P23+'2 Full Site O&M'!C23+'2 Full Site O&M'!J23)*(1+'3 Full Site O&M Summ'!$C$14)","v":92548.1461581818},110211.57701795542]
[10,0,17663.430859773627,{"$f":"('2 Full Site O&M'!B24+'2 Full Site O&M'!I24+'2 Full Site O&M'!P24+'2 Full Site O&M'!C24+'2 Full Site O&M'!J24)*(1+'3 Full Site O&M Summ'!$C$14)","v":92548.1461581818},110211.57701795542]
[11,0,17663.430859773627,{"$f":"('2 Full Site O&M'!B25+'2 Full Site O&M'!I25+'2 Full Site O&M'!P25+'2 Full Site O&M'!C25+'2 Full Site O&M'!J25)*(1+'3 Full Site O&M Summ'!$C$14)","v":92548.1461581818},110211.57701795542]
[12,0,17663.430859773627,{"$f":"('2 Full Site O&M'!B26+'2 Full Site O&M'!I26+'2 Full Site O&M'!P26+'2 Full Site O&M'!C26+'2 Full Site O&M'!J26)*(1+'3 Full Site O&M Summ'!$C$14)","v":92548.1461581818},110211.57701795542]
[13,0,17663.430859773627,{"$f":"('2 Full Site O&M'!B27+'2 Full Site O&M'!I27+'2 Full Site O&M'!P27+'2 Full Site O&M'!C27+'2 Full Site O&M'!J27)*(1+'3 Full Site O&M Summ'!$C$14)","v":92548.1461581818},110211.57701795542]
[14,0,17663.430859773627,{"$f":"('2 Full Site O&M'!B28+'2 Full Site O&M'!I28+'2 Full Site O&M'!P28+'2 Full Site O&M'!C28+'2 Full Site O&M'!J28)*(1+'3 Full Site O&M Summ'!$C$14)","v":88954.879598181811},106618.31045795543]
[15,0,17663.430859773627,{"$f":"('2 Full Site O&M'!B29+'2 Full Site O&M'!I29+'2 Full Site O&M'!P29+'2 Full Site O&M'!C29+'2 Full Site O&M'!J29)*(1+'3 Full Site O&M Summ'!$C$14)","v":88954.879598181811},106618.31045795543]
[16,0,17663.430859773627,{"$f":"('2 Full Site O&M'!B30+'2 Full Site O&M'!I30+'2 Full Site O&M'!P30+'2 Full Site O&M'!C30+'2 Full Site O&M'!J30)*(1+'3 Full Site O&M Summ'!$C$14)","v":88954.879598181811},106618.31045795543]
[17,0,0,{"$f":"('2 Full Site O&M'!B31+'2 Full Site O&M'!I31+'2 Full Site O&M'!P31+'2 Full Site O&M'!C31+'2 Full Site O&M'!J31)*(1+'3 Full Site O&M Summ'!$C$14)","v":88954.879598181811},88954.879598181811]
[18,0,0,{"$f":"('2 Full Site O&M'!B32+'2 Full Site O&M'!I32+'2 Full Site O&M'!P32+'2 Full Site O&M'!C32+'2 Full Site O&M'!J32)*(1+'3 Full Site O&M Summ'!$C$14)","v":88954.879598181811},88954.879598181811]
[19,0,0,{"$f":"('2 Full Site O&M'!B33+'2 Full Site O&M'!I33+'2 Full Site O&M'!P33+'2 Full Site O&M'!C33+'2 Full Site O&M'!J33)*(1+'3 Full Site O&M Summ'!$C$14)","v":88954.879598181811},88954.879598181811]
[20,0,0,{"$f":"('2 Full Site O&M'!B34+'2 Full Site O&M'!I34+'2 Full Site O&M'!P34+'2 Full Site O&M'!C34+'2 Full Site O&M'!J34)*(1+'3 Full Site O&M Summ'!$C$14)","v":88954.879598181811},88954.879598181811]
[21,0,0,{"$f":"('2 Full Site O&M'!B35+'2 Full Site O&M'!I35+'2 Full Site O&M'!P35+'2 Full Site O&M'!C35+'2 Full Site O&M'!J35)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[22,0,0,{"$f":"('2 Full Site O&M'!B36+'2 Full Site O&M'!I36+'2 Full Site O&M'!P36+'2 Full Site O&M'!C36+'2 Full Site O&M'!J36)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[23,0,0,{"$f":"('2 Full Site O&M'!B37+'2 Full Site O&M'!I37+'2 Full Site O&M'!P37+'2 Full Site O&M'!C37+'2 Full Site O&M'!J37)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[24,0,0,{"$f":"('2 Full Site O&M'!B38+'2 Full Site O&M'!I38+'2 Full Site O&M'!P38+'2 Full Site O&M'!C38+'2 Full Site O&M'!J38)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[25,0,0,{"$f":"('2 Full Site O&M'!B39+'2 Full Site O&M'!I39+'2 Full Site O&M'!P39+'2 Full Site O&M'!C39+'2 Full Site O&M'!J39)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[26,0,0,{"$f":"('2 Full Site O&M'!B40+'2 Full Site O&M'!I40+'2 Full Site O&M'!P40+'2 Full Site O&M'!C40+'2 Full Site O&M'!J40)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[27,0,0,{"$f":"('2 Full Site O&M'!B41+'2 Full Site O&M'!I41+'2 Full Site O&M'!P41+'2 Full Site O&M'!C41+'2 Full Site O&M'!J41)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[28,0,0,{"$f":"('2 Full Site O&M'!B42+'2 Full Site O&M'!I42+'2 Full Site O&M'!P42+'2 Full Site O&M'!C42+'2 Full Site O&M'!J42)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[29,0,0,{"$f":"('2 Full Site O&M'!B43+'2 Full Site O&M'!I43+'2 Full Site O&M'!P43+'2 Full Site O&M'!C43+'2 Full Site O&M'!J43)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[30,0,0,{"$f":"('2 Full Site O&M'!B44+'2 Full Site O&M'!I44+'2 Full Site O&M'!P44+'2 Full Site O&M'!C44+'2 Full Site O&M'!J44)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[31,0,0,{"$f":"('2 Full Site O&M'!B45+'2 Full Site O&M'!I45+'2 Full Site O&M'!P45+'2 Full Site O&M'!C45+'2 Full Site O&M'!J45)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[32,0,0,{"$f":"('2 Full Site O&M'!B46+'2 Full Site O&M'!I46+'2 Full Site O&M'!P46+'2 Full Site O&M'!C46+'2 Full Site O&M'!J46)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[33,0,0,{"$f":"('2 Full Site O&M'!B47+'2 Full Site O&M'!I47+'2 Full Site O&M'!P47+'2 Full Site O&M'!C47+'2 Full Site O&M'!J47)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[34,0,0,{"$f":"('2 Full Site O&M'!B48+'2 Full Site O&M'!I48+'2 Full Site O&M'!P48+'2 Full Site O&M'!C48+'2 Full Site O&M'!J48)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[35,0,0,{"$f":"('2 Full Site O&M'!B49+'2 Full Site O&M'!I49+'2 Full Site O&M'!P49+'2 Full Site O&M'!C49+'2 Full Site O&M'!J49)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[36,0,0,{"$f":"('2 Full Site O&M'!B50+'2 Full Site O&M'!I50+'2 Full Site O&M'!P50+'2 Full Site O&M'!C50+'2 Full Site O&M'!J50)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[37,0,0,{"$f":"('2 Full Site O&M'!B51+'2 Full Site O&M'!I51+'2 Full Site O&M'!P51+'2 Full Site O&M'!C51+'2 Full Site O&M'!J51)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[38,0,0,{"$f":"('2 Full Site O&M'!B52+'2 Full Site O&M'!I52+'2 Full Site O&M'!P52+'2 Full Site O&M'!C52+'2 Full Site O&M'!J52)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[39,0,0,{"$f":"('2 Full Site O&M'!B53+'2 Full Site O&M'!I53+'2 Full Site O&M'!P53+'2 Full Site O&M'!C53+'2 Full Site O&M'!J53)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[40,0,0,{"$f":"('2 Full Site O&M'!B54+'2 Full Site O&M'!I54+'2 Full Site O&M'!P54+'2 Full Site O&M'!C54+'2 Full Site O&M'!J54)*(1+'3 Full Site O&M Summ'!$C$14)","v":38505.854030000002},38505.854030000002]
[41,0,0,{"$f":"('2 Full Site O&M'!B55+'2 Full Site O&M'!I55+'2 Full Site O&M'!P55+'2 Full Site O&M'!C55+'2 Full Site O&M'!J55)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[42,0,0,{"$f":"('2 Full Site O&M'!B56+'2 Full Site O&M'!I56+'2 Full Site O&M'!P56+'2 Full Site O&M'!C56+'2 Full Site O&M'!J56)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[43,0,0,{"$f":"('2 Full Site O&M'!B57+'2 Full Site O&M'!I57+'2 Full Site O&M'!P57+'2 Full Site O&M'!C57+'2 Full Site O&M'!J57)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[44,0,0,{"$f":"('2 Full Site O&M'!B58+'2 Full Site O&M'!I58+'2 Full Site O&M'!P58+'2 Full Site O&M'!C58+'2 Full Site O&M'!J58)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[45,0,0,{"$f":"('2 Full Site O&M'!B59+'2 Full Site O&M'!I59+'2 Full Site O&M'!P59+'2 Full Site O&M'!C59+'2 Full Site O&M'!J59)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[46,0,0,{"$f":"('2 Full Site O&M'!B60+'2 Full Site O&M'!I60+'2 Full Site O&M'!P60+'2 Full Site O&M'!C60+'2 Full Site O&M'!J60)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[47,0,0,{"$f":"('2 Full Site O&M'!B61+'2 Full Site O&M'!I61+'2 Full Site O&M'!P61+'2 Full Site O&M'!C61+'2 Full Site O&M'!J61)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[48,0,0,{"$f":"('2 Full Site O&M'!B62+'2 Full Site O&M'!I62+'2 Full Site O&M'!P62+'2 Full Site O&M'!C62+'2 Full Site O&M'!J62)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[49,0,0,{"$f":"('2 Full Site O&M'!B63+'2 Full Site O&M'!I63+'2 Full Site O&M'!P63+'2 Full Site O&M'!C63+'2 Full Site O&M'!J63)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[50,0,0,{"$f":"('2 Full Site O&M'!B64+'2 Full Site O&M'!I64+'2 Full Site O&M'!P64+'2 Full Site O&M'!C64+'2 Full Site O&M'!J64)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[51,0,0,{"$f":"('2 Full Site O&M'!B65+'2 Full Site O&M'!I65+'2 Full Site O&M'!P65+'2 Full Site O&M'!C65+'2 Full Site O&M'!J65)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[52,0,0,{"$f":"('2 Full Site O&M'!B66+'2 Full Site O&M'!I66+'2 Full Site O&M'!P66+'2 Full Site O&M'!C66+'2 Full Site O&M'!J66)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[53,0,0,{"$f":"('2 Full Site O&M'!B67+'2 Full Site O&M'!I67+'2 Full Site O&M'!P67+'2 Full Site O&M'!C67+'2 Full Site O&M'!J67)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[54,0,0,{"$f":"('2 Full Site O&M'!B68+'2 Full Site O&M'!I68+'2 Full Site O&M'!P68+'2 Full Site O&M'!C68+'2 Full Site O&M'!J68)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[55,0,0,{"$f":"('2 Full Site O&M'!B69+'2 Full Site O&M'!I69+'2 Full Site O&M'!P69+'2 Full Site O&M'!C69+'2 Full Site O&M'!J69)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[56,0,0,{"$f":"('2 Full Site O&M'!B70+'2 Full Site O&M'!I70+'2 Full Site O&M'!P70+'2 Full Site O&M'!C70+'2 Full Site O&M'!J70)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[57,0,0,{"$f":"('2 Full Site O&M'!B71+'2 Full Site O&M'!I71+'2 Full Site O&M'!P71+'2 Full Site O&M'!C71+'2 Full Site O&M'!J71)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[58,0,0,{"$f":"('2 Full Site O&M'!B72+'2 Full Site O&M'!I72+'2 Full Site O&M'!P72+'2 Full Site O&M'!C72+'2 Full Site O&M'!J72)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[59,0,0,{"$f":"('2 Full Site O&M'!B73+'2 Full Site O&M'!I73+'2 Full Site O&M'!P73+'2 Full Site O&M'!C73+'2 Full Site O&M'!J73)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[60,0,0,{"$f":"('2 Full Site O&M'!B74+'2 Full Site O&M'!I74+'2 Full Site O&M'!P74+'2 Full Site O&M'!C74+'2 Full Site O&M'!J74)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[61,0,0,{"$f":"('2 Full Site O&M'!B75+'2 Full Site O&M'!I75+'2 Full Site O&M'!P75+'2 Full Site O&M'!C75+'2 Full Site O&M'!J75)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[62,0,0,{"$f":"('2 Full Site O&M'!B76+'2 Full Site O&M'!I76+'2 Full Site O&M'!P76+'2 Full Site O&M'!C76+'2 Full Site O&M'!J76)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[63,0,0,{"$f":"('2 Full Site O&M'!B77+'2 Full Site O&M'!I77+'2 Full Site O&M'!P77+'2 Full Site O&M'!C77+'2 Full Site O&M'!J77)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[64,0,0,{"$f":"('2 Full Site O&M'!B78+'2 Full Site O&M'!I78+'2 Full Site O&M'!P78+'2 Full Site O&M'!C78+'2 Full Site O&M'!J78)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[65,0,0,{"$f":"('2 Full Site O&M'!B79+'2 Full Site O&M'!I79+'2 Full Site O&M'!P79+'2 Full Site O&M'!C79+'2 Full Site O&M'!J79)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[66,0,0,{"$f":"('2 Full Site O&M'!B80+'2 Full Site O&M'!I80+'2 Full Site O&M'!P80+'2 Full Site O&M'!C80+'2 Full Site O&M'!J80)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},{"$f":"D79+C79+B79","v":15368.817490454545}]
[{"$f":"A79+1","v":67},0,0,{"$f":"('2 Full Site O&M'!B81+'2 Full Site O&M'!I81+'2 Full Site O&M'!P81+'2 Full Site O&M'!C81+'2 Full Site O&M'!J81)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[68,0,0,{"$f":"('2 Full Site O&M'!B82+'2 Full Site O&M'!I82+'2 Full Site O&M'!P82+'2 Full Site O&M'!C82+'2 Full Site O&M'!J82)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[69,0,0,{"$f":"('2 Full Site O&M'!B83+'2 Full Site O&M'!I83+'2 Full Site O&M'!P83+'2 Full Site O&M'!C83+'2 Full Site O&M'!J83)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[70,0,0,{"$f":"('2 Full Site O&M'!B84+'2 Full Site O&M'!I84+'2 Full Site O&M'!P84+'2 Full Site O&M'!C84+'2 Full Site O&M'!J84)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[71,0,0,{"$f":"('2 Full Site O&M'!B85+'2 Full Site O&M'!I85+'2 Full Site O&M'!P85+'2 Full Site O&M'!C85+'2 Full Site O&M'!J85)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[72,0,0,{"$f":"('2 Full Site O&M'!B86+'2 Full Site O&M'!I86+'2 Full Site O&M'!P86+'2 Full Site O&M'!C86+'2 Full Site O&M'!J86)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[73,0,0,{"$f":"('2 Full Site O&M'!B87+'2 Full Site O&M'!I87+'2 Full Site O&M'!P87+'2 Full Site O&M'!C87+'2 Full Site O&M'!J87)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[74,0,0,{"$f":"('2 Full Site O&M'!B88+'2 Full Site O&M'!I88+'2 Full Site O&M'!P88+'2 Full Site O&M'!C88+'2 Full Site O&M'!J88)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[75,0,0,{"$f":"('2 Full Site O&M'!B89+'2 Full Site O&M'!I89+'2 Full Site O&M'!P89+'2 Full Site O&M'!C89+'2 Full Site O&M'!J89)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[76,0,0,{"$f":"('2 Full Site O&M'!B90+'2 Full Site O&M'!I90+'2 Full Site O&M'!P90+'2 Full Site O&M'!C90+'2 Full Site O&M'!J90)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[77,0,0,{"$f":"('2 Full Site O&M'!B91+'2 Full Site O&M'!I91+'2 Full Site O&M'!P91+'2 Full Site O&M'!C91+'2 Full Site O&M'!J91)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[78,0,0,{"$f":"('2 Full Site O&M'!B92+'2 Full Site O&M'!I92+'2 Full Site O&M'!P92+'2 Full Site O&M'!C92+'2 Full Site O&M'!J92)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[79,0,0,{"$f":"('2 Full Site O&M'!B93+'2 Full Site O&M'!I93+'2 Full Site O&M'!P93+'2 Full Site O&M'!C93+'2 Full Site O&M'!J93)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[80,0,0,{"$f":"('2 Full Site O&M'!B94+'2 Full Site O&M'!I94+'2 Full Site O&M'!P94+'2 Full Site O&M'!C94+'2 Full Site O&M'!J94)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[81,0,0,{"$f":"('2 Full Site O&M'!B95+'2 Full Site O&M'!I95+'2 Full Site O&M'!P95+'2 Full Site O&M'!C95+'2 Full Site O&M'!J95)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[82,0,0,{"$f":"('2 Full Site O&M'!B96+'2 Full Site O&M'!I96+'2 Full Site O&M'!P96+'2 Full Site O&M'!C96+'2 Full Site O&M'!J96)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[83,0,0,{"$f":"('2 Full Site O&M'!B97+'2 Full Site O&M'!I97+'2 Full Site O&M'!P97+'2 Full Site O&M'!C97+'2 Full Site O&M'!J97)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[84,0,0,{"$f":"('2 Full Site O&M'!B98+'2 Full Site O&M'!I98+'2 Full Site O&M'!P98+'2 Full Site O&M'!C98+'2 Full Site O&M'!J98)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[85,0,0,{"$f":"('2 Full Site O&M'!B99+'2 Full Site O&M'!I99+'2 Full Site O&M'!P99+'2 Full Site O&M'!C99+'2 Full Site O&M'!J99)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[86,0,0,{"$f":"('2 Full Site O&M'!B100+'2 Full Site O&M'!I100+'2 Full Site O&M'!P100+'2 Full Site O&M'!C100+'2 Full Site O&M'!J100)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[87,0,0,{"$f":"('2 Full Site O&M'!B101+'2 Full Site O&M'!I101+'2 Full Site O&M'!P101+'2 Full Site O&M'!C101+'2 Full Site O&M'!J101)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[88,0,0,{"$f":"('2 Full Site O&M'!B102+'2 Full Site O&M'!I102+'2 Full Site O&M'!P102+'2 Full Site O&M'!C102+'2 Full Site O&M'!J102)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[89,0,0,{"$f":"('2 Full Site O&M'!B103+'2 Full Site O&M'!I103+'2 Full Site O&M'!P103+'2 Full Site O&M'!C103+'2 Full Site O&M'!J103)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[90,0,0,{"$f":"('2 Full Site O&M'!B104+'2 Full Site O&M'!I104+'2 Full Site O&M'!P104+'2 Full Site O&M'!C104+'2 Full Site O&M'!J104)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[91,0,0,{"$f":"('2 Full Site O&M'!B105+'2 Full Site O&M'!I105+'2 Full Site O&M'!P105+'2 Full Site O&M'!C105+'2 Full Site O&M'!J105)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[92,0,0,{"$f":"('2 Full Site O&M'!B106+'2 Full Site O&M'!I106+'2 Full Site O&M'!P106+'2 Full Site O&M'!C106+'2 Full Site O&M'!J106)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[93,0,0,{"$f":"('2 Full Site O&M'!B107+'2 Full Site O&M'!I107+'2 Full Site O&M'!P107+'2 Full Site O&M'!C107+'2 Full Site O&M'!J107)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[94,0,0,{"$f":"('2 Full Site O&M'!B108+'2 Full Site O&M'!I108+'2 Full Site O&M'!P108+'2 Full Site O&M'!C108+'2 Full Site O&M'!J108)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[95,0,0,{"$f":"('2 Full Site O&M'!B109+'2 Full Site O&M'!I109+'2 Full Site O&M'!P109+'2 Full Site O&M'!C109+'2 Full Site O&M'!J109)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[96,0,0,{"$f":"('2 Full Site O&M'!B110+'2 Full Site O&M'!I110+'2 Full Site O&M'!P110+'2 Full Site O&M'!C110+'2 Full Site O&M'!J110)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[97,0,0,{"$f":"('2 Full Site O&M'!B111+'2 Full Site O&M'!I111+'2 Full Site O&M'!P111+'2 Full Site O&M'!C111+'2 Full Site O&M'!J111)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[98,0,0,{"$f":"('2 Full Site O&M'!B112+'2 Full Site O&M'!I112+'2 Full Site O&M'!P112+'2 Full Site O&M'!C112+'2 Full Site O&M'!J112)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[99,0,0,{"$f":"('2 Full Site O&M'!B113+'2 Full Site O&M'!I113+'2 Full Site O&M'!P113+'2 Full Site O&M'!C113+'2 Full Site O&M'!J113)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
[100,0,0,{"$f":"('2 Full Site O&M'!B114+'2 Full Site O&M'!I114+'2 Full Site O&M'!P114+'2 Full Site O&M'!C114+'2 Full Site O&M'!J114)*(1+'3 Full Site O&M Summ'!$C$14)","v":15368.817490454545},15368.817490454545]
["Total",{"$f":"SUM(B14:B113)","v":19291934.607234173},{"$f":"SUM(C14:C113)","v":211961.17031728351},{"$f":"SUM(D14:D113)","v":3317266.8140401449},22821162.591591563]

{"sheet":" ","index":34,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"RipRap_Gravel_UC","index":35,"n_rows":81,"n_cols":23,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[null,"Bench Channel Unit Cost"]
[]
[]
["Equipment","Earthwork"]
[null,"Loading per cy"]
[null,"Task Description","Equipment",null,"Load, Dump, Maneuver Time (min)","Work Time2 (min)","Loads/ hr","Net Bucket (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Loader+Oper Cost ($/hr)","Load+Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Ld1","Load riprap",{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$BB$2)","v":0.65},50,{"$f":"F7/E7","v":76.92307692307692},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$BA$2)","v":14},{"$f":"H7*G7","v":1076.9230769230769},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":59.974199999999996},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":216.22534090909093},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.700000000000003},{"$f":"L7+M7","v":243.92534090909095},{"$f":"N7/I7","v":0.22650210227272732},{"$f":"K7/I7","v":5.5690328571428568E-2},{"$f":"P7+O7","v":0.28219243084415591}]
["Ld1","Load filter",{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$BB$2)","v":0.65},50,{"$f":"F8/E8","v":76.92307692307692},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$BA$2)","v":14},{"$f":"H8*G8","v":1076.9230769230769},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":59.974199999999996},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":216.22534090909093},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.700000000000003},{"$f":"L8+M8","v":243.92534090909095},{"$f":"N8/I8","v":0.22650210227272732},{"$f":"K8/I8","v":5.5690328571428568E-2},{"$f":"P8+O8","v":0.28219243084415591}]
["Ld1","Transfer riprap for placing",{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$BB$2)","v":0.65},50,76.92307692307692,{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$BA$2)","v":14},1076.9230769230769,{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":59.974199999999996},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":216.22534090909093},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.700000000000003},243.92534090909095,0.22650210227272732,5.5690328571428568E-2,0.28219243084415591]
["Ld1","Transfer filter for placing",{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$31,Equipment!$BB$2)","v":0.65},50,76.92307692307692,{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$31,Equipment!$BA$2)","v":14},1076.9230769230769,{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$31,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":59.974199999999996},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":216.22534090909093},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.700000000000003},243.92534090909095,0.22650210227272732,5.5690328571428568E-2,0.28219243084415591]
[]
[]
[null,"Hauling"]
[null,"Task Description","Equipment",null,"Exchange Time (min)","Delivery Travel Time (min)","Unload and Maneuver Time (min)","Return Travel Time (min)","Load Time (min)","Total Time (min)","Work Time2 (min)","Loads/ hr","Heaped Capacity (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Truck+Op Cost ($/hr)","Truck + Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Tk4","Haul riprap from Source to Site",{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Komatsu 730E"},null,{"$f":"VLOOKUP(A15,Equipment[],Equipment!$BK$2)","v":0.7},{"$f":"AVERAGE('9   Trucks'!$AL$105:$AL$130)","v":3.6385650637166096},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$31,Equipment!$BL$2)","v":1.1000000000000001},{"$f":"AVERAGE('9   Trucks'!$AM$105:$AM$130)","v":3.014382416742623},{"$f":"(M15/H7)*E7","v":6.7321428571428577},{"$f":"SUM(E15:I15)","v":15.185090337602091},50,{"$f":"(K15/J15)","v":3.292703493254002},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$31,Equipment!$BE$2)","v":145},{"$f":"M15*L15","v":477.44200652183031},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$31,Equipment!$D$2)","v":33.479999999999997},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":78.343199999999982},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":221.79102272727278},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":24.27},{"$f":"Q15+R15","v":246.06102272727279},{"$f":"S15/N15","v":0.51537363567950323},{"$f":"P15/N15","v":0.16408945783956247},{"$f":"U15+T15","v":0.67946309351906575}]
["Tk4","Haul filter from source to site",{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Komatsu 730E"},null,{"$f":"VLOOKUP(A16,Equipment[],Equipment!$BK$2)","v":0.7},{"$f":"AVERAGE('9   Trucks'!$AL$105:$AL$130)","v":3.6385650637166096},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$31,Equipment!$BL$2)","v":1.1000000000000001},{"$f":"AVERAGE('9   Trucks'!$AM$105:$AM$130)","v":3.014382416742623},{"$f":"(M16/H8)*E8","v":6.7321428571428577},{"$f":"SUM(E16:I16)","v":15.185090337602091},50,{"$f":"(K16/J16)","v":3.292703493254002},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$31,Equipment!$BE$2)","v":145},{"$f":"M16*L16","v":477.44200652183031},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$31,Equipment!$D$2)","v":33.479999999999997},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":78.343199999999982},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":221.79102272727278},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":24.27},{"$f":"Q16+R16","v":246.06102272727279},{"$f":"S16/N16","v":0.51537363567950323},{"$f":"P16/N16","v":0.16408945783956247},{"$f":"U16+T16","v":0.67946309351906575}]
[]
[]
[null,"Placing"]
[null,"Task Description","Equipment","Distance","Grade","Exchange Time (min)","Delivery Travel Time (min)","Unload and Maneuver Time (min)","Return Travel Time (min)","Load Time (min)","Total Time (min)","Work Time2 (min)","Loads/ hr","Heaped Capacity (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Truck + Op Cost ($/hr)","Truck+Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Tk3","Place riprap",{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat 725"},400,-0.3,{"$f":"VLOOKUP(A21,Equipment[],Equipment!$BK$2)","v":0.7},{"$f":"(VLOOKUP(A21,Equipment!$A$7:$BT$31,Equipment!$Z$2)*(-E21)^4\n+VLOOKUP(A21,Equipment!$A$7:$BT$31,Equipment!$AA$2)*(-E21)^3\n+VLOOKUP(A21,Equipment!$A$7:$BT$31,Equipment!$AB$2)*(-E21)^2\n+VLOOKUP(A21,Equipment!$A$7:$BT$31,Equipment!$AC$2)*(-E21)\n+VLOOKUP(A21,Equipment!$A$7:$BT$31,Equipment!$AD$2))\n*(D21 * 0.3048)","v":3.2490948479999986},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$31,Equipment!$BL$2)","v":1.1000000000000001},{"$f":"(VLOOKUP(A21,Equipment!$A$7:$BT$31,Equipment!$P$2)*(-E21)^4\n+VLOOKUP(A21,Equipment!$A$7:$BT$31,Equipment!$Q$2)*(-E21)^3\n+VLOOKUP(A21,Equipment!$A$7:$BT$31,Equipment!$R$2)*(-E21)^2\n+VLOOKUP(A21,Equipment!$A$7:$BT$31,Equipment!$S$2)*(-E21)\n+VLOOKUP(A21,Equipment!$A$7:$BT$31,Equipment!$T$2))\n*(D21 * 0.3048)","v":1.5948635616},{"$f":"(N21/H9)*E9","v":0.872857142857143},{"$f":"SUM(F21:J21)","v":7.5168155524571425},50,{"$f":"(L21/K21)","v":6.6517529465859644},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$31,Equipment!$BE$2)","v":18.8},{"$f":"N21*M21","v":125.05295539581614},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$31,Equipment!$D$2)","v":6.02},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":14.086799999999998},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":73.11363636363636},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":24.27},{"$f":"SUM(R21:S21)","v":97.383636363636356},{"$f":"T21/O21","v":0.77873918337554537},{"$f":"Q21/O21","v":0.11264667800463112},{"$f":"V21+U21","v":0.8913858613801765}]
["Tk3","Place filter",{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat 725"},400,-0.3,{"$f":"VLOOKUP(A22,Equipment[],Equipment!$BK$2)","v":0.7},{"$f":"(VLOOKUP(A22,Equipment!$A$7:$BT$31,Equipment!$Z$2)*(-E22)^4\n+VLOOKUP(A22,Equipment!$A$7:$BT$31,Equipment!$AA$2)*(-E22)^3\n+VLOOKUP(A22,Equipment!$A$7:$BT$31,Equipment!$AB$2)*(-E22)^2\n+VLOOKUP(A22,Equipment!$A$7:$BT$31,Equipment!$AC$2)*(-E22)\n+VLOOKUP(A22,Equipment!$A$7:$BT$31,Equipment!$AD$2))\n*(D22 * 0.3048)","v":3.2490948479999986},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$BL$2)","v":1.1000000000000001},{"$f":"(VLOOKUP(A22,Equipment!$A$7:$BT$31,Equipment!$P$2)*(-E22)^4\n+VLOOKUP(A22,Equipment!$A$7:$BT$31,Equipment!$Q$2)*(-E22)^3\n+VLOOKUP(A22,Equipment!$A$7:$BT$31,Equipment!$R$2)*(-E22)^2\n+VLOOKUP(A22,Equipment!$A$7:$BT$31,Equipment!$S$2)*(-E22)\n+VLOOKUP(A22,Equipment!$A$7:$BT$31,Equipment!$T$2))\n*(D22 * 0.3048)","v":1.5948635616},{"$f":"(N22/H10)*E10","v":0.872857142857143},{"$f":"SUM(F22:J22)","v":7.5168155524571425},50,{"$f":"(L22/K22)","v":6.6517529465859644},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$BE$2)","v":18.8},{"$f":"N22*M22","v":125.05295539581614},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$D$2)","v":6.02},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":14.086799999999998},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":73.11363636363636},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":24.27},{"$f":"SUM(R22:S22)","v":97.383636363636356},{"$f":"T22/O22","v":0.77873918337554537},{"$f":"Q22/O22","v":0.11264667800463112},{"$f":"V22+U22","v":0.8913858613801765}]
[]
[]
[null,"Grading"]
[null,"Task Description","Equipment","Productivity (cy/hr)","Material Factor2","Grade Factor2","Soil Weight2 (lb/cy)","Production Method/Blade Factor2","Centroid to Centroid Push Distance3 (ft)","Normal Production (cy/hr)","Operator Factor2","Work Hour2 (min/hr)","Visibility Factor2","Elevation Factor2","Transmission Factor2","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer +Op Cost ($/hr)","Dozer +Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Dz4","Finish grade -filter",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D6T, SU Blade"},{"$f":"J27*K27*E27*L27/60*F27*2300/G27*H27*M27*N27*O27","v":304.38424262041184},1,{"$f":"-0.02*100*(-1%)+1","v":1.02},3500,1,50,{"$f":"IF(I27=0,0,VLOOKUP(A27,Equipment!$A$8:$BT$31,Equipment!$N$2)*I27^VLOOKUP(A27,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":726.57790224821247},0.75,50,1,1,1,{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":16.8948},{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":63.652159090909088},{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(Q27:R27)","v":91.062159090909091},{"$f":"S27/D27","v":0.29916844021544797},{"$f":"P27/D27","v":5.550484431964825E-2},{"$f":"U27+T27","v":0.35467328453509622}]
["Dz4","Finish grade - Riprap",{"$f":"VLOOKUP(A28,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D6T, SU Blade"},{"$f":"J28*K28*E28*L28/60*F28*2300/G28*H28*M28*N28*O28","v":230.34483225328469},0.8,{"$f":"-0.02*100*(-1%)+1","v":1.02},3700,1,50,{"$f":"IF(I28=0,0,VLOOKUP(A28,Equipment!$A$8:$BT$31,Equipment!$N$2)*I28^VLOOKUP(A28,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":726.57790224821247},0.75,50,1,1,1,{"$f":"VLOOKUP(A28,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":16.8948},{"$f":"VLOOKUP(A28,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":63.652159090909088},{"$f":"VLOOKUP(A28,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(Q28:R28)","v":91.062159090909091},{"$f":"S28/D28","v":0.39532972457041332},{"$f":"P28/D28","v":7.3345687136678023E-2},{"$f":"U28+T28","v":0.46867541170709137}]
[]
[]
[]
[]
["``","Continental Riprap & Filter Production Rates"]
[]
[null,null,null,null,null,null,null,null,null,null,"ASSUMPTIONS"]
[null,"Equipment","Equipment Cost","Fuel Cost","# Equipment","Operator","# Operator","Total Equipment Cost","Total Fuel Cost",null,"Work Day"]
[null,null,"($/hr)","($/hr)",null,"($/hr)",null,"($/hr)","($/hr)",null,"  8 hrs"]
["Ld2",{"$f":"VLOOKUP(A38,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat 988H"},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":128.76488636363635},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":35.567999999999998},1,{"$f":"VLOOKUP(A38,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.700000000000003},1,{"$f":"(C38*E38)+(F38*G38)","v":156.46488636363637},{"$f":"(D38*E38)","v":35.567999999999998},null,"  50 min hour"]
["Tk2",{"$f":"VLOOKUP(A39,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat 769D"},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":108.00693181818181},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":22.791599999999999},3,{"$f":"VLOOKUP(A39,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":24.27},{"$f":"E39","v":3},396.83079545454547,{"$f":"(D39*E39)","v":68.374799999999993}]
[{"$f":"Equipment!A30","v":"X3"},{"$f":"VLOOKUP(A40,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"1 Deck Screening Plant (5X16, 48X60)"},{"$f":"VLOOKUP(A40,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":40.58534090909091},{"$f":"VLOOKUP(A40,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":11.348999999999998},1,{"$f":"VLOOKUP(A40,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":23.09},1,63.675340909090906,11.348999999999998,null,"Equipment Rates"]
[{"$f":"Equipment!A31","v":"X4"},{"$f":"VLOOKUP(A41,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"3 Deck Screening Plant (5X16, 42X60)"},{"$f":"VLOOKUP(A41,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":41.162727272727267},{"$f":"VLOOKUP(A41,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":11.348999999999998},1,{"$f":"VLOOKUP(A41,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":23.09},1,64.25272727272727,11.348999999999998,null,"      Source:  2019 EquipmentWatch"]
["Ld3",{"$f":"VLOOKUP(A42,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat 980H"},{"$f":"VLOOKUP(A42,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":77.562954545454545},{"$f":"VLOOKUP(A42,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":25.271999999999998},2,{"$f":"VLOOKUP(A42,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.700000000000003},2,210.5259090909091,50.543999999999997,null,"      Corrected for 50 min work hour"]
["Ld1",{"$f":"VLOOKUP(A43,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat 992K"},{"$f":"VLOOKUP(A43,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":216.22534090909093},{"$f":"VLOOKUP(A43,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":59.974199999999996},0,{"$f":"VLOOKUP(A43,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.700000000000003},0,0,0,null,"      Includes overhaul labor, parts & time"]
["Ld4",{"$f":"VLOOKUP(A44,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat 966H"},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":73.113068181818178},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":19.609200000000001},1,{"$f":"VLOOKUP(A44,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.700000000000003},1,100.81306818181818,19.609200000000001]
["Tw1",{"$f":"VLOOKUP(A45,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"VLOOKUP(A45,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":67.689943181818194},{"$f":"VLOOKUP(A45,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":26.324999999999999},1,{"$f":"VLOOKUP(A45,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":24.27},1,91.95994318181819,26.324999999999999,null,"Production"]
[null,"Supervisor",0,"-",0,{"$f":"Equipment!C58","v":23.84},1,23.84,0,null,"  Primary plant fed directly by two 769D haul trucks, 300 to 400 yd haul "]
[null,null,null,null,null,null,null,null,null,null,"  400 tons input/hr (per Rusty McCauley, equipment peak production is 900 tons/hr)"]
[null,null,null,null,null,"Direct Costs","Equipment","Fuel",null,null,"  30% - 60% waste depending on smallest rip rap size used. (per Rusty McCauley, consistent w/ Mc+C63Cain Springs waste rate of 43% - 1\" minus)"]
[null,null,null,null,null,null,{"$f":"SUM(H38:H46)","v":1108.3626704545454},{"$f":"SUM(I38:I46)","v":223.11899999999997},"$/hr",null,"  3650 lb/cy (Caterpillar Performance Handbook p. 27-4, consistent with 1.8 tons/cy riprap unit weight)"]
[null,null,null,null,null,null,8,8,"hr/work day"]
[null,null,null,null,null,null,{"$f":"G49*G50","v":8866.9013636363634},{"$f":"H49*H50","v":1784.9519999999998},"$/day",null,"Equipment & Labor",null,null,null,"Rate ($/hr)","  Comment"]
[null,null,null,null,null,null,null,null,null,null,"One 988H Loader with Operator (bucket = 8.3 cy)",null,null,null,{"$f":"H38","v":156.46488636363637},"Used to load stockpiled material to 769D trucks and 777 haul trucks"]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,null,400,"tons input/hr (total)",null,null,"Three 769D haul trucks with drivers (22 cy, 36 ton payload each)",null,null,null,{"$f":"H39","v":396.83079545454547},"Option:  Two used to directly feed primary screening plant, one "]
[null,null,null,null,null,null,0.3,"% waste",null,null,null,null,null,null,null,"  used to move material from end of conveyor"]
[null,null,null,null,null,null,0.7,"% rip rap and gravel/filter"]
[null,null,null,null,null,null,{"$f":"G54*G56","v":280},"tons produced/hr (net)",null,null,"One 1 Deck Portable Screening Plant w/ 5x16 screen & 48\"x60' conveyor",null,null,null,{"$f":"H40","v":63.675340909090906},"Primary screening plant, grizzly used to split oversized, "]
[null,null,null,null,null,null,{"$f":"G57*2000","v":560000},"lb/hr",null,null,"  + 1 Operator",null,null,null,null,"  6\" - 12\" and 6\" minus (2 conveyers)"]
[null,null,null,null,null,null,3650,"lb/cy",null,null,null,null,null,null,null,"One operator required in tower to run screening plant"]
[null,null,null,null,null,null,{"$f":"G58/G59","v":153.42465753424656},"cy/hr"]
[null,null,null,null,null,null,8,"hr/day (net (60 min/hr))",null,null,null,null,null,null,null,"One operator required in tower to run screening plant"]
[null,null,null,null,null,null,{"$f":"G60*G61","v":1227.3972602739725},"cy/day net production",null,null,"One 3 Deck Portable Screening Plant w/ 5x16 screen & 42\"x60' conveyor",null,null,null,{"$f":"H41","v":64.25272727272727},"Fed with 6\" minus,  Produce 6\" - 6\", 1.5\" - 3\", 3/8\" - 1.5\", "]
[null,null,null,null,null,null,null,null,null,null,"  + 1 Operator",null,null,null,null,"  3/8 minus"]
[null,null,null,null,null,"Production",{"$f":"G51/G62","v":7.2241495484983771},{"$f":"H51/G62","v":1.4542577678571429},"$/cy ",null,null,null,null,null,null,"One operator required in tower to run screening plant"]
[null,null,null,null,null,"Filter Delivery and placement",{"$f":"O8+O10+T16+U22+T27","v":2.0462854638159511},{"$f":"P8+P10+U16+V22+U27","v":0.44362163730669896},"$/cy "]
[null,null,null,null,null,"Rip Rap Delivery and placement",{"$f":"O7+O9+T15+U21+T28","v":2.1424467481709164},{"$f":"P7+P9+U15+V21+U28","v":0.4614624801237287},"$/cy ",null,"Two Cat 980H Loaders with Operator (bucket = 7.5 cy)",null,null,null,{"$f":"H42","v":210.5259090909091},"Used move material to conveyors or load trucks"]
[]
[null,null,null,null,null,null,null,null,null,null,"Zero Cat 992K Loaders with Operator (bucket = 16 cy)",null,null,null,{"$f":"H43","v":0},"Unused loader option"]
[]
[null,null,null,null,null,null,null,null,null,null,"One Cat 966H Loader with Operator  (bucket = 5.5 cy)",null,null,null,{"$f":"H44","v":100.81306818181818},"Used to move material from end of conveyors & load trucks"]
[]
[null,null,null,null,null,null,null,null,null,null,"One Water Truck with Driver (10,000 gal)",null,null,null,{"$f":"H45","v":91.95994318181819},"Dust suppression"]
[null,"1. Provided from Golder Take off spreadsheet 2018"]
[null,"2. See Equipment Tab",null,null,null,null,null,null,null,null,"One Foreman",null,null,null,{"$f":"H46","v":23.84}]
[null,"3. Material factor for riprap from CPH Ed. 47 pg. 19-55 (rock)"]
[null,"4. Tram distance is assumed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment","Fuel","Total"]
[null,"5. Finish grade volume assumed to be 40% of excavation volume",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Unit Cost",{"$f":"SUM(G64:G66)","v":11.412881760485245},{"$f":"SUM(H64:H66)","v":2.3593418852875705},{"$f":"T77+S77","v":13.772223645772815},"$/cy"]
[null,"6. Riprap and filter haul assumed to be similar to cover source haul distances"]
[null,"7. Haul route uphill with 7.5% effective grade"]
[null,"8. Riprap/filter placement distance calculation assumes an average of 7 bench channels and 2 downdrains per stockpile; riprap/filter material is hauled 1/4 length of downdrain and then 1/4 length of bench channel distance for an average placement distance"]
[null,"9. Filter and riprap is placed going uphill"]

{"sheet":"Bench Grading_UC","index":36,"n_rows":34,"n_cols":29,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[null,null,"Bench Grading Unit Cost"]
[]
[]
["Equipment",null,"Bench Grading - 3:1 Stockpiles"]
[null,null,null,null,null,null,null,null,null,"Production","Centroid to Centroid"]
[null,null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission","#",null,null,null,"Fuel","Equipment","Operator","Dozer ","Bench Equipment","Bench Fuel"]
[null,null,"Task Description","Equipment","Productivity","Productivity","Factor","Factor","Weight","Blade","Distance 1","Production","Factor","Hour","Factor","Factor","Factor","Passes","Speed","Volume","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)","(hrs/ft)",null,null,"(lb/cy)","Factor","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,null,"(miles/hr)","(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz1",null,"Excavate",{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D11T, U Blade"},{"$f":"L9*M9*G9*N9/60*H9*2300/I9*J9*O9*P9*Q9","v":1693.0688050048398},"-",1.2,{"$f":"-0.02*100*(-5%)+1","v":1.1000000000000001},2900,1,100,{"$f":"IF(K9=0,0,VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$N$2)*K9^VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":2587.5623370297944},0.75,50,1,1,1,"-","-",9.26,{"$f":"T9/E9","v":5.4693583465874147E-3},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W9:X9)","v":281.85232954545455},{"$f":"Y9*U9","v":1.5415513911045384},{"$f":"U9*V9","v":0.38074938129768282}]
["Dz3",null,"Finish Grade",{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D9T, SU Blade"},"-",{"$f":"1/(G10*H10*(2300/I10)*J10*(S10*5280)*M10*(N10/60)*O10*P10*Q10*(1/R10))","v":8.6836746915798285E-4},1.2,{"$f":"-0.02*100*(-5%)+1","v":1.1000000000000001},2900,1,"-","-",0.75,50,1,1,1,3,{"$f":"VLOOKUP(A10,Equipment!$A$6:$BT$31,Equipment!$AJ$2)","v":1},"-",{"$f":"F10","v":8.6836746915798285E-4},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":33.579000000000001},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":198.36659090909089},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W10:X10)","v":225.77659090909088},{"$f":"Y10*U10","v":0.1960570468428445},{"$f":"U10*V10","v":2.9158911246855906E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z9:Z10)","v":1.7376084379473828},{"$f":"SUM(AA9:AA10)","v":0.40990829254453875},{"$f":"SUM(Z11:AA11)","v":2.1475167304919216},"Total"]
[]
["Equipment",null,"Bench Grading - 2.5:1 Stockpiles"]
[null,null,null,null,null,null,null,null,null,"Production","Centroid to Centroid"]
[null,null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission","#",null,null,null,"Fuel","Equipment","Operator","Dozer ","Bench Equipment","Bench Fuel"]
[null,null,"Task Description","Equipment","Productivity","Productivity","Factor","Factor","Weight","Blade","Distance 1","Production","Factor","Hour","Factor","Factor","Factor","Passes","Speed","Volume","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)","(hrs/ft)",null,null,"(lb/cy)","Factor","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,null,"(miles/hr)","(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz1",null,"Excavate",{"$f":"VLOOKUP(A18,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D11T, U Blade"},{"$f":"L18*M18*G18*N18/60*H18*2300/I18*J18*O18*P18*Q18","v":1906.7100560441986},"-",1.2,{"$f":"-0.02*100*(-5%)+1","v":1.1000000000000001},2900,1,{"$f":"175/2","v":87.5},{"$f":"IF(K18=0,0,VLOOKUP(A18,Equipment!$A$8:$BT$31,Equipment!$N$2)*K18^VLOOKUP(A18,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":2914.0759749819108},0.75,50,1,1,1,"-","-",9.52,{"$f":"T18/E18","v":4.9928933713974813E-3},{"$f":"VLOOKUP(A18,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A18,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A18,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W18:X18)","v":281.85232954545455},{"$f":"Y18*U18","v":1.4072586279004384},{"$f":"U18*V18","v":0.34758027204983566}]
["Dz3",null,"Finish Grade",{"$f":"VLOOKUP(A19,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D9T, SU Blade"},"-",{"$f":"1/(G19*H19*(2300/I19)*J19*(S19*5280)*M19*(N19/60)*O19*P19*Q19*(1/R19))","v":8.6836746915798285E-4},1.2,{"$f":"-0.02*100*(-5%)+1","v":1.1000000000000001},2900,1,"-","-",0.75,50,1,1,1,3,{"$f":"VLOOKUP(A19,Equipment!$A$6:$BT$31,Equipment!$AJ$2)","v":1},"-",{"$f":"F19","v":8.6836746915798285E-4},{"$f":"VLOOKUP(A19,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":33.579000000000001},{"$f":"VLOOKUP(A19,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":198.36659090909089},{"$f":"VLOOKUP(A19,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W19:X19)","v":225.77659090909088},{"$f":"Y19*U19","v":0.1960570468428445},{"$f":"U19*V19","v":2.9158911246855906E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z18:Z19)","v":1.6033156747432828},{"$f":"SUM(AA18:AA19)","v":0.37673918329669154},{"$f":"SUM(Z20:AA20)","v":1.9800548580399744},"Total"]
[]
[]
[null,null,"Bench Grading -Tailings"]
[null,null,null,null,null,null,null,null,null,"Production","Centroid to Centroid "]
[null,null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission","#",null,null,null,"Fuel","Equipment","Operator","Dozer ","Bench Equipment","Bench Fuel"]
[null,null,"Task Description","Equipment","Productivity","Productivity","Factor","Factor","Weight","Blade","Distance 1","Production","Factor","Hour","Factor","Factor","Factor","Passes","Speed","Volume","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)","(hrs/ft)",null,null,"(lb/cy)","Factor","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,null,"(miles/hr)","(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz1",null,"Excavate",{"$f":"VLOOKUP(A28,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D11T, U Blade"},{"$f":"L28*M28*G28*N28/60*H28*2300/I28*J28*O28*P28*Q28","v":1693.0688050048398},"-",1.2,{"$f":"-0.02*100*(-5%)+1","v":1.1000000000000001},2900,1,100,{"$f":"IF(K28=0,0,VLOOKUP(A28,Equipment!$A$8:$BT$31,Equipment!$N$2)*K28^VLOOKUP(A28,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":2587.5623370297944},0.75,50,1,1,1,"-","-",9.26,{"$f":"T28/E28","v":5.4693583465874147E-3},{"$f":"VLOOKUP(A28,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A28,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A28,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W28:X28)","v":281.85232954545455},{"$f":"Y28*U28","v":1.5415513911045384},{"$f":"U28*V28","v":0.38074938129768282}]
["Dz5",null,"Finish Grade",{"$f":"VLOOKUP(A29,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D6T XL, SU Blade"},"-",{"$f":"1/(G29*H29*(2300/I29)*J29*(S29*5280)*M29*(N29/60)*O29*P29*Q29*(1/R29))","v":8.6836746915798285E-4},1.2,{"$f":"-0.02*100*(-5%)+1","v":1.1000000000000001},2900,1,"-","-",0.75,50,1,1,1,3,{"$f":"VLOOKUP(A29,Equipment!$A$6:$BT$31,Equipment!$AJ$2)","v":1},"-",{"$f":"F29","v":8.6836746915798285E-4},{"$f":"VLOOKUP(A29,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":18.251999999999999},{"$f":"VLOOKUP(A29,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":65.520397727272723},{"$f":"VLOOKUP(A29,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W29:X29)","v":92.93039772727272},{"$f":"Y29*U29","v":8.069773428227657E-2},{"$f":"U29*V29","v":1.5849443047071501E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z28:Z29)","v":1.622249125386815},{"$f":"SUM(AA28:AA29)","v":0.3965988243447543},{"$f":"SUM(Z30:AA30)","v":2.0188479497315694},"Total"]
[]
[]
[]
[null,null,"1.  Push distance is assumed to be site average"]

{"sheet":"Bench Channel_UC","index":37,"n_rows":66,"n_cols":29,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,"Bench Channel Unit Cost"]
[null,"Type",null,null,"Equip+\nOperator ($/ft)","Fuel ($/ft)"]
["Equipment",null,"Bench Grading - 3:1 Stockpiles"]
[null,null,null,null,null,null,null,null,null,"Production","Centroid to Centroid"]
[null,null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission","#",null,null,null,"Fuel","Equipment","Operator","Dozer ","Bench Equipment","Bench Fuel"]
[null,null,"Task Description","Equipment","Productivity","Productivity","Factor2","Factor","Weight2","Blade","Distance3","Production","Factor2","Hour2","Factor2","Factor2","Factor2","Passes2","Speed2","Volume2","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)","(hrs/ft)",null,null,"(lb/cy)","Factor2","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,null,"(miles/hr)","(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz1",null,"Excavate",{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D11T, U Blade"},{"$f":"L8*M8*G8*N8/60*H8*2300/I8*J8*O8*P8*Q8","v":1693.0688050048398},"-",1.2,{"$f":"-0.02*100*(-5%)+1","v":1.1000000000000001},2900,1,100,{"$f":"IF(K8=0,0,VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$N$2)*K8^VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":2587.5623370297944},0.75,50,1,1,1,"-","-",{"$f":"C12+C13","v":23.2},{"$f":"T8/E8","v":1.3702928038966307E-2},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W8:X8)","v":281.85232954545455},{"$f":"Y8*U8","v":3.8622021893763807},{"$f":"U8*V8","v":0.95392933543263936}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z8:Z9)","v":3.8622021893763807},{"$f":"SUM(AA8:AA9)","v":0.95392933543263936},{"$f":"SUM(Z10:AA10)","v":4.8161315248090197},"Total"]
[null,"3:1 Bench Channel Excavation",null,null,{"$f":"Z10","v":3.8622021893763807},{"$f":"AA10","v":0.95392933543263936}]
[null,"Filter",11.6,"cf/ft",{"$f":"$C12/27*(RipRap_Gravel_UC!G$64+RipRap_Gravel_UC!G$65)","v":3.9828535608461557},{"$f":"$C12/27*(RipRap_Gravel_UC!H$64+RipRap_Gravel_UC!H$65)","v":0.81538522592224316}]
[null,"Rip Rap",11.6,"cf/ft",{"$f":"$C13/27*(RipRap_Gravel_UC!G$64+RipRap_Gravel_UC!G$66)","v":4.0241672978282885},{"$f":"$C13/27*(RipRap_Gravel_UC!H$64+RipRap_Gravel_UC!H$66)","v":0.82305018061400415}]
[]
[null,null,null,"Total",{"$f":"SUM(E12:E13)","v":8.0070208586744442},{"$f":"SUM(F12:F13)","v":1.6384354065362472},{"$f":"F15+E15","v":9.6454562652106919}]
[]
["Equipment",null,"Bench Grading - 2.5:1 Stockpiles"]
[null,null,null,null,null,null,null,null,null,"Production","Centroid to Centroid"]
[null,null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission","#",null,null,null,"Fuel","Equipment","Operator","Dozer ","Bench Equipment","Bench Fuel"]
[null,null,"Task Description","Equipment","Productivity","Productivity","Factor2","Factor","Weight2","Blade","Distance3","Production","Factor2","Hour2","Factor2","Factor2","Factor2","Passes2","Speed2","Volume2","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)","(hrs/ft)",null,null,"(lb/cy)","Factor2","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,null,"(miles/hr)","(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz1",null,"Excavate",{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D11T, U Blade"},{"$f":"L22*M22*G22*N22/60*H22*2300/I22*J22*O22*P22*Q22","v":1693.0688050048398},"-",1.2,{"$f":"-0.02*100*(-5%)+1","v":1.1000000000000001},2900,1,100,{"$f":"IF(K22=0,0,VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$N$2)*K22^VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":2587.5623370297944},0.75,50,1,1,1,"-","-",{"$f":"C26+C27","v":22.04},{"$f":"T22/E22","v":1.3017781637017993E-2},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W22:X22)","v":281.85232954545455},{"$f":"Y22*U22","v":3.6690920799075624},{"$f":"U22*V22","v":0.9062328686610075}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z22:Z23)","v":3.6690920799075624},{"$f":"SUM(AA22:AA23)","v":0.9062328686610075},{"$f":"SUM(Z24:AA24)","v":4.5753249485685696},"Total"]
[null,"2.5:1 Bench Channel",null,null,{"$f":"Z24","v":3.6690920799075624},{"$f":"AA24","v":0.9062328686610075}]
[null,"Filter",{"$f":"11.6*0.95","v":11.02},"cf/ft",{"$f":"$C26/27*(RipRap_Gravel_UC!G$64+RipRap_Gravel_UC!G$65)","v":3.7837108828038479},{"$f":"$C26/27*(RipRap_Gravel_UC!H$64+RipRap_Gravel_UC!H$65)","v":0.77461596462613103}]
[null,"Rip Rap",{"$f":"11.6*0.95","v":11.02},"cf/ft",{"$f":"$C27/27*(RipRap_Gravel_UC!G$64+RipRap_Gravel_UC!G$66)","v":3.8229589329368743},{"$f":"$C27/27*(RipRap_Gravel_UC!H$64+RipRap_Gravel_UC!H$66)","v":0.78189767158330392}]
[]
[null,null,null,"Total",{"$f":"SUM(E25:E27)","v":11.275761895648284},{"$f":"SUM(F25:F27)","v":2.4627465048704424},{"$f":"F29+E29","v":13.738508400518725}]
[]
["Equipment",null,"Bench Grading - 3:1 Stockpiles"]
[null,null,null,null,null,null,null,null,null,"Production","Centroid to Centroid"]
[null,null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission","#",null,null,null,"Fuel","Equipment","Operator","Dozer ","Bench Equipment","Bench Fuel"]
[null,null,"Task Description","Equipment","Productivity","Productivity","Factor2","Factor","Weight2","Blade","Distance3","Production","Factor2","Hour2","Factor2","Factor2","Factor2","Passes2","Speed2","Volume2","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)","(hrs/ft)",null,null,"(lb/cy)","Factor2","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,null,"(miles/hr)","(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz1",null,"Excavate",{"$f":"VLOOKUP(A36,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D11T, U Blade"},{"$f":"L36*M36*G36*N36/60*H36*2300/I36*J36*O36*P36*Q36","v":1693.0688050048398},"-",1.2,{"$f":"-0.02*100*(-5%)+1","v":1.1000000000000001},2900,1,100,{"$f":"IF(K36=0,0,VLOOKUP(A36,Equipment!$A$8:$BT$31,Equipment!$N$2)*K36^VLOOKUP(A36,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":2587.5623370297944},0.75,50,1,1,1,"-","-",{"$f":"C40+C41","v":23.2},{"$f":"T36/E36","v":1.3702928038966307E-2},{"$f":"VLOOKUP(A36,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A36,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A36,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W36:X36)","v":281.85232954545455},{"$f":"Y36*U36","v":3.8622021893763807},{"$f":"U36*V36","v":0.95392933543263936}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z36:Z37)","v":3.8622021893763807},{"$f":"SUM(AA36:AA37)","v":0.95392933543263936},{"$f":"SUM(Z38:AA38)","v":4.8161315248090197},"Total"]
[null,"Tailings Bench Channel Excavation",null,null,{"$f":"Z38","v":3.8622021893763807},{"$f":"AA38","v":0.95392933543263936}]
[null,"Filter",11.6,"cf/ft",{"$f":"$C40/27*(RipRap_Gravel_UC!G$64+RipRap_Gravel_UC!G$65)","v":3.9828535608461557},{"$f":"$C40/27*(RipRap_Gravel_UC!H$64+RipRap_Gravel_UC!H$65)","v":0.81538522592224316}]
[null,"Rip Rap",11.6,"cf/ft",{"$f":"$C41/27*(RipRap_Gravel_UC!G$64+RipRap_Gravel_UC!G$66)","v":4.0241672978282885},{"$f":"$C41/27*(RipRap_Gravel_UC!H$64+RipRap_Gravel_UC!H$66)","v":0.82305018061400415}]
[]
[null,null,null,"Total",{"$f":"SUM(E40:E41)","v":8.0070208586744442},{"$f":"SUM(F40:F41)","v":1.6384354065362472},{"$f":"F43+E43","v":9.6454562652106919}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"4. Tram distance is assumed"]
[null,"5. Finish grade volume assumed to be 40% of excavation volume"]
[null,"6. Riprap and filter haul assumed to be similar to cover source haul distances"]
[null,"7. Haul route uphill with 7.5% effective grade"]
[null,"8. Riprap/filter placement distance calculation assumes an average of 7 bench channels and 2 downdrains per stockpile; riprap/filter material is hauled 1/4 length of downdrain and then 1/4 length of bench channel distance for an average placement distance"]
[null,"9. Filter and riprap is placed going uphill"]

{"sheet":"Top Channel_Type_I_UC","index":38,"n_rows":18,"n_cols":25,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,null,"Top Channel Unit Cost"]
[]
[]
["Equipment",null,"Task Description","Equipment","Productivity (cy/hr)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Volume1 (cy/ft)","Productivity (hrs/ft)","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer Cost ($/hr)","Bench Equipment Cost ($/ft)","Bench Fuel Cost ($/ft)"]
["Dz1",null,"Excavate",{"$f":"VLOOKUP(A5,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D11T, U Blade"},{"$f":"K5*L5*F5*M5/60*G5*2300/H5*I5*N5*O5*P5","v":838.44379490469487},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3300,1,175,{"$f":"IF(J5=0,0,VLOOKUP(A5,Equipment!$A$8:$BT$31,Equipment!$N$2)*J5^VLOOKUP(A5,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":1572.5288565987457},0.75,50,1,1,1,2.4,{"$f":"Q5/E5","v":2.8624458962962515E-3},{"$f":"VLOOKUP(A5,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A5,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A5,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T5:U5)","v":281.85232954545455},{"$f":"V5*R5","v":0.8067870440689251},{"$f":"R5*S5","v":0.19926917107066353}]
["Dz1",null,"Waste",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D11T, U Blade"},{"$f":"K6*L6*F6*M6/60*G6*2300/H6*I6*N6*O6*P6","v":744.49863491468841},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},{"$f":"H5","v":3300},1,200,{"$f":"IF(J6=0,0,VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$N$2)*J6^VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":1396.3316255859456},0.75,50,1,1,1,{"$f":"Q5","v":2.4},{"$f":"Q6/E6","v":3.2236459376114427E-3},{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T6:U6)","v":281.85232954545455},{"$f":"V6*R6","v":0.90859211714552612},{"$f":"R6*S6","v":0.22441411194682057}]
["Dz3",null,"Finish Grade",{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D9T, SU Blade"},{"$f":"K7*L7*F7*M7/60*G7*2300/H7*I7*N7*O7*P7","v":352.9076485539498},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},{"$f":"H5","v":3300},1,175,{"$f":"IF(J7=0,0,VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$N$2)*J7^VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":661.88987793579679},0.75,50,1,1,1,{"$f":"Q5*0.075","v":0.18},{"$f":"Q7/E7","v":5.1004845244231932E-4},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":33.579000000000001},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":198.36659090909089},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},225.77659090909088,0.11515700079088442,1.712691698456064E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W5:W7)","v":1.8305361620053355},{"$f":"SUM(X5:X7)","v":0.44081020000204474}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filter",16,"cf/ft",{"$f":"$U10/27*(RipRap_Gravel_UC!G$64+RipRap_Gravel_UC!G65)","v":5.4935911184084905},{"$f":"$U10/27*(RipRap_Gravel_UC!H$64+RipRap_Gravel_UC!H65)","v":1.1246692771341285}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip Rap",32,"cf/ft",{"$f":"$U11/27*(RipRap_Gravel_UC!G$64+RipRap_Gravel_UC!G66)","v":11.101151166422865},{"$f":"$U11/27*(RipRap_Gravel_UC!H$64+RipRap_Gravel_UC!H66)","v":2.2704832568662181}]
[null,null,"1. Volumes based on cross-section area for excavation and waste, unit volume/linear foot of downdrain (73 ft^2 * 1 ft/27); Finish grade is 40% of excavation volume"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(W8:W11)","v":18.425278446836693},{"$f":"SUM(X8:X11)","v":3.8359627340023912},{"$f":"X13+W13","v":22.261241180839082}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"3H:1V side slopes"]
[null,null,null,null,null,null,null,null,null," 3.5 ft depth"]

{"sheet":"Top Channel_Type_II_UC","index":39,"n_rows":13,"n_cols":26,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,null,"Top Channel Unit Cost"]
[]
[]
["Equipment",null,"Task Description","Equipment","Productivity (cy/hr)","Material Factor2","Grade Factor2","Soil Weight2 (lb/cy)","Production Method/Blade Factor2","Centroid to Centroid Push Distance3 (ft)","Normal Production (cy/hr)","Operator Factor2","Work Hour2 (min/hr)","Visibility Factor2","Elevation Factor2","Transmission Factor2","Volume1 (cy/ft)","Productivity (hrs/ft)","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer Cost ($/hr)","Bench Equipment Cost ($/ft)","Bench Fuel Cost ($/ft)"]
["Dz1",null,"Excavate",{"$f":"VLOOKUP(A5,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D11T, U Blade"},{"$f":"K5*L5*F5*M5/60*G5*2300/H5*I5*N5*O5*P5","v":821.74882517179049},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3300,1,179,{"$f":"IF(J5=0,0,VLOOKUP(A5,Equipment!$A$8:$BT$31,Equipment!$N$2)*J5^VLOOKUP(A5,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":1541.2168929053189},0.75,50,1,1,1,7.6,{"$f":"Q5/E5","v":9.2485681356601675E-3},{"$f":"VLOOKUP(A5,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A5,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A5,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T5:U5)","v":281.85232954545455},{"$f":"V5*R5","v":2.6067304739956798},{"$f":"R5*S5","v":0.6438390707639825}]
["Dz1",null,"Waste",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D11T, U Blade"},{"$f":"K6*L6*F6*M6/60*G6*2300/H6*I6*N6*O6*P6","v":744.49863491468841},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},{"$f":"H5","v":3300},1,200,{"$f":"IF(J6=0,0,VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$N$2)*J6^VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":1396.3316255859456},0.75,50,1,1,1,{"$f":"Q5","v":7.6},{"$f":"Q6/E6","v":1.0208212135769569E-2},{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T6:U6)","v":281.85232954545455},{"$f":"V6*R6","v":2.8772083709608327},{"$f":"R6*S6","v":0.71064468783159851}]
["Dz3",null,"Finish Grade",{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D9T, SU Blade"},{"$f":"K7*L7*F7*M7/60*G7*2300/H7*I7*N7*O7*P7","v":346.22800180742911},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},{"$f":"H5","v":3300},1,179,{"$f":"IF(J7=0,0,VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$N$2)*J7^VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":649.36198122450469},0.75,50,1,1,1,{"$f":"Q5*0.075","v":0.56999999999999995},{"$f":"Q7/E7","v":1.646313981031009E-3},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":33.579000000000001},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":198.36659090909089},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},225.77659090909088,0.37169915820315491,5.5281577169040252E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W5:W7)","v":5.8556380031596671},{"$f":"SUM(X5:X7)","v":1.4097653357646214},{"$f":"SUM(W8:X8)","v":7.2654033389242887},"Total"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filter",19,"cf/ft",{"$f":"$U10/27*(RipRap_Gravel_UC!G$64+RipRap_Gravel_UC!G65)","v":6.523639453110083},{"$f":"$U10/27*(RipRap_Gravel_UC!H$64+RipRap_Gravel_UC!H65)","v":1.3355447665967777}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip Rap",95,"cf/ft",{"$f":"$U11/27*(RipRap_Gravel_UC!G$64+RipRap_Gravel_UC!G66)","v":32.956542525317886},{"$f":"$U11/27*(RipRap_Gravel_UC!H$64+RipRap_Gravel_UC!H66)","v":6.7404971688215856}]
[null,null,"1.  Finish grade volume based on past calculations where productivity is approximately 1/10th waste productivity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(W8:W11)","v":45.335819981587633},{"$f":"SUM(X8:X11)","v":9.4858072711829848},{"$f":"X13+W13","v":54.821627252770618}]

{"sheet":"Downdrain_UC","index":40,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[17,2,17,4],[34,2,34,4]]}
[null,null,"Downdrain Unit Cost"]
[]
[null,null,"Rough Grade"]
["Equipment",null,"Task Description","Equipment","Productivity (cy/hr)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Volume (cy/ft)","Productivity (hrs/ft)","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer Cost ($/hr)","Equipment w/o Fuel Cost ($/ft)","Fuel Cost ($/ft)","Total Excavation Cost ($/ft)"]
["Dz1",null,"Excavate",{"$f":"VLOOKUP(A5,[1]Equipment!$A$7:$BT$30,[1]Equipment!$B$2)","v":"Cat D11T, U Blade"},{"$f":"K5*L5*F5*M5/60*G5*2300/H5*I5*N5*O5*P5","v":1469.8884263035075},1.2,{"$f":" -0.02*100*(-1/3.5)+1","v":1.5714285714285714},2900,1,175,{"$f":"VLOOKUP(A5,[1]Equipment!$A$7:$BT$30,[1]Equipment!$N$2)*J5^VLOOKUP(A5,[1]Equipment!$A$7:$BT$30,[1]Equipment!$O$2)","v":1572.5288565987457},0.75,50,1,1,1,{"$f":"E45/27","v":1.9259259259259258},{"$f":"Q5/E5","v":1.3102531399401972E-3},{"$f":"VLOOKUP(A5,[1]Equipment!$A$7:$BT$30,[1]Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A5,[1]Equipment!$A$7:$BT$30,[1]Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A5,[1]Equipment!$A$7:$BT$30,[1]Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T5:U5)","v":281.85232954545455},{"$f":"V5*R5","v":0.36929789978639105},{"$f":"R5*S5","v":9.1213272336936824E-2},{"$f":"R5*(S5+V5)","v":0.46051117212332787}]
["Dz1",null,"Waste",{"$f":"VLOOKUP(A6,[1]Equipment!$A$7:$BT$30,[1]Equipment!$B$2)","v":"Cat D11T, U Blade"},{"$f":"K6*L6*F6*M6/60*G6*2300/H6*I6*N6*O6*P6","v":1305.1917534725774},1.2,{"$f":" -0.02*100*(-1/3.5)+1","v":1.5714285714285714},2900,1,200,{"$f":"VLOOKUP(A6,[1]Equipment!$A$7:$BT$30,[1]Equipment!$N$2)*J6^VLOOKUP(A6,[1]Equipment!$A$7:$BT$30,[1]Equipment!$O$2)","v":1396.3316255859456},0.75,50,1,1,1,{"$f":"Q5","v":1.9259259259259258},{"$f":"Q6/E6","v":1.4755884878998283E-3},{"$f":"VLOOKUP(A6,[1]Equipment!$A$7:$BT$30,[1]Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A6,[1]Equipment!$A$7:$BT$30,[1]Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A6,[1]Equipment!$A$7:$BT$30,[1]Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T6:U6)","v":281.85232954545455},{"$f":"V6*R6","v":0.4158980527650214},{"$f":"R6*S6","v":0.10272309258514654},{"$f":"R6*(S6+V6)","v":0.5186211453501679}]
["Dz4",null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W5:W6)","v":0.7851959525514125},{"$f":"SUM(X5:X6)","v":0.19393636492208338},{"$f":"SUM(W7:X7)","v":0.97913231747349583}]
[]
[null,null,"Finish Grade & Place ACB"]
[null,null,null,null,"Unit "]
[null,null,null,"Area","Cost"]
[null,null,null,"(sf/ft)","($/sf)","$/ft"]
[null,null,"Downdrain ACBs"]
[null,null,"40T",31,7.42,{"$f":"D14*E14","v":230.02}]
[null,null,"Installation",31,4.63,{"$f":"D15*E15","v":143.53}]
[null,null,null,null,"ACB Cost/ft",{"$f":"SUM(F14:F15)","v":373.55}]
[]
[null,null,"Total Downdrain Cost ($/ft)",null,null,{"$f":"F16+Y7","v":374.52913231747351}]
[]
[]
[null,null,"Place ACB"]
[null,null,null,null,"Unit "]
[null,null,null,"Area","Cost"]
[null,null,"Dissipater ACBs","(sf)","($/sf)","$/sf"]
[null,null,"70T",320,10.65,{"$f":"D25*E25","v":3408}]
[null,null,"Installation",320,4.63,{"$f":"D26*E26","v":1481.6}]
[null,null,"40T",506,7.42,{"$f":"D27*E27","v":3754.52}]
[null,null,"Installation",506,4.63,{"$f":"D28*E28","v":2342.7799999999997}]
[null,null,null,null,"ACB Cost per Dissipater",{"$f":"SUM(F25:F28)","v":10986.900000000001}]
[]
[null,null,"Install Cutoff Wall"]
[null,null,"Cutoff Wall (cast in place concrete)","cubic yard","$/cubic yard","$/dissipater3"]
[null,null,"RSMeans (2019)",14,{"$f":"'[1]Unit Rates'!C33","v":254.97},{"$f":"D33*E33","v":3569.58}]
[]
[null,null,"Total Dissipator Cost ($/each)",null,null,{"$f":"F29+F33","v":14556.480000000001}]
[]
[]
[]
[null,null,"DOWNDRAIN"]
[null,null,"Dimensions:"]
[null,null,null,"Left Side Slope:",3,"H:1V"]
[null,null,null,"Left Side Slope:",3,"H:1V"]
[null,null,null,"Depth:",2,"ft"]
[null,null,null,"Perimeter:",31.211102550927979,"ft"]
[null,null,null,"Excavation Area",52,"sf"]
[null,null,null,"ACB Area",31.211102550927979,"sf"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1. Quote from Contech ES 2018; Downdrain ACB installation includes fine grade base/subgrade soils (assuming subgrade at + 0.5 ft); equipment is D6 LGP dozer with Power Angle Tilt Blade (PAT) and GPS Blade Control"]
[null,null,"2. One cutoff wall per dissipator"]
[null,null,"3. Typical flow depth is 2'; concrete depth is 5' (diagram is not drawn to scale); concrete thickness is 1.5'"]
[null,null,"4. Excavation volume is smaller than SOW because ACB's require less excavation than riprap"]

{"sheet":"Haul Road_UC","index":41,"n_rows":19,"n_cols":25,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"New Haul Road Unit Cost"]
[]
[null,"No new haul roads are constructed for Continental RCE"]
[]
[]
[]
[]
[]
["Eq","Earthwork"]
[null,null,null,null,null,null,null,null,"Material","Production","Centroid to",null,null,null,null,null,"Direct",null,"Fuel","Equipment","Operator","Dozer ","Equipment","Fuel","Equipment + Fuel"]
[null,null,null,null,null,null,"Material","Grade","Weight","Method/"," Centroid","Normal","Operator","Work","Visibility","Elevation","Drive","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost","Cost"]
[null,null,"Activity","Equipment","Volume (cy/ft)1","Productivity","Factor","Factor3",null,"Blade"," Push Distance2","Production","Factor","Hour","Factor","Factor","Trans."]
[null,null,null,null,null,"(cy/hr)",null,null,"(lb/cy)",null,"(feet)","(cy/hr)",null,"(min/hr)",null,null,null,"(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)","($/ft)"]
["Dz2",null,"Grading",{"$f":"VLOOKUP(A14,Equipment!$A$8:$BT$31,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"(9996*120*120/(2*9996))/27","v":266.66666666666669},{"$f":"L14*M14*G14*N14/60*H14*2300/I14*J14*O14*P14*Q14","v":2515.1130660097474},1.2,{"$f":"-0.02*100*(-10%)+1","v":1.2},3300,1,100,{"$f":"IF(K14=0,0,  VLOOKUP(A14,Equipment!$A$8:$BT$31,Equipment!$N$2) *K14^VLOOKUP(A14,Equipment!$A$8:$BT$31,Equipment!$O$2))","v":3007.2004050116552},1,50,1,1,1,{"$f":"E14/F14","v":0.10602571720154755},{"$f":"VLOOKUP(A14,Equipment!$A$8:$BT$31,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A14,Equipment!$A$8:$BT$31,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A14,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T14:U14)","v":281.85232954545455},{"$f":"R14*V14","v":29.883595384983749},{"$f":"S14*R14","v":7.3809803029857317},{"$f":"SUM(W14:X14)","v":37.264575687969483}]
[]
[]
[null,"1Volume based on dozing rock bench to create 120' wide haul road, assuming the existing slope of the rock is 1:1 (120x120/2=7200 sf)"]
[null,"2100' push distance assumed"]
[null,"3Maximum haul road grade of 10% used to calculate grade factor "]

{"sheet":"Pipeline_UC","index":42,"n_rows":35,"n_cols":7,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,null,"Plastic Pipe Demolition Unit Cost",null,"No pipeline demolition is included in this earthwork RCE"]
[null,null,"PLACEHOLDER"]
[null,null,"Means Page 29"]
[null,null,"Item 02 41 13.38 1800",{"$f":"'Unit Rates'!C30","v":3.82},{"$f":"'Unit Rates'!G30","v":"Selective demolition water, process water HDPE piping; (10 to 18-inch diameter); excludes excavation "}]
[null,null,"Location Adjustment",{"$f":"'Unit Rates'!D46","v":0.85399999999999998}]
[]
[null,null,null,{"$f":"D4*D5","v":3.2622799999999996},"per ft"]
[]
[null,null,"Cost  Cover Material Excav, Haul, Grade"]
[]
["Location",null,"Location","Cover Material Volume (cy)","Cost  Cover Material Excav, Haul, Grade","Unit Cost ($/cy)"]
[{"$f":"'17b Facility Characteristics'!C6","v":1000},null,{"$f":"VLOOKUP(A12,Quantities!$A$4:$AP$89,Quantities!$B$2)","v":"South Waste Rock Disposal Facility"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$273,'4   Earthwork'!$C$15:$C$273,\"b\",'4   Earthwork'!$O$15:$O$273,LEFT(A12,2),'4   Earthwork'!$B$15:$B$273,\"C\")","v":2274499.4389444445},{"$f":"HLOOKUP(A12,'17b Facility Characteristics'!$C$6:$N$44,7)","v":4078517.7686901991},{"$f":"E12/D12","v":1.7931496041972945}]
[{"$f":"'17b Facility Characteristics'!D6","v":1100},null,{"$f":"VLOOKUP(A13,Quantities!$A$4:$AP$89,Quantities!$B$2)","v":"No. 3  Shaft Stockpile"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$273,'4   Earthwork'!$C$15:$C$273,\"b\",'4   Earthwork'!$O$15:$O$273,LEFT(A13,2),'4   Earthwork'!$B$15:$B$273,\"C\")","v":27588},{"$f":"HLOOKUP(A13,'17b Facility Characteristics'!$C$6:$N$44,7)","v":39935.104168215694},1.4475534351245358]
[{"$f":"'17b Facility Characteristics'!E6","v":1200},null,{"$f":"VLOOKUP(A14,Quantities!$A$4:$AP$89,Quantities!$B$2)","v":"Low Grade Ore Waste Rock Facility"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$273,'4   Earthwork'!$C$15:$C$273,\"b\",'4   Earthwork'!$O$15:$O$273,LEFT(A14,2),'4   Earthwork'!$B$15:$B$273,\"C\")","v":134697.19999999998},{"$f":"HLOOKUP(A14,'17b Facility Characteristics'!$C$6:$N$44,7)","v":196678.33815115324},1.4601516449573804]
[{"$f":"'17b Facility Characteristics'!F6","v":1300},null,{"$f":"VLOOKUP(A15,Quantities!$A$4:$AP$89,Quantities!$B$2)","v":"Main Tailings Impoundment"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$273,'4   Earthwork'!$C$15:$C$273,\"b\",'4   Earthwork'!$O$15:$O$273,LEFT(A15,2),'4   Earthwork'!$B$15:$B$273,\"C\")","v":859245.2},{"$f":"HLOOKUP(A15,'17b Facility Characteristics'!$C$6:$N$44,7)","v":1587776.3292143259},{"$f":"E15/D15","v":1.8478733767896824}]
[{"$f":"'17b Facility Characteristics'!G6","v":1400},null,{"$f":"VLOOKUP(A16,Quantities!$A$4:$AP$89,Quantities!$B$2)","v":"Magnetite Tailings Impoundment"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$273,'4   Earthwork'!$C$15:$C$273,\"b\",'4   Earthwork'!$O$15:$O$273,LEFT(A16,2),'4   Earthwork'!$B$15:$B$273,\"C\")","v":302354.80000000005},{"$f":"HLOOKUP(A16,'17b Facility Characteristics'!$C$6:$N$44,7)","v":494976.93259662698},1.6370731756090093]
[{"$f":"'17b Facility Characteristics'!I6","v":1600},null,{"$f":"VLOOKUP(A17,Quantities!$A$4:$AP$89,Quantities!$B$2)","v":"Pearson Barnes Mine Area"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$273,'4   Earthwork'!$C$15:$C$273,\"b\",'4   Earthwork'!$O$15:$O$273,LEFT(A17,2),'4   Earthwork'!$B$15:$B$273,\"C\")","v":57596},{"$f":"HLOOKUP(A17,'17b Facility Characteristics'!$C$6:$N$44,7)","v":103427.36044745301},1.7957386007266654]
[1700,null,{"$f":"VLOOKUP(A18,Quantities!$A$4:$AP$89,Quantities!$B$2)","v":"Hanover Mountain Deposit"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$273,'4   Earthwork'!$C$15:$C$273,\"b\",'4   Earthwork'!$O$15:$O$273,LEFT(A18,2),'4   Earthwork'!$B$15:$B$273,\"C\")","v":451572},{"$f":"HLOOKUP(A18,'17b Facility Characteristics'!$C$6:$N$44,7)","v":680322.37123828952},1.5065645594463108]
[{"$f":"'17b Facility Characteristics'!L6","v":2000},null,{"$f":"VLOOKUP(A19,Quantities!$A$4:$AP$89,Quantities!$B$2)","v":"Containments"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$273,'4   Earthwork'!$C$15:$C$273,\"b\",'4   Earthwork'!$O$15:$O$273,LEFT(A19,2),'4   Earthwork'!$B$15:$B$273,\"C\")","v":26136.000000000004},{"$f":"HLOOKUP(A19,'17b Facility Characteristics'!$C$6:$N$44,7)","v":41235.309892421246},1.5777207641728359]
[{"$f":"'17b Facility Characteristics'!M6","v":3000},null,{"$f":"VLOOKUP(A20,Quantities!$A$4:$AP$89,Quantities!$B$2)","v":"Miscellaneous"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$273,'4   Earthwork'!$C$15:$C$273,\"b\",'4   Earthwork'!$O$15:$O$273,LEFT(A20,2),'4   Earthwork'!$B$15:$B$273,\"C\")","v":248998.64},{"$f":"HLOOKUP(A20,'17b Facility Characteristics'!$C$6:$N$44,7)","v":445862.86835260165},1.7906237092403461]
[]
[null,null,null,{"$f":"SUM(D12:D20)","v":4382687.2789444439}]
[null,null,null,null,null,{"$f":"SUMPRODUCT(D12:D20,F12:F20)/D22","v":1.7497785935113026}]
[null,null,null,null,null,{"$f":"(65/27)*F23","v":4.2124299473420246}]
[null,null,"Total Cost ",{"$f":"D7+F24","v":7.4747099473420242}]
[null,null,null,null,null,null,"Weighted Unit Cover Material Excav, Haul, Grade Cost ($/cy)"]
[null,null,"Assumptions:",null,null,null,"Cover Material Excav, Haul, Grade Cost per ft of pipe ($/ft)"]
[null,null,"All pipes are medium size"]
[null,null,"Cover material includes the 36 in of cover (3 cf of cover per ft of pipe)"]
[null,null,"RSMeans Online 2019"]
[null,null,"RS Means assumes 300 ft/day of 10\"-18\" pipe can be demolished"]
[null,null,"Pipe demo cost includes flushing"]
[null,null,"Cover Material Volumes located in Tab 4 "]
[null,null,"Cost Cover Material located in Tab 18b"]
[null,null,"Cover material unit cost assumes 65 sf of cover per foot of pipeline - 3' of cover over an 18' pipeline with 3:1 side slopes (and 27 cf per cy)"]

{"sheet":"Revegetation_UC","index":43,"n_rows":77,"n_cols":5,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[null,"Chino RCE Revegetation Unit Cost"]
[null,"Revegetation consists of 5 operations - scarifying, discing, drill seeding, mulching, and crimping."]
[null,"Cost information is obtained from EquipmentWatch (EQW), if available, or RS Means 2019 rates."]
[]
["Eq","Tractor used for each operation is Deere 7430","Cost","Unit","Information or Calculation"]
["Tc1","EQW base rate for tractor rental",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$J$2)","v":5210.05},"$ per month","EQW for Deere 7430"]
[null,"     EQW base rate for tractor rental",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$L$2)","v":29.602556818181821},"$ per hour","= ($/month)/176"]
[null,"EQW field labor rate per hour of operation",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$K$2)","v":2.5299999999999998},"$ per hour","EQW for Deere 7430, which includes mechanic's wage of $23.09 (NMDOL, 2019)"]
[null,"EQW lube material cost",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$F$2)","v":2.84},"$ per hour","EQW for Deere 7430"]
[null,"EQW field parts cost",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$G$2)","v":0.61},"$ per hour","EQW for Deere 7430"]
[null,"EQW tire material cost",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$H$2)","v":2.42},"$ per hour","EQW for Deere 7430"]
[null,"EQW fuel burn rate",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$D$2)","v":5.98},"gallons per hour","EQW for Deere 7430"]
[null,"Local fuel cost",{"$f":"'Unit Rates'!$C$11","v":2.34},"$ per gallon","Local quote"]
[null,"     Fuel cost",{"$f":"C12*C13","v":13.9932},"$ per hour","= (EQW fuel burn rate) x (local fuel cost)"]
[null,"NM Department of labor equipment operator rate",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":24.27},"$ per hour","NM Department of Labor (NMDOL)"]
[null,"Total tractor cost",{"$f":"SUM(C7,C8,C9,C10,C11,C14,C15)","v":76.265756818181814},"$ per hour","Sum of $ per hour costs shown in boxes"]
[]
[null,"Tractor coverage/rate of operation, fuel cost per acre"]
[null,"Tractor/equipment net width",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$AU$2)","v":12},"feet","Assigned as a typical net width of coverage for each pass"]
[null,"Tractor/equipment travel speed",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$AJ$2)*VLOOKUP(A6,Equipment!$A$8:$BT$31,Equipment!$AT$2)/60","v":2.5},"miles per hour","Assigned as approximate average speed of equipment (3 mph for 50 min/hr)"]
[null,"For 1 acre, total traveling distance",{"$f":"43560/C19","v":3630},"feet per acre","= (43560 sf/ac)/(net width)"]
[null,"Time of travel over 1 acre",{"$f":"(C21/5280)/C20","v":0.27500000000000002},"hour per acre","= [(traveling distance feet/acre)/(5280 ft/mile)]/(travel speed)"]
[null,"Fuel cost per acre",{"$f":"C14*C22","v":3.8481300000000003},"$ per acre","Already included in total tractor cost…\nFuel cost/acre = (fuel cost/hour) x (travel time hour/acre)"]
[]
[null,"Operation"]
[null,"Scarifying"]
["Rp2","Base rate for ripper rental",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$31,Equipment!$J$2)","v":898.9},"per month","EQW Ripper, Miscellaneous MSR-189H, to 260 HP"]
[null,"     Base rate for ripper rental",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$31,Equipment!$L$2)","v":5.1073863636363637},"$ per hour","= ($/month)/176"]
[null,"Field labor rate per hour of operation",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$31,Equipment!$K$2)","v":0.56999999999999995},"$ per hour","EQW for ripper, incl mechanic's wage $23.09 (NMDOL, 2019)"]
[null,"Lube material cost",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$31,Equipment!$F$2)","v":0.15},"$ per hour","EQW for ripper"]
[null,"Field parts cost",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$31,Equipment!$G$2)","v":0.16},"$ per hour","EQW for ripper"]
[null,"Ground Engaging Component cost",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$31,Equipment!$I$2)","v":0.78},"$ per hour","EQW for ripper"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C28:C32)+C$16","v":83.033143181818176},"per hour","= total tractor cost + (rake without tractor, with ratio)"]
[]
[null,"Discing"]
[null,"Disc harrow attachment, for tractor",{"$f":"'Unit Rates'!C35","v":616.33000000000004},"per month","RS Means 01 54 33 20 1500"]
[null,"     Disc harrow attachment, for tractor",{"$f":"C36/176","v":3.5018750000000001},"per hour","= ($/month)/176"]
[null,"Ground Engaging Component (GEC) cost",{"$f":"C32","v":0.78},"$ per hour","Assume similar to GEC cost for ripper (EQW)"]
[null,"Total cost with tractor included",{"$f":"SUM(C37:C38)+C$16","v":80.547631818181813},"per hour","= total tractor cost + (disc harrow, with ratio)"]
[]
[null,"Drill seeding (assume similar to discing)"]
[null,"Disc harrow attachment, for tractor",{"$f":"C36","v":616.33000000000004},"per month","RS Means 01 54 33 20 1500"]
[null,"     Disc harrow attachment, for tractor",{"$f":"C37","v":3.5018750000000001},"per hour","= ($/month)/176"]
[null,"Ground Engaging Component cost",{"$f":"C32","v":0.78},"$ per hour","Assume similar to GEC cost for ripper (EQW)"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C43:C44)+C$16","v":80.547631818181813},"per hour"]
[]
[null,"Mulching"]
["Mu1","Mulcher, diesel powered, trailer mounted",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$31,Equipment!$J$2)","v":2167.9499999999998},"per month","EQW for trailer mounted mulcher (Finn B260)"]
[null,"     Mulcher, diesel powered, trailer mounted",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$31,Equipment!$L$2)","v":12.317897727272726},"per hour","= ($/month)/176"]
[null,"Field labor rate per hour of operation",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$31,Equipment!$K$2)","v":1.25},"$ per hour","EQW for trailer mounted mulcher (Finn B260), incl mechanic's wage $23.09 (NMDOL, 2019)"]
[null,"Lube material cost",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$31,Equipment!$F$2)","v":1.6},"$ per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Field parts cost",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$31,Equipment!$G$2)","v":0.15},"$ per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Tire material cost",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$31,Equipment!$H$2)","v":0.6},"$ per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Fuel burn rate",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$31,Equipment!$D$2)","v":4.13},"gallons per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Local fuel cost",{"$f":"'Unit Rates'!$C$11","v":2.34},"$ per gallon","Local quote"]
[null,"     Fuel cost",{"$f":"C54*C55","v":9.6641999999999992},"$ per hour","= (EQW fuel burn rate) x (local fuel cost)"]
[null,"NM Department of labor equipment operator rate",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$31,Equipment!$BT$2)","v":24.27},"$ per hour","NM Department of Labor (NMDOL)"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C49:C53,C56,C57)+C$16","v":126.11785454545453},"per hour"]
[]
[null,"Crimping (assume similar to discing)"]
[null,"Disc harrow attachment, for tractor",{"$f":"C36","v":616.33000000000004},"per month","RS Means 01 54 33 20 1500"]
[null,"     Disc harrow attachment, for tractor",{"$f":"C37","v":3.5018750000000001},"per hour","= ($/month)/176"]
[null,"Ground Engaging Component cost",{"$f":"C32","v":0.78},"$ per hour","Assume similar to GEC cost for ripper (EQW)"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C62:C63)+C$16","v":80.547631818181813},"per hour"]
[]
[null,"Summary for operations"]
[null,"Total cost for all operations combined (hour)",{"$f":"SUM(C33,C39,C45,C58,C64)","v":450.79389318181813},"per hour","Each of the 5 operations is done individually as part of revegetation (includes fuel cost)"]
[null,"Total cost for all operations combined w/o fuel(acre)",{"$f":"C67*C22-C23","v":120.12019062500001},"per acre","---"]
[null,"Total cost for all operations combined w/ fuel(acre)",{"$f":"C67*C22","v":123.968320625},"per acre","Total is based on \"tractor coverage/rate of operation\" = (total cost of operations/hour) x (hours of travel time/acre)"]
[]
[]
[null,"Materials (from sources used at Chino, by Rocky Mountain Reclamation)"]
[null,"Seed",210,"per acre","From supplier (Rocky Mountain Reclamation)"]
[null,"Hay mulch",490,"per acre","From supplier (Rocky Mountain Reclamation): Mulch is applied at a rate of 2 tons per acre"]
[]
[null,"Summary for operations + materials"]
[null,"Total revegetation unit cost",{"$f":"SUM(C69,C73,C74)","v":823.96832062499993},"per acre","Total is for all operations (combined) + seed material + hay mulch material + fuel"]

{"sheet":"     ","index":44,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Summary for QA","index":45,"n_rows":187,"n_cols":28,"rows_kept":187,"cut":false,"hidden":false,"merged":[]}
[null,"Work Types by Site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Continental Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Summary Spreadsheet "]
[null,"Sheet not used for Continental RCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43553}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Breach","Puncture","Rip","Rough","Dozer ","Dozer ","Load","Haul ","Rip","Rip","Place","Bench","Excavate","Excavate ","Make","Load","Haul","Place ","Place ","Place ","Plug &","Replace","Seed &","O&M"]
[null,null,null,null,"Dam","Liner","Before","Grading","Assist","Assist","Cover","Cover","Rough ","Cover","Cover","Grading","Down","Bench","Riprap","Riprap","Riprap","ACB","ACB","Riprap","Abandon","Well","Revegetate"]
[null,null,null,null,null,null,"Scraping",null,"Loader","Scraper",null,null,"Grade","Stockpiles","&",null,"Drains","Channels",null,null,null,"Down","Dissipators","Bench","Well"]
["Item","Facility","Sub Area","Description",null,null,null,null,null,null,null,null,null,null,"Grade",null,null,null,null,null,null,"Drains",null,"Channels"]
[{"$f":"Quantities!A4","v":1000},{"$f":"Quantities!B4","v":"South Waste Rock Disposal Facility"},{"$f":"Quantities!C4","v":"SWRDF-0"},{"$f":"Quantities!D4","v":"Entire Stockpile"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A15,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A15)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A15)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A15)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A15)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A15)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A15)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A15)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A15)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A15)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A15)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A15)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A15)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A15)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A15)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A15)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A15,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A15,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A15,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A15,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A15,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A15,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A15,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A15,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A15,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A15,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A15,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A15)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A15)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A5","v":1001},{"$f":"Quantities!B5","v":"South Waste Rock Disposal Facility"},{"$f":"Quantities!C5","v":"SWRDF-1"},{"$f":"Quantities!D5","v":"Top"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A16,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A16)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A16)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A16)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A16)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A16)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A16)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A16)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A16)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A16)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A16)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A16)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A16)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A16)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A16)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A16)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A16,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A16,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A16,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A16,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A16,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A16,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A16,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A16,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A16,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A16,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A16,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A16)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A16)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A6","v":1002},{"$f":"Quantities!B6","v":"South Waste Rock Disposal Facility"},{"$f":"Quantities!C6","v":"SWRDF-2"},{"$f":"Quantities!D6","v":"3:1  Interbench Outslope"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A17,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A17)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A17)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A17)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A17)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A17)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A17)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A17)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A17)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A17)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A17)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A17)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A17)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A17)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A17)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A17)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A17,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A17,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A17,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A17,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A17,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A17,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A17,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A17,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A17,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A17,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A17,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A17)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A17)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A7","v":1003},{"$f":"Quantities!B7","v":"South Waste Rock Disposal Facility"},{"$f":"Quantities!C7","v":"SWRDF-3"},{"$f":"Quantities!D7","v":"2.5:1 Interbench Outslope"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A18,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A18)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A18)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A18)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A18)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A18)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A18)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A18)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A18)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A18)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A18)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A18)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A18)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A18)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A18)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A18)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A18,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A18,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A18,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A18,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A18,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A18,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A18,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A18,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A18,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A18,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A18,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A18)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A18)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A8","v":1004},{"$f":"Quantities!B8","v":"South Waste Rock Disposal Facility"},{"$f":"Quantities!C8","v":"SWRDF-4"},{"$f":"Quantities!D8","v":"Laydown Yard N of SWRDF"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A19,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A19)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A19)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A19)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A19)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A19)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A19)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A19)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A19)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A19)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A19)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A19)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A19)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A19)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A19)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A19)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A19,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A19,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A19,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A19,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A19,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A19,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A19,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A19,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A19,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A19,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A19,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A19)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A19)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A9","v":1100},{"$f":"Quantities!B9","v":"No. 3  Shaft Stockpile"},{"$f":"Quantities!C9","v":"N3SS-0"},{"$f":"Quantities!D9","v":"Entire Stockpile"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A20,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A20)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A20)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A20)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A20)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A20)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A20)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A20)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A20)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A20)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A20)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A20)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A20)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A20)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A20)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A20)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A20,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A20,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A20,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A20,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A20,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A20,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A20,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A20,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A20,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A20,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A20,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A20)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A20)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A10","v":1101},{"$f":"Quantities!B10","v":"No. 3  Shaft Stockpile"},{"$f":"Quantities!C10","v":"N3SS-1"},{"$f":"Quantities!D10","v":"Top"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A21,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A21)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A21)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A21)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A21)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A21)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A21)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A21)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A21)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A21)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A21)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A21)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A21)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A21)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A21)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A21)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A21,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A21,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A21,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A21,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A21,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A21,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A21,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A21,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A21,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A21,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A21,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A21)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A21)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A11","v":1102},{"$f":"Quantities!B11","v":"No. 3  Shaft Stockpile"},{"$f":"Quantities!C11","v":"N3SS-2"},{"$f":"Quantities!D11","v":"Outslope"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A22,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A22)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A22)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A22)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A22)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A22)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A22)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A22)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A22)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A22)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A22)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A22)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A22)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A22)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A22)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A22)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A22,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A22,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A22,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A22,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A22,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A22,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A22,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A22,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A22,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A22,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A22,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A22)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A22)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A12","v":1200},{"$f":"Quantities!B12","v":"Low Grade Ore Waste Rock Facility"},{"$f":"Quantities!C12","v":"LGWRF-0"},{"$f":"Quantities!D12","v":"Entire Stockpile"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A23,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A23)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A23)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A23)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A23)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A23)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A23)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A23)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A23)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A23)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A23)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A23)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A23)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A23)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A23)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A23)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A23,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A23,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A23,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A23,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A23,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A23,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A23,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A23,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A23,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A23,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A23,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A23)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A23)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A13","v":1201},{"$f":"Quantities!B13","v":"Low Grade Ore Waste Rock Facility"},{"$f":"Quantities!C13","v":"LGWRF-1"},{"$f":"Quantities!D13","v":"Top"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A24,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A24)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A24)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A24)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A24)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A24)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A24)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A24)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A24)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A24)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A24)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A24)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A24)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A24)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A24)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A24)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A24,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A24,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A24,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A24,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A24,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A24,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A24,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A24,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A24,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A24,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A24,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A24)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A24)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A14","v":1202},{"$f":"Quantities!B14","v":"Low Grade Ore Waste Rock Facility"},{"$f":"Quantities!C14","v":"LGWRF-2"},{"$f":"Quantities!D14","v":"Outslope"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A25,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A25)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A25)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A25)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A25)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A25)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A25)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A25)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A25)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A25)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A25)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A25)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A25)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A25)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A25)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A25)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A25,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A25,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A25,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A25,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A25,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A25,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A25,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A25,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A25,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A25,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A25,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A25)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A25)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A15","v":1300},{"$f":"Quantities!B15","v":"Main Tailings Impoundment"},{"$f":"Quantities!C15","v":"MTI-0"},{"$f":"Quantities!D15","v":"Entire Impoundment"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A26,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A26)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A26)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A26)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A26)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A26)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A26)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A26)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A26)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A26)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A26)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A26)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A26)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A26)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A26)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A26)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A26,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A26,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A26,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A26,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A26,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A26,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A26,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A26,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A26,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A26,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A26,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A26)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A26)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A16","v":1301},{"$f":"Quantities!B16","v":"Main Tailings Impoundment"},{"$f":"Quantities!C16","v":"MTI-1"},{"$f":"Quantities!D16","v":"Top"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A27,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A27)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A27)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A27)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A27)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A27)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A27)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A27)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A27)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A27)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A27)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A27)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A27)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A27)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A27)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A27)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A27,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A27,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A27,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A27,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A27,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A27,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A27,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A27,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A27,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A27,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A27,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A27)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A27)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A17","v":1302},{"$f":"Quantities!B17","v":"Main Tailings Impoundment"},{"$f":"Quantities!C17","v":"MTI-2"},{"$f":"Quantities!D17","v":"Outslope"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A28,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A28)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A28)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A28)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A28)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A28)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A28)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A28)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A28)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A28)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A28)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A28)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A28)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A28)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A28)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A28)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A28,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A28,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A28,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A28,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A28,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A28,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A28,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A28,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A28,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A28,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A28,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A28)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A28)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A18","v":1303},{"$f":"Quantities!B18","v":"Main Tailings Impoundment"},{"$f":"Quantities!C18","v":"MTI-3"},{"$f":"Quantities!D18","v":"Reclaim Pond"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A29,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A29)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A29)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A29)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A29)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A29)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A29)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A29)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A29)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A29)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A29)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A29)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A29)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A29)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A29)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A29)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A29,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A29,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A29,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A29,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A29,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A29,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A29,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A29,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A29,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A29,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A29,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A29)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A29)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A19","v":1304},{"$f":"Quantities!B19","v":"Main Tailings Impoundment"},{"$f":"Quantities!C19","v":"MTI-4"},{"$f":"Quantities!D19","v":"Reclaim Pond Outlet Channel"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A30,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A30)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A30)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A30)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A30)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A30)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A30)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A30)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A30)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A30)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A30)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A30)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A30)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A30)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A30)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A30)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A30,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A30,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A30,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A30,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A30,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A30,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A30,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A30,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A30,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A30,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A30,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A30)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A30)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A20","v":1400},{"$f":"Quantities!B20","v":"Magnetite Tailings Impoundment"},{"$f":"Quantities!C20","v":"MGTI-0"},{"$f":"Quantities!D20","v":"Entire Impoundment"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A31,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A31)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A31)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A31)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A31)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A31)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A31)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A31)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A31)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A31)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A31)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A31)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A31)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A31)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A31)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A31)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A31,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A31,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A31,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A31,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A31,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A31,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A31,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A31,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A31,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A31,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A31,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A31)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A31)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A21","v":1401},{"$f":"Quantities!B21","v":"Magnetite Tailings Impoundment"},{"$f":"Quantities!C21","v":"MGTI-1"},{"$f":"Quantities!D21","v":"Top"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A32,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A32)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A32)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A32)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A32)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A32)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A32)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A32)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A32)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A32)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A32)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A32)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A32)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A32)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A32)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A32)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A32,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A32,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A32,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A32,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A32,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A32,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A32,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A32,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A32,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A32,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A32,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A32)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A32)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A22","v":1402},{"$f":"Quantities!B22","v":"Magnetite Tailings Impoundment"},{"$f":"Quantities!C22","v":"MGTI-2"},{"$f":"Quantities!D22","v":"Outslope"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A33,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A33)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A33)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A33)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A33)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A33)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A33)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A33)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A33)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A33)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A33)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A33)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A33)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A33)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A33)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A33)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A33,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A33,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A33,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A33,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A33,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A33,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A33,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A33,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A33,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A33,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A33,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A33)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A33)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A23","v":1500},{"$f":"Quantities!B23","v":"Cobre Haul Road"},{"$f":"Quantities!C23","v":"CHR-0"},{"$f":"Quantities!D23","v":"Entire Road"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A34,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A34)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A34)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A34)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A34)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A34)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A34)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A34)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A34)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A34)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A34)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A34)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A34)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A34)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A34)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A34)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A34,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A34,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A34,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A34,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A34,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A34,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A34,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A34,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A34,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A34,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A34,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A34)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A34)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A24","v":1501},{"$f":"Quantities!B24","v":"Cobre Haul Road"},{"$f":"Quantities!C24","v":"CHR-1"},{"$f":"Quantities!D24","v":"Top"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A35,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A35)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A35)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A35)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A35)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A35)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A35)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A35)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A35)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A35)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A35)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A35)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A35)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A35)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A35)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A35)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A35,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A35,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A35,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A35,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A35,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A35,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A35,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A35,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A35,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A35,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A35,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A35)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A35)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A25","v":1502},{"$f":"Quantities!B25","v":"Cobre Haul Road"},{"$f":"Quantities!C25","v":"CHR-2"},{"$f":"Quantities!D25","v":"Outslope-pushdown"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A36,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A36)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A36)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A36)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A36)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A36)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A36)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A36)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A36)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A36)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A36)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A36)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A36)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A36)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A36)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A36)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A36,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A36,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A36,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A36,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A36,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A36,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A36,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A36,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A36,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A36,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A36,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A36)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A36)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A26","v":1503},{"$f":"Quantities!B26","v":"Cobre Haul Road"},{"$f":"Quantities!C26","v":"CHR-3"},{"$f":"Quantities!D26","v":"Outslope-pullback Ex Only 2.5:1"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A37,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A37)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A37)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A37)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A37)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A37)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A37)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A37)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A37)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A37)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A37)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A37)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A37)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A37)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A37)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A37)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A37,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A37,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A37,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A37,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A37,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A37,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A37,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A37,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A37,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A37,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A37,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A37)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A37)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A28","v":1505},{"$f":"Quantities!B28","v":"Cobre Haul Road"},{"$f":"Quantities!C28","v":"CHR-5"},{"$f":"Quantities!D28","v":"Outslope-pullback LdTk 2:1"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A38,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A38)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A38)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A38)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A38)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A38)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A38)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A38)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A38)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A38)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A38)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A38)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A38)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A38)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A38)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A38)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A38,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A38,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A38,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A38,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A38,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A38,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A38,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A38,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A38,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A38,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A38,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A38)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A38)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A29","v":1506},{"$f":"Quantities!B29","v":"Cobre Haul Road"},{"$f":"Quantities!C29","v":"CHR-6"},{"$f":"Quantities!D29","v":"Crossings - earth"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A39,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A39)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A39)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A39)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A39)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A39)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A39)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A39)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A39)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A39)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A39)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A39)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A39)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A39)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A39)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A39)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A39,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A39,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A39,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A39,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A39,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A39,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A39,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A39,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A39,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A39,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A39,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A39)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A39)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A30","v":1507},{"$f":"Quantities!B30","v":"Cobre Haul Road"},{"$f":"Quantities!C30","v":"CHR-7"},{"$f":"Quantities!D30","v":"Crossings - concrete"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A40,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A40)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A40)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A40)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A40)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A40)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A40)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A40)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A40)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A40)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A40)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A40)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A40)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A40)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A40)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A40)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A40,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A40,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A40,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A40,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A40,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A40,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A40,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A40,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A40,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A40,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A40,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A40)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A40)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A31","v":1600},{"$f":"Quantities!B31","v":"Pearson Barnes Mine Area"},{"$f":"Quantities!C31","v":"PB-0"},{"$f":"Quantities!D31","v":"Entire Area"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A41,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A41)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A41)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A41)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A41)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A41)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A41)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A41)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A41)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A41)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A41)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A41)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A41)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A41)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A41)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A41)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A41,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A41,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A41,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A41,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A41,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A41,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A41,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A41,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A41,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A41,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A41,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A41)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A41)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A32","v":1601},{"$f":"Quantities!B32","v":"Pearson Barnes Mine Area"},{"$f":"Quantities!C32","v":"PB-1"},{"$f":"Quantities!D32","v":"Top"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A42,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A42)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A42)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A42)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A42)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A42)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A42)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A42)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A42)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A42)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A42)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A42)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A42)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A42)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A42)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A42)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A42,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A42,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A42,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A42,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A42,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A42,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A42,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A42,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A42,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A42,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A42,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A42)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A42)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A39","v":2000},{"$f":"Quantities!B39","v":"Containments"},{"$f":"Quantities!C39","v":"Cntmnt-01"},{"$f":"Quantities!D39","v":"All Containments"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A43,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A43)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A43)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A43)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A43)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A43)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A43)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A43)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A43)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A43)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A43)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A43)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A43)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A43)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A43)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A43)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A43,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A43,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A43,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A43,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A43,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A43,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A43,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A43,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A43,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A43,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A43,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A43)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A43)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A40","v":2001},{"$f":"Quantities!B40","v":"Containments"},{"$f":"Quantities!C40","v":"Cntmnt-02"},{"$f":"Quantities!D40","v":"Blackman's Seep (Pond #2) "},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A44,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A44)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A44)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A44)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A44)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A44)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A44)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A44)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A44)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A44)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A44)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A44)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A44)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A44)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A44)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A44)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A44,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A44,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A44,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A44,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A44,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A44,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A44,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A44,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A44,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A44,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A44,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A44)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A44)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A41","v":2002},{"$f":"Quantities!B41","v":"Containments"},{"$f":"Quantities!C41","v":"Cntmnt-03"},{"$f":"Quantities!D41","v":"Decant Pond #4"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A45,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A45)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A45)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A45)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A45)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A45)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A45)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A45)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A45)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A45)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A45)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A45)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A45)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A45)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A45)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A45)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A45,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A45,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A45,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A45,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A45,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A45,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A45,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A45,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A45,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A45,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A45,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A45)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A45)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A42","v":2003},{"$f":"Quantities!B42","v":"Containments"},{"$f":"Quantities!C42","v":"Cntmnt-04"},{"$f":"Quantities!D42","v":"East WRF Containment"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A46,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A46)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A46)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A46)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A46)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A46)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A46)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A46)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A46)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A46)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A46)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A46)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A46)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A46)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A46)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A46)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A46,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A46,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A46,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A46,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A46,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A46,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A46,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A46,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A46,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A46,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A46,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A46)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A46)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A43","v":2004},{"$f":"Quantities!B43","v":"Containments"},{"$f":"Quantities!C43","v":"Cntmnt-05"},{"$f":"Quantities!D43","v":"Grape Gulch Pond #3"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A47,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A47)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A47)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A47)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A47)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A47)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A47)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A47)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A47)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A47)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A47)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A47)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A47)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A47)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A47)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A47)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A47,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A47,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A47,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A47,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A47,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A47,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A47,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A47,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A47,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A47,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A47,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A47)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A47)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A44","v":2005},{"$f":"Quantities!B44","v":"Containments"},{"$f":"Quantities!C44","v":"Cntmnt-06"},{"$f":"Quantities!D44","v":"Magnetite Seepage Pond"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A48,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A48)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A48)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A48)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A48)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A48)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A48)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A48)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A48)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A48)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A48)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A48)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A48)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A48)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A48)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A48)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A48,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A48,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A48,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A48,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A48,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A48,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A48,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A48,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A48,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A48,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A48,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A48)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A48)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A45","v":2006},{"$f":"Quantities!B45","v":"Containments"},{"$f":"Quantities!C45","v":"Cntmnt-07"},{"$f":"Quantities!D45","v":"North Tailings Decant Pond"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A49,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A49)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A49)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A49)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A49)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A49)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A49)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A49)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A49)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A49)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A49)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A49)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A49)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A49)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A49)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A49)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A49,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A49,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A49,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A49,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A49,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A49,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A49,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A49,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A49,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A49,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A49,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A49)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A49)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A46","v":2007},{"$f":"Quantities!B46","v":"Containments"},{"$f":"Quantities!C46","v":"Cntmnt-08"},{"$f":"Quantities!D46","v":"SWRF Dam 1"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A50,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A50)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A50)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A50)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A50)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A50)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A50)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A50)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A50)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A50)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A50)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A50)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A50)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A50)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A50)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A50)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A50,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A50,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A50,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A50,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A50,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A50,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A50,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A50,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A50,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A50,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A50,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A50)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A50)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A47","v":2008},{"$f":"Quantities!B47","v":"Containments"},{"$f":"Quantities!C47","v":"Cntmnt-09"},{"$f":"Quantities!D47","v":"SWRF Dam 2"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A51,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A51)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A51)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A51)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A51)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A51)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A51)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A51)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A51)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A51)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A51)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A51)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A51)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A51)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A51)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A51)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A51,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A51,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A51,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A51,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A51,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A51,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A51,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A51,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A51,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A51,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A51,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A51)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A51)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A48","v":2009},{"$f":"Quantities!B48","v":"Containments"},{"$f":"Quantities!C48","v":"Cntmnt-10"},{"$f":"Quantities!D48","v":"SWRF Dam 3"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A52,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A52)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A52)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A52)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A52)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A52)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A52)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A52)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A52)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A52)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A52)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A52)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A52)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A52)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A52)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A52)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A52,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A52,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A52,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A52,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A52,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A52,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A52,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A52,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A52,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A52,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A52,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A52)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A52)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A49","v":2010},{"$f":"Quantities!B49","v":"Containments"},{"$f":"Quantities!C49","v":"Cntmnt-11"},{"$f":"Quantities!D49","v":"Upper Creek Containment Pond 1 "},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A53,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A53)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A53)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A53)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A53)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A53)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A53)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A53)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A53)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A53)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A53)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A53)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A53)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A53)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A53)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A53)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A53,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A53,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A53,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A53,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A53,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A53,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A53,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A53,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A53,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A53,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A53,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A53)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A53)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A50","v":3000},{"$f":"Quantities!B50","v":"Miscellaneous"},{"$f":"Quantities!C50","v":"Misc-0"},{"$f":"Quantities!D50","v":"All Misc"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A54,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A54)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A54)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A54)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A54)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A54)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A54)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A54)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A54)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A54)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A54)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A54)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A54)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A54)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A54)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A54)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A54,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A54,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A54,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A54,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A54,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A54,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A54,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A54,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A54,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A54,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A54,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A54)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A54)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A51","v":3001},{"$f":"Quantities!B51","v":"Miscellaneous"},{"$f":"Quantities!C51","v":"Misc-1"},{"$f":"Quantities!D51","v":"Unplanned Future Disturbance Areas"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A55,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A55)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A55)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A55)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A55)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A55)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A55)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A55)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A55)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A55)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A55)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A55)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A55)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A55)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A55)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A55)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A55,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A55,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A55,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A55,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A55,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A55,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A55,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A55,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A55,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A55,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A55,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A55)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A55)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!A52","v":3002},{"$f":"Quantities!B52","v":"Miscellaneous"},{"$f":"Quantities!C52","v":"Misc-2"},{"$f":"Quantities!D52","v":"Roads-Misc Haul"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A56,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A56)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A56)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A56)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A56)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A56)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A56)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A56)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A56)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A56)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A56)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A56)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A56)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A56)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A56)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A56)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A56,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A56,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A56,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A56,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A56,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A56,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A56,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A56,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A56,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A56,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A56,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A56)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A56)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A53","v":3003},{"$f":"Quantities!B53","v":"Miscellaneous"},{"$f":"Quantities!C53","v":"Misc-3"},{"$f":"Quantities!D53","v":"Roads-Exploration"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A57,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A57)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A57)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A57)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A57)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A57)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A57)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A57)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A57)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A57)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A57)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A57)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A57)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A57)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A57)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A57)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A57,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A57,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A57,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A57,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A57,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A57,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A57,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A57,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A57,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A57,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A57,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A57)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A57)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A54","v":3004},{"$f":"Quantities!B54","v":"Miscellaneous"},{"$f":"Quantities!C54","v":"Misc-4"},{"$f":"Quantities!D54","v":"Tailings Pipeline Corridor"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A58,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A58)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A58)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A58)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A58)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A58)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A58)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A58)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A58)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A58)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A58)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A58)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A58)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A58)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A58)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A58)>0),\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A58,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A58,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A58,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A58,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A58,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A58,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A58,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A58,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A58,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A58,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A58,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A58)>0,\n\"X\", \"-\")","v":"X"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A58)>0,\n\"X\", \"-\")","v":"X"}]
[{"$f":"Quantities!#REF!","v":{"$error":"#REF!"}},{"$f":"Quantities!#REF!","v":{"$error":"#REF!"}},{"$f":"Quantities!#REF!","v":{"$error":"#REF!"}},{"$f":"Quantities!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A59,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A59)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A59)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A59)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A59)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A59)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A59)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A59)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A59)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A59)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A59)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A59)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A59)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A59)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A59)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A59)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A59,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A59,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A59,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A59,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A59,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A59,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A59,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A59,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A59,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A59,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A59,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A59)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A59)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A89","v":5099},{"$f":"Quantities!B56","v":"North Overburden Stockpile"},{"$f":"Quantities!C56","v":1000},{"$f":"Quantities!D56","v":"Cover Material"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A60,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A60)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A60)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A60)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A60)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A60)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A60)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A60)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A60)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A60)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A60)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A60)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A60)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A60)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A60)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A60)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A60,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A60,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A60,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A60,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A60,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A60,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A60,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A60,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A60,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A60,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A60,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A60)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A60)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B108","v":0},{"$f":"Quantities!C108","v":0},{"$f":"Quantities!D108","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A61,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A61)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A61)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A61)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A61)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A61)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A61)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A61)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A61)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A61)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A61)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A61)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A61)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A61)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A61)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A61)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A61,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A61,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A61,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A61,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A61,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A61,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A61,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A61,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A61,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A61,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A61,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A61)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A61)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B109","v":0},{"$f":"Quantities!C109","v":0},{"$f":"Quantities!D109","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A62,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A62)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A62)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A62)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A62)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A62)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A62)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A62)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A62)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A62)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A62)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A62)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A62)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A62)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A62)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A62)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A62,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A62,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A62,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A62,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A62,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A62,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A62,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A62,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A62,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A62,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A62,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A62)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A62)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B110","v":0},{"$f":"Quantities!C110","v":0},{"$f":"Quantities!D110","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A63,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A63)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A63)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A63)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A63)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A63)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A63)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A63)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A63)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A63)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A63)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A63)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A63)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A63)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A63)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A63)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A63,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A63,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A63,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A63,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A63,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A63,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A63,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A63,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A63,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A63,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A63,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A63)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A63)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B111","v":0},{"$f":"Quantities!C111","v":0},{"$f":"Quantities!D111","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A64,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A64)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A64)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A64)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A64)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A64)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A64)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A64)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A64)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A64)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A64)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A64)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A64)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A64)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A64)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A64)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A64,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A64,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A64,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A64,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A64,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A64,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A64,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A64,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A64,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A64,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A64,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A64)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A64)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B112","v":0},{"$f":"Quantities!C112","v":0},{"$f":"Quantities!D112","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A65,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A65)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A65)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A65)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A65)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A65)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A65)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A65)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A65)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A65)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A65)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A65)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A65)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A65)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A65)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A65)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A65,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A65,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A65,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A65,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A65,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A65,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A65,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A65,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A65,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A65,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A65,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A65)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A65)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B113","v":0},{"$f":"Quantities!C113","v":0},{"$f":"Quantities!D113","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A66,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A66)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A66)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A66)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A66)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A66)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A66)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A66)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A66)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A66)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A66)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A66)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A66)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A66)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A66)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A66)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A66,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A66,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A66,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A66,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A66,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A66,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A66,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A66,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A66,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A66,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A66,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A66)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A66)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B114","v":0},{"$f":"Quantities!C114","v":0},{"$f":"Quantities!D114","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A67,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A67)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A67)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A67)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A67)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A67)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A67)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A67)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A67)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A67)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A67)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A67)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A67)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A67)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A67)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A67)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A67,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A67,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A67,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A67,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A67,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A67,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A67,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A67,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A67,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A67,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A67,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A67)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A67)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B115","v":0},{"$f":"Quantities!C115","v":0},{"$f":"Quantities!D115","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A68,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A68)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A68)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A68)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A68)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A68)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A68)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A68)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A68)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A68)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A68)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A68)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A68)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A68)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A68)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A68)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A68,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A68,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A68,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A68,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A68,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A68,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A68,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A68,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A68,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A68,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A68,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A68)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A68)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B116","v":0},{"$f":"Quantities!C116","v":0},{"$f":"Quantities!D116","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A69,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A69)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A69)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A69)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A69)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A69)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A69)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A69)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A69)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A69)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A69)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A69)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A69)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A69)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A69)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A69)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A69,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A69,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A69,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A69,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A69,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A69,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A69,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A69,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A69,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A69,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A69,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A69)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A69)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B117","v":0},{"$f":"Quantities!C117","v":0},{"$f":"Quantities!D117","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A70,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A70)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A70)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A70)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A70)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A70)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A70)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A70)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A70)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A70)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A70)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A70)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A70)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A70)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A70)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A70)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A70,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A70,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A70,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A70,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A70,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A70,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A70,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A70,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A70,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A70,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A70,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A70)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A70)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B118","v":0},{"$f":"Quantities!C118","v":0},{"$f":"Quantities!D118","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A71,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A71)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A71)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A71)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A71)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A71)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A71)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A71)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A71)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A71)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A71)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A71)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A71)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A71)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A71)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A71)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A71,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A71,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A71,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A71,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A71,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A71,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A71,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A71,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A71,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A71,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A71,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A71)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A71)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B119","v":0},{"$f":"Quantities!C119","v":0},{"$f":"Quantities!D119","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A72,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A72)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A72)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A72)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A72)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A72)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A72)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A72)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A72)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A72)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A72)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A72)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A72)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A72)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A72)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A72)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A72,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A72,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A72,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A72,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A72,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A72,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A72,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A72,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A72,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A72,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A72,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A72)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A72)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B120","v":0},{"$f":"Quantities!C120","v":0},{"$f":"Quantities!D120","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A73,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A73)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A73)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A73)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A73)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A73)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A73)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A73)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A73)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A73)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A73)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A73)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A73)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A73)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A73)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A73)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A73,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A73,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A73,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A73,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A73,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A73,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A73,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A73,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A73,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A73,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A73,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A73)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A73)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B121","v":0},{"$f":"Quantities!C121","v":0},{"$f":"Quantities!D121","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A74,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A74)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A74)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A74)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A74)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A74)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A74)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A74)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A74)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A74)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A74)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A74)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A74)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A74)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A74)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A74)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A74,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A74,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A74,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A74,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A74,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A74,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A74,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A74,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A74,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A74,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A74,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A74)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A74)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B122","v":0},{"$f":"Quantities!C122","v":0},{"$f":"Quantities!D122","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A75,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A75)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A75)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A75)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A75)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A75)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A75)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A75)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A75)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A75)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A75)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A75)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A75)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A75)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A75)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A75)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A75,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A75,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A75,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A75,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A75,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A75,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A75,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A75,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A75,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A75,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A75,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A75)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A75)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B123","v":0},{"$f":"Quantities!C123","v":0},{"$f":"Quantities!D123","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A76,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A76)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A76)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A76)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A76)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A76)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A76)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A76)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A76)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A76)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A76)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A76)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A76)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A76)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A76)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A76)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A76,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A76,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A76,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A76,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A76,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A76,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A76,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A76,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A76,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A76,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A76,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A76)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A76)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B124","v":0},{"$f":"Quantities!C124","v":0},{"$f":"Quantities!D124","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A77,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A77)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A77)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A77)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A77)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A77)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A77)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A77)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A77)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A77)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A77)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A77)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A77)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A77)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A77)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A77)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A77,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A77,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A77,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A77,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A77,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A77,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A77,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A77,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A77,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A77,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A77,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A77)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A77)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B125","v":0},{"$f":"Quantities!C125","v":0},{"$f":"Quantities!D125","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A78,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A78)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A78)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A78)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A78)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A78)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A78)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A78)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A78)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A78)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A78)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A78)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A78)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A78)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A78)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A78)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A78,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A78,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A78,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A78,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A78,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A78,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A78,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A78,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A78,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A78,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A78,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A78)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A78)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B126","v":0},{"$f":"Quantities!C126","v":0},{"$f":"Quantities!D126","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A79,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A79)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A79)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A79)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A79)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A79)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A79)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A79)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A79)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A79)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A79)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A79)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A79)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A79)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A79)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A79)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A79,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A79,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A79,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A79,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A79,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A79,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A79,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A79,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A79,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A79,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A79,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A79)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A79)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B127","v":0},{"$f":"Quantities!C127","v":0},{"$f":"Quantities!D127","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A80,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A80)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A80)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A80)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A80)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A80)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A80)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A80)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A80)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A80)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A80)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A80)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A80)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A80)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A80)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A80)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A80,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A80,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A80,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A80,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A80,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A80,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A80,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A80,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A80,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A80,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A80,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A80)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A80)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B128","v":0},{"$f":"Quantities!C128","v":0},{"$f":"Quantities!D128","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A81,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A81)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A81)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A81)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A81)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A81)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A81)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A81)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A81)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A81)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A81)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A81)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A81)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A81)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A81)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A81)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A81,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A81,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A81,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A81,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A81,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A81,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A81,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A81,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A81,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A81,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A81,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A81)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A81)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B129","v":0},{"$f":"Quantities!C129","v":0},{"$f":"Quantities!D129","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A82,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A82)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A82)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A82)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A82)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A82)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A82)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A82)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A82)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A82)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A82)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A82)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A82)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A82)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A82)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A82)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A82,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A82,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A82,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A82,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A82,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A82,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A82,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A82,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A82,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A82,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A82,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A82)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A82)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B130","v":0},{"$f":"Quantities!C130","v":0},{"$f":"Quantities!D130","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A83,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A83)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A83)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A83)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A83)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A83)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A83)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A83)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A83)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A83)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A83)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A83)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A83)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A83)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A83)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A83)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A83,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A83,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A83,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A83,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A83,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A83,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A83,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A83,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A83,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A83,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A83,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A83)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A83)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B131","v":0},{"$f":"Quantities!C131","v":0},{"$f":"Quantities!D131","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A84,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A84)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A84)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A84)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A84)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A84)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A84)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A84)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A84)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A84)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A84)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A84)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A84)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A84)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A84)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A84)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A84,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A84,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A84,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A84,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A84,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A84,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A84,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A84,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A84,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A84,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A84,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A84)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A84)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B132","v":0},{"$f":"Quantities!C132","v":0},{"$f":"Quantities!D132","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A85,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A85)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A85)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A85)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A85)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A85)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A85)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A85)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A85)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A85)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A85)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A85)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A85)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A85)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A85)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A85)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A85,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A85,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A85,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A85,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A85,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A85,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A85,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A85,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A85,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A85,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A85,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A85)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A85)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B133","v":0},{"$f":"Quantities!C133","v":0},{"$f":"Quantities!D133","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A86,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A86)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A86)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A86)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A86)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A86)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A86)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A86)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A86)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A86)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A86)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A86)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A86)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A86)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A86)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A86)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A86,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A86,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A86,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A86,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A86,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A86,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A86,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A86,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A86,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A86,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A86,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A86)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A86)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B134","v":0},{"$f":"Quantities!C134","v":0},{"$f":"Quantities!D134","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A87,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A87)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A87)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A87)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A87)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A87)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A87)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A87)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A87)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A87)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A87)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A87)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A87)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A87)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A87)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A87)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A87,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A87,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A87,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A87,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A87,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A87,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A87,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A87,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A87,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A87,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A87,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A87)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A87)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B135","v":0},{"$f":"Quantities!C135","v":0},{"$f":"Quantities!D135","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A88,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A88)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A88)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A88)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A88)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A88)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A88)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A88)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A88)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A88)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A88)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A88)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A88)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A88)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A88)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A88)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A88,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A88,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A88,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A88,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A88,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A88,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A88,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A88,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A88,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A88,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A88,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A88)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A88)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B136","v":0},{"$f":"Quantities!C136","v":0},{"$f":"Quantities!D136","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A89,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A89)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A89)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A89)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A89)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A89)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A89)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A89)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A89)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A89)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A89)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A89)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A89)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A89)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A89)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A89)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A89,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A89,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A89,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A89,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A89,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A89,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A89,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A89,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A89,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A89,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A89,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A89)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A89)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B137","v":0},{"$f":"Quantities!C137","v":0},{"$f":"Quantities!D137","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A90,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A90)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A90)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A90)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A90)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A90)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A90)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A90)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A90)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A90)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A90)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A90)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A90)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A90)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A90)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A90)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A90,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A90,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A90,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A90,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A90,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A90,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A90,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A90,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A90,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A90,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A90,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A90)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A90)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B138","v":0},{"$f":"Quantities!C138","v":0},{"$f":"Quantities!D138","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A91,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A91)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A91)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A91)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A91)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A91)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A91)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A91)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A91)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A91)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A91)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A91)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A91)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A91)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A91)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A91)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A91,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A91,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A91,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A91,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A91,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A91,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A91,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A91,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A91,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A91,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A91,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A91)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A91)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B139","v":0},{"$f":"Quantities!C139","v":0},{"$f":"Quantities!D139","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A92,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A92)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A92)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A92)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A92)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A92)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A92)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A92)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A92)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A92)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A92)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A92)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A92)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A92)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A92)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A92)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A92,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A92,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A92,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A92,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A92,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A92,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A92,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A92,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A92,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A92,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A92,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A92)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A92)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B140","v":0},{"$f":"Quantities!C140","v":0},{"$f":"Quantities!D140","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A93,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A93)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A93)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A93)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A93)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A93)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A93)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A93)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A93)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A93)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A93)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A93)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A93)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A93)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A93)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A93)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A93,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A93,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A93,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A93,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A93,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A93,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A93,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A93,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A93,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A93,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A93,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A93)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A93)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B141","v":0},{"$f":"Quantities!C141","v":0},{"$f":"Quantities!D141","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A94,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A94)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A94)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A94)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A94)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A94)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A94)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A94)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A94)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A94)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A94)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A94)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A94)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A94)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A94)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A94)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A94,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A94,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A94,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A94,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A94,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A94,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A94,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A94,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A94,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A94,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A94,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A94)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A94)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B142","v":0},{"$f":"Quantities!C142","v":0},{"$f":"Quantities!D142","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A95,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A95)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A95)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A95)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A95)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A95)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A95)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A95)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A95)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A95)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A95)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A95)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A95)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A95)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A95)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A95)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A95,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A95,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A95,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A95,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A95,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A95,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A95,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A95,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A95,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A95,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A95,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A95)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A95)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B143","v":0},{"$f":"Quantities!C143","v":0},{"$f":"Quantities!D143","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A96,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A96)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A96)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A96)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A96)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A96)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A96)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A96)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A96)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A96)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A96)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A96)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A96)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A96)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A96)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A96)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A96,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A96,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A96,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A96,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A96,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A96,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A96,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A96,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A96,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A96,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A96,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A96)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A96)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B144","v":0},{"$f":"Quantities!C144","v":0},{"$f":"Quantities!D144","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A97,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A97)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A97)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A97)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A97)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A97)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A97)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A97)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A97)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A97)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A97)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A97)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A97)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A97)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A97)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A97)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A97,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A97,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A97,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A97,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A97,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A97,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A97,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A97,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A97,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A97,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A97,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A97)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A97)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B145","v":0},{"$f":"Quantities!C145","v":0},{"$f":"Quantities!D145","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A98,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A98)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A98)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A98)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A98)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A98)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A98)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A98)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A98)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A98)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A98)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A98)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A98)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A98)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A98)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A98)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A98,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A98,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A98,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A98,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A98,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A98,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A98,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A98,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A98,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A98,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A98,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A98)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A98)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B146","v":0},{"$f":"Quantities!C146","v":0},{"$f":"Quantities!D146","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A99,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A99)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A99)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A99)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A99)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A99)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A99)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A99)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A99)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A99)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A99)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A99)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A99)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A99)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A99)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A99)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A99,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A99,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A99,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A99,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A99,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A99,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A99,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A99,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A99,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A99,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A99,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A99)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A99)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B147","v":0},{"$f":"Quantities!C147","v":0},{"$f":"Quantities!D147","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A100,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A100)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A100)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A100)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A100)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A100)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A100)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A100)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A100)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A100)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A100)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A100)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A100)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A100)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A100)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A100)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A100,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A100,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A100,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A100,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A100,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A100,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A100,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A100,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A100,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A100,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A100,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A100)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A100)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B148","v":0},{"$f":"Quantities!C148","v":0},{"$f":"Quantities!D148","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A101,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A101)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A101)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A101)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A101)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A101)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A101)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A101)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A101)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A101)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A101)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A101)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A101)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A101)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A101)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A101)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A101,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A101,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A101,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A101,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A101,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A101,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A101,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A101,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A101,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A101,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A101,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A101)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A101)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B149","v":0},{"$f":"Quantities!C149","v":0},{"$f":"Quantities!D149","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A102,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A102)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A102)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A102)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A102)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A102)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A102)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A102)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A102)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A102)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A102)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A102)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A102)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A102)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A102)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A102)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A102,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A102,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A102,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A102,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A102,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A102,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A102,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A102,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A102,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A102,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A102,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A102)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A102)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B150","v":0},{"$f":"Quantities!C150","v":0},{"$f":"Quantities!D150","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A103,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A103)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A103)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A103)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A103)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A103)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A103)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A103)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A103)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A103)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A103)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A103)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A103)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A103)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A103)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A103)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A103,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A103,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A103,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A103,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A103,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A103,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A103,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A103,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A103,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A103,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A103,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A103)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A103)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B151","v":0},{"$f":"Quantities!C151","v":0},{"$f":"Quantities!D151","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A104,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A104)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A104)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A104)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A104)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A104)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A104)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A104)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A104)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A104)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A104)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A104)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A104)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A104)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A104)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A104)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A104,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A104,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A104,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A104,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A104,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A104,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A104,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A104,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A104,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A104,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A104,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A104)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A104)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B152","v":0},{"$f":"Quantities!C152","v":0},{"$f":"Quantities!D152","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A105,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A105)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A105)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A105)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A105)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A105)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A105)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A105)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A105)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A105)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A105)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A105)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A105)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A105)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A105)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A105)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A105,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A105,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A105,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A105,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A105,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A105,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A105,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A105,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A105,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A105,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A105,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A105)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A105)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B153","v":0},{"$f":"Quantities!C153","v":0},{"$f":"Quantities!D153","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A106,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A106)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A106)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A106)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A106)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A106)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A106)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A106)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A106)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A106)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A106)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A106)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A106)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A106)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A106)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A106)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A106,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A106,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A106,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A106,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A106,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A106,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A106,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A106,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A106,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A106,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A106,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A106)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A106)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B154","v":0},{"$f":"Quantities!C154","v":0},{"$f":"Quantities!D154","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A107,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A107)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A107)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A107)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A107)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A107)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A107)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A107)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A107)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A107)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A107)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A107)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A107)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A107)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A107)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A107)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A107,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A107,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A107,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A107,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A107,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A107,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A107,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A107,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A107,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A107,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A107,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A107)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A107)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B155","v":0},{"$f":"Quantities!C155","v":0},{"$f":"Quantities!D155","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A108,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A108)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A108)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A108)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A108)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A108)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A108)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A108)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A108)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A108)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A108)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A108)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A108)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A108)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A108)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A108)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A108,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A108,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A108,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A108,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A108,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A108,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A108,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A108,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A108,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A108,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A108,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A108)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A108)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B156","v":0},{"$f":"Quantities!C156","v":0},{"$f":"Quantities!D156","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A109,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A109)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A109)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A109)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A109)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A109)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A109)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A109)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A109)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A109)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A109)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A109)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A109)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A109)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A109)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A109)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A109,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A109,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A109,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A109,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A109,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A109,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A109,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A109,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A109,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A109,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A109,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A109)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A109)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B157","v":0},{"$f":"Quantities!C157","v":0},{"$f":"Quantities!D157","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A110,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A110)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A110)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A110)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A110)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A110)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A110)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A110)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A110)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A110)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A110)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A110)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A110)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A110)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A110)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A110)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A110,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A110,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A110,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A110,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A110,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A110,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A110,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A110,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A110,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A110,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A110,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A110)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A110)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B158","v":0},{"$f":"Quantities!C158","v":0},{"$f":"Quantities!D158","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A111,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A111)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A111)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A111)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A111)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A111)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A111)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A111)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A111)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A111)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A111)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A111)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A111)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A111)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A111)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A111)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A111,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A111,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A111,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A111,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A111,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A111,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A111,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A111,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A111,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A111,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A111,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A111)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A111)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B159","v":0},{"$f":"Quantities!C159","v":0},{"$f":"Quantities!D159","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A112,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A112)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A112)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A112)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A112)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A112)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A112)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A112)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A112)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A112)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A112)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A112)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A112)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A112)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A112)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A112)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A112,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A112,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A112,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A112,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A112,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A112,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A112,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A112,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A112,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A112,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A112,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A112)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A112)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B160","v":0},{"$f":"Quantities!C160","v":0},{"$f":"Quantities!D160","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A113,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A113)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A113)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A113)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A113)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A113)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A113)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A113)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A113)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A113)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A113)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A113)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A113)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A113)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A113)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A113)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A113,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A113,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A113,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A113,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A113,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A113,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A113,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A113,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A113,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A113,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A113,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A113)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A113)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B161","v":0},{"$f":"Quantities!C161","v":0},{"$f":"Quantities!D161","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A114,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A114)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A114)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A114)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A114)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A114)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A114)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A114)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A114)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A114)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A114)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A114)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A114)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A114)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A114)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A114)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A114,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A114,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A114,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A114,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A114,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A114,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A114,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A114,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A114,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A114,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A114,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A114)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A114)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B162","v":0},{"$f":"Quantities!C162","v":0},{"$f":"Quantities!D162","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A115,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A115)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A115)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A115)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A115)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A115)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A115)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A115)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A115)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A115)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A115)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A115)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A115)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A115)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A115)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A115)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A115,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A115,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A115,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A115,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A115,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A115,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A115,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A115,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A115,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A115,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A115,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A115)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A115)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B163","v":0},{"$f":"Quantities!C163","v":0},{"$f":"Quantities!D163","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A116,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A116)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A116)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A116)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A116)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A116)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A116)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A116)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A116)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A116)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A116)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A116)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A116)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A116)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A116)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A116)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A116,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A116,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A116,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A116,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A116,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A116,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A116,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A116,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A116,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A116,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A116,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A116)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A116)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B164","v":0},{"$f":"Quantities!C164","v":0},{"$f":"Quantities!D164","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A117,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A117)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A117)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A117)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A117)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A117)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A117)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A117)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A117)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A117)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A117)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A117)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A117)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A117)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A117)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A117)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A117,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A117,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A117,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A117,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A117,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A117,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A117,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A117,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A117,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A117,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A117,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A117)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A117)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B165","v":0},{"$f":"Quantities!C165","v":0},{"$f":"Quantities!D165","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A118,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A118)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A118)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A118)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A118)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A118)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A118)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A118)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A118)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A118)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A118)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A118)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A118)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A118)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A118)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A118)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A118,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A118,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A118,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A118,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A118,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A118,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A118,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A118,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A118,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A118,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A118,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A118)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A118)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B166","v":0},{"$f":"Quantities!C166","v":0},{"$f":"Quantities!D166","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A119,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A119)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A119)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A119)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A119)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A119)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A119)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A119)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A119)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A119)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A119)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A119)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A119)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A119)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A119)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A119)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A119,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A119,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A119,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A119,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A119,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A119,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A119,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A119,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A119,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A119,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A119,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A119)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A119)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B167","v":0},{"$f":"Quantities!C167","v":0},{"$f":"Quantities!D167","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A120,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A120)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A120)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A120)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A120)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A120)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A120)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A120)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A120)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A120)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A120)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A120)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A120)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A120)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A120)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A120)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A120,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A120,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A120,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A120,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A120,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A120,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A120,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A120,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A120,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A120,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A120,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A120)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A120)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B168","v":0},{"$f":"Quantities!C168","v":0},{"$f":"Quantities!D168","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A121,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A121)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A121)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A121)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A121)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A121)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A121)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A121)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A121)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A121)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A121)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A121)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A121)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A121)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A121)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A121)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A121,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A121,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A121,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A121,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A121,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A121,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A121,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A121,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A121,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A121,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A121,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A121)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A121)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B169","v":0},{"$f":"Quantities!C169","v":0},{"$f":"Quantities!D169","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A122,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A122)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A122)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A122)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A122)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A122)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A122)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A122)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A122)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A122)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A122)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A122)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A122)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A122)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A122)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A122)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A122,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A122,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A122,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A122,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A122,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A122,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A122,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A122,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A122,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A122,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A122,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A122)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A122)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B170","v":0},{"$f":"Quantities!C170","v":0},{"$f":"Quantities!D170","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A123,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A123)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A123)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A123)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A123)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A123)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A123)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A123)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A123)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A123)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A123)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A123)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A123)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A123)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A123)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A123)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A123,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A123,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A123,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A123,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A123,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A123,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A123,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A123,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A123,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A123,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A123,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A123)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A123)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B171","v":0},{"$f":"Quantities!C171","v":0},{"$f":"Quantities!D171","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A124,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A124)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A124)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A124)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A124)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A124)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A124)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A124)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A124)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A124)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A124)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A124)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A124)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A124)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A124)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A124)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A124,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A124,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A124,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A124,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A124,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A124,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A124,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A124,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A124,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A124,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A124,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A124)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A124)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B172","v":0},{"$f":"Quantities!C172","v":0},{"$f":"Quantities!D172","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A125,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A125)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A125)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A125)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A125)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A125)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A125)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A125)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A125)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A125)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A125)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A125)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A125)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A125)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A125)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A125)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A125,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A125,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A125,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A125,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A125,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A125,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A125,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A125,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A125,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A125,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A125,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A125)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A125)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B173","v":0},{"$f":"Quantities!C173","v":0},{"$f":"Quantities!D173","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A126,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A126)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A126)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A126)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A126)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A126)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A126)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A126)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A126)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A126)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A126)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A126)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A126)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A126)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A126)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A126)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A126,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A126,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A126,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A126,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A126,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A126,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A126,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A126,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A126,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A126,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A126,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A126)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A126)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B174","v":0},{"$f":"Quantities!C174","v":0},{"$f":"Quantities!D174","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A127,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A127)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A127)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A127)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A127)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A127)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A127)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A127)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A127)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A127)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A127)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A127)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A127)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A127)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A127)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A127)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A127,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A127,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A127,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A127,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A127,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A127,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A127,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A127,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A127,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A127,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A127,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A127)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A127)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B175","v":0},{"$f":"Quantities!C175","v":0},{"$f":"Quantities!D175","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A128,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A128)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A128)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A128)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A128)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A128)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A128)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A128)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A128)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A128)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A128)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A128)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A128)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A128)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A128)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A128)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A128,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A128,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A128,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A128,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A128,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A128,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A128,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A128,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A128,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A128,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A128,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A128)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A128)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B176","v":0},{"$f":"Quantities!C176","v":0},{"$f":"Quantities!D176","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A129,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A129)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A129)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A129)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A129)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A129)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A129)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A129)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A129)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A129)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A129)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A129)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A129)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A129)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A129)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A129)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A129,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A129,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A129,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A129,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A129,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A129,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A129,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A129,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A129,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A129,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A129,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A129)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A129)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B177","v":0},{"$f":"Quantities!C177","v":0},{"$f":"Quantities!D177","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A130,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A130)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A130)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A130)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A130)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A130)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A130)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A130)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A130)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A130)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A130)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A130)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A130)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A130)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A130)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A130)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A130,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A130,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A130,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A130,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A130,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A130,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A130,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A130,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A130,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A130,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A130,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A130)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A130)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B178","v":0},{"$f":"Quantities!C178","v":0},{"$f":"Quantities!D178","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A131,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A131)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A131)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A131)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A131)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A131)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A131)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A131)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A131)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A131)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A131)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A131)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A131)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A131)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A131)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A131)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A131,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A131,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A131,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A131,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A131,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A131,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A131,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A131,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A131,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A131,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A131,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A131)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A131)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B179","v":0},{"$f":"Quantities!C179","v":0},{"$f":"Quantities!D179","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A132,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A132)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A132)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A132)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A132)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A132)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A132)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A132)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A132)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A132)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A132)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A132)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A132)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A132)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A132)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A132)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A132,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A132,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A132,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A132,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A132,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A132,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A132,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A132,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A132,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A132,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A132,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A132)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A132)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B180","v":0},{"$f":"Quantities!C180","v":0},{"$f":"Quantities!D180","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A133,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A133)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A133)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A133)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A133)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A133)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A133)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A133)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A133)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A133)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A133)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A133)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A133)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A133)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A133)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A133)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A133,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A133,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A133,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A133,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A133,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A133,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A133,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A133,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A133,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A133,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A133,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A133)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A133)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B181","v":0},{"$f":"Quantities!C181","v":0},{"$f":"Quantities!D181","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A134,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A134)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A134)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A134)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A134)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A134)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A134)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A134)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A134)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A134)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A134)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A134)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A134)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A134)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A134)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A134)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A134,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A134,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A134,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A134,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A134,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A134,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A134,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A134,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A134,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A134,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A134,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A134)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A134)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B182","v":0},{"$f":"Quantities!C182","v":0},{"$f":"Quantities!D182","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A135,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A135)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A135)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A135)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A135)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A135)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A135)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A135)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A135)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A135)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A135)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A135)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A135)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A135)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A135)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A135)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A135,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A135,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A135,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A135,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A135,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A135,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A135,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A135,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A135,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A135,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A135,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A135)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A135)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B183","v":0},{"$f":"Quantities!C183","v":0},{"$f":"Quantities!D183","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A136,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A136)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A136)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A136)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A136)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A136)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A136)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A136)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A136)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A136)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A136)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A136)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A136)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A136)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A136)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A136)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A136,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A136,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A136,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A136,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A136,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A136,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A136,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A136,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A136,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A136,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A136,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A136)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A136)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B184","v":0},{"$f":"Quantities!C184","v":0},{"$f":"Quantities!D184","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A137,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A137)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A137)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A137)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A137)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A137)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A137)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A137)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A137)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A137)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A137)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A137)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A137)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A137)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A137)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A137)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A137,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A137,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A137,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A137,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A137,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A137,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A137,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A137,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A137,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A137,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A137,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A137)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A137)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B185","v":0},{"$f":"Quantities!C185","v":0},{"$f":"Quantities!D185","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A138,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A138)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A138)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A138)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A138)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A138)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A138)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A138)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A138)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A138)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A138)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A138)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A138)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A138)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A138)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A138)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A138,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A138,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A138,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A138,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A138,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A138,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A138,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A138,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A138,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A138,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A138,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A138)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A138)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B186","v":0},{"$f":"Quantities!C186","v":0},{"$f":"Quantities!D186","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A139,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A139)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A139)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A139)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A139)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A139)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A139)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A139)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A139)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A139)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A139)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A139)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A139)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A139)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A139)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A139)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A139,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A139,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A139,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A139,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A139,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A139,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A139,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A139,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A139,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A139,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A139,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A139)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A139)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B187","v":0},{"$f":"Quantities!C187","v":0},{"$f":"Quantities!D187","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A140,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A140)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A140)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A140)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A140)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A140)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A140)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A140)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A140)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A140)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A140)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A140)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A140)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A140)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A140)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A140)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A140,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A140,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A140,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A140,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A140,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A140,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A140,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A140,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A140,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A140,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A140,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A140)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A140)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B188","v":0},{"$f":"Quantities!C188","v":0},{"$f":"Quantities!D188","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A141,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A141)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A141)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A141)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A141)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A141)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A141)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A141)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A141)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A141)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A141)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A141)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A141)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A141)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A141)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A141)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A141,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A141,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A141,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A141,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A141,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A141,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A141,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A141,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A141,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A141,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A141,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A141)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A141)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B189","v":0},{"$f":"Quantities!C189","v":0},{"$f":"Quantities!D189","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A142,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A142)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A142)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A142)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A142)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A142)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A142)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A142)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A142)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A142)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A142)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A142)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A142)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A142)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A142)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A142)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A142,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A142,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A142,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A142,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A142,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A142,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A142,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A142,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A142,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A142,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A142,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A142)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A142)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B190","v":0},{"$f":"Quantities!C190","v":0},{"$f":"Quantities!D190","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A143,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A143)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A143)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A143)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A143)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A143)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A143)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A143)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A143)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A143)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A143)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A143)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A143)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A143)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A143)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A143)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A143,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A143,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A143,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A143,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A143,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A143,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A143,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A143,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A143,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A143,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A143,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A143)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A143)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B191","v":0},{"$f":"Quantities!C191","v":0},{"$f":"Quantities!D191","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A144,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A144)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A144)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A144)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A144)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A144)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A144)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A144)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A144)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A144)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A144)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A144)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A144)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A144)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A144)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A144)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A144,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A144,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A144,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A144,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A144,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A144,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A144,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A144,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A144,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A144,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A144,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A144)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A144)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B192","v":0},{"$f":"Quantities!C192","v":0},{"$f":"Quantities!D192","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A145,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A145)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A145)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A145)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A145)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A145)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A145)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A145)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A145)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A145)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A145)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A145)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A145)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A145)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A145)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A145)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A145,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A145,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A145,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A145,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A145,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A145,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A145,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A145,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A145,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A145,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A145,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A145)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A145)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B193","v":0},{"$f":"Quantities!C193","v":0},{"$f":"Quantities!D193","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A146,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A146)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A146)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A146)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A146)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A146)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A146)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A146)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A146)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A146)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A146)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A146)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A146)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A146)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A146)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A146)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A146,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A146,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A146,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A146,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A146,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A146,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A146,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A146,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A146,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A146,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A146,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A146)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A146)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B194","v":0},{"$f":"Quantities!C194","v":0},{"$f":"Quantities!D194","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A147,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A147)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A147)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A147)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A147)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A147)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A147)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A147)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A147)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A147)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A147)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A147)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A147)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A147)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A147)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A147)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A147,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A147,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A147,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A147,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A147,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A147,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A147,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A147,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A147,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A147,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A147,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A147)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A147)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B195","v":0},{"$f":"Quantities!C195","v":0},{"$f":"Quantities!D195","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A148,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A148)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A148)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A148)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A148)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A148)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A148)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A148)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A148)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A148)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A148)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A148)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A148)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A148)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A148)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A148)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A148,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A148,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A148,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A148,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A148,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A148,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A148,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A148,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A148,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A148,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A148,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A148)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A148)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B196","v":0},{"$f":"Quantities!C196","v":0},{"$f":"Quantities!D196","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A149,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A149)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A149)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A149)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A149)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A149)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A149)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A149)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A149)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A149)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A149)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A149)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A149)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A149)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A149)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A149)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A149,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A149,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A149,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A149,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A149,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A149,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A149,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A149,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A149,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A149,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A149,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A149)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A149)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B197","v":0},{"$f":"Quantities!C197","v":0},{"$f":"Quantities!D197","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A150,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A150)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A150)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A150)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A150)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A150)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A150)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A150)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A150)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A150)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A150)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A150)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A150)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A150)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A150)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A150)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A150,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A150,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A150,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A150,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A150,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A150,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A150,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A150,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A150,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A150,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A150,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A150)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A150)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B198","v":0},{"$f":"Quantities!C198","v":0},{"$f":"Quantities!D198","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A151,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A151)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A151)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A151)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A151)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A151)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A151)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A151)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A151)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A151)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A151)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A151)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A151)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A151)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A151)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A151)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A151,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A151,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A151,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A151,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A151,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A151,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A151,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A151,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A151,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A151,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A151,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A151)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A151)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B199","v":0},{"$f":"Quantities!C199","v":0},{"$f":"Quantities!D199","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A152,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A152)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A152)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A152)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A152)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A152)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A152)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A152)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A152)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A152)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A152)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A152)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A152)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A152)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A152)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A152)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A152,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A152,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A152,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A152,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A152,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A152,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A152,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A152,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A152,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A152,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A152,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A152)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A152)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B200","v":0},{"$f":"Quantities!C200","v":0},{"$f":"Quantities!D200","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A153,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A153)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A153)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A153)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A153)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A153)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A153)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A153)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A153)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A153)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A153)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A153)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A153)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A153)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A153)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A153)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A153,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A153,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A153,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A153,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A153,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A153,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A153,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A153,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A153,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A153,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A153,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A153)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A153)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B201","v":0},{"$f":"Quantities!C201","v":0},{"$f":"Quantities!D201","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A154,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A154)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A154)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A154)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A154)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A154)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A154)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A154)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A154)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A154)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A154)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A154)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A154)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A154)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A154)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A154)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A154,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A154,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A154,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A154,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A154,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A154,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A154,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A154,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A154,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A154,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A154,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A154)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A154)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B202","v":0},{"$f":"Quantities!C202","v":0},{"$f":"Quantities!D202","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A155,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A155)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A155)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A155)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A155)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A155)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A155)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A155)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A155)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A155)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A155)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A155)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A155)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A155)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A155)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A155)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A155,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A155,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A155,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A155,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A155,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A155,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A155,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A155,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A155,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A155,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A155,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A155)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A155)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B203","v":0},{"$f":"Quantities!C203","v":0},{"$f":"Quantities!D203","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A156,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A156)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A156)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A156)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A156)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A156)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A156)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A156)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A156)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A156)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A156)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A156)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A156)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A156)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A156)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A156)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A156,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A156,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A156,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A156,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A156,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A156,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A156,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A156,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A156,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A156,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A156,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A156)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A156)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B204","v":0},{"$f":"Quantities!C204","v":0},{"$f":"Quantities!D204","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A157,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A157)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A157)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A157)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A157)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A157)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A157)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A157)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A157)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A157)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A157)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A157)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A157)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A157)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A157)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A157)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A157,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A157,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A157,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A157,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A157,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A157,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A157,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A157,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A157,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A157,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A157,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A157)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A157)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B205","v":0},{"$f":"Quantities!C205","v":0},{"$f":"Quantities!D205","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A158,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A158)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A158)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A158)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A158)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A158)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A158)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A158)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A158)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A158)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A158)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A158)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A158)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A158)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A158)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A158)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A158,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A158,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A158,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A158,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A158,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A158,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A158,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A158,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A158,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A158,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A158,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A158)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A158)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B206","v":0},{"$f":"Quantities!C206","v":0},{"$f":"Quantities!D206","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A159,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A159)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A159)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A159)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A159)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A159)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A159)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A159)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A159)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A159)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A159)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A159)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A159)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A159)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A159)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A159)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A159,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A159,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A159,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A159,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A159,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A159,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A159,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A159,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A159,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A159,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A159,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A159)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A159)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B207","v":0},{"$f":"Quantities!C207","v":0},{"$f":"Quantities!D207","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A160,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A160)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A160)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A160)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A160)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A160)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A160)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A160)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A160)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A160)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A160)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A160)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A160)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A160)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A160)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A160)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A160,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A160,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A160,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A160,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A160,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A160,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A160,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A160,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A160,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A160,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A160,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A160)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A160)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B208","v":0},{"$f":"Quantities!C208","v":0},{"$f":"Quantities!D208","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A161,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A161)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A161)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A161)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A161)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A161)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A161)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A161)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A161)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A161)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A161)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A161)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A161)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A161)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A161)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A161)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A161,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A161,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A161,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A161,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A161,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A161,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A161,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A161,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A161,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A161,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A161,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A161)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A161)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B209","v":0},{"$f":"Quantities!C209","v":0},{"$f":"Quantities!D209","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A162,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A162)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A162)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A162)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A162)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A162)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A162)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A162)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A162)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A162)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A162)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A162)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A162)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A162)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A162)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A162)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A162,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A162,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A162,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A162,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A162,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A162,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A162,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A162,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A162,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A162,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A162,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A162)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A162)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B210","v":0},{"$f":"Quantities!C210","v":0},{"$f":"Quantities!D210","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A163,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A163)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A163)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A163)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A163)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A163)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A163)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A163)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A163)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A163)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A163)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A163)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A163)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A163)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A163)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A163)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A163,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A163,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A163,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A163,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A163,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A163,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A163,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A163,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A163,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A163,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A163,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A163)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A163)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B211","v":0},{"$f":"Quantities!C211","v":0},{"$f":"Quantities!D211","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A164,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A164)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A164)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A164)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A164)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A164)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A164)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A164)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A164)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A164)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A164)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A164)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A164)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A164)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A164)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A164)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A164,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A164,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A164,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A164,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A164,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A164,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A164,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A164,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A164,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A164,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A164,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A164)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A164)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B212","v":0},{"$f":"Quantities!C212","v":0},{"$f":"Quantities!D212","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A165,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A165)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A165)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A165)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A165)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A165)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A165)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A165)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A165)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A165)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A165)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A165)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A165)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A165)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A165)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A165)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A165,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A165,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A165,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A165,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A165,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A165,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A165,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A165,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A165,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A165,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A165,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A165)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A165)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B213","v":0},{"$f":"Quantities!C213","v":0},{"$f":"Quantities!D213","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A166,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A166)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A166)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A166)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A166)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A166)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A166)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A166)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A166)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A166)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A166)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A166)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A166)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A166)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A166)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A166)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A166,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A166,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A166,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A166,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A166,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A166,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A166,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A166,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A166,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A166,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A166,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A166)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A166)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B214","v":0},{"$f":"Quantities!C214","v":0},{"$f":"Quantities!D214","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A167,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A167)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A167)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A167)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A167)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A167)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A167)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A167)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A167)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A167)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A167)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A167)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A167)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A167)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A167)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A167)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A167,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A167,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A167,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A167,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A167,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A167,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A167,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A167,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A167,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A167,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A167,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A167)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A167)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B215","v":0},{"$f":"Quantities!C215","v":0},{"$f":"Quantities!D215","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A168,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A168)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A168)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A168)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A168)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A168)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A168)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A168)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A168)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A168)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A168)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A168)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A168)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A168)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A168)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A168)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A168,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A168,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A168,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A168,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A168,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A168,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A168,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A168,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A168,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A168,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A168,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A168)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A168)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B216","v":0},{"$f":"Quantities!C216","v":0},{"$f":"Quantities!D216","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A169,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A169)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A169)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A169)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A169)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A169)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A169)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A169)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A169)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A169)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A169)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A169)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A169)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A169)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A169)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A169)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A169,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A169,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A169,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A169,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A169,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A169,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A169,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A169,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A169,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A169,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A169,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A169)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A169)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B217","v":0},{"$f":"Quantities!C217","v":0},{"$f":"Quantities!D217","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A170,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A170)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A170)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A170)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A170)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A170)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A170)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A170)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A170)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A170)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A170)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A170)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A170)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A170)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A170)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A170)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A170,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A170,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A170,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A170,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A170,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A170,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A170,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A170,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A170,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A170,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A170,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A170)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A170)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B218","v":0},{"$f":"Quantities!C218","v":0},{"$f":"Quantities!D218","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A171,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A171)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A171)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A171)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A171)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A171)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A171)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A171)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A171)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A171)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A171)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A171)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A171)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A171)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A171)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A171)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A171,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A171,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A171,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A171,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A171,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A171,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A171,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A171,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A171,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A171,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A171,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A171)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A171)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B219","v":0},{"$f":"Quantities!C219","v":0},{"$f":"Quantities!D219","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A172,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A172)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A172)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A172)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A172)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A172)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A172)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A172)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A172)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A172)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A172)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A172)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A172)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A172)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A172)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A172)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A172,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A172,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A172,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A172,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A172,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A172,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A172,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A172,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A172,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A172,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A172,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A172)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A172)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B220","v":0},{"$f":"Quantities!C220","v":0},{"$f":"Quantities!D220","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A173,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A173)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A173)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A173)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A173)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A173)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A173)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A173)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A173)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A173)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A173)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A173)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A173)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A173)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A173)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A173)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A173,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A173,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A173,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A173,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A173,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A173,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A173,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A173,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A173,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A173,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A173,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A173)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A173)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B221","v":0},{"$f":"Quantities!C221","v":0},{"$f":"Quantities!D221","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A174,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A174)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A174)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A174)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A174)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A174)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A174)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A174)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A174)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A174)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A174)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A174)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A174)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A174)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A174)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A174)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A174,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A174,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A174,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A174,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A174,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A174,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A174,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A174,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A174,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A174,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A174,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A174)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A174)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B222","v":0},{"$f":"Quantities!C222","v":0},{"$f":"Quantities!D222","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A175,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A175)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A175)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A175)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A175)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A175)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A175)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A175)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A175)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A175)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A175)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A175)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A175)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A175)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A175)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A175)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A175,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A175,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A175,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A175,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A175,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A175,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A175,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A175,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A175,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A175,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A175,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A175)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A175)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B223","v":0},{"$f":"Quantities!C223","v":0},{"$f":"Quantities!D223","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A176,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A176)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A176)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A176)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A176)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A176)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A176)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A176)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A176)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A176)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A176)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A176)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A176)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A176)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A176)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A176)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A176,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A176,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A176,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A176,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A176,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A176,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A176,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A176,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A176,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A176,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A176,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A176)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A176)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B224","v":0},{"$f":"Quantities!C224","v":0},{"$f":"Quantities!D224","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A177,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A177)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A177)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A177)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A177)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A177)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A177)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A177)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A177)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A177)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A177)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A177)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A177)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A177)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A177)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A177)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A177,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A177,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A177,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A177,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A177,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A177,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A177,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A177,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A177,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A177,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A177,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A177)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A177)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B225","v":0},{"$f":"Quantities!C225","v":0},{"$f":"Quantities!D225","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A178,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A178)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A178)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A178)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A178)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A178)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A178)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A178)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A178)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A178)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A178)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A178)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A178)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A178)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A178)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A178)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A178,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A178,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A178,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A178,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A178,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A178,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A178,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A178,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A178,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A178,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A178,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A178)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A178)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B226","v":0},{"$f":"Quantities!C226","v":0},{"$f":"Quantities!D226","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A179,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A179)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A179)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A179)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A179)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A179)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A179)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A179)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A179)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A179)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A179)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A179)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A179)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A179)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A179)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A179)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A179,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A179,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A179,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A179,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A179,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A179,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A179,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A179,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A179,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A179,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A179,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A179)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A179)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B227","v":0},{"$f":"Quantities!C227","v":0},{"$f":"Quantities!D227","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A180,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A180)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A180)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A180)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A180)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A180)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A180)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A180)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A180)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A180)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A180)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A180)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A180)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A180)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A180)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A180)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A180,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A180,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A180,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A180,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A180,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A180,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A180,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A180,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A180,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A180,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A180,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A180)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A180)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B228","v":0},{"$f":"Quantities!C228","v":0},{"$f":"Quantities!D228","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A181,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A181)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A181)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A181)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A181)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A181)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A181)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A181)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A181)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A181)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A181)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A181)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A181)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A181)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A181)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A181)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A181,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A181,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A181,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A181,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A181,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A181,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A181,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A181,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A181,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A181,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A181,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A181)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A181)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B229","v":0},{"$f":"Quantities!C229","v":0},{"$f":"Quantities!D229","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A182,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A182)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A182)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A182)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A182)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A182)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A182)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A182)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A182)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A182)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A182)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A182)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A182)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A182)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A182)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A182)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A182,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A182,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A182,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A182,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A182,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A182,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A182,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A182,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A182,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A182,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A182,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A182)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A182)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B230","v":0},{"$f":"Quantities!C230","v":0},{"$f":"Quantities!D230","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A183,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A183)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A183)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A183)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A183)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A183)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A183)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A183)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A183)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A183)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A183)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A183)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A183)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A183)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A183)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A183)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A183,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A183,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A183,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A183,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A183,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A183,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A183,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A183,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A183,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A183,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A183,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A183)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A183)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B231","v":0},{"$f":"Quantities!C231","v":0},{"$f":"Quantities!D231","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A184,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A184)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A184)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A184)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A184)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A184)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A184)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A184)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A184)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A184)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A184)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A184)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A184)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A184)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A184)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A184)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A184,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A184,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A184,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A184,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A184,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A184,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A184,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A184,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A184,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A184,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A184,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A184)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A184)>0,\n\"X\", \"-\")","v":"-"}]
[null,{"$f":"Quantities!B232","v":0},{"$f":"Quantities!C232","v":0},{"$f":"Quantities!D232","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A185,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A185)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A185)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A185)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A185)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A185)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A185)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A185)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A185)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A185)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A185)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A185)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A185)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A185)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A185)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A185)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A185,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A185,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A185,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A185,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A185,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A185,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A185,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A185,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A185,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A185,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A185,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A185)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A185)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A233","v":0},{"$f":"Quantities!B233","v":0},{"$f":"Quantities!C233","v":0},{"$f":"Quantities!D233","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A186,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A186)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A186)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A186)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A186)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A186)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A186)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A186)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A186)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A186)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A186)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A186)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A186)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A186)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A186)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A186)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A186,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A186,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A186,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A186,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A186,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A186,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A186,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A186,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A186,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A186,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A186,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A186)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A186)>0,\n\"X\", \"-\")","v":"-"}]
[{"$f":"Quantities!A234","v":0},{"$f":"Quantities!B234","v":0},{"$f":"Quantities!C234","v":0},{"$f":"Quantities!D234","v":0},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A187,Quantities!$AM$4:$AM$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$D$15:$D$272, \"*Ex*\", '4   Earthwork'!$A$15:$A$272,A187)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A187)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A187)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\",'4   Earthwork'!$A$15:$A$272,A187)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A187)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"b\",'4   Earthwork'!$A$15:$A$272,A187)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"B\",'4   Earthwork'!$C$15:$C$272, \"a\", '4   Earthwork'!$A$15:$A$272,A187)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"C\", '4   Earthwork'!$A$15:$A$272,A187)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"D\", '4   Earthwork'!$A$15:$A$272,A187)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A187)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"c\", '4   Earthwork'!$A$15:$A$272,A187)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A187)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"E\",'4   Earthwork'!$C$15:$C$272, \"d\",'4   Earthwork'!$A$15:$A$272,A187)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(OR(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A187)>0,\nSUMIFS('4   Earthwork'!$K$15:$K$272,'4   Earthwork'!$B$15:$B$272, \"A\",'4   Earthwork'!$C$15:$C$272, \"d\", '4   Earthwork'!$A$15:$A$272,A187)>0),\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A187,Quantities!$P$4:$P$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A187,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A187,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A187,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A187,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A187,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A187,Quantities!$L$4:$L$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A187,Quantities!$N$4:$N$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A187,Quantities!$O$4:$O$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A187,Quantities!$AO$4:$AO$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIF(Quantities!$A$4:$A$234,A187,Quantities!$AP$4:$AP$234)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"J\", '4   Earthwork'!$A$15:$A$272,A187)>0,\n\"X\", \"-\")","v":"-"},{"$f":"IF(SUMIFS('4   Earthwork'!$I$15:$I$272,'4   Earthwork'!$B$15:$B$272, \"M\", '4   Earthwork'!$A$15:$A$272,A187)>0,\n\"X\", \"-\")","v":"-"}]

{"sheet":"Activity Logic Summary","index":46,"n_rows":17,"n_cols":11,"rows_kept":17,"cut":false,"hidden":false,"merged":[[10,7,11,7],[10,8,11,8],[10,9,11,9],[10,10,11,10],[10,0,11,0],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5]]}
["Sheet not used for Continental RCE"]
[]
["Description","Location","Activity","Material","Equipment","Basis of productivity calculation","Push or Haul distances","Grade","Productivity Eqn (Area or Volume/Time)","Cycle Time","Notes"]
["Rough grading and dam breaches","Outslopes of Stockpiles; Dams & Reservoirs; Misc. Areas","A","a","Dozer","Volume of outslopes and dam breaches","From Golder Takeoffs","Grade factor from SOW","Normal Production x Operator Factor x Material Factor x Work Hour/60 x Grade Factor x 2300/mat’l weight x blade factor x visibility factor x elevation factor x direct drive transmission factor","N/A","Use production curves from CPH, which are dependent on average dozing distances"]
["Dozer assist for scraper rough grading","North Area of West Stockpile","B","a","Dozer","N/A","N/A","N/A","N/A","See Scraper Cycle  Time","Uses scraper push cycle time"]
["Dozer assist for loader at cover stockpile","Entire Stockpiles; Dams & Reservoirs; Misc. Areas ","B","b","Dozer","N/A","N/A","N/A","N/A","See Loader Cycle Time","Uses loader cycle time"]
["Ripping before rough grading with scraper","North Area of West Stockpile","E","a","Ripper","Area","Ripping Length from SOW Table 4","N/A","Work Hour/((Ripping Length/Speed + Turn Time) x 1000 ft passes/acre)","N/A","Equipment factors from SOW Table 4"]
["Ripping before placing cover","Entire Stockpiles; Dams & Reservoirs; Misc. Areas ","E","c","Ripper","Area","Ripping Length from SOW Table 4","N/A","Work Hour/((Ripping Length/Speed + Turn Time) x 1000 ft passes/acre)","N/A","Equipment factors from SOW Table 4"]
["Ripping before reveg","Cover Stockpiles","E","d","Ripper","Area","Ripping Length from SOW Table 4","N/A","Work Hour/((Ripping Length/Speed + Turn Time) x passes/area)","N/A","Equipment factors from SOW Table 4"]
["Liner perforation","Lined reservoirs","K","a","Excavator","Area","N/A","N/A","Sheepsfoot Roller Width x Maximum Reach at Ground Level/Cycle Time","Swing Loaded Time + Swing Empty Time","50% of area is perforated; Swing times from CPH; Max reach at GL from EquipmentWatch; Roller  width assumed"]
["Haul cover material","Axiflo; TP6; TP7; Entire Stockpiles; Dams & Reservoirs; Misc. Areas ","D","b","Truck","Haul distances and volume of cover material","From Golder Takeoffs","Slopes of haul paths + rolling resistance","Work Hour x Loader Net Bucket Capacity x Loader Cycles Per Truck x Optimum No. of Trucks/Truck Cycle Time","Haul Time + Return Time + Loading Time + Truck Exchange Time + Dump/Maneuver Time","Rolling resistance, capacity, and exchange and maneuver times from SOW Table 4; Travel time vs. grade curves from CPH"]
[null,null,null,null,null,null,"Or Site-Wide Weighted Avg."]
["Load cover material into haul trucks","Axiflo; TP6; TP7; Entire Stockpiles; Dams & Reservoirs; Misc. Areas ","C","b","Loader","Volume of cover material","N/A","N/A","Work Hour x Net Bucket Capacity/Loader Cycle Time","From SOW Table 4","Net bucket capacity, bucket fill factor, and loader cycle time from SOW Table 4"]
["Rough grading","North Area of West Stockpile","A","a","Scraper","Haul distances and volume of outslopes","From Golder Takeoffs","Slopes of haul paths from Golder Takeoffs","(Work Hour/Cycle Time) x minimum of rated load or heaped capacity","Haul Time + Return Empty Time + Load Time  + Maneuver & Spread Time","Rolling resistance, heaped capacity, rated load, load time, maneuver & spread time, and push cycle time from SOW Table 4; Travel time vs. grade curves from CPH"]
["Haul and grade cover material","Axiflo; TP 6; TP7; West side of Slag Pile","A","d","Scraper","Haul distances and volume of cover material","From Golder Takeoffs","Slopes of haul paths from Golder Takeoffs","(Work Hour/Cycle Time) x minimum of rated load or heaped capacity","Haul Time + Return Empty Time + Load Time  + Maneuver & Spread Time","Rolling resistance, heaped capacity, rated load, load time, and maneuver & spread time from SOW Table 4; Travel time vs. grade curves from CPH"]
["Rough grading","Axiflo, TP6, TP7, tops of stockpiles","A","a","Motor Grader","Area","N/A","Grade factor from SOW","Work Hour/60 x Material Factor x Blade Factor x Operator Factor x Grade Factor x  2300/mat’l weight x (effective blade width – pass overlap) x speed","N/A","Material factor, material weight, blade factor, effective blade width, operator factor, and speed from SOW Table 4; pass overlap from CPH"]
["Fine grading (cover mat’l)","Stockpiles; Dams & Reservoirs; Misc. Areas","A","d","Motor Grader","Area","N/A","Grade factor from SOW","Work Hour/60 x Material Factor x Blade Factor x Operator Factor x Grade Factor x  2300/mat’l weight x (effective blade width – pass overlap) x speed","N/A","Material factor, material weight, blade factor, effective blade width, operator factor, and speed from SOW Table 4; pass overlap from CPH"]

{"sheet":"EquipmentWatch Adjustments","index":47,"n_rows":24,"n_cols":3,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,1,0,7],[1,2,1,7],[2,1,6,1],[2,2,6,7],[7,1,8,1],[7,2,8,7],[21,2,21,7],[22,2,22,7],[23,2,23,7],[9,2,9,7],[10,2,10,7],[11,2,11,7],[12,2,12,7],[19,2,19,7],[15,1,15,7],[16,2,16,7],[17,2,17,7],[18,2,18,7],[20,2,20,7]]}
[null,"Specific inputs in EquipmentWatch that are adjusted"]
[null,"EquipmentWatch Line Item","Description of EquipmentWatch Changes to Eliminate Duplicate Costs"]
[null,"Mechanics Wages","Per New Mexico law, the $23.09/hour Mechanics labor rate is based on the most current New Mexico Department of Labor (DOL) Type H (Heavy Engineering) labor rates.  FICA, Medicare, Social Security, Unemployment Taxes, and Workmans' Comp are accounted for in Overhead."]
[]
[]
[]
[]
[null,"Sales Tax","The Sales Tax is set at $0/hour because New Mexico does not charge sales tax on state contracts. Sales Tax adjusted from 5.1% to 0%"]
[]
[null,"Maximum work hours per month","Per EquipmentWatch BlueBlook Rental calculations, a standard value of 176 hr/ month is assumed to be the maximum working hours per month. This value is used to determine the hourly cost of equipment use based on the monthly rental rate. This value is adjusted outside of EquipmentWatch in the Equipment worksheet. "]
[null,"Annual Field Repair Parts Cost ","The Annual Field Repair costs are set to $0/yr because Chino will be renting equipment. This is input as a value <$1 because EquipmentWatch doesn't accept $0 as an input. "]
[null,"Annual Use Hours","The Annual Use Hours are adjusted in EquipmentWatch to eliminate the EquipmentWatch 50 minute work hour."]
[null,"Fuel Rate ","The Fuel Rate is set to $1/gal as the starting point to calculate fuel consumption and then fuel cost. Example Calculation for CAT 14M: First, the Fuel Rate is set to $1/gal. Then, Equipment Watch calculates fuel cost to be $8.29/hr. Fuel consumption is calculated as ($8.29/hr)/($1.00/gal) = 8.29 gal/hr. Fuel consumption is then multiplied by the Fuel Quote value ($2.34/gal) to yield a Fuel Cost for 14M of $19.40/hr."]
[null,"Standard costs are used for other EquipmentWatch components"]
[]
[null,"Definitions"]
[null,"Field Repair","Operating cost includes field repair defined as routine, daily servicing of the equipment and would include repairing, replacing or adjusting small components such as pumps, carburetors, injectors, batteries, filters, belts, gaskets, and hoses.The cost of extraordinary operating expendables is not included.  Certain ground engaging components, such as hammer and drill bits, drill steel, augers, saw blades, and tooth-bits, are normally excluded from the \"Estimated Operating Cost/Hr.\" because of their highly variable wear patterns. It is recommended that these costs be recovered separately"]
[null,"Field Repair - Labor","Field repair labor costs are accrued on a machine working-hour basis to offset charges incurred to perform normal field repair and maintenance.  Costs listed under this heading represent an annual average over the economic life of the equipment.For adjustments and comparisons, the average labor cost per hour can be related to the average mechanic's wage (including fringe benefits) published."]
[null,"Field Repair - Parts","Field repair parts costs are accrued on a machine working-hour basis to offset the costs for supplying parts necessary to keep the equipment operating in good condition. These parts consist of anything short of a major component overhaul or replacement.  This annual cost includes “miscellaneous supply parts” referred to in the cost adjustment section.  Costs listed under this heading represent an annual average over the economic life of the equipment."]
[null,"Miscellaneous Supply Parts  ","Miscellaneous Supply Parts are parts normally stocked in bulk for an entire fleet, rather than for individual machines, this cost includes cables, hoses, steel etc. "]
[null,"Ground Engaging Components (GEC)","These costs include repair and/or replacement, either in whole or part, of ground engaging components such as pads, drums, teeth and cutting edges."]
[null,"Tires"," Tire costs include the repair and/or replacement of tires.  Listed tire costs are based on the current price of tires, typical contractor discounts, and the tire life listed which reflects average working conditions."]
[null,"Fuel","Fuel costs are calculated using average load factors, equipment horsepower, and the price of fuel per gallon. Actual fuel consumption will depend on variations in load factors, elevation, engine performance, operator efficiency, and terrain."]
[null,"Lube","Lubrication includes the costs of oils, grease, coolants and filters.  Labor and ancillary equipment involved in servicing is also included.  (e.g.  The cost of a lube truck and operator is included in this cost).  For dual engine models, costs for both equipment and carrier are included."]

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

{"sheet":"References","index":49,"n_rows":16,"n_cols":1,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["References"]
[]
["Caterpillar, Inc.  1998. Caterpillar Performance Handbook, Edition 29. Peoria, Illinois: Caterpillar, Inc."]
["Caterpillar, Inc.  2011. Caterpillar Performance Handbook, Edition 41. Peoria, Illinois: Caterpillar, Inc."]
["Caterpillar, Inc.  2014. Caterpillar Performance Handbook, Edition 44.  Peoria, Illinois: Caterpillar Inc."]
["Caterpillar, Inc.  2017. Caterpillar Performance Handbook, Edition 47.  Peoria, Illinois: Caterpillar Inc."]
["Caterpillar, Inc.  2018. Caterpillar Performance Handbook, Edition 48. Peoria, Illinois: Caterpillar, Inc."]
["Freeport-McMoRan Copper & Gold.  2012.  Reclamation Cost Estimate Update, GR010RE, DP-1341 Operator Factor and Swell Factor.  Letter to MMD and NMED dated September 5, 2012."]
["Golder Associates (Golder).  2006.  Supplemental Borrow Materials Investigation, Continental Mine, Grant County, New Mexico.  Prepared for Cobre Mining Company, Hurley, New Mexico by Golder Associates Inc., Albuquerque, New Mexico.  February 1, 2006."]
["NMDOL. 2019. Prevailing Wage Poster H 2019. Retrieved January 16, 2019, from New Mexico Department of Labor: https://www.dws.state.nm.us/Portals/0/DM/LaborRelations/Prevailing_Wage_Poster_H_2019_final.pdf"]
["R.S. Means. 2019. Heavy Construction Cost Data, Version 8.7. Retrieved from R.S. Means Data Online: https://www.rsmeansonline.com"]
["Penton Media. 2019. EquipmentWatch Construction Estimator. Retrieved January and February 2019, from EquipmentWatch: https://equipmentwatch.com"]
["Telesto Solutions, Inc. (Telesto).  2014.  Continental Mine Closure/Closeout Plan.  Prepared for Freeport-McMoRan Chino Mining Company, Vanadium, New Mexico by Telesto Solutions, Inc., Fort Collins, Colorado.   December 2014."]
["Telesto Solutions, Inc. (Telesto).  2018.  Continental Mine Closure/Closeout Plan Update.  Prepared for Freeport-McMoRan Chino Mining Company, Vanadium, New Mexico by Telesto Solutions, Inc., Fort Collins, Colorado.   May 2018."]
[]
["See Appendix D for January 2019 agreement between FA Work Group and Freeport-McMoRan.  The FA Work Group involved representatives of Freeport-McMoRan New Mexico Operations (FNMO), MMD, NMED, and Gila Resources Information Project (GRIP)."]

{"sheet":"Abbreviations","index":50,"n_rows":25,"n_cols":2,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Abbreviation","Name"]
["ac","acre"]
["ACB","Articulated Concrete Blocks"]
["bcy","bulk cubic yards"]
["cy","cubic yards"]
["cf","cubic feet"]
["ea","each"]
["EQW","EquipmentWatch"]
["ft","feet (or linear feet)"]
["gal","gallon"]
["hr","hour"]
["lb","pound"]
["lcy","loose cubic yards"]
["misc","miscellaneous"]
["MMD","Mining and Minerals Division"]
["NMA","North Mine Area"]
["NM","New Mexico"]
["NMDOL","New Mexico Department of Labor"]
["O&M","Operation and Maintenance"]
["Reveg","Revegetate"]
["sf","square feet"]
["SMA ","South Mine Area"]
["SOW","Scope of Work (see references)"]
["UC","Unit Cost"]
["yr","year"]